CLF Packaging Limited 01192635 false 2024-05-01 2025-04-30 2025-04-30 The principal activity of the company is the supply of packaging materials. Digita Accounts Production Advanced 6.30.9574.0 true false false false false 01192635 2024-05-01 2025-04-30 01192635 2025-04-30 01192635 bus:OrdinaryShareClass1 2025-04-30 01192635 core:CurrentFinancialInstruments 2025-04-30 01192635 core:CurrentFinancialInstruments core:WithinOneYear 2025-04-30 01192635 core:Non-currentFinancialInstruments core:AfterOneYear 2025-04-30 01192635 core:CostValuation 2025-04-30 01192635 core:FurnitureFittingsToolsEquipment 2025-04-30 01192635 core:LandBuildings 2025-04-30 01192635 core:MotorVehicles 2025-04-30 01192635 core:OtherPropertyPlantEquipment 2025-04-30 01192635 bus:SmallEntities 2024-05-01 2025-04-30 01192635 bus:AuditExemptWithAccountantsReport 2024-05-01 2025-04-30 01192635 bus:FilletedAccounts 2024-05-01 2025-04-30 01192635 bus:SmallCompaniesRegimeForAccounts 2024-05-01 2025-04-30 01192635 bus:RegisteredOffice 2024-05-01 2025-04-30 01192635 bus:Director1 2024-05-01 2025-04-30 01192635 bus:Director2 2024-05-01 2025-04-30 01192635 bus:Director3 2024-05-01 2025-04-30 01192635 bus:Director4 2024-05-01 2025-04-30 01192635 bus:Director7 2024-05-01 2025-04-30 01192635 bus:OrdinaryShareClass1 2024-05-01 2025-04-30 01192635 bus:PrivateLimitedCompanyLtd 2024-05-01 2025-04-30 01192635 bus:Agent1 2024-05-01 2025-04-30 01192635 core:CommercialMotorVehicles 2024-05-01 2025-04-30 01192635 core:ComputerEquipment 2024-05-01 2025-04-30 01192635 core:FurnitureFittingsToolsEquipment 2024-05-01 2025-04-30 01192635 core:LandBuildings 2024-05-01 2025-04-30 01192635 core:LeaseholdImprovements 2024-05-01 2025-04-30 01192635 core:MotorVehicles 2024-05-01 2025-04-30 01192635 core:OfficeEquipment 2024-05-01 2025-04-30 01192635 core:OtherPropertyPlantEquipment 2024-05-01 2025-04-30 01192635 core:PlantMachinery 2024-05-01 2025-04-30 01192635 core:Subsidiary1 2024-05-01 2025-04-30 01192635 core:Subsidiary1 1 2024-05-01 2025-04-30 01192635 core:Subsidiary2 2024-05-01 2025-04-30 01192635 core:Subsidiary2 1 2024-05-01 2025-04-30 01192635 1 2024-05-01 2025-04-30 01192635 countries:AllCountries 2024-05-01 2025-04-30 01192635 2024-04-30 01192635 core:CostValuation 2024-04-30 01192635 core:FurnitureFittingsToolsEquipment 2024-04-30 01192635 core:LandBuildings 2024-04-30 01192635 core:MotorVehicles 2024-04-30 01192635 core:OtherPropertyPlantEquipment 2024-04-30 01192635 2023-05-01 2024-04-30 01192635 2024-04-30 01192635 bus:OrdinaryShareClass1 2024-04-30 01192635 core:CurrentFinancialInstruments 2024-04-30 01192635 core:CurrentFinancialInstruments core:WithinOneYear 2024-04-30 01192635 core:Non-currentFinancialInstruments core:AfterOneYear 2024-04-30 01192635 core:FurnitureFittingsToolsEquipment 2024-04-30 01192635 core:LandBuildings 2024-04-30 01192635 core:MotorVehicles 2024-04-30 01192635 core:OtherPropertyPlantEquipment 2024-04-30 01192635 core:Subsidiary1 1 2023-05-01 2024-04-30 01192635 core:Subsidiary2 1 2023-05-01 2024-04-30 iso4217:GBP xbrli:pure xbrli:shares

Registrar

Registration number: 01192635

CLF Packaging Limited

Unaudited Filleted Financial Statements

for the Year Ended 30 April 2025

 

CLF Packaging Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 10

 

CLF Packaging Limited

Company Information

Directors

R G Cairns

D J George

J Jolley

R J Lyon

A M Boulter

Registered office

Orchard House
Heath Road
Warboys
Huntingdon
Cambridgeshire
PE28 2UW

Solicitors

Prettys Solicitors LLP
6th Floor
St Vincent House
1 Cutler Street
Ipswich
Suffolk
IP1 1UQ

Bankers

Barclays Bank Plc
Huntingdon
Market Hill
Huntingdon
Cambridgeshire
PE29 3AE

Accountants

Lambert Chapman LLP
Chartered Accountants3 Warners Mill
Silks Way
Braintree
Essex
CM7 3GB

 

CLF Packaging Limited

(Registration number: 01192635)
Balance Sheet as at 30 April 2025

Note

2025
£

2024
£

Fixed assets

 

Tangible assets

4

151,230

61,074

Investment property

5

275,000

275,000

Investments

6

512,309

512,309

 

938,539

848,383

Current assets

 

Stocks

7

496,614

522,167

Debtors

8

1,589,544

1,137,814

Cash at bank and in hand

 

515,157

778,764

 

2,601,315

2,438,745

Creditors: Amounts falling due within one year

9

(2,300,798)

(2,025,764)

Net current assets

 

300,517

412,981

Total assets less current liabilities

 

1,239,056

1,261,364

Creditors: Amounts falling due after more than one year

9

(27,282)

-

Provisions for liabilities

(23,556)

(10,093)

Net assets

 

1,188,218

1,251,271

Capital and reserves

 

Called up share capital

10

98,250

98,250

Share premium reserve

240,290

240,290

Capital redemption reserve

6,750

6,750

Other reserves

127,274

127,274

Retained earnings

715,654

778,707

Shareholders' funds

 

1,188,218

1,251,271

For the financial year ending 30 April 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime. As permitted by section 444 (5A) of the Companies Act 2006, the directors have not delivered to the registrar a copy of the Profit and Loss Account.

 

CLF Packaging Limited

(Registration number: 01192635)
Balance Sheet as at 30 April 2025

Approved and authorised by the Board on 12 September 2025 and signed on its behalf by:
 

J Jolley
Director

A M Boulter
Director

 

CLF Packaging Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 April 2025

1

General information

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

The address of its registered office is: Orchard House, Heath Road, Warboys, Huntingdon, Cambridgeshire, PE28 2UW.

These financial statements were authorised for issue by the Board on 12 September 2025.

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 have been prepared in accordance with Financial Reporting Standard 102 Section 1A smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

Basis of preparation

These financial statements have been prepared using the historical cost convention.

These financial statements are presented in Sterling (£), which is the company's functional currency.

Group accounts not prepared

The company is part of a small group. The company has taken advantage of the exemption provided by Section 398 of the Companies Act 2006 and has not prepared group accounts.

Summary of disclosure exemptions

The company has taken advantage of the following discourse exemption under FRS102:

- The requirement to disclose transactions with other members of the group in accordance with section 33.1A.
 

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the supply of packaging materials in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue on an accruals basis.

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 income tax is recognised on temporary differences arising between the tax bases of assets and liabilities and their carrying amounts in the financial statements and on unused tax losses or tax credits in the company. Deferred income tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.

 

CLF Packaging Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 April 2025

Tangible assets

Tangible assets are stated in the statement of financial position at cost, less any subsequent accumulated depreciation.

Depreciation

Depreciation is charged so as to write off the cost or valuation of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Plant and machinery etc.

25% Straight Line Method

Motor vehicles

20% Straight Line Method (after residual value)

Office Equipment

25% Straight Line Method

Leasehold Improvements

25%/12.5% Straight Line Method

Computer Equipment

25% Straight Line Method

Investment property

Investment property is shown at fair value which the directors consider to be market value. Any aggregate surplus or deficit arising from historical cost to the most recent valuation is transferred to an undistributable profit and loss reserve.

Investments

Fixed asset investments held by the company are included in the balance sheet at the cost of acquisition including associated costs. The investments are subsequently measured at cost less any provision for impairment.

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits.

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at cost less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Stocks

Stocks are stated at the lower of cost and net realisable value. Cost represents the expenditure incurred in bringing each product to its present location and condition.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

 

CLF Packaging Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 April 2025

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 Profit and Loss Account 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.

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

Assets held for use in operating leases are included within investment property at market value.

Rental income from operating leases is recognised on a straight line basis over the term of the lease.

Share capital

Ordinary shares are classified as equity.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

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.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 19 (2024 - 19).

 

CLF Packaging Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 April 2025

4

Tangible assets

Land and buildings
£

Office equipment
 £

Motor
Vehicles
 £

Plant and Machinery
£

Total
£

Cost or valuation

At 1 May 2024

20,722

246,015

21,951

15,806

304,494

Additions

57,110

14,576

-

54,459

126,145

Disposals

(7,131)

(22,728)

-

(5,000)

(34,859)

At 30 April 2025

70,701

237,863

21,951

65,265

395,780

Depreciation

At 1 May 2024

12,769

205,407

15,960

9,284

243,420

Charge for the year

8,058

17,274

3,000

7,237

35,569

Eliminated on disposal

(7,131)

(22,308)

-

(5,000)

(34,439)

At 30 April 2025

13,696

200,373

18,960

11,521

244,550

Carrying amount

At 30 April 2025

57,005

37,490

2,991

53,744

151,230

At 30 April 2024

7,953

40,608

5,991

6,522

61,074

Included within the net book value of land and buildings above is £57,005 (2024 - £7,953) in respect of long leasehold land and buildings.
 

 

CLF Packaging Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 April 2025

5

Investment properties

2025
£

At 1 May

275,000

At 30 April

275,000

The investment property was valued on 22 November 2022 by an independent valuer. The property valuation was in the sum of £275,000. The valuer held a MRICS qualification. The directors have carried out their own valuation of the property at the balance sheet date and are of the opinion that the value has not materially moved in the intervening period and is fairly stated at £275,000.

6

Investments

2025
£

2024
£

Investments in subsidiaries

512,309

512,309

Subsidiaries

£

Cost or valuation

At 1 May 2024

512,309

At 30 April 2025

512,309

Carrying amount

At 30 April 2025

512,309

At 30 April 2024

512,309

Details of undertakings

Details of the investments (including principal place of business of unincorporated entities) 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

     

2025

2024

Subsidiary undertakings

Boxwise Limited

Incorporated in England

Ordinary

100%

100%

CLF Manufacturing Ltd

Incorporated in England

Ordinary

100%

100%

 

CLF Packaging Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 April 2025

Subsidiary undertakings

Boxwise Limited

The principal activity of Boxwise Limited is merchanting and agency for packaging supplies.

CLF Manufacturing Ltd

The principal activity of CLF Manufacturing Ltd is letting property.

7

Stocks

2025
£

2024
£

Goods for resale

496,614

522,167

8

Debtors

2025
£

2024
£

Trade debtors

886,142

969,893

Amounts owed by group undertakings

644,731

76,500

Prepayments

58,671

91,421

1,589,544

1,137,814

Whilst amounts owed by group undertakings are due on demand they are unlikely to be received within one year.

9

Creditors

Creditors: amounts falling due within one year

2025
£

2024
£

Due within one year

Loans and borrowings

17,431

-

Trade creditors

845,383

859,065

Amounts due to group undertakings

652,648

250,631

Social security and other taxes

64,714

69,528

Other payables

682,617

756,936

Accruals

24,940

28,714

Corporation tax

13,065

60,890

2,300,798

2,025,764

Due after one year

Loans and borrowings

27,282

-

 

CLF Packaging Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 April 2025

Creditors include bank loans and overdrafts and net obligations under finance lease and hire purchase contracts which are secured of £17,431 (2024 - £Nil).
Other payables includes an invoice discounting account which is a secured debt of £679,436 (2024 - £753,548).

Creditors: amounts falling due after more than one year

2025
£

2024
£

Due after one year

Loans and borrowings

27,282

-

Creditors include bank loans and overdrafts and net obligations under finance lease and hire purchase contracts which are secured of £27,782 (2024 - £Nil).

10

Share capital

Allotted, called up and fully paid shares

2025

2024

No.

£

No.

£

Ordinary shares of £1 each

98,250

98,250

98,250

98,250

       

11

Financial commitments, guarantees and contingencies

Amounts not provided for in the balance sheet

The total amount of financial commitments not included in the balance sheet is £381,967 (2024 - £470,910). The financial commitments are in respect of non-cancellable operating leases.

12

Parent and ultimate parent undertaking

The company's immediate parent is CLF Limited, incorporated in England.

 The ultimate parent is CLF Group Limited, incorporated in England.