BDN Packaging Limited 08126169 false 2021-07-01 2022-06-30 2022-06-30 The principal activity of the company is manufacture of packaging. Digita Accounts Production Advanced 6.30.9574.0 true 08126169 2021-07-01 2022-06-30 08126169 2022-06-30 08126169 core:RetainedEarningsAccumulatedLosses 2022-06-30 08126169 core:ShareCapital 2022-06-30 08126169 core:HirePurchaseContracts core:CurrentFinancialInstruments 2022-06-30 08126169 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2022-06-30 08126169 core:CurrentFinancialInstruments 2022-06-30 08126169 core:CurrentFinancialInstruments core:WithinOneYear 2022-06-30 08126169 core:Non-currentFinancialInstruments core:AfterOneYear 2022-06-30 08126169 core:FurnitureFittings 2022-06-30 08126169 core:MotorVehicles 2022-06-30 08126169 core:PlantMachinery 2022-06-30 08126169 bus:SmallEntities 2021-07-01 2022-06-30 08126169 bus:AuditExemptWithAccountantsReport 2021-07-01 2022-06-30 08126169 bus:FullAccounts 2021-07-01 2022-06-30 08126169 bus:SmallCompaniesRegimeForAccounts 2021-07-01 2022-06-30 08126169 bus:RegisteredOffice 2021-07-01 2022-06-30 08126169 bus:Director1 2021-07-01 2022-06-30 08126169 bus:Director2 2021-07-01 2022-06-30 08126169 bus:PrivateLimitedCompanyLtd 2021-07-01 2022-06-30 08126169 core:FurnitureFittings 2021-07-01 2022-06-30 08126169 core:MotorVehicles 2021-07-01 2022-06-30 08126169 core:PlantMachinery 2021-07-01 2022-06-30 08126169 countries:England 2021-07-01 2022-06-30 08126169 2021-06-30 08126169 core:FurnitureFittings 2021-06-30 08126169 core:MotorVehicles 2021-06-30 08126169 core:PlantMachinery 2021-06-30 08126169 2020-07-01 2021-06-30 08126169 2021-06-30 08126169 core:RetainedEarningsAccumulatedLosses 2021-06-30 08126169 core:ShareCapital 2021-06-30 08126169 core:HirePurchaseContracts core:CurrentFinancialInstruments 2021-06-30 08126169 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2021-06-30 08126169 core:CurrentFinancialInstruments 2021-06-30 08126169 core:CurrentFinancialInstruments core:WithinOneYear 2021-06-30 08126169 core:Non-currentFinancialInstruments core:AfterOneYear 2021-06-30 08126169 core:FurnitureFittings 2021-06-30 08126169 core:MotorVehicles 2021-06-30 08126169 core:PlantMachinery 2021-06-30 iso4217:GBP xbrli:pure

Registration number: 08126169

BDN Packaging Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 30 June 2022

 

BDN Packaging Limited

(Registration number: 08126169)
Balance Sheet as at 30 June 2022

Note

2022
£

2021
£

Fixed assets

 

Tangible assets

4

895,264

1,017,327

Current assets

 

Stocks

5

332,007

240,871

Debtors

6

1,210,779

876,187

Cash at bank and in hand

 

468,278

546,684

 

2,011,064

1,663,742

Creditors: Amounts falling due within one year

7

(1,440,277)

(1,252,157)

Net current assets

 

570,787

411,585

Total assets less current liabilities

 

1,466,051

1,428,912

Creditors: Amounts falling due after more than one year

7

(35,255)

(123,227)

Provisions for liabilities

(150,360)

(169,000)

Net assets

 

1,280,436

1,136,685

Capital and reserves

 

Called up share capital

8

90

90

Retained earnings

1,280,346

1,136,595

Shareholders' funds

 

1,280,436

1,136,685

 

BDN Packaging Limited

(Registration number: 08126169)
Balance Sheet as at 30 June 2022

For the financial year ending 30 June 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 accounts for the year in question in accordance with section 476; and

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.

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 Board on 31 August 2022 and signed on its behalf by:
 

Mr I Nicholls
Director

Mr I Blunt
Director

 
     
 

BDN Packaging Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2022

1

General information

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

The address of its registered office is:
Heath Mill Road
Wombourne
Wolverhampton
West Midlands
WV5 8AP

These financial statements were authorised for issue by the Board on 31 August 2022.

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 smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

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.

Foreign currency transactions and balances

The financial statements are presented in Sterling, which is also the functional currency of the company. Transactions in foreign currencies are initially recorded at the functional currency rate prevailing at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies are retranslated into the respective functional currency of the entity at the rates prevailing on the reporting period date. Non-monetary items carried at fair value that are denominated in foreign currencies are retranslated at the rate on the date when the fair value is re-measured.

Non-monetary items measured in terms of historical cost in a foreign currency are not retranslated.

 

BDN Packaging Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2022

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 balance sheet 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.

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

10% straight line from date of acquisition

Fixtures and fittings

25% straight line from date of acquisition

Motor vehicles

33% straight line from date of acquisition

Impairment of fixed assets

At each balance sheet date, the company reviews the carrying amount of its tangible fixed assets to determine whether there is any indication that any items have suffered an impairment loss. If any such indication exists, the recoverable amount amount of an asset is estimated in order to determine the extent of the impairment loss, if any. Where it is not possible to estimate the recoverable amount of the asset, the company estimates the recoverable amount the recoverable amount of the cash-generating unit to which the asset belongs.

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.

 

BDN Packaging Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2022

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.

 

BDN Packaging Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2022

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 directors) during the year, was 30 (2021 - 31).

 

BDN Packaging Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2022

4

Tangible assets

Fixtures and fittings
£

Plant and machinery
£

Motor vehicles
 £

Total
£

Cost or valuation

At 1 July 2021

69,007

1,417,310

6,730

1,493,047

Additions

9,741

-

24,050

33,791

Disposals

(13,074)

(72,252)

(6,730)

(92,056)

At 30 June 2022

65,674

1,345,058

24,050

1,434,782

Depreciation

At 1 July 2021

32,859

436,131

6,730

475,720

Charge for the year

8,802

142,422

4,630

155,854

Eliminated on disposal

(13,074)

(72,252)

(6,730)

(92,056)

At 30 June 2022

28,587

506,301

4,630

539,518

Carrying amount

At 30 June 2022

37,087

838,757

19,420

895,264

At 30 June 2021

36,148

981,179

-

1,017,327

5

Stocks

2022
£

2021
£

Other inventories

332,007

240,871

6

Debtors

Current

2022
£

2021
£

Trade debtors

1,140,972

812,950

Prepayments

69,807

63,237

 

1,210,779

876,187

 

BDN Packaging Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2022

7

Creditors

Creditors: amounts falling due within one year

Note

2022
£

2021
£

Due within one year

 

Loans and borrowings

9

87,972

120,209

Trade creditors

 

722,866

478,217

Taxation and social security

 

259,896

191,924

Accruals and deferred income

 

241,543

343,807

Other creditors

 

128,000

118,000

 

1,440,277

1,252,157

Creditors: amounts falling due after more than one year

Note

2022
£

2021
£

Due after one year

 

Loans and borrowings

9

35,255

123,227

8

Share capital

Allotted, called up and fully paid shares

 

2022

2021

 

No.

£

No.

£

Ordinary shares of £1 each

90

90

90

90

         
 

BDN Packaging Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2022

9

Loans and borrowings

2022
£

2021
£

Non-current loans and borrowings

Hire purchase contracts

35,255

123,227

2022
£

2021
£

Current loans and borrowings

Hire purchase contracts

87,972

120,209

The finance leases are secured on the assets concerned.