Registration number:
Cladco Profiles Ltd
for the Year Ended 31 January 2024
Cladco Profiles Ltd
Contents
Company Information |
|
Strategic Report |
|
Directors' Report |
|
Statement of Directors' Responsibilities |
|
Independent Auditor's Report |
|
Statement of Comprehensive Income |
|
Statement of Financial Position |
|
Statement of Changes in Equity |
|
Statement of Cash Flows |
|
Notes to the Financial Statements |
Cladco Profiles Ltd
Company Information
Directors |
Mr Lawrence Trescher Mr Daniel Trescher |
Company secretary |
Mrs Joanna Trescher |
Registered office |
|
Accountants |
|
Auditors |
|
Cladco Profiles Ltd
Strategic Report for the Year Ended 31 January 2024
The directors present their strategic report for the year ended 31 January 2024.
Fair review of the business
We are pleased to present our report for the 2023-24 financial year.
The 2023-24 financial year has been a good trading year for the company. Sales turnover has increased by £6,332,994 to £41,255,568. This growth was gained through focusing on growing both new and existing customer numbers, strong relationship management and competitive pricing.
The company's focus is to drive forward with continued improvement to the companies processes and procedures allowing for the expected future growth of the company.
Administrative expenses have increased by 22% compared to the prior year. The need to continue investing in both our people and management resources, including the increase in personnel needed is seen as critical to bring into effect the positive and continued charges to drive the sales performance and in turn prepare the company for future challenges. In addition, there has been an increase in targeted marketing and promotional activity, which has contributed to our improved sales performance.
The directors feel that the company through its achievements and results in recent years is well positioned to take on challenges of developing Cladco Profiles further and remain agile enough to respond to the ever-changing marketplace. The cost impacts of this growth will need to remain a key focus, however the investments made to date, with more to come will ensure Cladco Profiles holds on to market share and can despite the challenging times, look for further profitable growth.
Principal risks and uncertainties
The directors have assessed the risks and uncertainties which could have an impact on the company's long-term performance. The company has an extensive risk management structure in place which is designed to highlight business risks at an early stage so that they may be managed within the business cycle.
- Cladco profiles has identified potential supply chain issues regarding the roofing sheets area of the business, as steel is a worldwide commodity and is subject to wide fluctuations in both price and availability.
- The digital world creates a number of risks for Cladco Profiles including technology failures, loss of stored data and damage to brand reputation.
- Health and safety in the workplace is an extremely important consideration for Cladco Profiles. Legislation is complex and failure to ensure that our employees remain safe at work may lead to serious business interruption and potential damage to our reputation.
We would like to take this opportunity to thank the Cladco Profiles team for their continued support and commitment through a period of significant development for the business and recognise their part for again delivering much improved results. Finally, our thanks to our ever-growing customer base for their support during the year. We will strive to improve our service to you throughout the year ahead.
Approved and authorised by the
Cladco Profiles Ltd
Strategic Report for the Year Ended 31 January 2024 (continued)
......................................... |
Cladco Profiles Ltd
Directors' Report for the Year Ended 31 January 2024
The directors present their report and the financial statements for the year ended 31 January 2024.
Directors of the company
The directors who held office during the year were as follows:
Dividends
During the year the company declared and paid £1,000,000 (2023: £498,000).
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.
Reappointment of auditors
The auditors Westcotts (SW) LLP are deemed to be reappointed under section 487(2) of the Companies Act 2006.
Cladco Profiles Ltd
Directors' Report for the Year Ended 31 January 2024 (continued)
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.
Cladco Profiles Ltd
Directors' Report for the Year Ended 31 January 2024 (continued)
Approved and authorised by the
|
Cladco Profiles Ltd
Independent Auditor's Report to the Members of Cladco Profiles Ltd
Opinion
We have audited the financial statements of Cladco Profiles Ltd (the 'company') for the year ended 31 January 2024, which comprise the Statement of Comprehensive Income, Statement of Financial Position, Statement of Changes in Equity, Statement of Cash Flows, 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 January 2024 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.
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.
Cladco Profiles Ltd
Independent Auditor's Report to the Members of Cladco Profiles Ltd (continued)
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 5], 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.
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:
• |
We identified areas of laws and regulations that could reasonably be expected to have a material effect on the financial statements from our general commercial and sector experience and through discussion with the directors and other management, and inspection of the company's correspondence. We communicated identified laws and regulations throughout our team, and remained alert to any indications of non-compliance throughout the audit. |
Cladco Profiles Ltd
Independent Auditor's Report to the Members of Cladco Profiles Ltd (continued)
• |
The company is subject to laws and regulations that govern the preparation of the financial statements, including financial reporting legislation, and other companies legislation. The company is also subject to other laws and regulations where the consequences of non-compliance could have a material impact on the amounts or disclosures within the financial statements, including employment, anti-bribery, anti-money laundering and certain aspects of companies legislation (environmental, anti-slavery, etc.) |
• |
Owing to the inherent limitations of an audit, there is an unavoidable risk that we may not have detected some material misstatements in the financial statements, even though we have properly planned and performed our audit in accordance with auditing standards. In any audit, there remains a higher risk of non-detection of irregularities, as these may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal controls. We are not responsible for preventing non-compliance and cannot be expected to detect non-compliance with all laws and regulations. |
As part of an audit in accordance with ISAs (UK), we exercise professional judgement and maintain professional scepticism throughout the audit. We also:
• |
Identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control. |
• |
Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the company’s internal control. |
• |
Evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and related disclosures made by the directors. |
• |
Conclude on the appropriateness of the directors' use of the going concern basis of accounting and, based on the audit evidence obtained, whether a material uncertainty exists related to events or conditions that may cast significant doubt on the company's ability to continue as a going concern. If we conclude that a material uncertainty exists, we are required to draw attention in our auditor’s report to the related disclosures in the financial statements or, if such disclosures are inadequate, to modify our opinion. Our conclusions are based on the audit evidence obtained up to the date of our auditor’s report. However, future events or conditions may cause the company to cease to continue as a going concern. |
• |
Evaluate the overall presentation, structure and content of the financial statements, including the disclosures, and whether the financial statements represent the underlying transactions and events in a manner that achieves fair presentation. |
• |
Obtain sufficient appropriate audit evidence regarding the financial information of the entities or business activities within the company to express an opinion on the financial statements. We are responsible for the direction, supervision and performance of the company audit. We remain solely responsible for our audit opinion. |
We communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit.
Cladco Profiles Ltd
Independent Auditor's Report to the Members of Cladco Profiles Ltd (continued)
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.
......................................
For and on behalf of
47 Boutport Street
Devon
EX31 1SQ
Cladco Profiles Ltd
Statement of Comprehensive Income for the Year Ended 31 January 2024
Note |
2024 |
2023 |
|
Turnover |
|
|
|
Cost of sales |
( |
( |
|
Gross profit |
|
|
|
Distribution costs |
( |
( |
|
Administrative expenses |
( |
( |
|
Operating profit |
5,266,271 |
3,556,989 |
|
Other interest receivable and similar income |
|
|
|
Interest payable and similar expenses |
( |
( |
|
(195,330) |
(104,567) |
||
Profit before tax |
|
|
|
Tax on profit |
( |
( |
|
Profit for the financial year |
|
|
The above results were derived from continuing operations.
The company has no recognised gains or losses for the year other than the results above.
Cladco Profiles Ltd
(Registration number: 04621350)
Statement of Financial Position as at 31 January 2024
Note |
2024 |
2023 |
|
Fixed assets |
|||
Intangible assets |
- |
- |
|
Tangible assets |
|
|
|
|
|
||
Current assets |
|||
Stocks |
|
|
|
Debtors |
|
|
|
Cash at bank and in hand |
|
|
|
|
|
||
Creditors: Amounts falling due within one year |
( |
( |
|
Net current assets |
|
|
|
Total assets less current liabilities |
|
|
|
Creditors: Amounts falling due after more than one year |
( |
( |
|
Provisions for liabilities |
( |
( |
|
Net assets |
|
|
|
Capital and reserves |
|||
Called up share capital |
100 |
100 |
|
Profit and loss account |
15,079,436 |
12,304,103 |
|
Shareholders' funds |
15,079,536 |
12,304,203 |
Approved and authorised by the
|
Cladco Profiles Ltd
Statement of Changes in Equity for the Year Ended 31 January 2024
Share capital |
Profit and loss account |
Total |
|
At 1 February 2023 |
|
|
|
Profit for the year |
- |
|
|
Dividends |
- |
( |
( |
At 31 January 2024 |
|
|
|
Share capital |
Profit and loss account |
Total |
|
At 1 February 2022 |
|
|
|
Profit for the year |
- |
|
|
Dividends |
- |
( |
( |
At 31 January 2023 |
100 |
12,304,103 |
12,304,203 |
Cladco Profiles Ltd
Statement of Cash Flows for the Year Ended 31 January 2024
Note |
2024 |
2023 |
|
Cash flows from operating activities |
|||
Profit for the year |
|
|
|
Adjustments to cash flows from non-cash items |
|||
Depreciation and amortisation |
|
|
|
Profit on disposal of tangible assets |
( |
- |
|
Finance income |
( |
( |
|
Finance costs |
|
|
|
Income tax expense |
|
|
|
Accrued expenses/(income) |
- |
(64,564) |
|
|
|
||
Working capital adjustments |
|||
Decrease/(increase) in stocks |
|
( |
|
Increase in trade debtors |
( |
( |
|
Increase in trade creditors |
|
|
|
Cash generated from operations |
|
|
|
Interest paid |
(208,316) |
(109,869) |
|
Interest received |
12,986 |
5,302 |
|
Income taxes paid |
(1,419,529) |
(1,006,255) |
|
Net cash flow from operating activities |
|
|
|
Cash flows from investing activities |
|||
Acquisitions of tangible assets |
( |
( |
|
Proceeds from sale of tangible assets |
|
- |
|
Net cash flows from investing activities |
( |
( |
|
Cash flows from financing activities |
|||
Proceeds from bank borrowing draw downs |
( |
|
|
Payments to finance lease creditors |
|
( |
|
Dividends paid |
( |
( |
|
Net cash flows from financing activities |
( |
|
|
Net increase/(decrease) in cash and cash equivalents |
|
( |
|
Cash and cash equivalents at 1 February |
( |
( |
|
Cash and cash equivalents at 31 January |
12,936 |
(768,292) |
Cladco Profiles Ltd
Notes to the Financial Statements for the Year Ended 31 January 2024
General information |
The company is a private company limited by share capital, incorporated in England & Wales.
The address of its registered office is:
The principal place of business is:
Beardown Road
Exeter Road Ind Est
Okehampton
Devon
EX20 1UA
Principal activity
The principal activity of the company is to supply roofing, cladding and decking.
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.
The financial statements are prepared in sterling which is the functional currency of the entity.
Going concern
The financial statements have been prepared on a going concern basis.
Cladco Profiles Ltd
Notes to the Financial Statements for the Year Ended 31 January 2024 (continued)
2 |
Accounting policies (continued) |
Judgements
The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported. These estimates and judgements are continually reviewed and are based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances. |
Accounting estimates and assumptions are made concerning the future and, by their nature, will rarely equal the related actual outcome. |
Revenue recognition
Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of value added tax, returns, rebates and discounts.
The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.
Tax
The tax expense for the period comprises current and deferred tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.
The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.
Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.
Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.
Tangible assets
Tangible assets are stated in the statement of financial position at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.
The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.
Depreciation
Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:
Asset class |
Depreciation method and rate |
Freehold property |
20/40 years - straight line |
Long leasehold property |
93/40 years - straight line |
Plant and machinery |
15% - reducing balance |
Fittings fixtures and equipment |
10/15% - reducing balance |
Cladco Profiles Ltd
Notes to the Financial Statements for the Year Ended 31 January 2024 (continued)
2 |
Accounting policies (continued) |
Motor vehicles |
25% - reducing balance |
Computer equipment |
3 years - straight line |
Impairment
A review for indicators of impairment is carried out at each reporting date, with the recoverable amount being estimated where such indicators exist. Where the carrying value exceeds the recoverable amount, the asset is impaired accordingly. Prior impairments are also reviewed for possible reversal at each reporting date.
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.
Amortisation
Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:
Asset class |
Amortisation method and rate |
Goodwill |
10% - straight line |
Cash and cash equivalents
Cash and cash equivalents comprise cash at bank and in hand, demand deposits with banks, 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. In the statement of financial position, bank overdrafts are shown within borrowing or current liabilities
Stocks
Stocks are measured at the lower of cost and estimated selling price less costs to complete and sell. Costs include all costs of purchase, costs of conversion and other costs incurred in bringing the stocks to their present location and condition. .
The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.
Cladco Profiles Ltd
Notes to the Financial Statements for the Year Ended 31 January 2024 (continued)
2 |
Accounting policies (continued) |
Borrowings
Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the statement of comprehensive income over the period of the relevant borrowing.
Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.
Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.
Provisions
Provisions are recognised when the entity has an obligation at the reporting date as a result of a past event; it is probable that the entity will be required to transfer economic benefits in settlement and the amount of the obligation can be estimated reliably. Provisions are recognised as a liability in the statement of financial position and the amount of the provision as an expense.
Provisions are initially measured at the best estimate of the amount required to settle the obligation at the reporting date and subsequently reviewed at each reporting date and adjusted to reflect the current best estimate of the amount that would be required to settle the obligation. Any adjustments to the amounts previously recognised in profit or loss unless the provision was originally recognised as part of the cost of an asset. When a provision is measured at the present value of the amount expected to be required to settle the obligation, the unwinding of the discount is recognised in finance costs in profit or loss in the period it arises.
Leases
Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee.
Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the statement of financial position as a finance lease obligation.
Lease payments are apportioned between finance costs in the statement of comprehensive income and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.
Defined contribution pension obligation
A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.
Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.
Cladco Profiles Ltd
Notes to the Financial Statements for the Year Ended 31 January 2024 (continued)
2 |
Accounting policies (continued) |
Financial instruments
Recognition and measurement
Basic financial instruments are initially recognised at the transaction price, unless the arrangement constitutes a financing transaction, where it is recognised at the present value of the future payments discounted at a market rate of interest for a similar debt instrument.
Turnover |
The analysis of the company's turnover for the year from continuing operations is as follows:
2024 |
2023 |
|
Sale of goods |
|
|
The whole of the turnover is attributable to the principal activity of the company wholly undertaken in the United Kingdom.
Operating profit |
Arrived at after charging/(crediting)
2024 |
2023 |
|
Depreciation expense |
|
|
Profit on disposal of property, plant and equipment |
( |
- |
Auditors remuneration |
9,000 |
8,365 |
Bad debts written off |
- |
48,529 |
Other interest receivable and similar income |
2024 |
2023 |
|
Other interest receivable & similar income |
|
|
Interest payable and similar expenses |
2024 |
2023 |
|
Interest on bank overdrafts and borrowings |
|
|
Interest on obligations under finance leases and hire purchase contracts |
|
|
Interest expense on other finance liabilities |
|
- |
|
|
Cladco Profiles Ltd
Notes to the Financial Statements for the Year Ended 31 January 2024 (continued)
Staff costs |
The aggregate payroll costs (including directors' remuneration) were as follows:
2024 |
2023 |
|
Wages and salaries |
|
|
Social security costs |
|
|
Pension costs, defined contribution scheme |
|
|
|
|
The average number of persons employed by the company (including directors) during the year, analysed by category was as follows:
2024 |
2023 |
|
Administrative staff |
|
|
General staff |
|
|
Management |
|
|
|
|
Directors' remuneration |
The directors' remuneration for the year was as follows:
2024 |
2023 |
|
Remuneration |
|
|
Contributions paid to money purchase schemes |
|
- |
18,752 |
22,359 |
Auditors' remuneration |
2024 |
2023 |
|
Audit of the financial statements |
|
|
Taxation |
Tax charged/(credited) in the statement of comprehensive income
Cladco Profiles Ltd
Notes to the Financial Statements for the Year Ended 31 January 2024 (continued)
10 |
Taxation (continued) |
2024 |
2023 |
|
Current taxation |
||
UK corporation tax |
|
|
UK corporation tax adjustment to prior periods |
|
( |
1,125,368 |
619,584 |
|
Deferred taxation |
||
Arising from origination and reversal of timing differences |
|
|
Tax expense in the income statement |
|
|
The tax on profit before tax for the year is higher than the standard rate of corporation tax in the UK (2023 - higher than the standard rate of corporation tax in the UK) of
The differences are reconciled below:
2024 |
2023 |
|
Profit before tax |
|
|
Corporation tax at standard rate |
|
|
Decrease in UK and foreign current tax from adjustment for prior periods |
- |
( |
Effect of expense not deductible in determining taxable profit (tax loss) |
|
|
Deferred tax expense relating to changes in tax rates or laws |
|
|
Total tax charge |
|
|
Deferred tax has been recognised at 25% to reflect the change in tax rate which came into effect on 1 April 2023.
Deferred tax
Deferred tax assets and liabilities
2024 |
Liability |
Accelerated capital allowances |
|
|
2023 |
Liability |
Accelerated capital allowances |
|
|
Cladco Profiles Ltd
Notes to the Financial Statements for the Year Ended 31 January 2024 (continued)
Intangible assets |
Goodwill |
Total |
|
Cost or valuation |
||
At 1 February 2023 |
|
|
At 31 January 2024 |
|
|
Amortisation |
||
At 1 February 2023 |
|
|
At 31 January 2024 |
|
|
Carrying amount |
||
At 31 January 2024 |
- |
- |
At 31 January 2023 |
- |
- |
Cladco Profiles Ltd
Notes to the Financial Statements for the Year Ended 31 January 2024 (continued)
Tangible assets |
Freehold property |
Long leasehold property |
Fixtures, fittings and equipment |
Plant and machinery |
Computer equipment |
Motor vehicles |
Total |
|
Cost or valuation |
|||||||
At 1 February 2023 |
|
|
|
|
|
|
|
Additions |
|
|
- |
|
|
|
|
Disposals |
- |
- |
- |
( |
- |
( |
( |
At 31 January 2024 |
|
|
|
|
|
|
|
Depreciation |
|||||||
At 1 February 2023 |
|
|
|
|
|
|
|
Charge for the year |
|
|
|
|
|
|
|
Eliminated on disposal |
- |
- |
- |
( |
- |
( |
( |
At 31 January 2024 |
|
|
|
|
|
|
|
Carrying amount |
|||||||
At 31 January 2024 |
|
|
|
|
|
|
|
At 31 January 2023 |
|
|
|
|
|
|
|
Cladco Profiles Ltd
Notes to the Financial Statements for the Year Ended 31 January 2024 (continued)
Stocks |
2024 |
2023 |
|
Finished goods and goods for resale |
|
|
Debtors |
2024 |
2023 |
|
Trade debtors |
|
|
Other debtors |
|
|
Prepayments |
|
|
Accrued income |
( |
- |
|
|
Cash and cash equivalents |
2024 |
2023 |
|
Cash on hand |
|
|
Bank overdrafts |
( |
( |
Cash and cash equivalents in statement of cash flows |
12,936 |
(768,292) |
Creditors |
Note |
2024 |
2023 |
|
Due within one year |
|||
Bank loans and overdrafts |
|
|
|
Trade creditors |
|
|
|
Amounts due to related parties |
- |
|
|
Social security and other taxes |
|
|
|
Accruals |
|
|
|
HP and finance lease liabilities |
126,741 |
166,748 |
|
|
|
||
Due after one year |
|||
Bank loans and overdrafts |
|
|
|
HP and finance lease liabilities |
110,100 |
67,826 |
|
|
|
Cladco Profiles Ltd
Notes to the Financial Statements for the Year Ended 31 January 2024 (continued)
16 |
Creditors (continued) |
The hire purchase creditors are secured on the assets to which they relate. The bank loans and overdraft are secured on fixed and floating charges over all of the company assets and undertakings. The bank loan repayable in over 5 years is repayable by monthly instalments and is subject to an interest rate that is set to a fixed rate in excess of the Bank of England base rate.
Analysis of changes in net debt |
At 1 February 2023 |
Cash flows |
At 31 January 2024 |
|
Cash at bank and in hand |
166,759 |
86,519 |
253,278 |
Bank overdrafts |
(935,051) |
694,709 |
(240,342) |
Debt due within one year |
(280,837) |
43,063 |
(237,774) |
Debt due after one year |
(2,541,992) |
89,375 |
(2,452,617) |
3,591,121 |
(913,666) |
2,677,455 |
Provisions for liabilities |
Deferred tax |
Total |
|
At 1 February 2023 |
|
|
Increase (decrease) in existing provisions |
|
|
At 31 January 2024 |
|
|
|
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 £
Share capital |
Allotted, called up and fully paid shares
2024 |
2023 |
|||
No. |
£ |
No. |
£ |
|
|
|
100 |
|
100 |
Cladco Profiles Ltd
Notes to the Financial Statements for the Year Ended 31 January 2024 (continued)
Reserves |
Profit and loss account
This reserve records retained earnings and accumulated losses.
Obligations under leases and hire purchase contracts |
Finance leases
The total of future minimum lease payments is as follows:
2024 |
2023 |
|
Not later than one year |
|
|
Later than one year and not later than five years |
|
|
|
|
Related party transactions |
Transactions with directors |
2024 |
At 1 February 2023 |
Advances to director |
Repayments by director |
At 31 January 2024 |
Directors |
|
|
( |
|
2023 |
At 1 February 2022 |
Advances to director |
Repayments by director |
At 31 January 2023 |
Directors |
|
|
( |
|
Financial instruments |
The carrying amount for each category of financial instrument is as follows:
2024 |
2023 |
|
Financial assets that are debt instruments measured at amortised cost |
||
Trade debtors |
1,505,969 |
1,097,047 |
Cash at bank and in hand |
253,278 |
166,759 |
1,759,247 |
1,263,806 |
Cladco Profiles Ltd
Notes to the Financial Statements for the Year Ended 31 January 2024 (continued)
24 |
Financial instruments (continued) |
2024 |
2023 |
|
Financial liabilities measured at amortised cost |
||
Bank loans and overdrafts |
2,693,892 |
3,502,356 |
Trade creditors |
3,788,507 |
3,489,103 |
Other creditors |
290,410 |
174,098 |
Other related parties |
- |
20,950 |
HP and finance lease liabilities |
236,841 |
234,574 |
7,009,650 |
7,421,081 |
Subsequent events |
|