Forthbrook Limited - Accounts to registrar (filleted) - small 18.2

Forthbrook Limited - Accounts to registrar (filleted) - small 18.2


IRIS Accounts Production v21.4.0.171 04415104 director 1.4.20 31.3.21 31.3.21 0 false true false false true false Fair value model Ordinary 1.00000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pure044151042020-03-31044151042021-03-31044151042020-04-012021-03-31044151042019-03-31044151042019-04-012020-03-31044151042020-03-3104415104ns16:EnglandWales2020-04-012021-03-3104415104ns15:PoundSterling2020-04-012021-03-3104415104ns11:Director12020-04-012021-03-3104415104ns11:PrivateLimitedCompanyLtd2020-04-012021-03-3104415104ns11:SmallEntities2020-04-012021-03-3104415104ns11:AuditExemptWithAccountantsReport2020-04-012021-03-3104415104ns11:SmallCompaniesRegimeForDirectorsReport2020-04-012021-03-3104415104ns11:SmallCompaniesRegimeForAccounts2020-04-012021-03-3104415104ns11:FullAccounts2020-04-012021-03-3104415104ns11:OrdinaryShareClass12020-04-012021-03-3104415104ns11:RegisteredOffice2020-04-012021-03-3104415104ns6:CurrentFinancialInstruments2021-03-3104415104ns6:CurrentFinancialInstruments2020-03-3104415104ns6:Non-currentFinancialInstruments2021-03-3104415104ns6:Non-currentFinancialInstruments2020-03-3104415104ns6:ShareCapital2021-03-3104415104ns6:ShareCapital2020-03-3104415104ns6:FurtherSpecificReserve1ComponentTotalEquity2021-03-3104415104ns6:FurtherSpecificReserve1ComponentTotalEquity2020-03-3104415104ns6:FurtherSpecificReserve3ComponentTotalEquity2021-03-3104415104ns6:FurtherSpecificReserve3ComponentTotalEquity2020-03-3104415104ns6:RetainedEarningsAccumulatedLosses2021-03-3104415104ns6:RetainedEarningsAccumulatedLosses2020-03-3104415104ns6:ComputerEquipment2020-04-012021-03-3104415104ns6:ComputerEquipment2020-03-3104415104ns6:ComputerEquipment2021-03-3104415104ns6:ComputerEquipment2020-03-3104415104ns6:CurrentFinancialInstrumentsns6:WithinOneYear2021-03-3104415104ns6:CurrentFinancialInstrumentsns6:WithinOneYear2020-03-3104415104ns6:MoreThanFiveYearsns6:Non-currentFinancialInstruments2021-03-3104415104ns6:MoreThanFiveYearsns6:Non-currentFinancialInstruments2020-03-3104415104ns11:OrdinaryShareClass12021-03-3104415104ns6:RetainedEarningsAccumulatedLosses2020-03-3104415104ns6:FurtherSpecificReserve1ComponentTotalEquity2020-03-3104415104ns6:FurtherSpecificReserve3ComponentTotalEquity2020-03-3104415104ns6:RetainedEarningsAccumulatedLosses2020-04-012021-03-3104415104ns11:Director112020-03-3104415104ns11:Director112019-03-3104415104ns11:Director112020-04-012021-03-3104415104ns11:Director112019-04-012020-03-3104415104ns11:Director112021-03-3104415104ns11:Director112020-03-31
REGISTERED NUMBER: 04415104 (England and Wales)


















Unaudited Financial Statements

for the Year Ended 31 March 2021

for

Forthbrook Limited

Forthbrook Limited (Registered number: 04415104)






Contents of the Financial Statements
for the Year Ended 31 March 2021




Page

Company Information 1

Balance Sheet 2

Notes to the Financial Statements 4

Chartered Accountants' Report 8

Forthbrook Limited

Company Information
for the Year Ended 31 March 2021







DIRECTOR: Mrs K Hayklan





REGISTERED OFFICE: Lakeview House
4 Woodbrook Crescent
Billericay
Essex
CM12 0EQ





REGISTERED NUMBER: 04415104 (England and Wales)





ACCOUNTANTS: Mudd Partners LLP
Chartered Accountants
Lakeview House
4 Woodbrook Crescent
Billericay
Essex
CM12 0EQ

Forthbrook Limited (Registered number: 04415104)

Balance Sheet
31 March 2021

31.3.21 31.3.20
Notes £    £    £    £   
FIXED ASSETS
Tangible assets 4 - -
Investment property 5 730,000 730,000
730,000 730,000

CURRENT ASSETS
Stocks 270,595 267,140
Debtors 6 330,972 341,095
Cash at bank and in hand 14,181 1,787
615,748 610,022
CREDITORS
Amounts falling due within one year 7 123,820 133,256
NET CURRENT ASSETS 491,928 476,766
TOTAL ASSETS LESS CURRENT
LIABILITIES

1,221,928

1,206,766

CREDITORS
Amounts falling due after more than one
year

8

(1,030,671

)

(1,009,811

)

PROVISIONS FOR LIABILITIES (3,998 ) (3,998 )
NET ASSETS 187,259 192,957

CAPITAL AND RESERVES
Called up share capital 10 2 2
Other reserves 11 316,006 316,006
Fair value reserve 11 172,751 172,751
Retained earnings 11 (301,500 ) (295,802 )
SHAREHOLDERS' FUNDS 187,259 192,957

The company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 31 March 2021.

The members have not required the company to obtain an audit of its financial statements for the year ended 31 March 2021 in accordance with Section 476 of the Companies Act 2006.

The director acknowledges her 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.

Forthbrook Limited (Registered number: 04415104)

Balance Sheet - continued
31 March 2021


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 director and authorised for issue on 25 March 2022 and were signed by:





Mrs K Hayklan - Director


Forthbrook Limited (Registered number: 04415104)

Notes to the Financial Statements
for the Year Ended 31 March 2021

1. STATUTORY INFORMATION

Forthbrook Limited 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.

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.

Turnover
Turnover represents the value of sales to customers, net of discounts, allowances, volume and promotional rebates and other payments to customers and excludes VAT. Sale of goods are recognised when the company has delivered product to the customer, the customer has accepted the products and collectability of the related receivable is reasonably assured.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Computer equipment - 33% on cost

Investment property
Investment property is shown at fair value. Any aggregate surplus or deficit arising from changes in fair value is recognised in the income statement, net of deferred tax. On an annual basis this surplus or deficit is transferred from retained profits into a separate, non-distributable reserve called the "fair value reserve".

Stocks
Work in progress is valued at the lower of cost and net realisable value.

Cost is calculated using the first-in, first-out method and includes all purchase, transport, and handling costs in bringing stocks to their present location and condition.

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 balance sheet date.

Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet 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 NIL (2020 - 1 ).

Forthbrook Limited (Registered number: 04415104)

Notes to the Financial Statements - continued
for the Year Ended 31 March 2021

4. TANGIBLE FIXED ASSETS
Computer
equipment
£   
COST
At 1 April 2020
and 31 March 2021 2,110
DEPRECIATION
At 1 April 2020
and 31 March 2021 2,110
NET BOOK VALUE
At 31 March 2021 -
At 31 March 2020 -

5. INVESTMENT PROPERTY
Total
£   
FAIR VALUE
At 1 April 2020
and 31 March 2021 730,000
NET BOOK VALUE
At 31 March 2021 730,000
At 31 March 2020 730,000

The director considers that the valuation, determine by her, represents the fair value of the investment properties as at 31st March 2020.

6. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
31.3.21 31.3.20
£    £   
Amounts owed by group undertakings 232,864 249,880
Other debtors 98,108 91,215
330,972 341,095

7. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
31.3.21 31.3.20
£    £   
Trade creditors 3,900 3,583
Amounts owed to group undertakings 101,700 107,532
Taxation and social security 1,734 5,883
Other creditors 16,486 16,258
123,820 133,256

Forthbrook Limited (Registered number: 04415104)

Notes to the Financial Statements - continued
for the Year Ended 31 March 2021

8. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE
YEAR
31.3.21 31.3.20
£    £   
Other creditors 1,030,671 1,009,811

Amounts falling due in more than five years:

Repayable otherwise than by instalments
Other loans more 5yrs non-inst 430,000 430,000
Mortgages more than 5yrs 178,618 232,804
608,618 662,804

9. SECURED DEBTS

The following secured debts are included within creditors:

31.3.21 31.3.20
£    £   
Mortgages - 579,811

Paragon Mortgages hold fixed and floating charges over the company's investment properties and assets.

Held in Stocks: Work-in-progress are fixed charges on land held for development in favour of both Paragon Mortgages and GMAC-RFC Property Finance Limited.

10. CALLED UP SHARE CAPITAL


Allotted, issued and fully paid:
Number: Class: Nominal 31.3.21 31.3.20
value: £    £   
2 Ordinary 1 2 2

11. RESERVES
Fair
Retained Other value
earnings reserves reserve Totals
£    £    £    £   

At 1 April 2020 (295,802 ) 316,006 172,751 192,955
Deficit for the year (5,698 ) (5,698 )
At 31 March 2021 (301,500 ) 316,006 172,751 187,257

Other reserves represent profit on assets sold to subsidiary companies for consideration not readily convertible to cash. The profit will become realised if the assets are subsequently sold or redeemed for cash.

Forthbrook Limited (Registered number: 04415104)

Notes to the Financial Statements - continued
for the Year Ended 31 March 2021

12. DIRECTOR'S ADVANCES, CREDITS AND GUARANTEES

The following advances and credits to a director subsisted during the years ended 31 March 2021 and 31 March 2020:

31.3.21 31.3.20
£    £   
Mrs K Hayklan
Balance outstanding at start of year 56,143 29,835
Amounts advanced 16,480 45,695
Amounts repaid (10,944 ) (19,387 )
Amounts written off - -
Amounts waived - -
Balance outstanding at end of year 61,679 56,143

Loan interest is charged on the above overdrawn director's loan account using HMRC's approved rates. Interest of £1,487 (2020: £1,229) is recognised within the profit and loss account.

13. RELATED PARTY DISCLOSURES

The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with wholly owned subsidiaries within the group.

Chartered Accountants' Report to the Director
on the Unaudited Financial Statements of
Forthbrook Limited (Registered number: 04415104)

The following reproduces the text of the report prepared for the director in respect of the company's annual unaudited financial statements. In accordance with the Companies Act 2006, the company is only required to file a Balance Sheet. Readers are cautioned that the Income Statement and certain other primary statements and the Report of the Director are not required to be filed with the Registrar of Companies.

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the financial statements of Forthbrook Limited for the year ended 31 March 2021 which comprise the Income Statement, Balance Sheet, Statement of Changes in Equity and the related notes from the company's accounting records and from information and explanations you have given us.

As a practising member firm of the Institute of Chartered Accountants in England and Wales (ICAEW), we are subject to its ethical and other professional requirements which are detailed within the ICAEW's regulations and guidance at http://www.icaew.com/en/membership/regulations-standards-and-guidance.

This report is made solely to the director of Forthbrook Limited in accordance with our terms of engagement. Our work has been undertaken solely to prepare for your approval the financial statements of Forthbrook Limited and state those matters that we have agreed to state to the director of Forthbrook Limited in this report in accordance with ICAEW Technical Release 07/16AAF. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than Forthbrook Limited and its director for our work or for this report.

It is your duty to ensure that Forthbrook Limited has kept adequate accounting records and to prepare statutory financial statements that give a true and fair view of the assets, liabilities, financial position and loss of Forthbrook Limited. You consider that Forthbrook Limited is exempt from the statutory audit requirement for the year.

We have not been instructed to carry out an audit or a review of the financial statements of Forthbrook Limited. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory financial statements.






Mudd Partners LLP
Chartered Accountants
Lakeview House
4 Woodbrook Crescent
Billericay
Essex
CM12 0EQ


25 March 2022