BDN Packaging Limited 08126169 false 2023-07-01 2024-06-30 2024-06-30 The principal activity of the company is manufacture of packaging. Digita Accounts Production Advanced 6.30.9574.0 true true 08126169 2023-07-01 2024-06-30 08126169 2024-06-30 08126169 core:RetainedEarningsAccumulatedLosses 2024-06-30 08126169 core:ShareCapital 2024-06-30 08126169 core:HirePurchaseContracts core:CurrentFinancialInstruments 2024-06-30 08126169 core:CurrentFinancialInstruments 2024-06-30 08126169 core:CurrentFinancialInstruments core:WithinOneYear 2024-06-30 08126169 core:FurnitureFittings 2024-06-30 08126169 core:MotorVehicles 2024-06-30 08126169 core:PlantMachinery 2024-06-30 08126169 bus:SmallEntities 2023-07-01 2024-06-30 08126169 bus:AuditExemptWithAccountantsReport 2023-07-01 2024-06-30 08126169 bus:FilletedAccounts 2023-07-01 2024-06-30 08126169 bus:SmallCompaniesRegimeForAccounts 2023-07-01 2024-06-30 08126169 bus:RegisteredOffice 2023-07-01 2024-06-30 08126169 bus:Director1 2023-07-01 2024-06-30 08126169 bus:Director2 2023-07-01 2024-06-30 08126169 bus:PrivateLimitedCompanyLtd 2023-07-01 2024-06-30 08126169 core:FurnitureFittings 2023-07-01 2024-06-30 08126169 core:MotorVehicles 2023-07-01 2024-06-30 08126169 core:PlantMachinery 2023-07-01 2024-06-30 08126169 countries:England 2023-07-01 2024-06-30 08126169 2023-06-30 08126169 core:FurnitureFittings 2023-06-30 08126169 core:MotorVehicles 2023-06-30 08126169 core:PlantMachinery 2023-06-30 08126169 2022-07-01 2023-06-30 08126169 2023-06-30 08126169 core:RetainedEarningsAccumulatedLosses 2023-06-30 08126169 core:ShareCapital 2023-06-30 08126169 core:HirePurchaseContracts core:CurrentFinancialInstruments 2023-06-30 08126169 core:CurrentFinancialInstruments 2023-06-30 08126169 core:CurrentFinancialInstruments core:WithinOneYear 2023-06-30 08126169 core:FurnitureFittings 2023-06-30 08126169 core:MotorVehicles 2023-06-30 08126169 core:PlantMachinery 2023-06-30 iso4217:GBP xbrli:pure

Registration number: 08126169

BDN Packaging Limited

Unaudited Filleted Financial Statements

for the Year Ended 30 June 2024

 

BDN Packaging Limited

(Registration number: 08126169)
Balance Sheet as at 30 June 2024

Note

2024
£

2023
£

Fixed assets

 

Tangible assets

4

980,554

754,744

Current assets

 

Stocks

5

199,267

209,673

Debtors

6

959,436

926,509

Cash at bank and in hand

 

637,091

679,340

 

1,795,794

1,815,522

Creditors: Amounts falling due within one year

7

(1,130,111)

(1,064,933)

Net current assets

 

665,683

750,589

Total assets less current liabilities

 

1,646,237

1,505,333

Provisions for liabilities

(227,878)

(167,387)

Net assets

 

1,418,359

1,337,946

Capital and reserves

 

Called up share capital

8

90

90

Retained earnings

1,418,269

1,337,856

Shareholders' funds

 

1,418,359

1,337,946

 

BDN Packaging Limited

(Registration number: 08126169)
Balance Sheet as at 30 June 2024

For the financial year ending 30 June 2024 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. As permitted by section 444 (5A) of the Companies Act 2006, the directors have not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the Board on 9 August 2024 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 2024

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 9 August 2024.

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.

Going concern

The financial statements have been prepared on a going concern basis.

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.

 

BDN Packaging Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2024

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.

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

 

BDN Packaging Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2024

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.

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.

 

BDN Packaging Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2024

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.

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.

 

BDN Packaging Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2024

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 26 (2023 - 27).

4

Tangible assets

Fixtures and fittings
£

Plant and machinery
£

Motor vehicles
 £

Total
£

Cost or valuation

At 1 July 2023

48,872

1,356,022

24,050

1,428,944

Additions

1,180

392,520

-

393,700

Disposals

-

(11,537)

-

(11,537)

At 30 June 2024

50,052

1,737,005

24,050

1,811,107

Depreciation

At 1 July 2023

21,712

639,922

12,566

674,200

Charge for the year

9,787

150,166

7,937

167,890

Eliminated on disposal

-

(11,537)

-

(11,537)

At 30 June 2024

31,499

778,551

20,503

830,553

Carrying amount

At 30 June 2024

18,553

958,454

3,547

980,554

At 30 June 2023

27,160

716,100

11,484

754,744

5

Stocks

2024
£

2023
£

Other inventories

199,267

209,673

6

Debtors

Current

2024
£

2023
£

Trade debtors

879,675

849,561

Prepayments

79,761

76,948

 

959,436

926,509

 

BDN Packaging Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2024

7

Creditors

Creditors: amounts falling due within one year

Note

2024
£

2023
£

Due within one year

 

Loans and borrowings

9

-

35,255

Trade creditors

 

584,298

486,915

Taxation and social security

 

127,715

221,959

Accruals and deferred income

 

218,098

260,804

Other creditors

 

200,000

60,000

 

1,130,111

1,064,933

8

Share capital

Allotted, called up and fully paid shares

2024

2023

No.

£

No.

£

Ordinary shares of £1 each

90

90

90

90

       

9

Loans and borrowings

Current loans and borrowings

2024
£

2023
£

Hire purchase contracts

-

35,255