Brooks Estate Agents Limited 31/12/2022 iXBRL

Brooks Estate Agents Limited 31/12/2022 iXBRL

BROOKS ESTATE AGENTS LIMITED - Company Information

Print Friendly Version

15 31/12/2022 2022-12-31 false false false false false false false false false false true false false true false false false false false false false No description of principal activities is disclosed 2022-01-01 Sage Accounts Production 21.0 - FRS102_2021 xbrli:pure xbrli:shares iso4217:GBP 07122178 2022-01-01 2022-12-31 07122178 2022-12-31 07122178 2021-12-31 07122178 2021-01-01 2021-12-31 07122178 2021-12-31 07122178 2020-12-31 07122178 bus:Director1 2022-01-01 2022-12-31 07122178 core:NetGoodwill 2022-12-31 07122178 core:FurnitureFittingsToolsEquipment 2021-12-31 07122178 core:MotorVehicles 2021-12-31 07122178 core:LandBuildings core:ShortLeaseholdAssets 2022-12-31 07122178 core:FurnitureFittingsToolsEquipment 2022-12-31 07122178 core:MotorVehicles 2022-12-31 07122178 core:WithinOneYear 2022-12-31 07122178 core:WithinOneYear 2021-12-31 07122178 core:AfterOneYear 2022-12-31 07122178 core:AfterOneYear 2021-12-31 07122178 core:RetainedEarningsAccumulatedLosses 2021-01-01 2021-12-31 07122178 core:RetainedEarningsAccumulatedLosses 2022-01-01 2022-12-31 07122178 core:ShareCapital 2022-12-31 07122178 core:ShareCapital 2021-12-31 07122178 core:RetainedEarningsAccumulatedLosses 2022-12-31 07122178 core:RetainedEarningsAccumulatedLosses 2021-12-31 07122178 core:ShareCapital 2020-12-31 07122178 core:RetainedEarningsAccumulatedLosses 2020-12-31 07122178 core:FurnitureFittingsToolsEquipment 2022-01-01 2022-12-31 07122178 core:MotorVehicles 2022-01-01 2022-12-31 07122178 core:NetGoodwill 2021-12-31 07122178 core:CostValuation core:Non-currentFinancialInstruments 2022-12-31 07122178 core:Non-currentFinancialInstruments 2022-12-31 07122178 core:Non-currentFinancialInstruments 2021-12-31 07122178 core:LandBuildings core:ShortLeaseholdAssets 2021-12-31 07122178 core:FurnitureFittingsToolsEquipment 2021-12-31 07122178 core:MotorVehicles 2021-12-31 07122178 bus:SmallEntities 2022-01-01 2022-12-31 07122178 bus:AuditExempt-NoAccountantsReport 2022-01-01 2022-12-31 07122178 bus:FullAccounts 2022-01-01 2022-12-31 07122178 bus:SmallCompaniesRegimeForAccounts 2022-01-01 2022-12-31 07122178 bus:PrivateLimitedCompanyLtd 2022-01-01 2022-12-31
Company registration number: 07122178
Brooks Estate Agents Limited
Unaudited filleted financial statements
31 December 2022
Brooks Estate Agents Limited
Contents
Statement of financial position
Statement of changes in equity
Notes to the financial statements
Brooks Estate Agents Limited
Statement of financial position
31 December 2022
2022 2021
Note £ £ £ £
Fixed assets
Intangible assets 5 - -
Tangible assets 6 10,777 12,735
Investments 7 2,000 2,000
_______ _______
12,777 14,735
Current assets
Debtors 8 794,855 906,234
Cash at bank and in hand 311,092 178,057
_______ _______
1,105,947 1,084,291
Creditors: amounts falling due
within one year 9 ( 264,324) ( 363,980)
_______ _______
Net current assets 841,623 720,311
_______ _______
Total assets less current liabilities 854,400 735,046
Creditors: amounts falling due
after more than one year 10 ( 28,440) ( 38,333)
_______ _______
Net assets 825,960 696,713
_______ _______
Capital and reserves
Called up share capital 100 100
Profit and loss account 825,860 696,613
_______ _______
Shareholders funds 825,960 696,713
_______ _______
For the year ending 31 December 2022 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
Directors responsibilities:
- The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476;
- The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of financial statements.
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies' regime and in accordance with Section 1A of FRS 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'.
In accordance with section 444 of the Companies Act 2006, the statement of comprehensive income has not been delivered.
These financial statements were approved by the board of directors and authorised for issue on 14 June 2023 , and are signed on behalf of the board by:
J. Brooks R. Brooks
Director Director
Company registration number: 07122178
Brooks Estate Agents Limited
Statement of changes in equity
Year ended 31 December 2022
Called up share capital Profit and loss account Total
£ £ £
At 1 January 2021 100 414,178 414,278
Profit for the year 322,435 322,435
_______ _______ _______
Total comprehensive income for the year - 322,435 322,435
Dividends paid and payable ( 40,000) ( 40,000)
_______ _______ _______
Total investments by and distributions to owners - ( 40,000) ( 40,000)
_______ _______ _______
At 31 December 2021 and 1 January 2022 100 696,613 696,713
Profit for the year 169,247 169,247
_______ _______ _______
Total comprehensive income for the year - 169,247 169,247
Dividends paid and payable ( 40,000) ( 40,000)
_______ _______ _______
Total investments by and distributions to owners - ( 40,000) ( 40,000)
_______ _______ _______
At 31 December 2022 100 825,860 825,960
_______ _______ _______
Brooks Estate Agents Limited
Notes to the financial statements
Year ended 31 December 2022
1. General information
The company is a private company limited by shares, registered in the United Kingdom. The address of the registered office is Davis Bonley, Northside House, Mount Pleasant, Barnet, Herts, EN4 9EE.
2. Statement of compliance
These financial statements have been prepared in compliance with the provisions of FRS 102, Section 1A, 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'.
3. Accounting policies
Basis of preparation
The financial statements have been prepared on the historical cost basis, as modified by the revaluation of certain financial assets and liabilities and investment properties measured at fair value through profit or loss.
The financial statements are prepared in sterling, which is the functional currency of the entity.
Turnover
Turnover is measured at the fair value of the consideration received or receivable for goods supplied and services rendered, net of discounts and Value Added Tax.
Revenue from the sale of goods is recognised when the significant risks and rewards of ownership have transferred to the buyer (usually on despatch of the goods); the amount of revenue can be measured reliably; it is probable that the associated economic benefits will flow to the entity; and the costs incurred or to be incurred in respect of the transactions can be measured reliably.
Taxation
The taxation expense represents the aggregate amount of current and deferred tax recognised in the reporting period. Tax is recognised in the statement of comprehensive income, except to the extent that it relates to items recognised in other comprehensive income or directly in capital and reserves. In this case, tax is recognised in other comprehensive income or directly in capital and reserves, respectively. Current tax is recognised on taxable profit for the current and past periods. Current tax is measured at the amounts of tax expected to pay or recover using the tax rates and laws that have been enacted or substantively enacted at the reporting date.
Deferred tax is recognised in respect of all timing differences at the reporting date. Unrelieved tax losses and other 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. Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date that are expected to apply to the reversal of the timing difference.
Amortisation
Amortisation is calculated so as to write off the cost of an asset, less its estimated residual value, over the useful life of that asset as follows:
If there is an indication that there has been a significant change in amortisation rate, useful life or residual value of an intangible asset, the amortisation is revised prospectively to reflect the new estimates.
Tangible assets
tangible assets are initially recorded at cost, and are subsequently stated at cost less any accumulated depreciation and impairment losses. Any tangible assets carried at revalued amounts are recorded at the fair value at the date of revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. An increase in the carrying amount of an asset as a result of a revaluation, is recognised in other comprehensive income and accumulated in capital and reserves, except to the extent it reverses a revaluation decrease of the same asset previously recognised in profit or loss. A decrease in the carrying amount of an asset as a result of revaluation is recognised in other comprehensive income to the extent of any previously recognised revaluation increase accumulated in capital and reserves in respect of that asset. Where a revaluation decrease exceeds the accumulated revaluation gains accumulated in capital and reserves in respect of that asset, the excess shall be recognised in profit or loss.
Depreciation
Depreciation is calculated so as to write off the cost or valuation of an asset, less its residual value, over the useful economic life of that asset as follows:
If there is an indication that there has been a significant change in depreciation rate, useful life or residual value of tangible assets, the depreciation is revised prospectively to reflect the new estimates.
Fixed asset investments
Fixed asset investments are initially recorded at cost, and subsequently stated at cost less any accumulated impairment losses. Listed investments are measured at fair value with changes in fair value being recognised in profit or loss.
Impairment
A review for indicators of impairment is carried out at each reporting date, with the recoverable amount being estimated where such indicators exist. Where the carrying value exceeds the recoverable amount, the asset is impaired accordingly. Prior impairments are also reviewed for possible reversal at each reporting date. When it is not possible to estimate the recoverable amount of an individual asset, an estimate is made of the recoverable amount of the cash-generating unit to which the asset belongs. The cash-generating unit is the smallest identifiable group of assets that includes the asset and generates cash inflows that are largely independent of the cash inflows from other assets or groups of assets.
Financial instruments
A financial asset or a financial liability is recognised only when the company becomes a party to the contractual provisions of the instrument. Basic financial instruments are initially recognised at the transaction price, unless the arrangement constitutes a financing transaction, where it is recognised at the present value of the future payments discounted at a market rate of interest for a similar debt instrument. Debt instruments are subsequently measured at amortised cost. Where investments in non-convertible preference shares and non-puttable ordinary shares or preference shares are publicly traded or their fair value can otherwise be measured reliably, the investment is subsequently measured at fair value with changes in fair value recognised in profit or loss. All other such investments are subsequently measured at cost less impairment. Other financial instruments, including derivatives, are initially recognised at fair value, unless payment for an asset is deferred beyond normal business terms or financed at a rate of interest that is not a market rate, in which case the asset is measured at the present value of the future payments discounted at a market rate of interest for a similar debt instrument. Other financial instruments are subsequently measured at fair value, with any changes recognised in profit or loss, with the exception of hedging instruments in a designated hedging relationship.
Financial assets that are measured at cost or amortised cost are reviewed for objective evidence of impairment at the end of each reporting date. If there is objective evidence of impairment, an impairment loss is recognised in profit or loss immediately. For all equity instruments regardless of significance, and other financial assets that are individually significant, these are assessed individually for impairment. Other financial assets or either assessed individually or grouped on the basis of similar credit risk characteristics. Any reversals of impairment are recognised in profit or loss immediately, to the extent that the reversal does not result in a carrying amount of the financial asset that exceeds what the carrying amount would have been had the impairment not previously been recognised.
Defined contribution plans
Contributions to defined contribution plans are recognised as an expense in the period in which the related service is provided. Prepaid contributions are recognised as an asset to the extent that the prepayment will lead to a reduction in future payments or a cash refund. When contributions are not expected to be settled wholly within 12 months of the end of the reporting date in which the employees render the related service, the liability is measured on a discounted present value basis. The unwinding of the discount is recognised in finance costs in profit or loss in the period in which it arises.
Share-based payments
Equity-settled share-based payment transactions are measured at fair value at the date of grant. The fair value is expensed on a straight-line basis over the vesting period, with a corresponding increase in equity. This is based upon the company's estimate of the shares or share options that will eventually vest which takes into account all vesting conditions and non-market performance conditions, with adjustments being made where new information indicates the number of shares or share options expected to vest differs from previous estimates. Fair value is determined using an appropriate pricing model. All market conditions and non-vesting conditions are taken into account when estimating the fair value of the shares or share options. As long as all other vesting conditions are satsfied, no adjustment is made irrespective of whether market or non-vesting conditions are met. Where the terms of an equity-settled transaction are modified, an expense is recognised as if the terms had not been modified. In addition, an expense is recognised for any increase in the fair value of the transaction, as measured at the date of modification. Where an equity-settled transaction is cancelled or settled, it is treated as if it had vested on the date of cancellation or settlement, and any expense not yet recognised in profit or loss is expensed immediately. Cash-settled share-based payment transactions are measured at the fair value of the liability. Until the liability is settled, the fair value of the liability is re-measured at each reporting date and at the date of settlement, with any changes in fair value recognised in profit or loss for the period.
4. Employee numbers
The average number of persons employed by the company during the year amounted to 15 (2021: 15 ).
5. Intangible assets
Goodwill Total
£ £
Cost
At 1 January 2022 and 31 December 2022 64,999 64,999
_______ _______
Amortisation
At 1 January 2022 and 31 December 2022 64,999 64,999
_______ _______
Carrying amount
At 31 December 2022 - -
_______ _______
At 31 December 2021 - -
_______ _______
6. Tangible assets
Short leasehold property Fixtures, fittings and equipment Motor vehicles Total
£ £ £ £
Cost
At 1 January 2022 and 31 December 2022 1 47,613 8,500 56,114
_______ _______ _______ _______
Depreciation
At 1 January 2022 - 35,357 8,021 43,378
Charge for the year - 1,839 120 1,959
_______ _______ _______ _______
At 31 December 2022 - 37,196 8,141 45,337
_______ _______ _______ _______
Carrying amount
At 31 December 2022 1 10,417 359 10,777
_______ _______ _______ _______
At 31 December 2021 1 12,256 479 12,736
_______ _______ _______ _______
7. Investments
Other investments other than loans Total
£ £
Cost
At 1 January 2022 and 31 December 2022 2,000 2,000
_______ _______
Impairment
At 1 January 2022 and 31 December 2022 - -
_______ _______
Carrying amount
At 31 December 2022 2,000 2,000
_______ _______
At 31 December 2021 2,000 2,000
_______ _______
8. Debtors
2022 2021
£ £
Trade debtors 29,663 36,532
Amounts owed by group undertakings and undertakings in which the company has a participating interest 2,685 2,204
Other debtors 762,507 867,498
_______ _______
794,855 906,234
_______ _______
9. Creditors: amounts falling due within one year
2022 2021
£ £
Bank loans and overdrafts 10,000 10,000
Trade creditors 17,595 11,126
Corporation tax 40,441 82,109
Social security and other taxes 23,409 31,378
Other creditors 172,879 229,367
_______ _______
264,324 363,980
_______ _______
10. Creditors: amounts falling due after more than one year
2022 2021
£ £
Bank loans and overdrafts 28,440 38,333
_______ _______
11. Controlling party
The company is under the joint control of J. Brooks Esq and R. Brooks Esq.