BODYVIE_LIMITED - Accounts


Company Registration No. 03849113 (England and Wales)
BODYVIE LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2021
PAGES FOR FILING WITH REGISTRAR
BODYVIE LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 8
BODYVIE LIMITED
BALANCE SHEET
AS AT
30 SEPTEMBER 2021
30 September 2021
- 1 -
2021
2020
Notes
£
£
£
£
Fixed assets
Tangible assets
4
216,308
256,498
Current assets
Stocks
37,500
37,500
Debtors
5
14,133
40,950
Cash at bank and in hand
291,603
128,795
343,236
207,245
Creditors: amounts falling due within one year
6
(80,800)
(75,011)
Net current assets
262,436
132,234
Total assets less current liabilities
478,744
388,732
Creditors: amounts falling due after more than one year
7
(47,656)
(73,848)
Provisions for liabilities
(31,165)
-
0
Net assets
399,923
314,884
Capital and reserves
Called up share capital
92
100
Capital redemption reserve
8
-
0
Profit and loss reserves
399,823
314,784
Total equity
399,923
314,884

The director of the company has elected not to include a copy of the profit and loss account within the financial statements.true

For the financial year ended 30 September 2021 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The director acknowledges her responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

BODYVIE LIMITED
BALANCE SHEET (CONTINUED)
AS AT
30 SEPTEMBER 2021
30 September 2021
- 2 -
The financial statements were approved and signed by the director and authorised for issue on 27 June 2022
Mrs B Weber
Director
Company Registration No. 03849113
BODYVIE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2021
- 3 -
1
Accounting policies
Company information

Bodyvie Limited is a private company limited by shares incorporated in England and Wales. The registered office is C/O Prydis Senate Court, Southernhay Gardens, Exeter, Devon, EX1 1NT.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention, modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

1.2
Going concern

The director has assessed going concern and considers that there are no material uncertainties which may cast significant doubt about the company's ability to continue. The director has also assessed the impact of the recent outbreak of COVID-19 on the businesses ability to continue trading in the foreseeable future and has concluded the company may continue to operate whilst adhering to government guidelines. For this reason the accounts have been prepared on a going concern basis.

1.3
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

 

Turnover is recognised upon provision of services to customers

 

1.4
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life.

 

For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.

1.5
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

BODYVIE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2021
1
Accounting policies
(Continued)
- 4 -

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Improvements to property
10% on cost
Plant and equipment
25% on reducing balance
Fixtures and fittings
15% on reducing balance
Computer equipment
25% on cost

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.6
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any).

1.7
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.8
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.9
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

BODYVIE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2021
1
Accounting policies
(Continued)
- 5 -
Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.10
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.11
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

BODYVIE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2021
1
Accounting policies
(Continued)
- 6 -
1.12
Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

1.13
Government grants

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

 

A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2021
2020
Number
Number
Total
7
7
3
Intangible fixed assets
Goodwill
£
Cost
At 1 October 2020 and 30 September 2021
26,906
Amortisation and impairment
At 1 October 2020 and 30 September 2021
26,906
Carrying amount
At 30 September 2021
-
0
At 30 September 2020
-
0
BODYVIE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2021
- 7 -
4
Tangible fixed assets
Improvements to property
Plant and equipment
Fixtures and fittings
Computer equipment
Total
£
£
£
£
£
Cost
At 1 October 2020
6,396
486,292
20,431
1,948
515,067
Additions
9,730
15,080
1,754
914
27,478
At 30 September 2021
16,126
501,372
22,185
2,862
542,545
Depreciation and impairment
At 1 October 2020
1,920
248,188
6,906
1,555
258,569
Depreciation charged in the year
1,613
63,299
2,290
466
67,668
At 30 September 2021
3,533
311,487
9,196
2,021
326,237
Carrying amount
At 30 September 2021
12,593
189,885
12,989
841
216,308
At 30 September 2020
4,476
238,104
13,525
393
256,498
5
Debtors
2021
2020
Amounts falling due within one year:
£
£
Trade debtors
288
-
0
Other debtors
13,845
32,229
14,133
32,229
Deferred tax asset
-
0
8,721
14,133
40,950
6
Creditors: amounts falling due within one year
2021
2020
£
£
Trade creditors
1,416
4,800
Corporation tax
33,316
-
0
Other taxation and social security
10,388
4,803
Other creditors
35,680
65,408
80,800
75,011

Other creditors include hire purchase contracts of £25,520 (2020: £58,747) secured against the assets to which they relate.

BODYVIE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2021
- 8 -
7
Creditors: amounts falling due after more than one year
2021
2020
£
£
Other creditors
47,656
73,848

Other creditors represent hire purchase contracts secured against the assets to which they relate.

8
Related party transactions

Included in other debtors is an amount due from a company in which the shareholders have control of £10,000 (2020 - £27,000) with reference to management charges between the companies.

 

Included in other creditors is an amount due to a company in which the shareholders have control of £6,499 (2020 - £3,000).

2021-09-302020-10-01false27 June 2022CCH SoftwareCCH Accounts Production 2022.100No description of principal activityMrs Barbara WeberMrs N Weber038491132020-10-012021-09-30038491132021-09-30038491132020-09-3003849113core:LeaseholdImprovements2021-09-3003849113core:PlantMachinery2021-09-3003849113core:FurnitureFittings2021-09-3003849113core:ComputerEquipment2021-09-3003849113core:LeaseholdImprovements2020-09-3003849113core:PlantMachinery2020-09-3003849113core:FurnitureFittings2020-09-3003849113core:ComputerEquipment2020-09-3003849113core:CurrentFinancialInstrumentscore:WithinOneYear2021-09-3003849113core:CurrentFinancialInstrumentscore:WithinOneYear2020-09-3003849113core:Non-currentFinancialInstrumentscore:AfterOneYear2021-09-3003849113core:Non-currentFinancialInstrumentscore:AfterOneYear2020-09-3003849113core:CurrentFinancialInstruments2021-09-3003849113core:CurrentFinancialInstruments2020-09-3003849113core:ShareCapital2021-09-3003849113core:ShareCapital2020-09-3003849113core:CapitalRedemptionReserve2021-09-3003849113core:CapitalRedemptionReserve2020-09-3003849113core:RetainedEarningsAccumulatedLosses2021-09-3003849113core:RetainedEarningsAccumulatedLosses2020-09-3003849113bus:Director12020-10-012021-09-3003849113core:Goodwill2020-10-012021-09-3003849113core:LeaseholdImprovements2020-10-012021-09-3003849113core:PlantMachinery2020-10-012021-09-3003849113core:FurnitureFittings2020-10-012021-09-3003849113core:ComputerEquipment2020-10-012021-09-30038491132019-10-012020-09-3003849113core:NetGoodwill2020-09-3003849113core:NetGoodwill2021-09-3003849113core:NetGoodwill2020-09-3003849113core:LeaseholdImprovements2020-09-3003849113core:PlantMachinery2020-09-3003849113core:FurnitureFittings2020-09-3003849113core:ComputerEquipment2020-09-30038491132020-09-3003849113core:WithinOneYear2021-09-3003849113core:WithinOneYear2020-09-3003849113core:Non-currentFinancialInstruments2021-09-3003849113core:Non-currentFinancialInstruments2020-09-3003849113bus:PrivateLimitedCompanyLtd2020-10-012021-09-3003849113bus:SmallCompaniesRegimeForAccounts2020-10-012021-09-3003849113bus:FRS1022020-10-012021-09-3003849113bus:AuditExemptWithAccountantsReport2020-10-012021-09-3003849113bus:CompanySecretary12020-10-012021-09-3003849113bus:FullAccounts2020-10-012021-09-30xbrli:purexbrli:sharesiso4217:GBP