Caseware UK (AP4) 2024.0.164 2024.0.164 2024-12-31 2024-12-31 true Manufacture of paper and paperboard containers.2024-01-01 false 6 35 true false 03040925 2024-01-01 2024-12-31 03040925 2022-07-01 2023-12-31 03040925 2024-12-31 03040925 2023-12-31 03040925 2022-07-01 03040925 c:Director3 2024-01-01 2024-12-31 03040925 d:PlantMachinery 2024-01-01 2024-12-31 03040925 d:PlantMachinery 2024-12-31 03040925 d:PlantMachinery 2023-12-31 03040925 d:PlantMachinery d:OwnedOrFreeholdAssets 2024-01-01 2024-12-31 03040925 d:MotorVehicles 2024-01-01 2024-12-31 03040925 d:MotorVehicles 2024-12-31 03040925 d:MotorVehicles 2023-12-31 03040925 d:MotorVehicles d:OwnedOrFreeholdAssets 2024-01-01 2024-12-31 03040925 d:FurnitureFittings 2024-01-01 2024-12-31 03040925 d:FurnitureFittings 2024-12-31 03040925 d:FurnitureFittings 2023-12-31 03040925 d:FurnitureFittings d:OwnedOrFreeholdAssets 2024-01-01 2024-12-31 03040925 d:OwnedOrFreeholdAssets 2024-01-01 2024-12-31 03040925 d:CurrentFinancialInstruments 2024-12-31 03040925 d:CurrentFinancialInstruments 2023-12-31 03040925 d:CurrentFinancialInstruments d:WithinOneYear 2024-12-31 03040925 d:CurrentFinancialInstruments d:WithinOneYear 2023-12-31 03040925 d:ShareCapital 2024-12-31 03040925 d:ShareCapital 2023-12-31 03040925 d:RetainedEarningsAccumulatedLosses 2024-01-01 2024-12-31 03040925 d:RetainedEarningsAccumulatedLosses 2024-12-31 03040925 d:RetainedEarningsAccumulatedLosses 2023-12-31 03040925 d:AcceleratedTaxDepreciationDeferredTax 2024-12-31 03040925 d:AcceleratedTaxDepreciationDeferredTax 2023-12-31 03040925 d:TaxLossesCarry-forwardsDeferredTax 2024-12-31 03040925 d:TaxLossesCarry-forwardsDeferredTax 2023-12-31 03040925 c:FRS102 2024-01-01 2024-12-31 03040925 c:Audited 2024-01-01 2024-12-31 03040925 c:FullAccounts 2024-01-01 2024-12-31 03040925 c:PrivateLimitedCompanyLtd 2024-01-01 2024-12-31 03040925 c:SmallCompaniesRegimeForAccounts 2024-01-01 2024-12-31 03040925 4 2024-01-01 2024-12-31 03040925 e:PoundSterling 2024-01-01 2024-12-31 iso4217:GBP xbrli:pure

Registered number: 03040925 FLUTEPAC LIMITED FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2024
FLUTEPAC LIMITED REGISTERED NUMBER:03040925
BALANCE SHEET AS AT 31 DECEMBER 2024
|  | 2024 |  | 2023
Note |  | £ |  | £
Fixed assets |  |  |  |  |
Tangible assets | 4 |  | - |  | 494,464
Current assets |  |  |  |  |
Stocks |  | - |  | 280,647 |
Debtors: amounts falling due within one year | 5 | 69,266 |  | 710,884 |
Cash at bank and in hand |  | - |  | 6,067 |
|  | 69,266 |  | 997,598 |
Creditors: amounts falling due within one year | 6 | - |  | (1,588,607) |
Net current assets/(liabilities) |  |  | 69,266 |  | (591,009)
Total assets less current liabilities |  |  | 69,266 |  | (96,545)
Provisions for liabilities |  |  |  |  |
Deferred tax | 7 |  | - |  | (123,004)
Net assets/(liabilities) |  |  | 69,266 |  | (219,549)
Capital and reserves |  |  |  |  |
Called up share capital |  |  | 586 |  | 586
Profit and loss account | 8 |  | 68,680 |  | (220,135)
|  |  | 69,266 |  | (219,549)
The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and in accordance with the provisions of FRS 102 Section 1A - small entities. The financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime. The Company has opted not to file the statement of income and retained earnings in accordance with provisions applicable to companies subject to the small companies' regime. The financial statements were approved and authorised for issue by the board and were signed on its behalf on 1 September 2025.
S J Moss
Director
The notes on pages 2 to 10 form part of these financial statements. Page 1
FLUTEPAC LIMITED
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2024
1. | General information
Flutepac Limited is a private company limited by shares incorporated in England and Wales (registered number: 03040925. The registered office is Prince Albert House, 2 Kingsmill Terrace, London, NW8 6BN. The principal activity of the company continued to be that of the manufacture of paper and paperboard containers. 2.Accounting policies
| 2.1 | Basis of preparation of financial statements
The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with FRS 102 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland' and the requirements of the Companies Act 2006. The disclosure requirements of Section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view. The following principal accounting policies have been applied:
| 2.2 | Going concern
During the year, the Group completed a reorganisation program, which involved Cepac Limited acquiring the remaining minority shareholding in the Company's immediate parent company, Flutepack Bidco Limited. On 31 December 2024, the trade and assets of Flutepac Limited were transferred into Cepac Limited. As a result of this reorganisation, the Directors do not consider it appropriate to adopt the going concern basis of accounting in preparing the financial statements. Accordingly, the financial statements have been prepared on a basis other than going concern. This basis includes, where applicable, writing the Company’s assets down to their net realisable value.
| 2.3 | Foreign currency translation
Functional and presentation currency The Company's functional and presentational currency is GBP. 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 measured using the exchange rate when fair value was determined. Page 2
FLUTEPAC LIMITED
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2024 2.Accounting policies (continued)
| 2.4 | Revenue
Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised: Sale of goods Revenue from the sale of goods is recognised when all of the following conditions are satisfied: ∙the Company has transferred the significant risks and rewards of ownership to the buyer; ∙the Company retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold; ∙the amount of revenue 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.
| 2.5 | Pensions
Defined contribution pension plan The Company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Company pays fixed contributions into a separate entity. Once the contributions have been paid the Company has no further payment obligations. The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the Balance sheet. The assets of the plan are held separately from the Company in independently administered funds. Page 3
FLUTEPAC LIMITED
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2024 2.Accounting policies (continued)
| 2.6 | Current and deferred taxation
The tax expense for the year comprises current and deferred tax. Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively. The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the balance sheet date in the countries where the Company operates and generates income. Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the balance sheet date, except that: ∙The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and ∙Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met. Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet date.
| 2.7 | Exceptional items
Exceptional items are transactions that fall within the ordinary activities of the Company but are presented separately due to their size or incidence.
| 2.8 | Tangible fixed assets
Tangible fixed assets under the cost model are stated at historical cost less accumulated 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. Page 4
FLUTEPAC LIMITED
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2024 2.Accounting policies (continued)
| 2.8 | Tangible fixed assets (continued)
Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives on the following bases: Depreciation is provided on the following basis:
|  |  |  | Plant and machinery | - | 15% straight line
|  |  |  | Motor vehicles | - | 25% straight line
|  |  |  | Fixtures and fittings | - | 15% - 25% straight line
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 profit or loss.
| 2.9 | 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 weighted average basis. Work in progress and finished goods include labour and attributable overheads. At each balance sheet 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 profit or loss.
| 2.10 | Financial instruments
The Company only enters into basic financial instrument transactions that result in the recognition of financial assets and liabilities such as bank and cash balances, trade and other accounts receivable and payable, loans from banks and other third parties and loans to and from related parties. Debt instruments (other than those wholly repayable or receivable within one year), including loans and other accounts receivable and payable, are initially measured at the transaction price and subsequently at amortised cost using the effective interest method. Debt instruments that are payable or receivable within one year, typically trade payables or receivables, are measured, initially and subsequently, at the undiscounted amount of the cash or other consideration expected to be paid or received. However, if the arrangements of a short-term instrument constitute a financing transaction, the financial asset or liability is measured, initially, at the present value of the future cash flow discounted at a market rate of interest for a similar debt instrument and subsequently at amortised cost. Financial assets and liabilities are offset and the net amount reported in the Balance Sheet when there is an enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously. Page 5
FLUTEPAC LIMITED
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2024 2.Accounting policies (continued)
| 2.11 | 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 the shareholders at an annual general meeting.
3. | Employees
| The average monthly number of employees, including directors, during the year was 6 (2023 - 35).
Page 6
FLUTEPAC LIMITED
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2024
4. | Tangible fixed assets
|  | Plant and machinery | Motor vehicles | Fixtures, fittings and equipment | Total
|  | £ | £ | £ | £
| At 1 January 2024 | 1,040,809 | 123,567 | 71,853 | 1,236,229
| Additions | 6,653 | - | - | 6,653
| Disposals | (1,047,462) | (123,567) | (71,853) | (1,242,882)
| At 31 December 2024 | - | - | - | -
| At 1 January 2024 | 614,573 | 76,652 | 50,540 | 741,765
| Charge for the year on owned assets | 80,316 | 11,260 | 5,232 | 96,808
| Disposals | (694,889) | (87,912) | (55,772) | (838,573)
| At 31 December 2024 | - | - | - | -
| Net book value |  |  |  |
| At 31 December 2024 | - | - | - | -
| At 31 December 2023 | 426,236 | 46,915 | 21,313 | 494,464
Page 7
FLUTEPAC LIMITED
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2024
5. | Debtors
|  |  |  |  | 2024 | 2023
|  |  |  |  | £ | £
| Trade debtors | - | 427,288
| Amounts owed by group undertakings | 69,266 | 262,500
| Prepayments and accrued income | - | 21,096
|  | 69,266 | 710,884
6. | Creditors: Amounts falling due within one year
|  |  |  |  | 2024 | 2023
|  |  |  |  | £ | £
| Bank overdrafts | - | 97,800
| Trade creditors | - | 148,703
| Amounts owed to group undertakings | - | 1,076,989
| Other taxation and social security | - | 69,749
| Obligations under finance lease and hire purchase contracts | - | 36,125
| Other creditors | - | 1,974
| Accruals and deferred income | - | 157,267
|  | - | 1,588,607
| Bank overdrafts are secured against all the property and undertaking of the Company. Net obligations under hire purchase contracts are secured over the asset to which they relate. All obligations were settled during the year as part of early settlement agreements following the hive up of the trade and assets of the Company into Cepac Limited.
7. | Deferred taxation
|  | 2024 | 2023
|  | £ | £
| At beginning of year | (123,004) | (200,168)
| Movement in the year | 123,004 | 77,164
| At end of year | - | (123,004)
Page 8
FLUTEPAC LIMITED
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2024 7.Deferred taxation (continued)
| The deferred taxation balance is made up as follows:
|  |  |  |  | 2024 | 2023
|  |  |  |  | £ | £
| Fixed asset timing differences | - | 123,616
| Short term timing differences | - | (612)
|  | - | 123,004
8. | Reserves
Profit and loss account The profit and loss account consists of profits made by the Company attributable to the shareholders of the Company.
9. | Pension commitments
The Company operates a defined contributions pension scheme. The assets of the scheme are held separately from those of the Company in an independently administered fund. The pension cost charge represents contributions payable by the Company to the fund and amounted to £3,514 (2023: £13,199). There were no contributions (2023: contributions totalling £2,447) payable to the fund at the balance sheet date.
10. | Related party transactions
| During the period, the Company sold goods amounting to £143,142 to M.P.V. Packaging Limited, a company which was under common control for part of the period. The Company also purchased goods amounting to £15,719 from M.P.V. Packaging Limited. At the reporting date, the Company was owed £21,558 from M.P.V. Packaging Limited (2023: owed £469 to M.P.V. Packaging Limited). The debtor at the reporting date was transferred to Cepac Limited on 31 December 2024. During the period, the Company sold goods amounting to £513,574 to Cepac Limited and purchased goods amounting to £186,358. Following the hive up of the trade and assets of the Company to Cepac Limited at the reporting date, the Company was owed £69,266 from Cepac Limited (2023: Owed £1,076,989 to Cepac Limited).
11. | Controlling party
Capital House Investment Limited owns 100% of the share capital of Europa Holdings Limited, which in turn owns 100% of the share capital of Cepac Limited. Cepac Limited owns 100% of Flutepack Bidco Limited, which in turn owns 100% of Flutepac Limited. Both Capital House Investment Limited and Europa Holdings Limited are incorporated in the Cayman Islands. Page 9
FLUTEPAC LIMITED
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2024
12. | Auditors' information
The auditors' report on the financial statements for the year ended 31 December 2024 was qualified. The qualification in the audit report was as follows: Basis for qualified opinion No physical inventory count was undertaken by the Company at 31 December 2024 or 31 December 2023, and we were therefore unable to observe or verify the existence of inventories at either date. In addition, we were unable to obtain sufficient appropriate audit evidence to verify the valuation of inventories as at 31 December 2024, as the Company was unable to provide adequate supporting documentation to substantiate the cost of inventories. We were therefore unable to determine whether inventories were stated at the lower of cost and net realisable value in accordance with the applicable financial reporting framework. Since opening and closing inventories affect the determination of the financial performance of the Company, we were unable to determine whether any adjustments might have been necessary in respect of the result for the year reported in the statement of income and retained earnings. We were also unable to determine whether any adjustments to the carrying amount of inventories in the statement of financial position were necessary. We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the Company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the United Kingdom, including the Financial Reporting Council'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. The auditors also emphasised the following matter in the audit report: Emphasis of matter relating to going concern We draw attention to the going concern accounting policy note to these financial statements, which explains that during the year, the group completed a reorganisation involving Cepac Limited acquiring the remaining minority shareholding in the Company's immediate parent company, Flutepack Bidco Limited. Subsequently, on 31 December 2024, the trade and assets of both Flutepack Bidco Limited and Flutepac Limited were transferred into Cepac Limited. As a result of this reorganisation, the Directors do not consider it appropriate to adopt the going concern basis of accounting in preparing the financial statements. Accordingly, the financial statements have been prepared on a basis other than going concern, as described in the going concern accounting policy note. Our opinion is not modified in respect of this matter. Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report. The audit report was signed on 1 September 2025 by Andrew Irvine (Senior statutory auditor) on behalf of Shorts.
Page 10