IRIS Accounts Production v24.2.0.383 03141465 Board of Directors 1.1.23 31.12.23 31.12.23 the manufacture, supply and installation of water supply, storage and distribution systems. true false true true false false false true false Investment shares 1.00000 Management shares 1.00000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pure031414652022-12-31031414652023-12-31031414652023-01-012023-12-31031414652021-12-31031414652022-01-012022-12-31031414652022-12-3103141465ns16:EnglandWales2023-01-012023-12-3103141465ns15:PoundSterling2023-01-012023-12-3103141465ns11:Director12023-01-012023-12-3103141465ns11:PrivateLimitedCompanyLtd2023-01-012023-12-3103141465ns11:FRS1022023-01-012023-12-3103141465ns11:Audited2023-01-012023-12-3103141465ns11:LargeMedium-sizedCompaniesRegimeForDirectorsReport2023-01-012023-12-3103141465ns11:LargeMedium-sizedCompaniesRegimeForAccounts2023-01-012023-12-3103141465ns11:FullAccounts2023-01-012023-12-310314146512023-01-012023-12-3103141465ns11:OrdinaryShareClass12023-01-012023-12-3103141465ns11:OrdinaryShareClass22023-01-012023-12-3103141465ns11:Director22023-01-012023-12-3103141465ns11:Director32023-01-012023-12-3103141465ns11:Director42023-01-012023-12-3103141465ns11:RegisteredOffice2023-01-012023-12-3103141465ns6:CurrentFinancialInstruments2023-12-3103141465ns6:CurrentFinancialInstruments2022-12-3103141465ns6:Non-currentFinancialInstruments2023-12-3103141465ns6:Non-currentFinancialInstruments2022-12-3103141465ns6:ShareCapital2023-12-3103141465ns6:ShareCapital2022-12-3103141465ns6:RevaluationReserve2023-12-3103141465ns6:RevaluationReserve2022-12-3103141465ns6:RetainedEarningsAccumulatedLosses2023-12-3103141465ns6:RetainedEarningsAccumulatedLosses2022-12-3103141465ns6:ShareCapital2021-12-3103141465ns6:RetainedEarningsAccumulatedLosses2021-12-3103141465ns6:RevaluationReserve2021-12-3103141465ns6:RetainedEarningsAccumulatedLosses2022-01-012022-12-3103141465ns6:RevaluationReserve2022-01-012022-12-3103141465ns6:RetainedEarningsAccumulatedLosses2023-01-012023-12-3103141465ns6:RevaluationReserve2023-01-012023-12-3103141465ns6:NetGoodwill2023-01-012023-12-3103141465ns6:OwnedOrFreeholdAssetsns6:LandBuildings2023-01-012023-12-3103141465ns6:PlantMachinery2023-01-012023-12-3103141465ns6:FurnitureFittings2023-01-012023-12-3103141465ns6:MotorVehicles2023-01-012023-12-3103141465ns16:UnitedKingdom2023-01-012023-12-3103141465ns16:UnitedKingdom2022-01-012022-12-3103141465ns6:TotalGeographicSegmentsIncludingAnyUnallocatedAmount2023-01-012023-12-3103141465ns6:TotalGeographicSegmentsIncludingAnyUnallocatedAmount2022-01-012022-12-3103141465ns11:HighestPaidDirector2023-01-012023-12-3103141465ns11:HighestPaidDirector2022-01-012022-12-3103141465ns6:OwnedAssets2023-01-012023-12-3103141465ns6:OwnedAssets2022-01-012022-12-310314146542023-01-012023-12-310314146542022-01-012022-12-3103141465ns11:OrdinaryShareClass12022-01-012022-12-3103141465ns11:OrdinaryShareClass22022-01-012022-12-3103141465ns6:NetGoodwill2022-12-3103141465ns6:NetGoodwill2023-12-3103141465ns6:NetGoodwill2022-12-3103141465ns6:LandBuildings2022-12-3103141465ns6:PlantMachinery2022-12-3103141465ns6:FurnitureFittings2022-12-3103141465ns6:LandBuildings2023-01-012023-12-3103141465ns6:LandBuildings2023-12-3103141465ns6:PlantMachinery2023-12-3103141465ns6:FurnitureFittings2023-12-3103141465ns6:LandBuildings2022-12-3103141465ns6:PlantMachinery2022-12-3103141465ns6:FurnitureFittings2022-12-3103141465ns6:MotorVehicles2022-12-3103141465ns6:ComputerEquipment2022-12-3103141465ns6:ComputerEquipment2023-01-012023-12-3103141465ns6:MotorVehicles2023-12-3103141465ns6:ComputerEquipment2023-12-3103141465ns6:MotorVehicles2022-12-3103141465ns6:ComputerEquipment2022-12-3103141465ns6:RevaluationsIncreaseDecreaseInInvestments2023-12-3103141465ns6:CostValuation2023-12-3103141465ns6:WithinOneYearns6:CurrentFinancialInstruments2023-12-3103141465ns6:WithinOneYearns6:CurrentFinancialInstruments2022-12-3103141465ns6:Secured2023-12-3103141465ns6:Secured2022-12-3103141465ns6:DeferredTaxation2022-12-3103141465ns6:DeferredTaxation2023-01-012023-12-3103141465ns6:DeferredTaxation2023-12-3103141465ns11:OrdinaryShareClass12023-12-3103141465ns11:OrdinaryShareClass22023-12-3103141465ns6:RetainedEarningsAccumulatedLosses2022-12-3103141465ns6:RevaluationReserve2022-12-31
REGISTERED NUMBER: 03141465 (England and Wales)


















Strategic Report, Report of the Directors and

Financial Statements

for the Year Ended 31 December 2023

for

Butyl Products Limited

Butyl Products Limited (Registered number: 03141465)






Contents of the Financial Statements
for the Year Ended 31 December 2023




Page

Company Information 1

Strategic Report 2

Report of the Directors 3

Report of the Independent Auditors 4

Statement of Comprehensive Income 7

Balance Sheet 8

Statement of Changes in Equity 9

Notes to the Financial Statements 10


Butyl Products Limited

Company Information
for the Year Ended 31 December 2023







DIRECTORS: C S Ball
L P Drumgold
G W Mitchell
J R Young





REGISTERED OFFICE: 11 Radford Crescent
Billericay
Essex
CM12 0DW





REGISTERED NUMBER: 03141465 (England and Wales)





AUDITORS: Mudd Partners LLP
Statutory Auditors
Chartered Accountants
Lakeview House
4 Woodbrook Crescent
Billericay
Essex
CM12 0EQ

Butyl Products Limited (Registered number: 03141465)

Strategic Report
for the Year Ended 31 December 2023

The directors present their strategic report for the year ended 31 December 2023.

REVIEW OF BUSINESS
The company has enhanced its trading activities and met the challenges of the past year successfully. The company accomplished several key milestones that has contributed to our financial success, these include expanding our distribution network to reach a wider customer base and implementing several cost-saving initiatives that have contributed positively to our profitability.

The company has made further progress in Carbon Reduction and is continuing with a drive towards sustainability.

The directors are pleased with the company's performance and look forward with confidence.

PRINCIPAL RISKS AND UNCERTAINTIES
The main issues of high inflation and material supply issues are easing and additional stock continues to be held to mitigate the risks associated with these issues.

Availability of new recruits continues to be a challenge particularly on the operational side of the business. We expect to overcome these issues by offering an attractive package to potential new employees, and a full review has been conducted to ensure that we continue to lead our various sectors in this regard.

There is an economic slowdown in some of our markets, but the effect on turnover should be mitigated by our ongoing product development and market expansion initiatives.

The directors are closely involved with the management of the company's various trading activities and are confident that it can meet the challenges ahead.

ON BEHALF OF THE BOARD:





L P Drumgold - Director


24 July 2024

Butyl Products Limited (Registered number: 03141465)

Report of the Directors
for the Year Ended 31 December 2023

The directors present their report with the financial statements of the company for the year ended 31 December 2023.

DIVIDENDS
The total distribution of dividends for the year ended 31 December 2023 will be £ 283,488 .

DIRECTORS
The directors shown below have held office during the whole of the period from 1 January 2023 to the date of this report.

C S Ball
L P Drumgold
G W Mitchell
J R Young

STATEMENT OF DIRECTORS' RESPONSIBILITIES
The directors are responsible for preparing the Strategic Report, the Report of the Directors and the financial statements in accordance with applicable law and regulations.

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:

-select suitable accounting policies and then apply them consistently;
-make judgements and accounting estimates that are reasonable and prudent;
-prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company's transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS
So far as the directors are aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the company's auditors are unaware, and each director has taken all the steps that he or she ought to have taken as a director in order to make himself or herself aware of any relevant audit information and to establish that the company's auditors are aware of that information.

AUDITORS
The auditors, Mudd Partners LLP, will be proposed for re-appointment at the forthcoming Annual General Meeting.

ON BEHALF OF THE BOARD:





L P Drumgold - Director


24 July 2024

Report of the Independent Auditors to the Members of
Butyl Products Limited

Opinion
We have audited the financial statements of Butyl Products Limited (the 'company') for the year ended 31 December 2023 which comprise the Statement of Comprehensive Income, Balance Sheet, Statement of Changes in Equity and Notes to the Financial Statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:
-give a true and fair view of the state of the company's affairs as at 31 December 2023 and of its profit for the year then ended;
-have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
-have been prepared in accordance with the requirements of the Companies Act 2006.

Basis for opinion
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC's Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

Other information
The directors are responsible for the other information. The other information comprises the information in the Strategic Report and the Report of the Directors, but does not include the financial statements and our Report of the Auditors thereon.

Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.

In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of the audit:
- the information given in the Strategic Report and the Report of the Directors for the financial year for which the financial statements are prepared is consistent with the financial statements; and
- the Strategic Report and the Report of the Directors have been prepared in accordance with applicable legal requirements.

Report of the Independent Auditors to the Members of
Butyl Products Limited


Matters on which we are required to report by exception
In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the Strategic Report or the Report of the Directors.

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:
- adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
- the financial statements are not in agreement with the accounting records and returns; or
- certain disclosures of directors' remuneration specified by law are not made; or
- we have not received all the information and explanations we require for our audit.

Responsibilities of directors
As explained more fully in the Statement of Directors' Responsibilities set out on page three, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Auditors' responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue a Report of the Auditors that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

- enquiry of management, those charged with governance and the entity’s solicitors around actual and potential
litigation and claims;
- enquiry of entity staff in tax and compliance functions to identify any instances of non-compliance with laws and
regulations;
- reviewing minutes of meetings of those charged with governance;
- reviewing financial statement disclosures and testing to supporting documentation to assess compliance with
applicable laws and regulations;
- performing audit work over the risk of management override of controls, including testing of journal entries and
other adjustments for appropriateness, evaluating the business rationale of significant transactions outside the
normal course of business and reviewing accounting estimates for bias.

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the Auditors.

Report of the Independent Auditors to the Members of
Butyl Products Limited


Use of our report
This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in a Report of the Auditors and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.




Jeffrey Stanley FCA (Senior Statutory Auditor)
for and on behalf of Mudd Partners LLP
Statutory Auditors
Chartered Accountants
Lakeview House
4 Woodbrook Crescent
Billericay
Essex
CM12 0EQ

24 July 2024

Butyl Products Limited (Registered number: 03141465)

Statement of Comprehensive
Income
for the Year Ended 31 December 2023

31.12.23 31.12.22
Notes £    £   

TURNOVER 3 13,172,816 14,585,280

Cost of sales 10,201,364 11,095,933
GROSS PROFIT 2,971,452 3,489,347

Administrative expenses 2,257,426 2,665,324
714,026 824,023

Other operating income 83,673 76,270
OPERATING PROFIT 5 797,699 900,293

Interest receivable and similar income 2,955 445
800,654 900,738
Gain/loss on revaluation of investments 9,261 11,881
809,915 912,619

Interest payable and similar expenses 6 17,450 21,032
PROFIT BEFORE TAXATION 792,465 891,587

Tax on profit 7 154,430 242,177
PROFIT FOR THE FINANCIAL YEAR 638,035 649,410

Butyl Products Limited (Registered number: 03141465)

Balance Sheet
31 December 2023

31.12.23 31.12.22
Notes £    £    £    £   
FIXED ASSETS
Intangible assets 9 - -
Tangible assets 10 2,161,921 2,108,643
Investments 11 58,080 48,819
2,220,001 2,157,462

CURRENT ASSETS
Stocks 12 1,512,463 1,428,732
Debtors 13 2,357,805 1,815,853
Cash at bank and in hand 1,931,619 2,617,047
5,801,887 5,861,632
CREDITORS
Amounts falling due within one year 14 2,869,519 3,114,658
NET CURRENT ASSETS 2,932,368 2,746,974
TOTAL ASSETS LESS CURRENT
LIABILITIES

5,152,369

4,904,436

CREDITORS
Amounts falling due after more than one
year

15

(538,644

)

(648,550

)

PROVISIONS FOR LIABILITIES 19 (196,171 ) (192,879 )
NET ASSETS 4,417,554 4,063,007

CAPITAL AND RESERVES
Called up share capital 20 500,950 500,950
Revaluation reserve 21 526,475 617,072
Retained earnings 21 3,390,129 2,944,985
SHAREHOLDERS' FUNDS 4,417,554 4,063,007

The financial statements were approved by the Board of Directors and authorised for issue on 24 July 2024 and were signed on its behalf by:





L P Drumgold - Director


Butyl Products Limited (Registered number: 03141465)

Statement of Changes in Equity
for the Year Ended 31 December 2023

Called up
share Retained Revaluation Total
capital earnings reserve equity
£    £    £    £   
Balance at 1 January 2022 500,950 2,342,877 663,468 3,507,295

Changes in equity
Dividends - (93,698 ) - (93,698 )
Total comprehensive income - 695,806 (46,396 ) 649,410
Balance at 31 December 2022 500,950 2,944,985 617,072 4,063,007

Changes in equity
Dividends - (283,488 ) - (283,488 )
Total comprehensive income - 728,632 (90,597 ) 638,035
Balance at 31 December 2023 500,950 3,390,129 526,475 4,417,554

Butyl Products Limited (Registered number: 03141465)

Notes to the Financial Statements
for the Year Ended 31 December 2023

1. STATUTORY INFORMATION

Butyl Products Limited is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address can be found on the Company Information page.

2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention as modified by the revaluation of certain assets.

Financial Reporting Standard 102 - reduced disclosure exemptions
The company has taken advantage of the following disclosure exemptions in preparing these financial statements, as permitted by FRS 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland":

the requirements of Section 7 Statement of Cash Flows;
the requirements of paragraphs 11.42, 11.44, 11.45, 11.47, 11.48(a)(iii), 11.48(a)(iv), 11.48(b) and
11.48(c).

Turnover
Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods has passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Goodwill
Goodwill, being the amount paid in connection with the acquisition of a business in 2014, is being amortised evenly over its estimated useful life of five years.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Freehold property - 2% on cost
Plant and machinery - 33% on cost
Fixtures and fittings - 33% on cost
Motor vehicles - 33% on cost

Assets not measured at fair value are reviewed for any indication that the asset may be impaired at each balance sheet date. If such indication exists, the recoverable amount of the asset, or the asset's cash generating unit, is estimated and compared to the carrying amount. Where the carrying amount exceeds its recoverable amount, an impairment loss is recognised in profit or loss unless the asset is carried at a revalued amount where the impairment loss is a revaluation decrease.

Investments in associates
Investments in associate undertakings are recognised at fair value.

Butyl Products Limited (Registered number: 03141465)

Notes to the Financial Statements - continued
for the Year Ended 31 December 2023

2. ACCOUNTING POLICIES - continued

Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost compromises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

Stocks held for distribution at no or nominal consideration are measured at cost, adjusted where applicable for any loss of service potential.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

Financial instruments
Debtors and creditors with no stated interest rate and receivable or payable within one year are recorded at transaction price. Any losses arising from impairment are recognised in the profit and loss account in other administrative expenses.

Loans and borrowings are initially recognised at the transaction price including transaction costs. Subsequently, they are measured at amortised cost using the effective interest rate method, less impairment. If an arrangement constitutes a finance transaction it is measured at present value.

Taxation
Taxation for the year comprises current and deferred tax. 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 equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Foreign currencies
Monetary assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the balance sheet date. Transactions in foreign currencies are translated into sterling at the rate of exchange ruling at the date of transaction. Exchange differences are taken into account in arriving at the operating result.

Leases
Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.

Rentals payable under operating leases, including any lease incentives received, are charged to income on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the lease asset are consumed.

Butyl Products Limited (Registered number: 03141465)

Notes to the Financial Statements - continued
for the Year Ended 31 December 2023

2. ACCOUNTING POLICIES - continued

Retirement benefits
The pension costs charged in the financial statements represent the contributions payable by the company during the period.

Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

The cost of any unused holiday entitlement is recognised in the period in which the employee's service is received.

Termination benefits are recognised immediately as an expenses when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

3. TURNOVER

The turnover and profit before taxation are attributable to the one principal activity of the company.

An analysis of turnover by geographical market is given below:

31.12.23 31.12.22
£    £   
United Kingdom 9,839,187 10,505,749
European Union 972,567 1,260,683
Rest of the world 2,361,062 2,818,848
13,172,816 14,585,280

4. EMPLOYEES AND DIRECTORS
31.12.23 31.12.22
£    £   
Wages and salaries 2,506,504 2,389,768
Social security costs 203,637 290,743
Other pension costs 200,787 180,733
2,910,928 2,861,244

The average number of employees during the year was as follows:
31.12.23 31.12.22

Administration 4 4
Production 60 57
64 61

31.12.23 31.12.22
£    £   
Directors' remuneration 359,994 358,808

Butyl Products Limited (Registered number: 03141465)

Notes to the Financial Statements - continued
for the Year Ended 31 December 2023

4. EMPLOYEES AND DIRECTORS - continued

Information regarding the highest paid director is as follows:
31.12.23 31.12.22
£    £   
Emoluments etc 161,324 156,172

5. OPERATING PROFIT

The operating profit is stated after charging/(crediting):

31.12.23 31.12.22
£    £   
Other operating leases 8,369 5,979
Depreciation - owned assets 136,830 105,041
Profit on disposal of fixed assets (12,988 ) (3,411 )
Auditors' remuneration 14,004 12,000
Foreign exchange differences (65,227 ) (35,174 )

6. INTEREST PAYABLE AND SIMILAR EXPENSES
31.12.23 31.12.22
£    £   
Mortgage 17,450 21,032

7. TAXATION

Analysis of the tax charge
The tax charge on the profit for the year was as follows:
31.12.23 31.12.22
£    £   
Current tax:
UK corporation tax 151,138 186,583

Deferred tax 3,292 55,594
Tax on profit 154,430 242,177

UK corporation tax has been charged at 23.52% .

Butyl Products Limited (Registered number: 03141465)

Notes to the Financial Statements - continued
for the Year Ended 31 December 2023

7. TAXATION - continued

Reconciliation of total tax charge included in profit and loss
The tax assessed for the year is lower than the standard rate of corporation tax in the UK. The difference is explained below:

31.12.23 31.12.22
£    £   
Profit before tax 792,465 891,587
Profit multiplied by the standard rate of corporation tax in the UK of
23.520% (2022 - 19%)

186,388

169,402

Effects of:
Expenses not deductible for tax purposes (16,009 ) 24,713
Income not taxable for tax purposes - (2,905 )
Capital allowances in excess of depreciation (15,949 ) -
Depreciation in excess of capital allowances - 50,967
Total tax charge 154,430 242,177

8. DIVIDENDS
31.12.23 31.12.22
£    £   
Investment shares shares of £1 each
Interim 229,878 66,973
Management shares shares of £1 each
Interim 53,610 26,725
283,488 93,698

9. INTANGIBLE FIXED ASSETS
Goodwill
£   
COST
At 1 January 2023 13,000
Impairments (13,000 )
At 31 December 2023 -
AMORTISATION
At 1 January 2023 13,000
Impairments (13,000 )
At 31 December 2023 -
NET BOOK VALUE
At 31 December 2023 -
At 31 December 2022 -

Butyl Products Limited (Registered number: 03141465)

Notes to the Financial Statements - continued
for the Year Ended 31 December 2023

10. TANGIBLE FIXED ASSETS
Fixtures
Freehold Plant and and
property machinery fittings
£    £    £   
COST
At 1 January 2023 2,008,720 428,423 8,116
Additions - 37,200 8,017
Disposals - - -
At 31 December 2023 2,008,720 465,623 16,133
DEPRECIATION
At 1 January 2023 26,524 354,445 8,116
Charge for year 26,524 51,008 1,336
Eliminated on disposal - - -
At 31 December 2023 53,048 405,453 9,452
NET BOOK VALUE
At 31 December 2023 1,955,672 60,170 6,681
At 31 December 2022 1,982,196 73,978 -

Motor Computer
vehicles equipment Totals
£    £    £   
COST
At 1 January 2023 186,944 106,712 2,738,915
Additions 129,988 14,903 190,108
Disposals (33,366 ) - (33,366 )
At 31 December 2023 283,566 121,615 2,895,657
DEPRECIATION
At 1 January 2023 142,970 98,217 630,272
Charge for year 47,638 10,324 136,830
Eliminated on disposal (33,366 ) - (33,366 )
At 31 December 2023 157,242 108,541 733,736
NET BOOK VALUE
At 31 December 2023 126,324 13,074 2,161,921
At 31 December 2022 43,974 8,495 2,108,643

Land and buildings were revalued at 16 May 2022 by Strettons Limited, a firm of independent property valuers not connected with the company on an open market basis. The valuation was carried out in accordance with The RICs Valuation Standards - Global and UK 7th Edition (or as amended). The Directors have considered all values of all freehold property as at 31 December 2023 and in their opinion the carrying values in the accounts are reasonable at 31 December 2023.

If revalued assets were stated on an historical cost basis rather than a fair value basis, the total amount included for the company would have been cost of £1,291,829 (2022: £1,291,829). Accumulated depreciation for the company would be £163,631 (2022: £137,795).

Butyl Products Limited (Registered number: 03141465)

Notes to the Financial Statements - continued
for the Year Ended 31 December 2023

11. FIXED ASSET INVESTMENTS
Interest
in
associate
£   
COST OR VALUATION
At 1 January 2023 48,819
Revaluations 9,261
At 31 December 2023 58,080
NET BOOK VALUE
At 31 December 2023 58,080
At 31 December 2022 48,819

Cost or valuation at 31 December 2023 is represented by:

Interest
in
associate
£   
Valuation in 2023 58,080

Fixed asset investments revalued
The historical cost of the shares in the participating interest, Pumpsets Limited, is £15,000 (2022: £15,000).

12. STOCKS
31.12.23 31.12.22
£    £   
Raw materials 1,464,878 1,428,732
Work-in-progress 47,585 -
1,512,463 1,428,732

13. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
31.12.23 31.12.22
£    £   
Trade debtors 2,152,516 1,664,104
Other debtors 7,252 5,796
VAT 141,868 91,275
Prepayments and accrued income 56,169 54,678
2,357,805 1,815,853

Butyl Products Limited (Registered number: 03141465)

Notes to the Financial Statements - continued
for the Year Ended 31 December 2023

14. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
31.12.23 31.12.22
£    £   
Bank loans and overdrafts (see note 16) 40,329 37,327
Trade creditors 1,414,876 1,860,611
Amounts owed to group undertakings 139,590 114,000
Amounts owed to associates 141,709 78,577
Tax 151,138 186,583
Social security and other taxes 56,645 61,014
Other creditors 9,972 9,151
Accruals and deferred income 915,260 767,395
2,869,519 3,114,658

15. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE
YEAR
31.12.23 31.12.22
£    £   
Bank loans (see note 16) 538,644 648,550

16. LOANS

An analysis of the maturity of loans is given below:

31.12.23 31.12.22
£    £   
Amounts falling due within one year or on demand:
Mortgage within 1 year 40,329 37,327

Amounts falling due between one and two years:
Mortgage 1-2 years 41,484 38,395

Amounts falling due between two and five years:
Mortgage 2-5 years 131,715 121,908

Amounts falling due in more than five years:

Repayable by instalments
Mortgage more than 5 years 365,445 488,247

The mortgage with a year end balance of £578,973 (2022: £685,877) in the company is secured by a fixed charge in favour of the lender over the group's property at Radford Crescent, Billericay.

There is a cross guarantee between Allyoung Limited and Butyl Products Limited for the mortgage on the
freehold property.

The mortgage has a term of 20 years with interest in the fixed interest period of 2.8% per annum.

Butyl Products Limited (Registered number: 03141465)

Notes to the Financial Statements - continued
for the Year Ended 31 December 2023

17. SECURED DEBTS

The following secured debts are included within creditors:

31.12.23 31.12.22
£    £   
Bank loans 578,973 685,877

There is a cross guarantee between Allyoung Limited and Butyl Products Limited for the mortgage on the freehold property.

18. FINANCIAL INSTRUMENTS

31.12.23 31.12.22
£ £
Carrying amount of financial assets
Debt instruments measured at amortised cost 2,215,937 1,724,578
Carrying amount of financial liabilities
Debt instruments measured at amortised cost 1,706,147 2,062,339

19. PROVISIONS FOR LIABILITIES
31.12.23 31.12.22
£    £   
Deferred tax 196,171 192,879

Deferred
tax
£   
Balance at 1 January 2023 192,879
Charge to Statement of Comprehensive Income during year 3,292
Balance at 31 December 2023 196,171

20. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 31.12.23 31.12.22
value: £    £   
430,000 Investment shares £1 430,000 430,000
70,950 Management shares £1 70,950 70,950
500,950 500,950

Butyl Products Limited (Registered number: 03141465)

Notes to the Financial Statements - continued
for the Year Ended 31 December 2023

21. RESERVES
Retained Revaluation
earnings reserve Totals
£    £    £   

At 1 January 2023 2,944,985 617,072 3,562,057
Profit for the year 638,035 638,035
Dividends (283,488 ) (283,488 )
Revaluations transfer 90,597 (90,597 ) -
At 31 December 2023 3,390,129 526,475 3,916,604

Revaluation reserve relates to revaluations of interest in associate and freehold property, shown net of deferred tax.

22. CONTROLLING PARTY

The immediate and ultimate parent undertaking is Allyoung Limited, a company incorporated in England and Wales, which holds 84.85% of the Company’s issued share capital. The consolidated financial statements of Allyoung Limited are available from the company’s registered office.

The Company is ultimately controlled by J R Young by virtue of him having a majority shareholding in Allyoung Limited.