ACCOUNTS - Final Accounts preparation


Caseware UK (AP4) 2021.0.152 2021.0.152 2021-12-312021-12-3128true2021-01-01falseNo description of principal activity24true 11187155 2021-01-01 2021-12-31 11187155 2020-01-01 2020-12-31 11187155 2021-12-31 11187155 2020-12-31 11187155 c:Director2 2021-01-01 2021-12-31 11187155 d:PlantMachinery 2021-01-01 2021-12-31 11187155 d:PlantMachinery 2021-12-31 11187155 d:PlantMachinery 2020-12-31 11187155 d:PlantMachinery d:OwnedOrFreeholdAssets 2021-01-01 2021-12-31 11187155 d:FurnitureFittings 2021-01-01 2021-12-31 11187155 d:FurnitureFittings 2021-12-31 11187155 d:FurnitureFittings 2020-12-31 11187155 d:FurnitureFittings d:OwnedOrFreeholdAssets 2021-01-01 2021-12-31 11187155 d:OfficeEquipment 2021-01-01 2021-12-31 11187155 d:OfficeEquipment 2021-12-31 11187155 d:OfficeEquipment 2020-12-31 11187155 d:OfficeEquipment d:OwnedOrFreeholdAssets 2021-01-01 2021-12-31 11187155 d:OwnedOrFreeholdAssets 2021-01-01 2021-12-31 11187155 d:CurrentFinancialInstruments 2021-12-31 11187155 d:CurrentFinancialInstruments 2020-12-31 11187155 d:CurrentFinancialInstruments d:WithinOneYear 2021-12-31 11187155 d:CurrentFinancialInstruments d:WithinOneYear 2020-12-31 11187155 d:ShareCapital 2021-12-31 11187155 d:ShareCapital 2020-12-31 11187155 d:RetainedEarningsAccumulatedLosses 2021-12-31 11187155 d:RetainedEarningsAccumulatedLosses 2020-12-31 11187155 d:AcceleratedTaxDepreciationDeferredTax 2021-12-31 11187155 d:AcceleratedTaxDepreciationDeferredTax 2020-12-31 11187155 c:FRS102 2021-01-01 2021-12-31 11187155 c:Audited 2021-01-01 2021-12-31 11187155 c:FullAccounts 2021-01-01 2021-12-31 11187155 c:PrivateLimitedCompanyLtd 2021-01-01 2021-12-31 11187155 c:SmallCompaniesRegimeForAccounts 2021-01-01 2021-12-31 iso4217:GBP xbrli:pure

Registered number: 11187155










BROADGATE CIRCLE BAR TRADING LIMITED










FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 DECEMBER 2021

 
BROADGATE CIRCLE BAR TRADING LIMITED
REGISTERED NUMBER: 11187155

STATEMENT OF FINANCIAL POSITION
AS AT 31 DECEMBER 2021

As restated
2021
2020
Note
£
£

Fixed assets
  

Tangible assets
 4 
417,623
576,115

  
417,623
576,115

Current assets
  

Stocks
  
46,278
24,932

Debtors: amounts falling due within one year
 5 
740,311
761,809

Cash at bank and in hand
  
26,036
33,165

  
812,625
819,906

Creditors: amounts falling due within one year
 6 
(2,502,304)
(2,647,072)

Net current liabilities
  
 
 
(1,689,679)
 
 
(1,827,166)

Total assets less current liabilities
  
(1,272,056)
(1,251,051)

Provisions for liabilities
  

Deferred tax
 7 
(18,035)
(2,241)

  
 
 
(18,035)
 
 
(2,241)

Net liabilities
  
(1,290,091)
(1,253,292)


Capital and reserves
  

Called up share capital 
  
1
1

Profit and loss account
  
(1,290,092)
(1,253,293)

  
(1,290,091)
(1,253,292)


The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and in accordance with the provisions of FRS 102 Section 1A - small entities.

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

The Company has opted not to file the statement of comprehensive income in accordance with provisions applicable to companies subject to the small companies' regime.

The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 



D A Stirling
Director

Date: 16 December 2022
Page 1

 
BROADGATE CIRCLE BAR TRADING LIMITED
REGISTERED NUMBER: 11187155
    
STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT 31 DECEMBER 2021


Page 2

 
BROADGATE CIRCLE BAR TRADING LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021

1.


General information

Broadgate Circle Bar Trading Limited is a private Company, limited by shares, registered in England and Wales.
The registered office and trading address are detailed within the Company information page.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Section 1A of Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires management to exercise judgment in applying the Company's accounting policies.

The following principal accounting policies have been applied:

 
2.2

Going concern

The Company is reliant on the Group's cash resources to meet its obligations. The parent company, Inception Ventures Group ("IVG"), has signed a letter of support which confirms its intention to support its subsidiaries for at least 12 months from the date of signing these financial statements.
Based on the availability of support to date and the conclusion within IVG's group financial statements the directors also continue to adopt the going concern basis in the preparing the Company financial statements.

 
2.3

Revenue

Turnover comprises revenue recognised by the company in respect of goods and services supplied during the year, exclusive of Value Added Tax.

 
2.4

Government grants

Grants are accounted under the accruals model as permitted by FRS 102. Grants relating to expenditure on tangible fixed assets are credited to profit or loss at the same rate as the depreciation on the assets to which the grant relates. The deferred element of grants is included in creditors as deferred income.
Grants of a revenue nature are recognised in the Statement of Comprehensive Income in the same period as the related expenditure.

 
2.5

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Page 3

 
BROADGATE CIRCLE BAR TRADING LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021

2.Accounting policies (continued)


2.5
Tangible fixed assets (continued)

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight-line method.

Depreciation is provided on the following basis:

Plant and machinery
-
17% straight line
Fixtures and fittings
-
17% straight line
Office equipment
-
17-33% straight line

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

 
2.6

Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a first in, first out basis. Work in progress and finished goods include labour and attributable overheads.

At each reporting date, stocks are assessed for impairment. If stock is impaired, the carrying amount is reduced to its selling price less costs to complete and sell. The impairment loss is recognised immediately in profit or loss.

 
2.7

Debtors

Short term debtors are measured at transaction price, less any impairment.

 
2.8

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours.

 
2.9

Financial instruments

The company only has financial assets and financial liabilities of a kind that qualify as basic financial instruments. Basic financial instruments are initially recognised at transaction value and subsequently measured at their settlement value.

 
2.10

Creditors

Creditors are recognised where the company has a present obligation resulting from a past event that will probably result in the transfer of funds to a third party and the amount due to settle the obligation can be measured or estimated reliably. Short term creditors are measured at the transition price.

Page 4

 
BROADGATE CIRCLE BAR TRADING LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021

2.Accounting policies (continued)

 
2.11

Operating leases: the Company as lessee

Rentals paid under operating leases are charged to profit or loss on a straight-line basis over the lease term.

Benefits received and receivable as an incentive to sign an operating lease are recognised on a straight-line basis over the lease term, unless another systematic basis is representative of the time pattern of the lessee's benefit from the use of the leased asset.

 
2.12

Pensions

Defined contribution pension plan

The Company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Company pays fixed contributions into a separate entity. Once the contributions have been paid the Company has no further payment obligations.

The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the Statement of Financial Position. The assets of the plan are held separately from the Company in independently administered funds.

 
2.13

Current and deferred taxation

The tax expense for the year comprises current and deferred tax. Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the Company operates and generates income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the reporting date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.


3.


Employees

The average monthly number of employees, including directors, during the year was 28 (2020 - 24).

Page 5

 
BROADGATE CIRCLE BAR TRADING LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021

4.


Tangible fixed assets





Plant and machinery
Fixtures and fittings
Office equipment
Total

£
£
£
£



Cost or valuation


At 1 January 2021
466,927
411,996
106,421
985,344


Additions
5,684
11,150
513
17,347



At 31 December 2021

472,611
423,146
106,934
1,002,691



Depreciation


At 1 January 2021
180,468
152,195
76,565
409,228


Charge for the year on owned assets
82,483
68,239
25,118
175,840



At 31 December 2021

262,951
220,434
101,683
585,068



Net book value



At 31 December 2021
209,660
202,712
5,251
417,623



At 31 December 2020
286,459
259,801
29,855
576,115


5.


Debtors

2021
2020
£
£

Trade debtors
12,181
-

Amounts owed by group undertakings
569,155
729,711

Other debtors
27,114
32,098

Prepayments and accrued income
131,861
-

740,311
761,809


Page 6

 
BROADGATE CIRCLE BAR TRADING LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021

6.


Creditors: Amounts falling due within one year

2021
As restated 2020
£
£

Trade creditors
89,035
32,163

Amounts owed to group undertakings
2,219,238
2,487,887

Other taxation and social security
27,634
-

Other creditors
52,123
19,263

Accruals and deferred income
114,274
107,759

2,502,304
2,647,072



7.


Deferred taxation




2021


£



At beginning of year
(2,241)


Charged to profit or loss
(15,794)



At end of year
(18,035)

The provision for deferred taxation is made up as follows:

2021
2020
£
£


Accelerated capital allowances
(18,035)
(2,241)

(18,035)
(2,241)


8.


Prior year adjustment

The Group’s accounting policy is to recognise service charge receipts within Inception Ventures Group Limited, the parent company, however, service charge has been incorrectly recognised within the Company in prior years. As such, an adjustment has been made to derecognise this income within the Company and recognised it within Inception Ventures Group Limited. The total net impact on the Company’s Statement of Comprehensive Income is a reduction in profit after tax of £45,820.


9.


Related party transactions

The Company has taken advantage of exemptions from disclosing transactions with related companies under the provisions of Section 33 of Financial Reporting Standard 102.

Page 7

 
BROADGATE CIRCLE BAR TRADING LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021

10.


Controlling party

The ultimate controlling party is Inception Ventures Group Limited which is controlled by its directors.


11.


Auditors' information

The auditors' report on the financial statements for the year ended 31 December 2021 was unqualified.

The audit report was signed on 16 December 2022 by Emma Bernardez (Senior Statutory Auditor) on behalf of Haysmacintyre LLP.

Page 8