Lloyd Pascal & Co. Limited 00369093 false 2023-01-01 2023-12-31 2023-12-31 The principal activity of the company is that of manufacture, import and distribution of housewares, including bathroom and living products. Digita Accounts Production Advanced 6.30.9574.0 true true true true true true true false true false true false false 00369093 2023-01-01 2023-12-31 00369093 2023-12-31 00369093 bus:OrdinaryShareClass1 2023-12-31 00369093 bus:OrdinaryShareClass2 2023-12-31 00369093 core:AcceleratedTaxDepreciationDeferredTax 2023-12-31 00369093 core:RevaluationInvestmentPropertyDeferredTax 2023-12-31 00369093 core:CapitalRedemptionReserve 2023-12-31 00369093 core:OtherMiscellaneousReserve 2023-12-31 00369093 core:RetainedEarningsAccumulatedLosses 2023-12-31 00369093 core:RevaluationReserve 2023-12-31 00369093 core:ShareCapital 2023-12-31 00369093 core:CurrentFinancialInstruments 2023-12-31 00369093 core:CurrentFinancialInstruments core:WithinOneYear 2023-12-31 00369093 core:Goodwill 2023-12-31 00369093 core:CostValuation 2023-12-31 00369093 core:Buildings 2023-12-31 00369093 core:FurnitureFittingsToolsEquipment 2023-12-31 00369093 core:LandBuildings 2023-12-31 00369093 core:MotorVehicles 2023-12-31 00369093 core:OtherPropertyPlantEquipment 2023-12-31 00369093 core:DeferredTaxation 2023-12-31 00369093 bus:FRS102 2023-01-01 2023-12-31 00369093 bus:Audited 2023-01-01 2023-12-31 00369093 bus:FullAccounts 2023-01-01 2023-12-31 00369093 bus:RegisteredOffice 2023-01-01 2023-12-31 00369093 bus:Director1 2023-01-01 2023-12-31 00369093 bus:Director2 2023-01-01 2023-12-31 00369093 bus:Director3 2023-01-01 2023-12-31 00369093 bus:Director4 2023-01-01 2023-12-31 00369093 bus:HighestPaidDirector 2023-01-01 2023-12-31 00369093 bus:OrdinaryShareClass1 2023-01-01 2023-12-31 00369093 bus:OrdinaryShareClass2 2023-01-01 2023-12-31 00369093 bus:PrivateLimitedCompanyLtd 2023-01-01 2023-12-31 00369093 1 2023-01-01 2023-12-31 00369093 core:CapitalRedemptionReserve 2023-01-01 2023-12-31 00369093 core:InvestmentPropertiesRevaluationReserve 2023-01-01 2023-12-31 00369093 core:OtherMiscellaneousReserve 2023-01-01 2023-12-31 00369093 core:RetainedEarningsAccumulatedLosses 2023-01-01 2023-12-31 00369093 core:RevaluationReserve 2023-01-01 2023-12-31 00369093 core:ShareCapital 2023-01-01 2023-12-31 00369093 countries:OtherCountriesRegions 2023-01-01 2023-12-31 00369093 countries:UnitedKingdom 2023-01-01 2023-12-31 00369093 core:Goodwill 2023-01-01 2023-12-31 00369093 core:LandBuildingsUnderOperatingLeases 2023-01-01 2023-12-31 00369093 core:Buildings 2023-01-01 2023-12-31 00369093 core:FurnitureFittings 2023-01-01 2023-12-31 00369093 core:FurnitureFittingsToolsEquipment 2023-01-01 2023-12-31 00369093 core:LandBuildings 2023-01-01 2023-12-31 00369093 core:MotorVehicles 2023-01-01 2023-12-31 00369093 core:OtherPropertyPlantEquipment 2023-01-01 2023-12-31 00369093 core:PlantMachinery 2023-01-01 2023-12-31 00369093 core:DeferredTaxation 2023-01-01 2023-12-31 00369093 core:Subsidiary1 2023-01-01 2023-12-31 00369093 core:Subsidiary1 1 2023-01-01 2023-12-31 00369093 core:Subsidiary2 2023-01-01 2023-12-31 00369093 core:Subsidiary2 1 2023-01-01 2023-12-31 00369093 core:Subsidiary2 countries:AllCountries 2023-01-01 2023-12-31 00369093 core:UKTax 2023-01-01 2023-12-31 00369093 1 2023-01-01 2023-12-31 00369093 countries:EnglandWales 2023-01-01 2023-12-31 00369093 2022-12-31 00369093 core:CapitalRedemptionReserve 2022-12-31 00369093 core:OtherMiscellaneousReserve 2022-12-31 00369093 core:RetainedEarningsAccumulatedLosses 2022-12-31 00369093 core:RevaluationReserve 2022-12-31 00369093 core:ShareCapital 2022-12-31 00369093 core:Goodwill 2022-12-31 00369093 core:CostValuation 2022-12-31 00369093 core:FurnitureFittingsToolsEquipment 2022-12-31 00369093 core:LandBuildings 2022-12-31 00369093 core:MotorVehicles 2022-12-31 00369093 core:OtherPropertyPlantEquipment 2022-12-31 00369093 core:DeferredTaxation 2022-12-31 00369093 2022-01-01 2022-12-31 00369093 2022-12-31 00369093 bus:OrdinaryShareClass1 2022-12-31 00369093 bus:OrdinaryShareClass2 2022-12-31 00369093 core:AcceleratedTaxDepreciationDeferredTax 2022-12-31 00369093 core:RevaluationInvestmentPropertyDeferredTax 2022-12-31 00369093 core:CapitalRedemptionReserve 2022-12-31 00369093 core:OtherMiscellaneousReserve 2022-12-31 00369093 core:RetainedEarningsAccumulatedLosses 2022-12-31 00369093 core:RevaluationReserve 2022-12-31 00369093 core:ShareCapital 2022-12-31 00369093 core:CurrentFinancialInstruments 2022-12-31 00369093 core:CurrentFinancialInstruments core:WithinOneYear 2022-12-31 00369093 core:Goodwill 2022-12-31 00369093 core:Buildings 2022-12-31 00369093 core:FurnitureFittingsToolsEquipment 2022-12-31 00369093 core:LandBuildings 2022-12-31 00369093 core:MotorVehicles 2022-12-31 00369093 core:OtherPropertyPlantEquipment 2022-12-31 00369093 bus:HighestPaidDirector 2022-01-01 2022-12-31 00369093 1 2022-01-01 2022-12-31 00369093 core:CapitalRedemptionReserve 2022-01-01 2022-12-31 00369093 core:OtherMiscellaneousReserve 2022-01-01 2022-12-31 00369093 core:RetainedEarningsAccumulatedLosses 2022-01-01 2022-12-31 00369093 core:RevaluationReserve 2022-01-01 2022-12-31 00369093 core:ShareCapital 2022-01-01 2022-12-31 00369093 countries:OtherCountriesRegions 2022-01-01 2022-12-31 00369093 countries:UnitedKingdom 2022-01-01 2022-12-31 00369093 core:LandBuildingsUnderOperatingLeases 2022-01-01 2022-12-31 00369093 core:Subsidiary1 1 2022-01-01 2022-12-31 00369093 core:Subsidiary2 1 2022-01-01 2022-12-31 00369093 core:UKTax 2022-01-01 2022-12-31 00369093 2021-12-31 00369093 core:CapitalRedemptionReserve 2021-12-31 00369093 core:OtherMiscellaneousReserve 2021-12-31 00369093 core:RetainedEarningsAccumulatedLosses 2021-12-31 00369093 core:RevaluationReserve 2021-12-31 00369093 core:ShareCapital 2021-12-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 00369093

Lloyd Pascal & Co. Limited

Annual Report and Financial Statements

for the Year Ended 31 December 2023

 

Lloyd Pascal & Co. Limited

Contents

Company Information

1

Strategic Report

2 to 4

Directors' Report

5

Statement of Directors' Responsibilities

6

Independent Auditor's Report

7 to 10

Profit and Loss Account

11

Statement of Comprehensive Income

12

Balance Sheet

13 to 14

Statement of Changes in Equity

15

Notes to the Financial Statements

16 to 30

 

Lloyd Pascal & Co. Limited

Company Information

Directors

C. M. Bates

M. K. Bates

S. N. Bates

K. J. Bates

Registered office

Elan House
Park Lane
Castle Vale
Birmingham
B35 6LJ

Auditors

Robert Whowell & Partners LLP
Chartered accountants
Westwood House
78 Loughborough Road
Quorn
Loughborough
Leicestershire
LE12 8DX

 

Lloyd Pascal & Co. Limited

Strategic Report for the Year Ended 31 December 2023

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

Principal activity

The principal activity of the company is that of manufacture, import and distribution of housewares, including bathroom and living products.

Review of the business

The company experienced weaker trading results during the year from Lloyd Pascal & Company Limited and it’s Hong Kong subsidiary, Lloyd Pascal Limited. The consolidated revenue and results of the group are disclosed in the statutory financial statements of the parent company, Slemcka (DMS) Limited.

The impact on the economy of higher inflation and reduced consumer spending have impacted on sales and profitability. Retailers have changed business models with a significant increase in marketplace channels, with consumers more price sensitive the company has promoted heavily during the year to reduce stocks from £2,750,641 to £1,678,537. The impact of this resulted in revenues increasing by 3% to £9.8 million (2022: £9.5 million), gross profit margin has increased to 33.6% (2022: 27.6%), however increased distribution costs and administrative expenses resulted in a net operating loss of £365,788 (2022: profit of £120,594) before unrealised gains on the revaluation of investments.

Overall, the company traded profitability reporting profit before tax of £195,249 (2022: £162,056). The company’s net assets increased by £224,915 (1.7%) from 2022 after dividends for the year of £200,000 (2022: £36,000).

The directors are pleased to report unrealised gains on investment properties of £460,000 (2022: £nil) and operating warehouses of £320,000 (2022: £315,000) following the assets being revalued at the year end, against which the deferred tax provision being increased by £219,940 (2022: £78,750).

As a consequence of the above, and the changing needs of certain shareholders, the directors commenced a strategic review of the business during the year which is now largely complete.

The company's key financial and other performance indicators during the year were as follows:

Financial KPIs

Unit

2023

2022

Gross profit margin

%

33.59

27.60

Net profit margin

%

2.35

1.36

Working capital ratio

6.94

7.00

Debtor days

56.00

76.00

Creditor days

39.00

31.00

Stock turnover

2.18

2.29

 

Lloyd Pascal & Co. Limited

Strategic Report for the Year Ended 31 December 2023

Research and development

The company has invested heavily in R&D in order to adapt to consumer trends. Extensive research has been undertaken to include the use of third party trend forecasting and future consumer insights, and the addition of external design agencies and product designers to develop robust new concepts for customer new product development strategies. All products designed under the Lloyd Pascal and tertiary brands, remain the intellectual property of Lloyd Pascal & Co Limited and fully comply with required parameters and relevant safety and industry standards.

Principal risks and uncertainties

Management continually monitor the key risks facing the company together with assessing the controls used for managing these risks. The board of directors formally reviews and documents the principal risks facing the business at least annually. The principal risks and uncertainties facing the company are volatility in ongoing market conditions and UK consumer confidence, price pressure from both customers and suppliers and ongoing disruptions to the supply chain.

Future developments

The business of the group has comprised three main activities for many years:

• The supply of housewares, including bathroom and living products from stock (“the Lloyd Pascal division” of Lloyd Pascal & Co. Limited)
• The supply of garden and outdoor living products from stock (“the Slemcka division” of Lloyd Pascal & Co. Limited)
• The direct supply of housewares, including bathroom and living products from suppliers based predominantly in the Far East (“the Hong Kong business”)

The strategic review of the business has highlighted the differing needs of the family shareholders as well as the relative profitability of the activities carried out by the group.

As a consequence, the board have taken the following actions in the current year:

To effect the wind down of the domestic retail division that supplies houseware product, including bathroom and living products in order to stem the losses being incurred, and formulated a plan for the restructure of the current group by way of a demerger and sale of certain properties to facilitate the exit of some of the shareholders from the trading activities.

This has resulted in:

• redundancies being necessary which will be concluded by 30 September 2024 incurring an expected cost to the business of £301,790.
• additional provisions being made against the value of stocks held at 31 December 2023 meaning a total stock provision held of £357,338 (2022 - £262,654), and
• the disposal of group properties that will not be required to facilitate the successful continuing operations of the company, which is expected to be concluded by the end of September 2024.

 

Lloyd Pascal & Co. Limited

Strategic Report for the Year Ended 31 December 2023

Under the terms of the planned demerger certain shareholders intend to exit and are expected to resign from the board at that time leaving a reduced, but substantial trading business that will continue in the future with the Slemcka division and Hong Kong business continuing.

Those shareholders choosing to exit expect to receive full consideration for their shares, funded through a mixture of property, existing cash resources, and proceeds from the sale of certain properties that completed in 2024.

After the proposed reorganisation, the group will be under the control of a new holding company owned by two of the current shareholders. The continuing group is expected to retain a net asset value in excess of £3 million with sufficient cash available to meet the working capital needs of the ongoing business.

The Slemcka division will continue to operate through existing warehousing premises and infrastructure in the UK, and forecasts demonstrate sufficient cash and available headroom to fund anticipated growth in 2025.

The Hong Kong business will continue to operate via the wholly owned trading subsidiary, and the prospects to the end of 2025 are very encouraging in terms of turnover and profitability.

Approved and authorised by the Board on 25 September 2024 and signed on its behalf by:
 

.........................................
M. K. Bates
Director

 

Lloyd Pascal & Co. Limited

Directors' Report for the Year Ended 31 December 2023

The directors present their report and the financial statements for the year ended 31 December 2023.

Directors of the company

The directors who held office during the year were as follows:

C. M. Bates

M. K. Bates

S. N. Bates

K. J. Bates

Information included in the Strategic Report

As permitted by Paragraph 1A of Schedule 7 to the Large and medium-sized Companies and Groups (Accounts and reports) Regulations 2008 certain matters which are required to be disclosed in the director's report have been omitted as they are included in the strategic report on pages 2 and 4.

Financial instruments

The company has no requirement for an overdraft or other facilities in order to trade.

Risks

Liquidity risk
The company's exposure to liquidity risk is not considered to be material.

Foreign currency risk
The company's foreign currency transactions are mainly in US dollars and holds sufficient dollar reserves for trading purposes.

Credit risk
Investment of cash surpluses are made on bank deposits only. All customers who wish to trade on credit terms are subject to credit verification procedures. Receivable balances are closely monitored and provision is made for any doubtful debts. The company has arranged credit insurance cover, further reducing this risk exposure.

Disclosure of information to the auditors

Each director has taken steps that they ought to have taken as a director in order to make themselves aware of any relevant audit information and to establish that the company's auditors are aware of that information. The directors confirm that there is no relevant information that they know of and of which they know the auditors are unaware.

Approved and authorised by the Board on 25 September 2024 and signed on its behalf by:
 

.........................................
M. K. Bates
Director

 

Lloyd Pascal & Co. Limited

Statement of Directors' Responsibilities

The directors acknowledge their responsibilities for preparing the Annual Report 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 apply them consistently;

make judgements and accounting estimates that are reasonable and prudent;

state whether applicable United Kingdom Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements; and

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.

 

Lloyd Pascal & Co. Limited

Independent Auditor's Report to the Members of Lloyd Pascal & Co. Limited

Opinion

We have audited the financial statements of Lloyd Pascal & Co. Limited (the 'company') for the year ended 31 December 2023, which comprise the Profit and Loss Account, 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 auditor 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 director's 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 original financial statements were 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 included in the annual report, other than the financial statements and our auditor’s report 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.

 

Lloyd Pascal & Co. Limited

Independent Auditor's Report to the Members of Lloyd Pascal & Co. Limited

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 there is a material misstatement in the financial statements or a material misstatement of the other information. 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.

Opinion on other matter 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 Directors' Report for the financial year for which the financial statements are prepared is consistent with the financial statements; and

the Strategic Report and Directors' Report have been prepared in accordance with applicable legal requirements.

Matters on which we are required to report by exception

In the light of our 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 and the Directors' Report.

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 6], 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 is 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.

 

Lloyd Pascal & Co. Limited

Independent Auditor's Report to the Members of Lloyd Pascal & Co. Limited

Auditor 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 an auditor’s report 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.

 

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below:

enquiring of management, including obtaining and reviewing supporting documentation, concerning the company's policies and procedures relating to: identifying, evaluating and complying with laws and regulations and whether they were aware of any instances of non-compliance; detecting and responding to the risks of fraud and whether they had knowledge of any actual, suspected or alleged fraud; and the internal controls established to mitigate risks related to fraud or non-compliance with laws and regulations.

we obtained an understanding of the legal and regulatory frameworks applicable to the company based on our understanding of the company, sector experience and discussions with management. The most significant considerations for the company are the Companies Act 2006, Corporate and VAT legislation, Employment Taxes, Health and Safety and the Bribery Act 2010.

discussing amongst the engagement team, who also undertook the audit testing on significant components, to assess how and where fraud might occur in the financial statements and any potential indicators of fraud. As part of this discussion, we identified potential for fraud in the following areas: management override of controls; and revenue recognition, specifically the manipulation of revenue using fraudulent journals.

we tested the appropriateness of accounting journals and other adjustments made in the preparation of the financial statements.

we reviewed the company's accounting policies for non-compliance with relevant standards. Our work also included considering significant accounting estimates for evidence of misstatement or possible bias and testing any significant transactions that appeared to be outside the normal course of business.

 

Our audit procedures were designed to respond to risks of material misstatement in the financial statements, recognising that the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery, misrepresentations or through collusion. There are inherent limitations in the audit procedures performed and the further removed non-compliance with laws and regulations is from events and transactions reflected in the financial statements, the less likely we are to become aware of it.

A further description of our responsibilities is available on the Financial Reporting Council’s website at: www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor’s report.

 

Lloyd Pascal & Co. Limited

Independent Auditor's Report to the Members of Lloyd Pascal & Co. 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 an auditor’s report 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.

.................................................................................
Paul Johnson FCA (Senior Statutory Auditor)
For and on behalf of Robert Whowell & Partners LLP, Statutory Auditor

Westwood House
78 Loughborough Road
Quorn
Loughborough
Leicestershire
LE12 8DX

26 September 2024

 

Lloyd Pascal & Co. Limited

Profit and Loss Account for the Year Ended 31 December 2023

Note

2023
£

2022
£

Turnover

3

9,790,549

9,498,758

Cost of sales

 

(6,501,956)

(6,877,041)

Gross profit

 

3,288,593

2,621,717

Distribution costs

 

(740,510)

(402,109)

Administrative expenses

 

(3,622,313)

(2,935,605)

Other operating income

4

708,442

836,591

Gains on revaluation of investments

 

488,055

31,533

Operating profit

5

122,267

152,127

Other interest receivable and similar income

6

72,982

9,929

Profit before tax

 

195,249

162,056

Tax on profit

10

34,488

(33,214)

Profit for the financial year

 

229,737

128,842

The above results were derived from continuing operations.

 

Lloyd Pascal & Co. Limited

Statement of Comprehensive Income for the Year Ended 31 December 2023

Note

2023
£

2022
£

Profit for the year

 

229,737

128,842

Unrealised surplus arising on property revaluation

10, 12

320,000

315,000

Deferred tax effect

10, 12

(124,822)

(78,750)

 

195,178

236,250

Total comprehensive income for the year

 

424,915

365,092

 

Lloyd Pascal & Co. Limited

(Registration number: 00369093)
Balance Sheet as at 31 December 2023

Note

2023
£

2022
£

Fixed assets

 

Intangible assets

11

1

1

Tangible assets

12

5,629,229

5,340,161

Investment property

13

1,860,000

1,400,000

Investments

14

1,000

1,000

Listed investments

84,244

56,189

 

7,574,474

6,797,351

Current assets

 

Stocks

15

1,678,537

2,750,641

Debtors

16

2,843,254

3,728,822

Cash at bank and in hand

17

3,163,151

1,755,025

 

7,684,942

8,234,488

Creditors: Amounts falling due within one year

18

(1,106,842)

(1,175,584)

Net current assets

 

6,578,100

7,058,904

Total assets less current liabilities

 

14,152,574

13,856,255

Provisions for liabilities

19

(1,068,131)

(996,727)

Net assets

 

13,084,443

12,859,528

Capital and reserves

 

Called up share capital

49,500

49,500

Capital redemption reserve

22

50,119

50,119

Revaluation reserve

22

2,361,460

2,166,282

Other reserves

22

951,074

586,192

Retained earnings

22

9,672,290

10,007,435

Shareholders' funds

 

13,084,443

12,859,528

 

Lloyd Pascal & Co. Limited

(Registration number: 00369093)
Balance Sheet as at 31 December 2023

Approved and authorised by the Board on 25 September 2024 and signed on its behalf by:
 

.........................................
M. K. Bates
Director

 

Lloyd Pascal & Co. Limited

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

Share capital
£

Capital redemption reserve
£

Revaluation reserve
£

Non- distributable reserve
£

Retained earnings
£

Total
£

At 1 January 2023

49,500

50,119

2,166,282

586,192

10,007,435

12,859,528

Profit for the year

-

-

-

-

229,737

229,737

Other comprehensive income

-

-

195,178

364,882

(364,882)

195,178

Total comprehensive income

-

-

195,178

364,882

(135,145)

424,915

Dividends

-

-

-

-

(200,000)

(200,000)

At 31 December 2023

49,500

50,119

2,361,460

951,074

9,672,290

13,084,443

Share capital
£

Capital redemption reserve
£

Revaluation reserve
£

Non- distributable reserve
£

Retained earnings
£

Total
£

At 1 January 2022

49,500

50,119

1,930,032

586,192

9,914,593

12,530,436

Profit for the year

-

-

-

-

128,842

128,842

Other comprehensive income

-

-

236,250

-

-

236,250

Total comprehensive income

-

-

236,250

-

128,842

365,092

Dividends

-

-

-

-

(36,000)

(36,000)

At 31 December 2022

49,500

50,119

2,166,282

586,192

10,007,435

12,859,528

 

Lloyd Pascal & Co. Limited

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

1

General information

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

The address of its registered office is:
Elan House
Park Lane
Castle Vale
Birmingham
B35 6LJ

These financial statements were authorised for issue by the Board on 25 September 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 were prepared in accordance with Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the United Kingdom 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.

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 the FRS 102 "The Financial Reporting Standard in the UK and Republic of Ireland";
- the requirements of section 7 Statement of Cash Flows;
- the requirements of Section 11 Financial instruments paragraphs 11.42, 11.44 - 11.45, 11.47, 11.48(a)(iii), 11.48(a)(iv), 11.48(a), 11.48(b) and 11.48(c);
- the requirements of section 12 Other Financial Instruments paragraphs 12.26 to 12.27, 12.29(a), 12.29(b), 12.29A and 12.30;
- the requirements of Section 33 Related Party Disclosures paragraph 33.7.

Exemption from preparing group accounts

The financial statements contain information about Lloyd Pascal & Co. Limited as an individual company and do not contain consolidated financial information as the parent of a group.

The company is exempt under section 400 of the Companies Act 2006 from the requirement to prepare consolidated financial statements as it and its subsidiary undertakings are included by full consolidation in the consolidated financial statements of its parent, Slemcka (DMS) Limited.

 

Lloyd Pascal & Co. Limited

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

Judgements

The critical judgements that the directors have made in the process of applying the company's accounting policies that have the most significant effect on the amounts recognised in the statutory financial statements are discussed below:

(i) Assessing indicators of impairment

In assessing whether there have been any indicators of impairment of assets, the directors have considered both external and internal sources of information such as market conditions, counterparty credit ratings and experience of recoverability. There have been no indicators of impairment identified during the current financial year.

Key sources of estimation uncertainty

The key assumptions concerning the future, and other key sources of estimation uncertainty, that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year are discussed below.

(i) Valuation of freehold land and buildings and investment property - determine the fair value of land and buildings and investment property based on the last valuation reviewed and local market conditions.

(ii) Stock provisions - The company establishes a provision for stock that is slow-moving, obsolete, or damaged. The company has identified which stock items should be provided for given its knowledge of the relevant inventory lines.

Revenue recognition

Turnover is recognised to the extent it is probable that the economic benefits will flow to the company and the turnover can be reliably measured. Turnover is measured as the fair value of the consideration received, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before turnover is recognised:

Sales of goods
Turnover from the sale of goods is recognised when all of the following conditions are satisifed:
- the company has transferred the significant risk and rewards of ownership to the buyer;
- the company retains neither continuing managerial involvement to the degreee usually associated with ownership nor effective control over the goods sold;
- the amount of turnover can be measured reliably;
- it is probable that the company will receive the consideration due under the transaction; and
- the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Rent receivable
Rental income is credited to the profit and loss account on the accruals basis.

Tax

The tax expense for the period comprises current and deferred tax. Tax is recognised in the profit and loss account, 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.

 

Lloyd Pascal & Co. Limited

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

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, except for revalued land and investment property where the tax rate that applies to the sale of the asset is used.

Tangible assets

Tangible fixed assets under the cost model are stated at historical cost less acummulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Individual freehold properties are carried at fair value at the date of the revaluation less any subsequent accumulated depreciation and subsequent impairment losses. Revaluations are undertaken with sufficient regularity to ensure the carrying amount does not differ materially from that which would be determined using fair value at the statement of financial position date.

Fair values are determined from market based evidence normally undertaken by professionally
qualified valuers.

Revaluation gains and losses are recognised in the statement of comprehensive income.

Depreciation

Land is not depreciated. Depreciation on other assets is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight line method.

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in the profit and loss account.

Depreciation is provided on the following basis:

Asset class

Depreciation method and rate

Freehold property (excluding land)

2% over remaining useful life

Furniture, fittings and equipment

25% straight line

Motor vehicles

25% straight line

Plant and machinery

10% straight line

Investment property

Investment property is carried at fair value determined annually by external valuers and derived from the current market rents and investment property yields for comparable real estate, adjusted if necessary for any difference in the nature, location or condition of the specific asset. No depreciation is provided. Changes in fair value are recognised in the profit and loss account.

 

Lloyd Pascal & Co. Limited

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

Goodwill

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date. Goodwill is amortised over its useful life, which shall not exceed ten years if a reliable estimate of the useful life cannot be made.

Investments

Investments in subsidiaries are measured at cost less accumulated impairment.

Investments in listed company shares are remeasured to market value at each statement of financial position date. Gains and losses on remeasurement are recognised in the profit and loss account.

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

Short term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at transaction value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a first in, first out basis.

At each reporting date, stocks are assessed for impairment. If stock is impaired, the carrying amount is reduced to its selling price less costs to complete and sell. The impairment loss is recognised immediately in the profit and loss account.

Creditors

Short term creditors are measured at the transaction price. Other financial liabilities, including bank
loans, are measured initially at transaction value, net of transaction costs, and are measured
subsequently at amortised cost using the effective interest method.

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 the profit and loss account on a straight-line basis over the period of the lease.

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.

 

Lloyd Pascal & Co. Limited

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

Foreign currency transactions and balances

Foreign currency transactions are translated into the functional currency using the spot exchange rates at the dates of the transactions.

At each period end foreign currency monetary items are translated using the closing rate. Non-monetary items measured at historical cost are translated using the exchange rate at the date of the transaction and non-monetary items measured at fair value are recognised using the exchange rate when fair value was determined.

Foreign exchange gains and losses resulting from the settlement of transactions and from the translation at period-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in the profit and loss account.

Dividends

Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by shareholders.

Defined contribution pension obligation

The company operated a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the company pays fixed contributions into a seperate entity. Once the contributions have been paid the company has no further payment obligations.

The contributions are recognised as an expense in the profit and loss account when they fall due. Amounts not paid are shown in creditors as a liability in the statement of financial position. The assets of the plan are held seperately from the company in independently administered funds.

Research and development

In the research phase of an internal project it is not possible to demonstrate that the project will generate future economic benefits and hence all expenditure on research shall be recognised as an expense when it is incurred. Intangible assets are recognised from the development phase of a project if and only if certain specific criteria are met in order to demonstrate the asset will generate probable future economic benefits and that its cost can be reliably measured. The capitalised development costs are subsequently amortised on a straight line basis over their useful economic lives, which range from three to six years.

If it is not possible to distinguish between the research phase and the development phase of an internal project, the expenditure is treated as if it were all incurred in the research phase only.

3

Turnover

The analysis of the company's turnover for the year by market is as follows:

2023
 £

2022
 £

UK

9,478,341

9,043,154

Rest of world

312,208

455,604

9,790,549

9,498,758

 

Lloyd Pascal & Co. Limited

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

4

Other operating income

The analysis of the company's other operating income for the year is as follows:

2023
 £

2022
 £

Management charges

531,994

692,946

Rents

164,448

131,645

Government grants

12,000

12,000

708,442

836,591

5

Operating (loss)/profit

Arrived at after charging/(crediting):

2023
 £

2022
 £

Depreciation

51,495

48,306

Foreign exchange losses/(gains)

19,086

(79,717)

Operating lease - property

100,839

151,970

6

Other interest receivable and similar income

2023
 £

2022
 £

Interest income on bank deposits

72,268

9,292

Dividend income from financial assets

714

637

72,982

9,929

7

Staff costs

The aggregate payroll costs (including directors' remuneration) were as follows:

2023
 £

2022
 £

Wages and salaries

1,896,597

1,771,128

Social security costs

205,503

192,048

Pension costs, defined contribution scheme

88,081

74,420

Redundancy costs

2,308

-

2,192,489

2,037,596

 

Lloyd Pascal & Co. Limited

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

The average number of persons employed by the company (including directors) during the year, analysed by category was as follows:

2023
No.

2022
No.

Distribution

16

16

Administration and support

33

31

Management

8

8

57

55

8

Directors' remuneration

The directors' remuneration for the year was as follows:

2023
 £

2022
 £

Remuneration

316,189

299,405

Company contributions to defined contribution pension schemes

47,642

38,642

363,831

338,047

During the year the number of directors who were receiving benefits was as follows:

2023
 No.

2022
 No.

Accruing benefits under money purchase pension scheme

2

2

In respect of the highest paid director:

2023
 £

2022
 £

Remuneration

107,892

111,819

The value of the company's contributions paid to a defined contribution pension scheme in respect of the highest paid director amounted to £Nil (2022 - £Nil).

9

Auditors' remuneration

2023
 £

2022
 £

Audit of the financial statements

20,000

20,000

Other fees to auditors

Accounting and taxation services

7,500

6,500

27,500

26,500


 

 

Lloyd Pascal & Co. Limited

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

10

Taxation

Tax charged/(credited) in the profit and loss account:

2023
£

2022
£

Current taxation

UK corporation tax

18,930

35,742

Deferred taxation

Arising from origination and reversal of timing differences

(53,418)

(2,528)

Tax (receipt)/expense in the income statement

(34,488)

33,214

The tax on profit before tax for the year is lower than the standard rate of corporation tax in the UK (2022 - the same as the standard rate of corporation tax in the UK) of 19% (2022 - 19%).

The differences are reconciled below:

2023
£

2022
£

Profit before tax

195,249

162,056

Corporation tax at standard rate

37,097

30,791

Effect of revenues exempt from taxation

(92,866)

(6,112)

Effect of expense not deductible in determining taxable profit (tax loss)

5,227

13,789

Effect of tax losses

16,711

-

Deferred tax credit

(53,418)

(2,528)

Tax increase/(decrease) from effect of capital allowances and depreciation

1,638

(2,706)

Tax increase/(decrease) arising from group relief

158

(20)

Other tax effects for reconciliation between accounting profit and tax expense (income)

50,965

-

Total tax (credit)/charge

(34,488)

33,214

Deferred tax

Deferred tax assets and liabilities

2023

Asset
£

Liability
£

Accelerated capital allowances

-

17,307

Capital gains

-

1,050,824

-

1,068,131

 

Lloyd Pascal & Co. Limited

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

2022

Asset
£

Liability
£

Accelerated capital allowances

-

165,843

Capital gains

-

830,884

-

996,727

Tax relating to items recognised in other comprehensive income or equity

2023
 £

2022
 £

Deferred tax related to items recognised as other comprehensive income

124,822

78,750

11

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 January 2023

1

1

At 31 December 2023

1

1

Amortisation

At 1 January 2023

-

-

At 31 December 2023

-

-

Carrying amount

At 31 December 2023

1

1

At 31 December 2022

1

1

 

Lloyd Pascal & Co. Limited

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

12

Tangible assets

Freehold land and buildings
£

Furniture, fittings and equipment
 £

Motor vehicles
 £

Plant and machinery
£

Total
£

Cost or valuation

At 1 January 2023

5,240,000

492,026

42,032

218,810

5,992,868

Revaluations

320,000

-

-

-

320,000

Additions

-

16,263

-

4,300

20,563

Disposals

-

-

-

(4,399)

(4,399)

At 31 December 2023

5,560,000

508,289

42,032

218,711

6,329,032

Depreciation

At 1 January 2023

-

419,820

42,032

190,855

652,707

Charge for the year

-

48,857

-

2,638

51,495

Eliminated on disposal

-

-

-

(4,399)

(4,399)

At 31 December 2023

-

468,677

42,032

189,094

699,803

Carrying amount

At 31 December 2023

5,560,000

39,612

-

29,617

5,629,229

At 31 December 2022

5,240,000

72,206

-

27,955

5,340,161

Included within the net book value of land and buildings above is £5,560,000 (2022 - £5,240,000) in respect of freehold land and buildings.
 

Revaluation

The fair value of the company's buildings was revalued as at 31 December 2023 by an independent valuer. The valuation is at an open market value and was valued by Holt Commercial.
Had this class of asset been measured on a historical cost basis, the carrying amount would have been £1,841,186 (2022 - £1,880,336). The historical cost would have been £2,325,282 (2022 - £2,325,282) and accumulated depreciation £484,096 (2022 - £444,946).

 

Lloyd Pascal & Co. Limited

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

13

Investment properties

2023
£

At 1 January 2023

1,400,000

Fair value adjustments

460,000

At 31 December 2023

1,860,000


The investment property was valued by Holt Commercial, chartered surveyors as at 31 March 2024, and is stated on the basis of open market value. The historical cost and net book value of the investment property amounts to £731,559 (2022 - £731,559).

14

Investments

2023
 £

2022
 £

Investments in subsidiaries

1,000

1,000

Subsidiaries

£

Cost or valuation

At 1 January 2023

1,000

At 31 December 2023

1,000

Carrying amount

At 31 December 2023

1,000

At 31 December 2022

1,000

Details of undertakings

Details of the investments (including principal place of business) in which the company holds 20% or more of the nominal value of any class of share capital are as follows:

Undertaking

Registered office

Holding

Proportion of voting rights and shares held

     

2023

2022

Subsidiary undertakings

House and Homestyle Limited

Elan House, Park Lane, Castle Vale, Birmingham, B35 6LJ,

Ordinary shares

100%

100%

Lloyd Pascal (Hong Kong) Limited

42nd Floor, Central Plaza, 18 Harborour Road, Wanchai,

Hong Kong.

Ordinary shares

100%

100%

 

Lloyd Pascal & Co. Limited

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

Subsidiary undertakings

House and Homestyle Limited

The principal activity of House and Homestyle Limited is a dormant company.

Lloyd Pascal (Hong Kong) Limited

The principal activity of Lloyd Pascal (Hong Kong) Limited is the design, import and distribution of bathroom fittings and accessories and other household articles.

Other investments

The market value of the listed investments at 31 December 2023 was £82,244 (2022 - £56,189).

15

Stocks

2023
 £

2022
 £

Finished goods and goods for resale

1,242,408

2,351,414

Goods in transit

436,129

399,227

1,678,537

2,750,641

16

Debtors

Current

2023
£

2022
£

Trade debtors

1,501,031

1,972,635

Amounts owed by group companies

1,083,507

1,173,611

Other debtors

147,781

487,236

Prepayments

110,935

95,340

 

2,843,254

3,728,822

17

Cash and cash equivalents

2023
 £

2022
 £

Cash on hand

649

750

Cash at bank

1,041,665

741,949

Short-term deposits

2,120,837

1,012,326

3,163,151

1,755,025

 

Lloyd Pascal & Co. Limited

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

18

Creditors

2023
 £

2022
 £

Due within one year

Trade creditors

532,688

557,204

Amounts due to group companies

1,000

1,000

Social security and other taxes

389,719

383,645

Outstanding defined contribution pension costs

23,032

19,587

Accrued expenses

141,473

178,188

Income tax liability

18,930

35,960

1,106,842

1,175,584

19

Provisions for liabilities

Deferred tax
£

Total
£

At 1 January 2023

996,727

996,727

Increase in existing provisions

71,404

71,404

At 31 December 2023

1,068,131

1,068,131

20

Pension and other schemes

Defined contribution pension scheme

The company operates a defined contribution pension scheme. The pension cost charge for the year represents contributions payable by the company to the scheme and amounted to £88,081 (2022 - £74,420).

Contributions totalling £23,032 (2022 - £19,587) were payable to the scheme at the end of the year and are included in creditors.

 

Lloyd Pascal & Co. Limited

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

21

Share capital

Allotted, called up and fully paid shares

 

2023

2022

 

No.

£

No.

£

Ordinary shares of £1 each

4,500

4,500

4,500

4,500

Deferred shares of £1 each

45,000

45,000

45,000

45,000

 

49,500

49,500

49,500

49,500

Rights, preferences and restrictions

Ordinary shares have the following rights, preferences and restrictions:
Ordinary shares have the right to vote, receive dividends and rights to any surplus assets arising on the winding up of the company. Deferred shares do not have the right to vote nor receive dividends, but do have the right to receive repayment of amounts paid up prior to ordinary shares receiving any payment on winding up of the company.

22

Reserves

Capital redemption reserve

The capital redemption reserve represents the nominal value of shares bought back by the company from third parties.

Revaluation reserve

The revaluation reserve represents the cumulative increase in fair value of land and buildings used within the business.

Non-distributable reserve

The non-distributable reserve represents the cumulative increase in fair value of investment property.

Retained earnings

Retained earnings represents cumulative profits and losses retained in current and previous periods.

 

Lloyd Pascal & Co. Limited

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

23

Related party transactions

During the year, amounts totalling £5,753 (2022 - £7,062) were paid to a close family member of a director in respect of administrative duties. Total net expenses of £56,685 had been claimed by directors and close family members. At 31st December 2023, expenses were owed to directors and close family members of £796.

During the year gross salary and pension amounting to £194,125 (2022 - £171,657) were paid to close family members of the directors.

The company is a wholly owned subsidiary of Slemcka (DMS) Limited and as such has taken advantage of the exemption permitted by Section 33 Related Party Disclosures not to provide disclosures of transactions entered into with other wholly owned members of the Group.

24

Parent and ultimate parent undertaking

The company's immediate parent is Slemcka (DMS) Limited, incorporated in England and Wales.

  These financial statements are available upon request from Companies House.