Registration number:
A Burnfield & Sons Limited
Unaudited Filleted Accounts
for the Year Ended 31 October 2017
Aldwych House
Winchester Street
Andover
SP10 2EA
A Burnfield & Sons Limited
Contents
Balance Sheet |
|
Notes to the Financial Statements |
A Burnfield & Sons Limited
(Registration number: 00572866)
Balance Sheet as at 31 October 2017
Note |
2017 |
2016 |
|
Fixed assets |
|||
Tangible assets |
|
|
|
Other financial assets |
174,089 |
154,959 |
|
|
|
||
Current assets |
|||
Stocks |
|
|
|
Debtors |
|
|
|
Cash at bank and in hand |
|
|
|
|
|
||
Creditors: Amounts falling due within one year |
( |
( |
|
Net current assets |
|
|
|
Total assets less current liabilities |
|
|
|
Creditors: Amounts falling due after more than one year |
( |
( |
|
Provisions for liabilities |
( |
( |
|
Net assets |
|
|
|
Capital and reserves |
|||
Called up share capital |
|
|
|
Profit and loss account |
|
|
|
Total equity |
|
|
For the financial year ending 31 October 2017 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
Directors' responsibilities:
• |
|
• |
The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts. |
These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006. The option not to file the Profit and Loss Account has been taken.
Approved and authorised by the
Page 1 |
A Burnfield & Sons Limited
(Registration number: 00572866)
Balance Sheet as at 31 October 2017
.........................................
J D Reynell
Director
.........................................
I A Green
Company secretary
Page 2 |
A Burnfield & Sons Limited
Notes to the Financial Statements for the Year Ended 31 October 2017
General information |
The company is a private company limited by share capital incorporated in England, registration number 00572866. The financial statements are presented in sterling which is the functional currency of the company and rounded to the nearest £.
The address of its registered office is:
Accounting policies |
Summary of significant accounting policies and key accounting estimates
The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.
Statement of compliance
These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006.
Basis of preparation
These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.
Transition to FRS 102
These financial statements are the first financial statements of A Burnfield & Sons Limited to be prepared in accordance with FRS 102. The financial statements for the year ended 31 October 2016 were prepared in accordance with previous UK GAAP. The date of transition is 1 November 2015. The transition to FRS 102 has resulted in a small number of changes in accounting policies to those used previously. The nature of these changes and their impact are explained in note 10.
Income recognition
Income is recognised when goods have been delivered to customers such that risks and rewards of ownership have transferred to them.
Tangible assets
Tangible fixed assets are included at cost less depreciation and impairment.
Page 3 |
A Burnfield & Sons Limited
Notes to the Financial Statements for the Year Ended 31 October 2017
Depreciation
Depreciation has been computed to write off the cost of tangible fixed assets over their expected useful lives as follows:
Asset class |
Depreciation method and rate |
Freehold Buildings |
2% & 4% & 10% pa on cost |
Plant, Machinery and Tractors |
10-20% on cost |
Fixtures and Fittings |
10% pa on cost |
Motor Vehicles |
20% pa on cost |
Stocks
Stock has been valued by a firm of professional valuers, Symonds & Sampson. Livestock dairy cows and homebred cattle have been valued on a deemed cost of production basis at 60% of market value. Corn in store is valued at 75% of market value. No allowance has been made for payments claimed under the single payments scheme.
Borrowings
Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the Profit and Loss Account over the period of the relevant borrowing.
Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.
Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.
Provisions
Provisions are recognised when the company has an obligation at the reporting date as a result of a past event, it is probable that the company will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.
Leases
Property, plant and equipment acquired under finance leases or hire purchase contracts are capitalised and depreciated in the same manner as other tangible fixed assets. The related obligations, net of future finance charges, are included in creditors.
Rentals payable under operating leases are charged to the profit and loss account on a straight line basis over the period of the lease.
Defined contribution pension obligation
The company operates a defined contribution scheme for the benefit of its employees. Contributions payable are recognised in profit and loss account when due.
Financial instruments
Page 4 |
A Burnfield & Sons Limited
Notes to the Financial Statements for the Year Ended 31 October 2017
Staff numbers |
The average number of persons employed by the company (including directors) during the year, was
Page 5 |
A Burnfield & Sons Limited
Notes to the Financial Statements for the Year Ended 31 October 2017
Tangible assets |
Land and buildings |
Furniture, fittings and equipment |
Motor vehicles |
Plant and Machinery |
Total |
|
Cost or valuation |
|||||
At 1 November 2016 |
|
|
|
|
|
Additions |
- |
- |
- |
|
|
Disposals |
- |
- |
- |
( |
( |
At 31 October 2017 |
|
|
|
|
|
Depreciation |
|||||
At 1 November 2016 |
|
|
|
|
|
Charge for the year |
|
|
|
|
|
Eliminated on disposal |
- |
- |
- |
( |
( |
At 31 October 2017 |
|
|
|
|
|
Carrying amount |
|||||
At 31 October 2017 |
|
|
|
|
|
At 31 October 2016 |
|
|
|
|
|
Included within the net book value of land and buildings above is £222,655 (2016 - £241,932) in respect of freehold land and buildings.
Page 6 |
A Burnfield & Sons Limited
Notes to the Financial Statements for the Year Ended 31 October 2017
Other financial assets |
Listed investments |
|
At 1 November 2016 |
154,959 |
Fair value adjustments |
19,130 |
At 31 October 2017 |
|
Stocks |
2017 |
2016 |
|
Stock - Livestock |
322,084 |
303,921 |
Stock - Crops etc |
108,165 |
190,633 |
|
|
Debtors |
2017 |
2016 |
|
Trade debtors |
|
|
Other debtors |
|
|
Prepayments and accrued income |
|
|
|
|
Creditors |
2017 |
2016 |
|
Due within one year |
||
Bank loans and overdrafts |
|
|
Finance lease liabilities |
|
|
Trade creditors |
|
|
Other creditors |
|
|
Accruals and deferred income |
|
|
|
|
|
Due after one year |
||
Finance lease liabilities |
12,333 |
14,198 |
Page 7 |
A Burnfield & Sons Limited
Notes to the Financial Statements for the Year Ended 31 October 2017
Loans and borrowings |
Hire purchase and finance lease contracts
Hire purchase and finance lease contracts with a carrying amount of £38,865 (2016 - £36,794) are secured by certain plant and machinery.
Transition to FRS 102 |
The herd is now reclassified as stocks and is now remeasured to fair value. Previously the herd was classified as a Tangible Fixed Asset and measured using the Herd basis method. The remeasurement is recognised by a decrease of £17,668 to stocks on the date of transition, 1st November 2015 and a decrease of £13,894 to stocks as at 31st October 2016. The corresponding adjustments are made to the profit and loss account with a decrease to cost of sales of £3,775 for the year ended 31st October 2016
Deferred Tax is now provided on the difference between the Herd's fair value and the value using the herd basis method and the fair value in respect of investments and the cost of the investments.This is recognised as an increase of £20,593 to provisions for liabilities on the date of transition, 1st November 2015 and an increase of £23,898 to provisions for liabilities as at 31st October 2016. The corresponding adjustments are made to the Profit and Loss Account with an increase of £3,305 to taxation for the year ended 31st October 2016.
Investments in equities which are publicly traded or where fair value can be reliably measured have been remeasured to fair value. The remeasurement is recognised as a revaluation of £120,631 on the date of transition, 1st November 2015 and an increase of £12,756 as at 31st October 2016. The corresponding adjustments are to the profit and loss account with an increase of £12,756 to income from other investments for the year ended 31st October 2016.
Government grants are recognised in the accounts when there is reasonable assurance that conditions for the grant have been met and that the grant will be received.The remeasurement is recognised as a decrease in debtors of £43,182 at the date of transition,1st November 2015 and a decrease in Debtors at 31st October 2016 of £121,276. The corresponding adjustments are made to the Turnover with a decrease of £78,094 for the year ended 31st October 2016.
Page 8 |
A Burnfield & Sons Limited
Notes to the Financial Statements for the Year Ended 31 October 2017
Balance Sheet at 1 November 2015
Note |
As originally reported |
Reclassification |
Remeasurement |
As restated |
|
Fixed assets |
|||||
Tangible assets |
755,409 |
(213,500) |
- |
541,909 |
|
Other financial assets |
21,572 |
- |
120,631 |
142,203 |
|
776,981 |
(213,500) |
120,631 |
684,112 |
||
Current assets |
|||||
Stocks |
282,807 |
213,500 |
(17,668) |
478,639 |
|
Debtors |
330,333 |
- |
(43,182) |
287,151 |
|
Cash at bank and in hand |
535,106 |
- |
- |
535,106 |
|
1,148,246 |
213,500 |
(60,850) |
1,300,896 |
||
Creditors: Amounts falling due within one year |
(262,199) |
- |
8,636 |
(253,563) |
|
Net current assets/(liabilities) |
886,047 |
213,500 |
(52,214) |
1,047,333 |
|
Total assets less current liabilities |
1,663,028 |
- |
68,417 |
1,731,445 |
|
Provisions for liabilities |
(60,598) |
- |
(20,593) |
(81,191) |
|
Net assets |
1,602,430 |
- |
47,824 |
1,650,254 |
|
Capital and reserves |
|||||
Called up share capital |
45,000 |
- |
- |
45,000 |
|
Profit and loss account |
1,557,430 |
- |
47,824 |
1,605,254 |
|
Total equity |
1,602,430 |
- |
47,824 |
1,650,254 |
Page 9 |
A Burnfield & Sons Limited
Notes to the Financial Statements for the Year Ended 31 October 2017
Balance Sheet at 31 October 2016
Note |
As originally reported |
Reclassification |
Remeasurement |
As restated |
|
Fixed assets |
|||||
Tangible assets |
770,157 |
(212,998) |
- |
557,159 |
|
Other financial assets |
21,572 |
- |
133,387 |
154,959 |
|
791,729 |
(212,998) |
133,387 |
712,118 |
||
Current assets |
|||||
Stocks |
295,450 |
212,998 |
(13,894) |
494,554 |
|
Debtors |
259,768 |
- |
(111,563) |
148,205 |
|
Cash at bank and in hand |
682,757 |
- |
- |
682,757 |
|
1,237,975 |
212,998 |
(125,457) |
1,325,516 |
||
Creditors: Amounts falling due within one year |
(248,277) |
- |
14,543 |
(233,734) |
|
Net current assets/(liabilities) |
989,698 |
212,998 |
(110,914) |
1,091,782 |
|
Total assets less current liabilities |
1,781,427 |
- |
22,473 |
1,803,900 |
|
Creditors: Amounts falling due after more than one year |
(14,198) |
- |
- |
(14,198) |
|
Provisions for liabilities |
(72,917) |
- |
(23,898) |
(96,815) |
|
Net assets/(liabilities) |
1,694,312 |
- |
(1,425) |
1,692,887 |
|
Capital and reserves |
|||||
Called up share capital |
45,000 |
- |
- |
45,000 |
|
Profit and loss account |
1,649,312 |
- |
(1,425) |
1,647,887 |
|
Total equity |
1,694,312 |
- |
(1,425) |
1,692,887 |
Page 10 |
A Burnfield & Sons Limited
Notes to the Financial Statements for the Year Ended 31 October 2017
Profit and Loss Account for the year ended 31 October 2016
Note |
As originally reported |
Reclassification |
Remeasurement |
As restated |
|
Turnover |
1,237,563 |
52,502 |
(78,094) |
1,211,971 |
|
Cost of sales |
(1,116,465) |
(52,502) |
3,775 |
(1,165,192) |
|
Gross profit/(loss) |
121,098 |
- |
(74,319) |
46,779 |
|
Administrative expenses |
(111,708) |
- |
- |
(111,708) |
|
Other operating income |
104,466 |
- |
- |
104,466 |
|
Operating profit/(loss) |
113,856 |
- |
(74,319) |
39,537 |
|
Net gain on financial liabilities at fair value through profit and loss account |
- |
- |
12,756 |
12,756 |
|
Income from other fixed asset investments |
4,106 |
- |
- |
4,106 |
|
Other interest receivable and similar income |
2,857 |
- |
- |
2,857 |
|
6,963 |
- |
12,756 |
19,719 |
||
Profit/(loss) before tax |
120,819 |
- |
(61,563) |
59,256 |
|
Taxation |
(28,937) |
- |
12,314 |
(16,623) |
|
Profit/(loss) for the financial year |
91,882 |
- |
(49,249) |
42,633 |
Page 11 |