|
|
|
|
Financial Statements |
Contents |
Page |
Strategic report |
1 |
Directors' report |
3 |
Independent auditor's report to the members |
5 |
Statement of income and retained earnings |
9 |
Statement of financial position |
10 |
Statement of cash flows |
11 |
Notes to the financial statements |
12 |
|
Strategic Report |
|
Director |
Registered office: |
|
|
|
|
|
|
Directors' Report |
|
|
|
|
|
|
|
|
|
|
|
Director |
Registered office: |
|
|
|
|
|
|
Independent Auditor's Report to the Members of Fibre Drums Limited |
|
(Senior Statutory Auditor) |
For and on behalf of |
|
Chartered accountants & statutory auditor |
Alex House |
260-268 Chapel Street |
Salford |
M3 5JZ |
|
Statement of Income and Retained Earnings |
2024 |
2023 |
||
Note |
£ |
£ |
|
Turnover |
4 |
|
|
Cost of sales |
|
|
------------ |
------------ |
|
Gross profit |
|
|
Administrative expenses |
|
|
|
Other operating income |
5 |
|
|
------------ |
------------ |
||
Operating loss |
6 |
(
|
(
|
Income from shares in group undertakings |
10 |
|
|
Other interest receivable and similar income |
11 |
|
|
Amounts written back to investments |
12 |
(
|
|
------------ |
------------ |
||
Profit before taxation |
|
|
|
Tax on profit |
13 |
|
|
--------- |
--------- |
||
Profit for the financial year and total comprehensive income |
|
|
|
--------- |
--------- |
||
Retained earnings at the start of the year |
|
|
------------ |
------------ |
|
Retained earnings at the end of the year |
|
|
------------ |
------------ |
|
|
Statement of Financial Position |
2024 |
2023 |
||
Note |
£ |
£ |
£ |
Tangible assets |
14 |
|
|
|
Investments |
15 |
|
|
|
------------ |
------------ |
|||
|
|
|||
Stocks |
16 |
|
|
|
Debtors |
17 |
|
|
|
Cash at bank and in hand |
|
|
||
------------ |
------------ |
|||
|
|
|||
Creditors: amounts falling due within one year |
18 |
|
|
|
------------ |
------------ |
|||
Net current assets |
|
|
||
------------ |
------------ |
|||
Total assets less current liabilities |
|
|
||
Taxation including deferred tax |
19 |
|
|
|
------------ |
------------ |
|||
Net assets |
|
|
||
------------ |
------------ |
|||
Called up share capital |
22 |
|
|
|
Share premium account |
23 |
|
|
|
Capital redemption reserve |
23 |
|
|
|
Profit and loss account |
23 |
|
|
|
------------ |
------------ |
|||
Shareholders funds |
|
|
||
------------ |
------------ |
|||
|
|
Director |
Director |
|
Statement of Cash Flows |
2024 |
2023 |
|
£ |
£ |
|
Profit for the financial year |
|
|
Adjustments for: |
||
Depreciation of tangible assets |
|
|
Amounts written back to investments |
(
|
|
Income from shares in group undertakings |
(
|
(
|
Other interest receivable and similar income |
(
|
(
|
Tax on profit |
|
|
Accrued (income)/expenses |
(
|
|
Changes in: |
||
Stocks |
|
(
|
Trade and other debtors |
(
|
|
Trade and other creditors |
(
|
|
------------ |
--------- |
|
Cash generated from operations |
(
|
|
Interest received |
|
|
--------- |
--------- |
|
Net cash (used in)/from operating activities |
(
|
|
--------- |
--------- |
|
Purchase of tangible assets |
(
|
(
|
Dividends received |
|
|
------------ |
------------ |
|
Net cash from/(used in) investing activities |
|
(
|
------------ |
------------ |
|
Net increase/(decrease) in cash and cash equivalents |
|
(
|
Cash and cash equivalents at beginning of year |
348,934 |
770,834 |
--------- |
--------- |
|
Cash and cash equivalents at end of year |
|
|
--------- |
--------- |
|
|
Notes to the Financial Statements |
Freehold Property |
- |
|
|
Plant and Machinery |
- |
|
|
Fixtures and Fittings |
- |
|
|
Motor Vehicles |
- |
|
|
Equipment |
- |
|
|
2024 |
2023 |
|
£ |
£ |
|
Sale of goods |
|
|
------------ |
------------ |
|
2024 |
2023 |
|
£ |
£ |
|
Rental income |
|
|
Management charges receivable |
|
|
--------- |
-------- |
|
|
|
|
--------- |
-------- |
|
2024 |
2023 |
|
£ |
£ |
|
Depreciation of tangible assets |
|
|
Impairment of trade debtors |
(260) |
100,000 |
--------- |
--------- |
|
2024 |
2023 |
|
£ |
£ |
|
Fees payable for the audit of the financial statements |
|
– |
------- |
---- |
|
2024 |
2023 |
|
No. |
No. |
|
Production staff |
|
|
Administrative staff |
|
|
Management staff |
4 |
4 |
---- |
---- |
|
|
|
|
---- |
---- |
|
2024 |
2023 |
|
£ |
£ |
|
Wages and salaries |
|
|
Social security costs |
|
|
Other pension costs |
|
|
------------ |
------------ |
|
|
|
|
------------ |
------------ |
|
2024 |
2023 |
|
£ |
£ |
|
Remuneration |
|
|
Company contributions to defined contribution pension plans |
|
|
--------- |
--------- |
|
|
|
|
--------- |
--------- |
|
2024 |
2023 |
|
No. |
No. |
|
Defined contribution plans |
|
|
---- |
---- |
|
2024 |
2023 |
|
£ |
£ |
|
Aggregate remuneration |
|
|
--------- |
-------- |
|
2024 |
2023 |
|
£ |
£ |
|
Income from group undertakings |
1,000,000 |
750,000 |
------------ |
--------- |
|
2024 |
2023 |
|
£ |
£ |
|
Interest on cash and cash equivalents |
|
|
-------- |
------- |
|
2024 |
2023 |
|
£ |
£ |
|
Unrealised Loss/(Gain) on investment |
(5,499) |
4,846
|
------- |
------- |
|
2024 |
2023 |
|
£ |
£ |
|
Origination and reversal of timing differences |
|
|
--------- |
--------- |
|
Tax on profit |
|
|
--------- |
--------- |
|
2024 |
2023 |
|
£ |
£ |
|
Profit on ordinary activities before taxation |
|
|
--------- |
--------- |
|
Profit on ordinary activities by rate of tax |
|
|
Effect of expenses not deductible for tax purposes |
|
|
Effect of capital allowances and depreciation |
|
(
|
Effect of revenue exempt from tax |
(
|
(
|
Utilisation of tax losses |
(
|
(
|
Unused tax losses |
|
|
Increase/(decrease) of deferred tax provision |
|
|
--------- |
--------- |
|
Tax on profit |
|
|
--------- |
--------- |
|
Freehold property |
Plant and machinery |
Fixtures and fittings |
Motor vehicles |
Equipment |
Total |
|
£ |
£ |
£ |
£ |
£ |
£ |
|
Cost |
||||||
At 1 Apr 2023 |
|
|
|
|
|
|
Additions |
– |
|
– |
– |
– |
|
--------- |
------------ |
--------- |
-------- |
--------- |
------------ |
|
At 31 Mar 2024 |
|
|
|
|
|
|
--------- |
------------ |
--------- |
-------- |
--------- |
------------ |
|
Depreciation |
||||||
At 1 Apr 2023 |
|
|
|
|
|
|
Charge for the year |
– |
|
|
|
|
|
--------- |
------------ |
--------- |
-------- |
--------- |
------------ |
|
At 31 Mar 2024 |
|
|
|
|
|
|
--------- |
------------ |
--------- |
-------- |
--------- |
------------ |
|
Carrying amount |
||||||
At 31 Mar 2024 |
|
|
|
|
|
|
--------- |
------------ |
--------- |
-------- |
--------- |
------------ |
|
At 31 Mar 2023 |
|
|
|
|
|
|
--------- |
------------ |
--------- |
-------- |
--------- |
------------ |
|
Shares in group undertaking |
Other investments other than loans |
Total |
|
£ |
£ |
£ |
|
Cost |
|||
At 1st April 2023 and 31st March 2024 |
|
|
|
--------- |
--------- |
--------- |
|
Impairment |
|||
At 1st April 2023 |
– |
|
|
Reversal of impairment losses |
– |
(
|
(
|
--------- |
--------- |
--------- |
|
At 31st March 2024 |
– |
(
|
(
|
--------- |
--------- |
--------- |
|
Carrying amount |
|||
At 31st March 2024 |
|
|
|
--------- |
--------- |
--------- |
|
At 31st March 2023 |
|
|
|
--------- |
--------- |
--------- |
|
2024 |
2023 |
|
£ |
£ |
|
Raw materials and consumables |
|
|
--------- |
--------- |
|
2024 |
2023 |
|
£ |
£ |
|
Trade debtors |
|
|
Prepayments and accrued income |
|
|
Other debtors |
|
|
------------ |
------------ |
|
|
|
|
------------ |
------------ |
|
2024 |
2023 |
|
£ |
£ |
|
Trade creditors |
|
|
Accruals and deferred income |
|
|
Social security and other taxes |
|
|
Other creditors |
|
|
------------ |
------------ |
|
|
|
|
------------ |
------------ |
|
Deferred tax (note 20) |
|
£ |
|
At 1st April 2023 |
|
Additions |
|
--------- |
|
At 31st March 2024 |
|
--------- |
|
2024 |
2023 |
|
£ |
£ |
|
Included in provisions (note 19) |
|
|
--------- |
--------- |
|
2024 |
2023 |
|
£ |
£ |
|
Accelerated capital allowances |
|
|
--------- |
--------- |
|
2024 |
2023 |
|||
No. |
£ |
No. |
£ |
|
|
|
1,000 |
|
1,000 |
|
|
1,480 |
|
1,480 |
|
|
20 |
|
20 |
--------- |
------- |
--------- |
------- |
|
|
|
|
|
|
--------- |
------- |
--------- |
------- |
|
At 1 Apr 2023 |
Cash flows |
At 31 Mar 2024 |
|
£ |
£ |
£ |
|
Cash at bank and in hand |
|
179,381 |
|
--------- |
--------- |
--------- |
|
|
Notes to the Financial Statements (continued) |