BRANGUS_LIMITED - Accounts


Company registration number 09717974 (England and Wales)
BRANGUS LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2021
PAGES FOR FILING WITH REGISTRAR
BRANGUS LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 11
BRANGUS LIMITED
BALANCE SHEET
AS AT
31 AUGUST 2021
31 August 2021
- 1 -
2021
2020
Notes
£
£
£
£
Fixed assets
Tangible assets
3
108,248
-
0
Investment properties
4
492,667
492,667
Investments
5
7,859,363
3,644,564
8,460,278
4,137,231
Current assets
Debtors
7
4,197,326
3,323,790
Cash at bank and in hand
3,323,268
2,556,783
7,520,594
5,880,573
Creditors: amounts falling due within one year
8
(15,371,015)
(10,302,779)
Net current liabilities
(7,850,421)
(4,422,206)
Total assets less current liabilities
609,857
(284,975)
Provisions for liabilities
(27,426)
-
0
Net assets/(liabilities)
582,431
(284,975)
Capital and reserves
Called up share capital
9
100
100
Other reserves
554,152
(227,013)
Profit and loss reserves
28,179
(58,062)
Total equity
582,431
(284,975)

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

For the financial year ended 31 August 2021 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The directors acknowledge their 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.

BRANGUS LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 AUGUST 2021
31 August 2021
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 30 August 2022 and are signed on its behalf by:
Mr S Norman
Director
Company Registration No. 09717974
BRANGUS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2021
- 3 -
1
Accounting policies
Company information

Brangus Limited is a private company limited by shares incorporated in England and Wales. The registered office is 3 St Peter Street, Winchester, SO23 8BW.

1.1
Reporting period

These accounts cover a period of 1 year and 1 day from 31 August 2019 to 31 August 2020, the comparatives cover a period of 1 year from 31 August 2018 to 30 August 2020. As such the comparative numbers are not entirely comparable.

1.2
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.

1.3
Going concern

Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. The company is reliant on the continued support of its shareholders who have provided appropriate assurances to the directors that they will continue to provide such support as may be necessary to enable the company to settle its liabilities as they fall due for at lease the next 12 months from the date of signature of these financial statements. As a result the directors have concluded that it is appropriate to prepare the financial statements on a going concern basis.

1.4
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.

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

Revenue for the provision of services is recognised by reference to the stage of completion.

Dividend income from investments is recognised when the shareholder's right to receive payment has been established.

 

Interest income is recognised when it is probable that the economic benefits will flow to the company and the amount of revenue can be measured reliably. Interest income is accrued on a time basis, by reference to the principal outstanding and the effective interest rate applicable.

BRANGUS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2021
1
Accounting policies
(Continued)
- 4 -
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.

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:

Motor vehicles
20% straight line

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
Investment properties

Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in profit or loss.

1.7
Fixed asset investments

Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

 

Investments (other than those in subsidiaries, associates and jointly controlled entities) are initially measured at transaction price excluding transaction costs, and are subsequently measured at fair value at each reporting date. Changes in fair value are recognised in profit or loss. Transaction costs are expensed to profit or loss as incurred.

A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.

Entities in which the company has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.

1.8
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible 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). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

BRANGUS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2021
1
Accounting policies
(Continued)
- 5 -

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.9
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.

1.10
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.

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.

BRANGUS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2021
1
Accounting policies
(Continued)
- 6 -
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.

1.11
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.

1.12
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.

BRANGUS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2021
1
Accounting policies
(Continued)
- 7 -
1.13
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.14
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.15
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.

2
Employees

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

2021
2020
Number
Number
Total
2
2
BRANGUS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2021
- 8 -
3
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 September 2020
-
0
Additions
132,549
At 31 August 2021
132,549
Depreciation and impairment
At 1 September 2020
-
0
Depreciation charged in the year
24,301
At 31 August 2021
24,301
Carrying amount
At 31 August 2021
108,248
At 31 August 2020
-
0
4
Investment property
2021
£
Fair value
At 1 September 2020 and 31 August 2021
492,667

Investment property comprises residential property in the UK. The investment property was valued on an open market basis at the year end by the directors.

5
Fixed asset investments
2021
2020
£
£
Shares in group undertakings and participating interests
50
54
Other investments other than loans
7,859,313
3,644,510
7,859,363
3,644,564
BRANGUS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2021
5
Fixed asset investments
(Continued)
- 9 -
Movements in fixed asset investments
Shares in associates and joint ventures
Other investments
Total
£
£
£
Cost or valuation
At 1 September 2020
54
3,644,510
3,644,564
Additions
-
6,229,986
6,229,986
Valuation changes
-
631,265
631,265
Disposals
(4)
(2,646,448)
(2,646,452)
At 31 August 2021
50
7,859,313
7,859,363
Carrying amount
At 31 August 2021
50
7,859,313
7,859,363
At 31 August 2020
54
3,644,510
3,644,564
6
Financial instruments
2021
2020
£
£
Carrying amount of financial assets
Instruments measured at fair value through profit or loss
172,504
259,419
Carrying amount of financial liabilities
Measured at fair value through profit or loss
- Other financial liabilities
63,600
-
7
Debtors
2021
2020
Amounts falling due within one year:
£
£
Amounts owed by group undertakings and undertakings in which the company has a participating interest
2,921,099
1,785,000
Other debtors
176,227
438,790
3,097,326
2,223,790
BRANGUS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2021
7
Debtors
(Continued)
- 10 -
2021
2020
Amounts falling due after more than one year:
£
£
Amounts owed by group undertakings
1,100,000
1,100,000
Total debtors
4,197,326
3,323,790
8
Creditors: amounts falling due within one year
2021
2020
£
£
Bank loans
4,500,000
2,000,000
Corporation tax
15,354
15,354
Other creditors
10,855,661
8,287,425
15,371,015
10,302,779

The bank loans are secured against the investment portfolio and bank balances held with the loan provider. At the year end there was £7,562k (2020: £4,727k) of secured assets.

9
Called up share capital
2021
2020
2021
2020
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
100
100
100
100
10
Financial commitments, guarantees and contingent liabilities

At the year end the company had committed up to a further £715,000 (2020: £215,000) of loan funding to its associates which can be called at any time.

11
Related party transactions

The following amounts were outstanding at the reporting end date:

2021
2020
Amounts due to related parties
£
£
Key management personnel
10,751,195
8,265,096
BRANGUS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2021
11
Related party transactions
(Continued)
- 11 -

The following amounts were outstanding at the reporting end date:

2021
2020
Amounts due from related parties
£
£
Entities over which the entity has control, joint control or significant influence
2,921,099
1,785,000
2021-08-312020-09-01false30 August 2022CCH SoftwareCCH Accounts Production 2022.100No description of principal activityMr S NormanMrs J Norman097179742020-09-012021-08-31097179742021-08-31097179742020-08-3109717974core:OtherPropertyPlantEquipment2021-08-3109717974core:OtherPropertyPlantEquipment2020-08-3109717974core:CurrentFinancialInstrumentscore:WithinOneYear2021-08-3109717974core:CurrentFinancialInstrumentscore:WithinOneYear2020-08-3109717974core:CurrentFinancialInstruments2021-08-3109717974core:CurrentFinancialInstruments2020-08-3109717974core:ShareCapital2021-08-3109717974core:ShareCapital2020-08-3109717974core:OtherMiscellaneousReserve2021-08-3109717974core:OtherMiscellaneousReserve2020-08-3109717974core:RetainedEarningsAccumulatedLosses2021-08-3109717974core:RetainedEarningsAccumulatedLosses2020-08-3109717974bus:Director12020-09-012021-08-3109717974core:MotorVehicles2020-09-012021-08-31097179742019-08-312020-08-3109717974core:OtherPropertyPlantEquipment2020-08-3109717974core:OtherPropertyPlantEquipment2020-09-012021-08-31097179742020-08-3109717974core:Non-currentFinancialInstruments2021-08-3109717974core:Non-currentFinancialInstruments2020-08-3109717974core:WithinOneYear2021-08-3109717974core:WithinOneYear2020-08-3109717974bus:PrivateLimitedCompanyLtd2020-09-012021-08-3109717974bus:SmallCompaniesRegimeForAccounts2020-09-012021-08-3109717974bus:FRS1022020-09-012021-08-3109717974bus:AuditExemptWithAccountantsReport2020-09-012021-08-3109717974bus:Director22020-09-012021-08-3109717974bus:FullAccounts2020-09-012021-08-31xbrli:purexbrli:sharesiso4217:GBP