ACCOUNTS - Final Accounts


Caseware UK (AP4) 2020.0.247 2020.0.247 2021-03-312021-03-312020-04-011falseContracting and holds controlling interest1truetrueThe members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006. 09849030 2020-04-01 2021-03-31 09849030 2019-04-01 2020-03-31 09849030 2021-03-31 09849030 2020-03-31 09849030 c:Director1 2020-04-01 2021-03-31 09849030 d:PlantMachinery 2020-04-01 2021-03-31 09849030 d:PlantMachinery 2021-03-31 09849030 d:PlantMachinery 2020-03-31 09849030 d:PlantMachinery d:OwnedOrFreeholdAssets 2020-04-01 2021-03-31 09849030 d:MotorVehicles 2020-04-01 2021-03-31 09849030 d:MotorVehicles 2021-03-31 09849030 d:MotorVehicles 2020-03-31 09849030 d:MotorVehicles d:OwnedOrFreeholdAssets 2020-04-01 2021-03-31 09849030 d:OwnedOrFreeholdAssets 2020-04-01 2021-03-31 09849030 d:CurrentFinancialInstruments 2021-03-31 09849030 d:CurrentFinancialInstruments 2020-03-31 09849030 d:Non-currentFinancialInstruments 2021-03-31 09849030 d:Non-currentFinancialInstruments 2020-03-31 09849030 d:RetainedEarningsAccumulatedLosses 2020-04-01 2021-03-31 09849030 d:AcceleratedTaxDepreciationDeferredTax 2021-03-31 09849030 d:AcceleratedTaxDepreciationDeferredTax 2020-03-31 09849030 c:OrdinaryShareClass1 2020-04-01 2021-03-31 09849030 c:OrdinaryShareClass1 2021-03-31 09849030 c:OrdinaryShareClass1 2020-03-31 09849030 c:FRS102 2020-04-01 2021-03-31 09849030 c:AuditExempt-NoAccountantsReport 2020-04-01 2021-03-31 09849030 c:FullAccounts 2020-04-01 2021-03-31 09849030 c:PrivateLimitedCompanyLtd 2020-04-01 2021-03-31 09849030 d:HirePurchaseContracts d:WithinOneYear 2021-03-31 09849030 d:HirePurchaseContracts d:WithinOneYear 2020-03-31 09849030 d:HirePurchaseContracts d:BetweenOneFiveYears 2021-03-31 09849030 d:HirePurchaseContracts d:BetweenOneFiveYears 2020-03-31 09849030 6 2020-04-01 2021-03-31 iso4217:GBP xbrli:shares xbrli:pure

Registered number: 09849030










BRYNAM HOLDINGS LTD








UNAUDITED

FINANCIAL STATEMENTS

INFORMATION FOR FILING WITH THE REGISTRAR

FOR THE YEAR ENDED 31 MARCH 2021

 
BRYNAM HOLDINGS LTD
REGISTERED NUMBER: 09849030

BALANCE SHEET
AS AT 31 MARCH 2021

2021
2020
Note
£
£

  

Fixed assets
  

Tangible assets
 5 
150,996
142,554

Financial assets
 6 
1,346,378
798,265

  
1,497,374
940,819

Current assets
  

Debtors: amounts falling due within one year
 7 
37,961
448,985

Cash at bank and in hand
 8 
1,124,377
692,896

  
1,162,338
1,141,881

Creditors: amounts falling due within one year
 9 
(233,596)
(171,174)

Net current assets
  
 
 
928,742
 
 
970,707

Total assets less current liabilities
  
2,426,116
1,911,526

  

Creditors: amounts falling due after more than one year
 10 
-
(21,000)

  
2,426,116
1,890,526

Provisions for liabilities
  

Deferred taxation
 12 
(28,689)
(27,085)

  
 
 
(28,689)
 
 
(27,085)

  

Net assets excluding pension asset
  
2,397,427
1,863,441

Net assets
  
2,397,427
1,863,441


Capital and reserves
  

Called up share capital 
 13 
1,000
1,000

Profit and loss account
 14 
2,396,427
1,862,441

  
2,397,427
1,863,441


img1e82.png Page 1

 
BRYNAM HOLDINGS LTD
REGISTERED NUMBER: 09849030
    
BALANCE SHEET (CONTINUED)
AS AT 31 MARCH 2021

The director considers that the Company is entitled to exemption from audit under section 477 of the Companies Act 2006 and members have not required the Company to obtain an audit for the year in question in accordance with section 476 of the Companies Act 2006.

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

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: 




................................................
David Richards
Director

Date: 16 December 2021

The notes on pages 3 to 11 form part of these financial statements.

img458d.png Page 2

 
BRYNAM HOLDINGS LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2021

1.


General information

Brynam Holdings Ltd, 09849030, is a private company, limited by shares, incorporated in England and Wales, with its registered office and principal place of business at Rallt, Carno, Newtown, Powys, SY17 5JX.                                   The principal activity of the company is that of being a corporate partner and agricultural contracting. 

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 following principal accounting policies have been applied:

 
2.2

Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

Sale of goods

Revenue from the sale of goods is recognised when all of the following conditions are satisfied:
the Company has transferred the significant risks and rewards of ownership to the buyer;
the Company retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold;
the amount of revenue can be measured reliably;
it is probable that the Company will receive the consideration due under the transaction; and
the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Rendering of services

Revenue from a contract to provide services is recognised in the period in which the services are provided in accordance with the stage of completion of the contract when all of the following conditions are satisfied:
the amount of revenue can be measured reliably;
it is probable that the Company will receive the consideration due under the contract;
the stage of completion of the contract at the end of the reporting period can be measured reliably; and
the costs incurred and the costs to complete the contract can be measured reliably.

img18b9.png Page 3

 
BRYNAM HOLDINGS LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2021

2.Accounting policies (continued)

 
2.3

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.

 
2.4

Finance costs

Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

 
2.5

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 balance sheet 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 Balance sheet 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 balance sheet date.

 
2.6

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.

img3a40.png Page 4

 
BRYNAM HOLDINGS LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2021

2.Accounting policies (continued)


2.6
Tangible fixed assets (continued)

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, on a reducing balance basis.

Depreciation is provided on the following basis:

Plant and machinery
-
15%
Reducing balance
Motor vehicles
-
15%
Reducing balance

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.

 
2.7

Valuation of investments

Investments in unlisted Company shares, whose market value can be reliably determined, are remeasured to market value at each balance sheet date. Gains and losses on remeasurement are recognised in the Statement of comprehensive income for the period. Where market value cannot be reliably determined, such investments are stated at historic cost less impairment.

 
2.8

Debtors

Short term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

 
2.9

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. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

 
2.10

Creditors

Short term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

img68b7.png Page 5

 
BRYNAM HOLDINGS LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2021

2.Accounting policies (continued)

 
2.11

Provisions for liabilities

Provisions are made where an event has taken place that gives the Company a legal or constructive obligation that probably requires settlement by a transfer of economic benefit, and a reliable estimate can be made of the amount of the obligation.
Provisions are charged as an expense to profit or loss in the year that the Company becomes aware of the obligation, and are measured at the best estimate at the Balance sheet date of the expenditure required to settle the obligation, taking into account relevant risks and uncertainties.
When payments are eventually made, they are charged to the provision carried in the Balance sheet.

 
2.12

Financial instruments

The Company only enters into basic financial instrument transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors, loans from banks and other third parties, loans to related parties and investments in ordinary shares.

 
2.13

Dividends

Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting.


3.


Judgments in applying accounting policies and key sources of estimation uncertainty

Estimates and judgments are continually evaluated and are based on historical experience and other factors, including expectations or future events that are believed to be reasonable under the circumstances.                                 The Company makes estimates and assumptions concerning the future. The resulting accounting estimates will, by definition, seldom equal the related actual results. In the opinion of the directors there are no estimates nor assumptions that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next finanical year. 


4.


Employees

The average monthly number of employees, including directors, during the year was 1 (2020 - 1).

img3799.png Page 6

 
BRYNAM HOLDINGS LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2021

5.


Tangible fixed assets





Plant and machinery
Motor vehicles
Total

£
£
£



Cost or valuation


At 1 April 2020
163,985
13,700
177,685


Additions
7,000
23,000
30,000



At 31 March 2021

170,985
36,700
207,685



Depreciation


At 1 April 2020
34,960
171
35,131


Charge for the year on owned assets
19,529
2,029
21,558



At 31 March 2021

54,489
2,200
56,689



Net book value



At 31 March 2021
116,496
34,500
150,996



At 31 March 2020
129,025
13,529
142,554

img41d2.png Page 7

 
BRYNAM HOLDINGS LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2021

6.


Asset investments





Other fixed asset investments

£



Cost or valuation


At 1 April 2020
798,265


Additions
814,753


Disposals
(266,640)



At 31 March 2021
1,346,378




img6d79.png Page 8

 
BRYNAM HOLDINGS LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2021

7.


Debtors

2021
2020
£
£


Trade debtors
33,055
427,524

Other debtors
4,906
21,461

37,961
448,985



8.


Cash and cash equivalents

2021
2020
£
£

Cash at bank and in hand
1,124,377
692,896

1,124,377
692,896



9.


Creditors: Amounts falling due within one year

2021
2020
£
£

Trade creditors
31,139
3,223

Corporation tax
173,998
142,588

Taxation and social insurance
6,273
3,913

Obligations under finance lease and hire purchase contracts
21,000
21,000

Other creditors
16
-

Accruals
1,170
450

233,596
171,174



10.


Creditors: Amounts falling due after more than one year

2021
2020
£
£

Net obligations under finance leases and hire purchase contracts
-
21,000

-
21,000


img3ebc.png Page 9

 
BRYNAM HOLDINGS LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2021

11.


Hire purchase and finance leases


Minimum lease payments under hire purchase fall due as follows:

2021
2020
£
£


Within one year
21,000
21,000

Between 1-5 years
-
21,000

21,000
42,000


12.


Deferred taxation




2021


£






At beginning of year
27,085


Charged to profit or loss
1,604



At end of year
28,689

The provision for deferred taxation is made up as follows:

2021
2020
£
£


Accelerated capital allowances
28,689
27,085

28,689
27,085


13.


Share capital

2021
2020
£
£
Authorised, allotted, called up and fully paid



1,000 (2020 - 1,000) Ordinary shares of £1.00 each
1,000
1,000


img74be.png Page 10

 
BRYNAM HOLDINGS LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2021

14.


Reserves

Profit and loss account

The profit and loss account represents the accumulated profits of the Company since incorporation less disctributions made to the shareholders.


15.


Related party transactions

During the year Brynam Holdings Ltd received a profit share of £814,753 (2020: £688,434) from Carno 2 Windfarm LLP.

 
img2207.png Page 11