BROOKSBY_PROJECTS_LTD - Accounts


Company registration number 08677808 (England and Wales)
BROOKSBY PROJECTS LTD
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021
PAGES FOR FILING WITH REGISTRAR
BROOKSBY PROJECTS LTD
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 9
BROOKSBY PROJECTS LTD
BALANCE SHEET
AS AT
31 DECEMBER 2021
31 December 2021
- 1 -
2021
2020
Notes
£
£
£
£
Fixed assets
Intangible assets
4
140,806
179,963
Tangible assets
5
209,435
149,147
350,241
329,110
Current assets
Stocks
284,020
608,234
Debtors
6
3,126,655
2,637,172
Cash at bank and in hand
1,108,348
715,180
4,519,023
3,960,586
Creditors: amounts falling due within one year
7
(2,859,997)
(2,382,012)
Net current assets
1,659,026
1,578,574
Total assets less current liabilities
2,009,267
1,907,684
Creditors: amounts falling due after more than one year
8
(182,202)
(97,187)
Provisions for liabilities
(36,512)
(25,753)
Net assets
1,790,553
1,784,744
Capital and reserves
Called up share capital
691,000
691,000
Profit and loss reserves
1,099,553
1,093,744
Total equity
1,790,553
1,784,744

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 December 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 member has 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.

BROOKSBY PROJECTS LTD
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2021
31 December 2021
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 22 September 2022 and are signed on its behalf by:
Mr S Goodenough
Director
Company Registration No. 08677808
BROOKSBY PROJECTS LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021
- 3 -
1
Accounting policies
Company information

Brooksby Projects Ltd is a private company limited by shares incorporated in England and Wales. The registered office is Evergreen House North, Grafton Place, London, NW1 2DX.

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. The principal accounting policies adopted are set out below.

1.2
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.

Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.

1.3
Research and development expenditure

Research expenditure is written off against profits in the year in which it is incurred. Identifiable development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can be demonstrated.

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, which is ten years.

1.5
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

 

Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.

BROOKSBY PROJECTS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 4 -

Amortisation 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:

Software
20% straight-line
Patents & licences
20% straight-line
Brand names
20% straight-line
1.6
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:

Leasehold improvements
5% straight line
Plant and equipment
at variable rates on reducing balance
Fixtures and fittings
at variable rates on reducing balance
Office equipment
at variable rates on reducing balance
Motor vehicles
20% on reducing balance

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.

1.7
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 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.

1.8
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.

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.

BROOKSBY PROJECTS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 5 -
1.9
Construction contracts

Where the outcome of a construction contract can be estimated reliably, revenue and costs are recognised by reference to the stage of completion of the contract activity at the reporting end date. Variations in contract work, claims and incentive payments are included to the extent that the amount can be measured reliably and its receipt is considered probable.

 

When it is probable that total contract costs will exceed total contract turnover, the expected loss is recognised as an expense immediately.

 

Where the outcome of a construction contract cannot be estimated reliably, contract revenue is recognised to the extent of contract costs incurred where it is probable that they will be recoverable. Contract costs are recognised as expenses in the period in which they are incurred. When costs incurred in securing a contract are recognised as an expense in the period in which they are incurred, they are not included in contract costs if the contract is obtained in a subsequent period.

The “percentage of completion method” is used to determine the appropriate amount to recognise in a given period. The stage of completion is measured by the proportion of contract costs incurred for work performed to date compared to the estimated total contract costs. Costs incurred in the year in connection with future activity on a contract are excluded from contract costs in determining the stage of completion. These costs are presented as stocks, prepayments or other assets depending on their nature, and provided it is probable they will be recovered.

1.10
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.

1.11
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.

1.12
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.

1.13
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.

BROOKSBY PROJECTS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 6 -
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.

1.14
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.

1.15
Retirement benefits

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

1.16
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.

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

1.17
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.

BROOKSBY PROJECTS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 7 -
1.18
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
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

3
Employees

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

2021
2020
Number
Number
Total
37
30
4
Intangible fixed assets
Goodwill
Software
Patents & licences
Brand names
Total
£
£
£
£
£
Cost
At 1 January 2021 and 31 December 2021
372,200
10,044
2,824
2,000
387,068
Amortisation and impairment
At 1 January 2021
196,220
7,928
2,611
346
207,105
Amortisation charged for the year
37,220
1,324
213
400
39,157
At 31 December 2021
233,440
9,252
2,824
746
246,262
Carrying amount
At 31 December 2021
138,760
792
-
0
1,254
140,806
At 31 December 2020
175,980
2,116
213
1,654
179,963
BROOKSBY PROJECTS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 8 -
5
Tangible fixed assets
Leasehold improvements
Plant and equipment
Fixtures and fittings
Office equipment
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 January 2021
-
0
150,636
39,932
92,198
35,015
317,781
Additions
13,443
19,656
35,289
32,800
-
0
101,188
Disposals
-
0
(3,604)
-
0
-
0
-
0
(3,604)
At 31 December 2021
13,443
166,688
75,221
124,998
35,015
415,365
Depreciation and impairment
At 1 January 2021
-
0
78,641
10,197
61,782
18,014
168,634
Depreciation charged in the year
427
18,978
6,776
10,089
3,400
39,670
Eliminated in respect of disposals
-
0
(2,374)
-
0
-
0
-
0
(2,374)
At 31 December 2021
427
95,245
16,973
71,871
21,414
205,930
Carrying amount
At 31 December 2021
13,016
71,443
58,248
53,127
13,601
209,435
At 31 December 2020
-
0
71,995
29,735
30,416
17,001
149,147
6
Debtors
2021
2020
Amounts falling due within one year:
£
£
Trade debtors
105,500
216,462
Gross amounts owed by contract customers
2,567,285
2,284,976
Other debtors
412,320
128,883
Prepayments and accrued income
41,550
6,851
3,126,655
2,637,172
BROOKSBY PROJECTS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 9 -
7
Creditors: amounts falling due within one year
2021
2020
£
£
Bank loans and overdrafts
156,422
184,687
Obligations under finance leases
-
0
876
Other borrowings
473,009
449,392
Trade creditors
1,354,700
1,206,656
Taxation and social security
140,515
193,776
Other creditors
4,137
3,598
Accruals and deferred income
731,214
343,027
2,859,997
2,382,012
8
Creditors: amounts falling due after more than one year
2021
2020
Notes
£
£
Bank loans and overdrafts
182,202
91,187
Other borrowings
-
0
6,000
182,202
97,187
9
Operating lease commitments
Lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2021
2020
£
£
11,773
48,650

The amount falling due between two and five years is £NIL (2020 - £11,773).

10
Related party transactions

Also included within other borrowings are loans from the directors totalling £452,833 (2020 - £266,844). A market rate of interest is charged on these loans and they are repayable on demand.

 

 

2021-12-312021-01-01false22 September 2022CCH SoftwareCCH Accounts Production 2022.100No description of principal activityMr S GoodenoughMr B GoodenoughMr R C Goodenough086778082021-01-012021-12-31086778082021-12-31086778082020-12-3108677808core:Goodwill2021-12-3108677808core:ComputerSoftware2021-12-3108677808core:PatentsTrademarksLicencesConcessionsSimilar2021-12-3108677808core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2021-12-3108677808core:Goodwill2020-12-3108677808core:ComputerSoftware2020-12-3108677808core:PatentsTrademarksLicencesConcessionsSimilar2020-12-3108677808core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2020-12-3108677808core:LeaseholdImprovements2021-12-3108677808core:PlantMachinery2021-12-3108677808core:FurnitureFittings2021-12-3108677808core:ComputerEquipment2021-12-3108677808core:MotorVehicles2021-12-3108677808core:LeaseholdImprovements2020-12-3108677808core:PlantMachinery2020-12-3108677808core:FurnitureFittings2020-12-3108677808core:ComputerEquipment2020-12-3108677808core:MotorVehicles2020-12-3108677808core:CurrentFinancialInstrumentscore:WithinOneYear2021-12-3108677808core:CurrentFinancialInstrumentscore:WithinOneYear2020-12-3108677808core:Non-currentFinancialInstrumentscore:AfterOneYear2021-12-3108677808core:Non-currentFinancialInstrumentscore:AfterOneYear2020-12-3108677808core:CurrentFinancialInstruments2021-12-3108677808core:CurrentFinancialInstruments2020-12-3108677808core:Non-currentFinancialInstruments2021-12-3108677808core:Non-currentFinancialInstruments2020-12-3108677808core:ShareCapital2021-12-3108677808core:ShareCapital2020-12-3108677808core:RetainedEarningsAccumulatedLosses2021-12-3108677808core:RetainedEarningsAccumulatedLosses2020-12-3108677808bus:Director22021-01-012021-12-3108677808core:Goodwill2021-01-012021-12-3108677808core:IntangibleAssetsOtherThanGoodwill2021-01-012021-12-3108677808core:ComputerSoftware2021-01-012021-12-3108677808core:PatentsTrademarksLicencesConcessionsSimilar2021-01-012021-12-3108677808core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2021-01-012021-12-3108677808core:LeaseholdImprovements2021-01-012021-12-3108677808core:PlantMachinery2021-01-012021-12-3108677808core:FurnitureFittings2021-01-012021-12-3108677808core:ComputerEquipment2021-01-012021-12-3108677808core:MotorVehicles2021-01-012021-12-31086778082020-01-012020-12-3108677808core:Goodwill2020-12-3108677808core:ComputerSoftware2020-12-3108677808core:PatentsTrademarksLicencesConcessionsSimilar2020-12-3108677808core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2020-12-31086778082020-12-3108677808core:LeaseholdImprovements2020-12-3108677808core:PlantMachinery2020-12-3108677808core:FurnitureFittings2020-12-3108677808core:ComputerEquipment2020-12-3108677808core:MotorVehicles2020-12-3108677808bus:PrivateLimitedCompanyLtd2021-01-012021-12-3108677808bus:SmallCompaniesRegimeForAccounts2021-01-012021-12-3108677808bus:FRS1022021-01-012021-12-3108677808bus:AuditExemptWithAccountantsReport2021-01-012021-12-3108677808bus:Director12021-01-012021-12-3108677808bus:CompanySecretary12021-01-012021-12-3108677808bus:FullAccounts2021-01-012021-12-31xbrli:purexbrli:sharesiso4217:GBP