A A Broughton & Son Limited 00651060 false 2016-10-01 2017-09-30 2017-09-30 The principal activity of the company is Farming Digita Accounts Production Advanced 6.21.8540.0 Software true 00651060 2016-10-01 2017-09-30 00651060 2017-09-30 00651060 bus:OrdinaryShareClass1 2017-09-30 00651060 bus:OrdinaryShareClass2 2017-09-30 00651060 core:RetainedEarningsAccumulatedLosses 2017-09-30 00651060 core:ShareCapital 2017-09-30 00651060 core:SharePremium 2017-09-30 00651060 core:CurrentFinancialInstruments 2017-09-30 00651060 core:CurrentFinancialInstruments core:WithinOneYear 2017-09-30 00651060 core:Non-currentFinancialInstruments 2017-09-30 00651060 core:Non-currentFinancialInstruments core:AfterOneYear 2017-09-30 00651060 core:FurnitureFittingsToolsEquipment 2017-09-30 00651060 core:LandBuildings 2017-09-30 00651060 core:MotorVehicles 2017-09-30 00651060 core:OtherPropertyPlantEquipment 2017-09-30 00651060 bus:SmallEntities 2016-10-01 2017-09-30 00651060 bus:AuditExemptWithAccountantsReport 2016-10-01 2017-09-30 00651060 bus:FullAccounts 2016-10-01 2017-09-30 00651060 bus:SmallCompaniesRegimeForAccounts 2016-10-01 2017-09-30 00651060 bus:RegisteredOffice 2016-10-01 2017-09-30 00651060 bus:Director1 2016-10-01 2017-09-30 00651060 bus:OrdinaryShareClass1 2016-10-01 2017-09-30 00651060 bus:OrdinaryShareClass2 2016-10-01 2017-09-30 00651060 bus:PrivateLimitedCompanyLtd 2016-10-01 2017-09-30 00651060 bus:Agent1 2016-10-01 2017-09-30 00651060 core:FurnitureFittingsToolsEquipment 2016-10-01 2017-09-30 00651060 core:LandBuildings 2016-10-01 2017-09-30 00651060 core:MotorVehicles 2016-10-01 2017-09-30 00651060 core:OtherPropertyPlantEquipment 2016-10-01 2017-09-30 00651060 core:PlantMachinery 2016-10-01 2017-09-30 00651060 core:Vehicles 2016-10-01 2017-09-30 00651060 countries:England 2016-10-01 2017-09-30 00651060 2016-09-30 00651060 core:FurnitureFittingsToolsEquipment 2016-09-30 00651060 core:LandBuildings 2016-09-30 00651060 core:MotorVehicles 2016-09-30 00651060 core:OtherPropertyPlantEquipment 2016-09-30 00651060 2015-10-01 2016-09-30 00651060 2016-09-30 00651060 bus:OrdinaryShareClass1 2016-09-30 00651060 bus:OrdinaryShareClass2 2016-09-30 00651060 core:RetainedEarningsAccumulatedLosses 2016-09-30 00651060 core:ShareCapital 2016-09-30 00651060 core:SharePremium 2016-09-30 00651060 core:CurrentFinancialInstruments 2016-09-30 00651060 core:CurrentFinancialInstruments core:WithinOneYear 2016-09-30 00651060 core:Non-currentFinancialInstruments 2016-09-30 00651060 core:Non-currentFinancialInstruments core:AfterOneYear 2016-09-30 00651060 core:FurnitureFittingsToolsEquipment 2016-09-30 00651060 core:LandBuildings 2016-09-30 00651060 core:MotorVehicles 2016-09-30 00651060 core:OtherPropertyPlantEquipment 2016-09-30 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 00651060

A A Broughton & Son Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 30 September 2017

M W Burrough & Co
Chartered Accountants
10 South Street
Bridport
Dorset
DT6 3NJ

 

A A Broughton & Son Limited

Contents

Company Information

1

Balance Sheet

2

Notes to the Financial Statements

3 to 8

 

A A Broughton & Son Limited

Company Information

Director

Mr James Donne Broughton

Registered office

10 South Street
Bridport
Dorset
DT6 3NJ

Bankers

Barclays Bank PLC
Taunton
46 North Street
Taunton
TA1 1LZ

Accountants

M W Burrough & Co
Chartered Accountants
10 South Street
Bridport
Dorset
DT6 3NJ

 

A A Broughton & Son Limited

(Registration number: 00651060)
Balance Sheet as at 30 September 2017

Note

2017
£

2016
£

Fixed assets

 

Tangible assets

4

1,515,079

1,572,524

Investment property

5

407,228

-

 

1,922,307

1,572,524

Current assets

 

Stocks

6

354,087

286,532

Debtors

7

20,235

45,530

Investments

8

45

45

Cash at bank and in hand

 

38,027

361,605

 

412,394

693,712

Creditors: Amounts falling due within one year

9

(252,793)

(138,189)

Net current assets

 

159,601

555,523

Total assets less current liabilities

 

2,081,908

2,128,047

Creditors: Amounts falling due after more than one year

9

(1,080,609)

(1,099,485)

Provisions for liabilities

(77,077)

(84,815)

Net assets

 

924,222

943,747

Capital and reserves

 

Called up share capital

10

11,792

11,792

Share premium reserve

686,309

686,309

Profit and loss account

226,121

245,646

Total equity

 

924,222

943,747

For the financial year ending 30 September 2017 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Director's responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The director acknowledges his 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.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime and the option not to file the Profit and Loss Account has been taken.

Approved and authorised by the director on 18 May 2018
 

.........................................

Mr James Donne Broughton
Director

 

A A Broughton & Son Limited

Notes to the Financial Statements for the Year Ended 30 September 2017

1

General information

The company is a private company limited by share capital, incorporated in England.

The address of its registered office is:
10 South Street
Bridport
Dorset
DT6 3NJ

The principal place of business is:
Impens
North Newton
Bridgwater
Somerset
TA7 0BB

These financial statements were authorised for issue by the director on 18 May 2018.

2

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.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

Tax

The tax expense for the period comprises current and deferred tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

Unrelieved tax losses and other deferred tax assets are recognised when 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 and that are expected to apply to the reversal of the timing difference.

Tangible assets

Tangible assets are stated in the statement of financial position at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

 

A A Broughton & Son Limited

Notes to the Financial Statements for the Year Ended 30 September 2017

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Plant and machinery

15% reducing balance

Tractors

30% reducing balance

Motor Vehicles

25% reducing balance

Investment property

Investment property is carried at fair value, derived from the current market prices for comparable real estate determined annually by external valuers. The valuers use observable market prices, adjusted if necessary for any difference in the nature, location or condition of the specific asset. Changes in fair value are recognised in profit or loss.

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

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.

 

A A Broughton & Son Limited

Notes to the Financial Statements for the Year Ended 30 September 2017

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease. Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee.

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the Balance Sheet as a finance lease obligation.

Lease payments are apportioned between finance costs in the Profit and Loss Account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

3

Staff numbers

The average number of persons employed by the company (including the director) during the year, was 6 (2016 - 5).

 

A A Broughton & Son Limited

Notes to the Financial Statements for the Year Ended 30 September 2017

4

Tangible assets

Land and buildings
£

Furniture, fittings and equipment
 £

Motor vehicles
 £

Other tangible assets
£

Total
£

Cost or valuation

At 1 October 2016

1,535,288

264,478

39,595

726,496

2,565,857

Additions

-

60,000

-

3,589

63,589

Disposals

-

(13,000)

-

-

(13,000)

At 30 September 2017

1,535,288

311,478

39,595

730,085

2,616,446

Depreciation

At 1 October 2016

386,843

175,776

24,841

405,873

993,333

Charge for the year

39,034

29,580

3,689

48,632

120,935

Eliminated on disposal

-

(12,901)

-

-

(12,901)

At 30 September 2017

425,877

192,455

28,530

454,505

1,101,367

Carrying amount

At 30 September 2017

1,109,411

119,023

11,065

275,580

1,515,079

At 30 September 2016

1,148,445

88,702

14,754

320,623

1,572,524

Included within the net book value of land and buildings above is £595,074 (2016 - £595,074) in respect of freehold land and buildings and £514,337 (2016 - £553,371) in respect of long leasehold land and buildings.
 

5

Investment properties

2017
£

Additions

407,228

There has been no valuation of investment property by an independent valuer.

6

Stocks

2017
£

2016
£

Other inventories

354,087

286,532

7

Debtors

2017
£

2016
£

Trade debtors

129

9,787

Prepayments

1,318

1,771

Other debtors

18,788

33,972

20,235

45,530

8

Current asset investments

2017
£

2016
£

Other investments

45

45

 

A A Broughton & Son Limited

Notes to the Financial Statements for the Year Ended 30 September 2017

9

Creditors

Creditors: amounts falling due within one year

Note

2017
£

2016
£

Due within one year

 

Bank loans and overdrafts

11

53,701

53,403

Trade creditors

 

31,282

56,874

Taxation and social security

 

16,659

1,908

Accruals and deferred income

 

6,327

14,363

Other creditors

 

144,824

11,641

 

252,793

138,189

Creditors: amounts falling due after more than one year

Note

2017
£

2016
£

Due after one year

 

Loans and borrowings

11

1,080,609

1,099,485

10

Share capital

Allotted, called up and fully paid shares

 

2017

2016

 

No.

£

No.

£

Ordinary of £1 each

11,692

11,692

11,692

11,692

Ordinary A of £1 each

100

100

100

100

 

11,792

11,792

11,792

11,792

11

Loans and borrowings

2017
£

2016
£

Non-current loans and borrowings

Bank borrowings

1,017,043

1,027,485

Finance lease liabilities

63,566

72,000

1,080,609

1,099,485

 

A A Broughton & Son Limited

Notes to the Financial Statements for the Year Ended 30 September 2017

2017
£

2016
£

Current loans and borrowings

Bank borrowings

10,034

19,300

Finance lease liabilities

43,667

34,103

53,701

53,403

12

Related party transactions

Directors' remuneration

The director's remuneration for the year was as follows:

2017
£

2016
£

Remuneration

6,933

15,088

Contributions paid to money purchase schemes

65,000

-

71,933

15,088