Brightwell Estates Ltd - Accounts to registrar (filleted) - small 18.2

Brightwell Estates Ltd - Accounts to registrar (filleted) - small 18.2


IRIS Accounts Production v21.1.6.35 07896251 Board of Directors Board of Directors 1.11.19 31.10.20 31.10.20 false true false false true false Fair value model Ordinary 1.00000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pure078962512019-10-31078962512020-10-31078962512019-11-012020-10-31078962512018-10-31078962512018-11-012019-10-31078962512019-10-3107896251ns16:EnglandWales2019-11-012020-10-3107896251ns15:PoundSterling2019-11-012020-10-3107896251ns11:Director12019-11-012020-10-3107896251ns11:Director22019-11-012020-10-3107896251ns11:PrivateLimitedCompanyLtd2019-11-012020-10-3107896251ns11:SmallEntities2019-11-012020-10-3107896251ns11:AuditExempt-NoAccountantsReport2019-11-012020-10-3107896251ns11:SmallCompaniesRegimeForDirectorsReport2019-11-012020-10-3107896251ns11:SmallCompaniesRegimeForAccounts2019-11-012020-10-3107896251ns11:FullAccounts2019-11-012020-10-3107896251ns11:OrdinaryShareClass12019-11-012020-10-3107896251ns11:RegisteredOffice2019-11-012020-10-3107896251ns6:CurrentFinancialInstruments2020-10-3107896251ns6:CurrentFinancialInstruments2019-10-3107896251ns6:Non-currentFinancialInstruments2020-10-3107896251ns6:Non-currentFinancialInstruments2019-10-3107896251ns6:ShareCapital2020-10-3107896251ns6:ShareCapital2019-10-3107896251ns6:FurtherSpecificReserve3ComponentTotalEquity2020-10-3107896251ns6:FurtherSpecificReserve3ComponentTotalEquity2019-10-3107896251ns6:RetainedEarningsAccumulatedLosses2020-10-3107896251ns6:RetainedEarningsAccumulatedLosses2019-10-3107896251ns6:PlantMachinery2019-11-012020-10-3107896251ns6:FurnitureFittings2019-11-012020-10-3107896251ns6:MotorVehicles2019-11-012020-10-3107896251ns6:PlantMachinery2019-10-3107896251ns6:FurnitureFittings2019-10-3107896251ns6:MotorVehicles2019-10-3107896251ns6:ComputerEquipment2019-10-3107896251ns6:ComputerEquipment2019-11-012020-10-3107896251ns6:PlantMachinery2020-10-3107896251ns6:FurnitureFittings2020-10-3107896251ns6:MotorVehicles2020-10-3107896251ns6:ComputerEquipment2020-10-3107896251ns6:PlantMachinery2019-10-3107896251ns6:FurnitureFittings2019-10-3107896251ns6:MotorVehicles2019-10-3107896251ns6:ComputerEquipment2019-10-3107896251ns6:CurrentFinancialInstrumentsns6:WithinOneYear2020-10-3107896251ns6:CurrentFinancialInstrumentsns6:WithinOneYear2019-10-3107896251ns6:AfterOneYearns6:Non-currentFinancialInstruments2020-10-3107896251ns6:AfterOneYearns6:Non-currentFinancialInstruments2019-10-3107896251ns6:MoreThanFiveYearsns6:Non-currentFinancialInstruments2020-10-3107896251ns6:MoreThanFiveYearsns6:Non-currentFinancialInstruments2019-10-3107896251ns6:BetweenOneTwoYearsns6:Non-currentFinancialInstruments2020-10-3107896251ns6:BetweenOneTwoYearsns6:Non-currentFinancialInstruments2019-10-3107896251ns6:BetweenTwoFiveYearsns6:Non-currentFinancialInstruments2020-10-3107896251ns6:BetweenTwoFiveYearsns6:Non-currentFinancialInstruments2019-10-3107896251ns6:Secured2020-10-3107896251ns6:Secured2019-10-3107896251ns6:DeferredTaxation2019-10-3107896251ns6:DeferredTaxation2020-10-3107896251ns11:OrdinaryShareClass12020-10-3107896251ns6:FurtherSpecificReserve3ComponentTotalEquity2019-10-31
REGISTERED NUMBER: 07896251 (England and Wales)















UNAUDITED FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 OCTOBER 2020

FOR

BRIGHTWELL ESTATES LTD

BRIGHTWELL ESTATES LTD (REGISTERED NUMBER: 07896251)






CONTENTS OF THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2020




Page

Company Information 1

Statement of Financial Position 2

Notes to the Financial Statements 4


BRIGHTWELL ESTATES LTD


COMPANY INFORMATION
FOR THE YEAR ENDED 31 OCTOBER 2020







DIRECTORS: Miss C M Spear Dawson
B H Spear Dawson



REGISTERED OFFICE: Crane Court
302 London Road
Ipswich
Suffolk
IP2 0AJ



REGISTERED NUMBER: 07896251 (England and Wales)



ACCOUNTANTS: Ballams
Chartered Accountants
Crane Court
302 London Road
Ipswich
Suffolk
IP2 0AJ



BANKERS: Lloyds Bank Plc
13 Cornhill
Ipswich
Suffolk
IP1 1DG



SOLICITORS: Greene & Greene Solicitors
80 Guildhall Street
Bury St Edmunds
Suffolk
IP33 1QB

BRIGHTWELL ESTATES LTD (REGISTERED NUMBER: 07896251)


STATEMENT OF FINANCIAL POSITION
31 OCTOBER 2020

2020 2019
Notes £    £    £    £   
FIXED ASSETS
Tangible assets 4 21,372 23,881
Investment property 5 4,017,728 4,906,316
4,039,100 4,930,197

CURRENT ASSETS
Debtors 6 550,056 605,006
Cash at bank 80,299 85,139
630,355 690,145
CREDITORS
Amounts falling due within one year 7 241,921 327,715
NET CURRENT ASSETS 388,434 362,430
TOTAL ASSETS LESS CURRENT
LIABILITIES

4,427,534

5,292,627

CREDITORS
Amounts falling due after more than one
year

8

(2,368,197

)

(2,367,371

)

PROVISIONS FOR LIABILITIES 11 (325,905 ) (497,027 )
NET ASSETS 1,733,432 2,428,229

BRIGHTWELL ESTATES LTD (REGISTERED NUMBER: 07896251)


STATEMENT OF FINANCIAL POSITION - continued
31 OCTOBER 2020

2020 2019
Notes £    £    £    £   
CAPITAL AND RESERVES
Called up share capital 12 100 100
Fair value reserve 13 1,488,460 2,205,926
Retained earnings 244,872 222,203
SHAREHOLDERS' FUNDS 1,733,432 2,428,229

The company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 31 October 2020.

The members have not required the company to obtain an audit of its financial statements for the year ended 31 October 2020 in accordance with Section 476 of the Companies Act 2006.

The directors acknowledge their responsibilities for:
(a)ensuring that the company keeps accounting records which comply with Sections 386 and 387 of the Companies Act 2006 and
(b)preparing financial statements which give a true and fair view of the state of affairs of the company as at the end of each financial year and of its profit or loss for each financial year in accordance with the requirements of Sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the company.

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

In accordance with Section 444 of the Companies Act 2006, the Income Statement has not been delivered.

The financial statements were approved by the Board of Directors and authorised for issue on 7 July 2021 and were signed on its behalf by:




B H Spear Dawson - Director



Miss C M Spear Dawson - Director


BRIGHTWELL ESTATES LTD (REGISTERED NUMBER: 07896251)


NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2020

1. STATUTORY INFORMATION

Brightwell Estates Ltd is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address can be found on the Company Information page.

The presentation currency of the financial statements is the Pound Sterling (£).


2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" including the provisions of Section 1A "Small Entities" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention as modified by the revaluation of certain assets.

Turnover
Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Plant and machinery - 25% on cost
Fixtures and fittings - 25% on cost
Motor vehicles - 25% on reducing balance

Investment property
Investment property is shown at most recent valuation. Any aggregate surplus or deficit arising from changes in fair value is recognised in profit or loss.

Financial instruments
The company only enters into basic financial instruments transactions that result in the recognition of financial assets and liabilities like trade and other accounts receivable and payable and loans with banks and related parties.

Debt instruments that are payable or receivable within one year, such as trade payables or receivables, are measured at the undiscounted amount of the cash or other consideration expected to be paid or received. Debt instruments that are repayable or receivable after one year are initially measured at the present value of the future cash flows and subsequently at amortised cost using the effective interest method.

Financial assets that are measured at cost and amortised cost are assessed at the end of each financial year for evidence of impairment. If objective evidence of impairment is found an impairment loss is recognised in the Income Statement.


BRIGHTWELL ESTATES LTD (REGISTERED NUMBER: 07896251)


NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 OCTOBER 2020

2. ACCOUNTING POLICIES - continued
Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the statement of financial position date.

Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the statement of financial position date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

3. EMPLOYEES AND DIRECTORS

The average number of employees during the year was 2 (2019 - 2 ) .

4. TANGIBLE FIXED ASSETS
Fixtures
Plant and and Motor Computer
machinery fittings vehicles equipment Totals
£    £    £    £    £   
COST
At 1 November 2019 34,735 18,497 13,919 1,483 68,634
Additions - - - 5,759 5,759
At 31 October 2020 34,735 18,497 13,919 7,242 74,393
DEPRECIATION
At 1 November 2019 18,294 13,753 12,298 408 44,753
Charge for year 4,752 2,317 405 794 8,268
At 31 October 2020 23,046 16,070 12,703 1,202 53,021
NET BOOK VALUE
At 31 October 2020 11,689 2,427 1,216 6,040 21,372
At 31 October 2019 16,441 4,744 1,621 1,075 23,881

BRIGHTWELL ESTATES LTD (REGISTERED NUMBER: 07896251)


NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 OCTOBER 2020

5. INVESTMENT PROPERTY
Total
£   
FAIR VALUE
At 1 November 2019 4,906,316
Revaluations (888,588 )
At 31 October 2020 4,017,728
NET BOOK VALUE
At 31 October 2020 4,017,728
At 31 October 2019 4,906,316

Fair value at 31 October 2020 is represented by:
£   
Valuation in 2014 499,928
Valuation in 2015 596,132
Valuation in 2016 795,806
Valuation in 2017 811,088
Valuation in 2020 (888,589 )
Cost 2,203,363
4,017,728

If investment property had not been revalued it would have been included at the following historical cost:

2020 2019
£    £   
Cost 2,224,471 2,224,471

Investment property was valued on an open market basis on 30 March 2021 by Eddisons Commercial Ltd .

6. DEBTORS
2020 2019
£    £   
Amounts falling due within one year:
Trade debtors 5,207 22,884
Amounts owed by group undertakings 33,045 32,853
Other debtors 40,015 921
78,267 56,658

BRIGHTWELL ESTATES LTD (REGISTERED NUMBER: 07896251)


NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 OCTOBER 2020

6. DEBTORS - continued
2020 2019
£    £   
Amounts falling due after more than one year:
Other debtors 471,789 548,348

Aggregate amounts 550,056 605,006

7. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2020 2019
£    £   
Bank loans and overdrafts (see note 9) 26,906 25,965
Trade creditors 10,715 13,206
Taxation and social security 123,147 116,513
Other creditors 81,153 172,031
241,921 327,715

8. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE
YEAR
2020 2019
£    £   
Bank loans (see note 9) 2,368,197 2,367,371

Amounts falling due in more than five years:

Repayable otherwise than by instalments
Bank loans more 5 yrs non-inst 2,059,700 2,045,118

Repayable by instalments
Bank loans over 5 years 185,240 202,673

9. LOANS

An analysis of the maturity of loans is given below:

2020 2019
£    £   
Amounts falling due within one year or on demand:
Bank loans 26,906 25,965

BRIGHTWELL ESTATES LTD (REGISTERED NUMBER: 07896251)


NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 OCTOBER 2020

9. LOANS - continued
2020 2019
£    £   
Amounts falling due between one and two years:
Bank loans - 1-2 years 28,389 27,485

Amounts falling due between two and five years:
Bank loans - 2-5 years 94,868 92,095

Amounts falling due in more than five years:
Repayable otherwise than by instalments
Bank loans more 5 yrs non-inst 2,059,700 2,045,118

Repayable by instalments
Bank loans over 5 years 185,240 202,673

10. SECURED DEBTS

The following secured debts are included within creditors:

2020 2019
£    £   
Bank loans 2,395,103 2,393,336

11. PROVISIONS FOR LIABILITIES
2020 2019
£    £   
Deferred tax
Investment property 325,905 497,027

Deferred
tax
£   
Balance at 1 November 2019 497,027
Investment property gains (171,122 )
Balance at 31 October 2020 325,905

BRIGHTWELL ESTATES LTD (REGISTERED NUMBER: 07896251)


NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 OCTOBER 2020

12. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 2020 2019
value: £    £   
100 Ordinary £1 100 100

13. RESERVES
Fair
value
reserve
£   
At 1 November 2019 2,205,926
Investment property gains (717,466 )

At 31 October 2020 1,488,460