Company registration number 00104503 (England and Wales)
EXCALIBUR PMP LIMITED
FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 JANUARY 2025
PAGES FOR FILING WITH REGISTRAR
EXCALIBUR PMP LIMITED
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 6
EXCALIBUR PMP LIMITED
BALANCE SHEET
AS AT
31 JANUARY 2025
31 January 2025
- 1 -
31 January 2025
31 December 2023
Notes
£
£
£
£
Fixed assets
Tangible assets
4
209,513
Current assets
Stocks
-
143,583
Debtors
5
674,319
Cash at bank and in hand
533,727
1,351,629
Creditors: amounts falling due within one year
6
(379,041)
Net current assets
972,588
Total assets less current liabilities
1,182,101
Provisions for liabilities
7
(41,934)
Net assets
1,140,167
Capital and reserves
Called up share capital
5,000
5,000
Profit and loss reserves
(5,000)
1,135,167
Total equity
1,140,167
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.
The director of the company has elected not to include a copy of the profit and loss account within the financial statements.true
The financial statements were approved by the board of directors and authorised for issue on 6 August 2025 and are signed on its behalf by:
T J Gray
Director
Company registration number 00104503 (England and Wales)
EXCALIBUR PMP LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 JANUARY 2025
- 2 -
1
Accounting policies
Company information
Excalibur PMP Limited is a private company limited by shares incorporated in England and Wales. The registered office is Platt Mill, Ruyton-Xi-Towns, Shrewsbury, Shropshire, SY4 1LS.
1.1
Accounting convention
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. 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 financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
1.2
Going concern
On 31 January 2025 Peter Marsh & Sons sold the order book of its subsidiary Excalibur PMP Limited to Dairi-Pak Limited. The intention is to close the company in the near future. The financial statements have been prepared on the break up basis.
1.3
Reporting period
The entity’s financial statements are presented for a period longer than one year. This is due to the directors wishing to prepare the accounts up until the date that the order book was sold, Therefore the comparative amounts presented in the financial statements (including the related notes) are not entirely comparable.
1.4
Turnover
Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.
1.5
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Plant and machinery
15% on cost
Motor vehicles
25% on cost
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.
1.6
Impairment of fixed assets
At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
EXCALIBUR PMP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 JANUARY 2025
1
Accounting policies
(Continued)
- 3 -
1.7
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.
1.8
Cash at bank and in hand
Cash at bank and in hand are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Where appropriate bank overdrafts are shown within borrowings in current liabilities.
1.9
Financial instruments
The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.
Basic financial liabilities
Basic financial liabilities, including creditors and loans from fellow group companies are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
Changes in the fair value of derivatives that are designated and qualify as fair value hedges are recognised in profit or loss immediately, together with any changes in the fair value of the hedged asset or liability that are attributable to the hedged risk.
1.10
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
EXCALIBUR PMP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 JANUARY 2025
1
Accounting policies
(Continued)
- 4 -
Deferred tax
Deferred taxation is calculated on the liability method to take account of timing differences between the treatment of certain items for accounts purposes and their treatment for tax purposes.
1.11
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
1.12
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.13
Leases
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.
2
Judgements and key sources of estimation uncertainty
In the application of the company’s accounting policies, the director is required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
3
Employees
The average monthly number of persons (including directors) employed by the company during the period was:
2025
2023
Number
Number
Total
20
23
EXCALIBUR PMP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 JANUARY 2025
- 5 -
4
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 January 2024
909,256
Disposals
(909,256)
At 31 January 2025
Depreciation and impairment
At 1 January 2024
699,743
Depreciation charged in the period
74,607
Eliminated in respect of disposals
(774,350)
At 31 January 2025
Carrying amount
At 31 January 2025
At 31 December 2023
209,513
5
Debtors
2025
2023
Amounts falling due within one year:
£
£
Trade debtors
577,839
Amounts owed by group undertakings
66,404
Other debtors
30,076
674,319
6
Creditors: amounts falling due within one year
2025
2023
£
£
Trade creditors
156,850
Taxation and social security
82,355
Other creditors
139,836
379,041
7
Provisions for liabilities
2025
2023
£
£
Deferred tax liabilities
41,934
EXCALIBUR PMP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 JANUARY 2025
- 6 -
8
Audit report information
As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006.
The auditor's report is unqualified and includes the following:
Opinion
In our opinion the financial statements:
give a true and fair view of the state of the company's affairs as at 31 January 2025 and of its profit for the period 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.
We draw your attention to note 1.2 of the financial statements which explains that the company's operations ceased on 31 January 2025. Therefore 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 disclosed in note 1.2. Our opinion is not modified in respect of this matter.
Senior Statutory Auditor:
Nicholas James O'Donovan
Statutory Auditor:
Lonsdale & Marsh
Date of audit report:
6 August 2025
9
Events after the reporting date
The company changed its name from Peter Marsh Packaging Limited to Excalibur PMP Limited on 16 June 2025.
10
Related party transactions
The company has taken advantage of the exemption available in FRS 102 Section 1AC:35 whereby it has not disclosed transactions with the ultimate parent company Peter Marsh & Sons Limited.
11
Parent company
Until 31 January 2025, the ultimate parent company was Peter Marsh & Sons Limited, a company registered in England and Wales.
Until 31 January 2025, the ultimate controlling party was The Simon Peter Marsh Will Trust by virtue of its majority shareholding in Peter Marsh & Sons Limited.
Excalibur PMP Limited was a wholly owned subsidiary of Peter Marsh & Sons Limited until 31 January 2025 and the results of Excalibur PMP Limited are included in the consolidated financial statements of Peter Marsh & Sons Limited which are available from Dundee works, 47 Canal Street, Bootle, Liverpool, L20 8AE and Companies House.