Flag Paints Limited 00353436 false 2024-06-01 2025-05-31 2025-05-31 The principal activity of the company is the manufacturer of paints and waxes. Digita Accounts Production Advanced 6.30.9574.0 true false true 00353436 2024-06-01 2025-05-31 00353436 2025-05-31 00353436 bus:OrdinaryShareClass1 2025-05-31 00353436 core:CurrentFinancialInstruments 2025-05-31 00353436 core:CurrentFinancialInstruments core:WithinOneYear 2025-05-31 00353436 core:Non-currentFinancialInstruments core:AfterOneYear 2025-05-31 00353436 core:ProvisionsForImpairmentInvestments 2025-05-31 00353436 core:FurnitureFittingsToolsEquipment 2025-05-31 00353436 core:LandBuildings 2025-05-31 00353436 core:MotorVehicles 2025-05-31 00353436 core:OtherPropertyPlantEquipment 2025-05-31 00353436 bus:SmallEntities 2024-06-01 2025-05-31 00353436 bus:AuditExemptWithAccountantsReport 2024-06-01 2025-05-31 00353436 bus:FilletedAccounts 2024-06-01 2025-05-31 00353436 bus:SmallCompaniesRegimeForAccounts 2024-06-01 2025-05-31 00353436 bus:RegisteredOffice 2024-06-01 2025-05-31 00353436 bus:CompanySecretary1 2024-06-01 2025-05-31 00353436 bus:Director10 2024-06-01 2025-05-31 00353436 bus:Director6 2024-06-01 2025-05-31 00353436 bus:Director7 2024-06-01 2025-05-31 00353436 bus:Director8 2024-06-01 2025-05-31 00353436 bus:Director9 2024-06-01 2025-05-31 00353436 bus:OrdinaryShareClass1 2024-06-01 2025-05-31 00353436 bus:PrivateLimitedCompanyLtd 2024-06-01 2025-05-31 00353436 bus:Agent1 2024-06-01 2025-05-31 00353436 core:RevaluationReserve core:LandBuildings 2024-06-01 2025-05-31 00353436 core:FurnitureFittings 2024-06-01 2025-05-31 00353436 core:FurnitureFittingsToolsEquipment 2024-06-01 2025-05-31 00353436 core:LandBuildings 2024-06-01 2025-05-31 00353436 core:LeaseholdImprovements 2024-06-01 2025-05-31 00353436 core:MotorVehicles 2024-06-01 2025-05-31 00353436 core:OtherPropertyPlantEquipment 2024-06-01 2025-05-31 00353436 core:PlantMachinery 2024-06-01 2025-05-31 00353436 core:Subsidiary1 2024-06-01 2025-05-31 00353436 countries:AllCountries 2024-06-01 2025-05-31 00353436 2024-05-31 00353436 core:CostValuation 2024-05-31 00353436 core:ProvisionsForImpairmentInvestments 2024-05-31 00353436 core:FurnitureFittingsToolsEquipment 2024-05-31 00353436 core:LandBuildings 2024-05-31 00353436 core:MotorVehicles 2024-05-31 00353436 core:OtherPropertyPlantEquipment 2024-05-31 00353436 2023-06-01 2024-05-31 00353436 2024-05-31 00353436 bus:OrdinaryShareClass1 2024-05-31 00353436 core:CurrentFinancialInstruments 2024-05-31 00353436 core:CurrentFinancialInstruments core:WithinOneYear 2024-05-31 00353436 core:Non-currentFinancialInstruments core:AfterOneYear 2024-05-31 00353436 core:FurnitureFittingsToolsEquipment 2024-05-31 00353436 core:LandBuildings 2024-05-31 00353436 core:MotorVehicles 2024-05-31 00353436 core:OtherPropertyPlantEquipment 2024-05-31 00353436 core:Subsidiary1 2023-06-01 2024-05-31 iso4217:GBP xbrli:pure xbrli:shares

Registrar

Registration number: 00353436

Flag Paints Limited

Unaudited Filleted Financial Statements

for the Year Ended 31 May 2025

 

Flag Paints Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 10

 

Flag Paints Limited

Company Information

Directors

S M McAleese-Banks

C F McAleese-Banks

A R Butler

M G A McAleese

R C Banks

Company secretary

H Hart

Registered office

8 Springfield Road
Springfield Industrial Estate
Burnham on Crouch
Essex
CM0 8UA

Bankers

Barclays Bank Plc
60 High Street
Maldon
Essex
CM9 5PR

Accountants

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

 

Flag Paints Limited

(Registration number: 00353436)
Balance Sheet as at 31 May 2025

Note

2025
£

2024
£

Fixed assets

 

Tangible assets

4

572,210

407,315

Investments

5

1

1

 

572,211

407,316

Current assets

 

Stocks

6

306,958

400,853

Debtors

7

334,472

231,846

Cash at bank and in hand

 

73,210

1,434,457

 

714,640

2,067,156

Creditors: Amounts falling due within one year

8

(191,795)

(245,852)

Net current assets

 

522,845

1,821,304

Total assets less current liabilities

 

1,095,056

2,228,620

Creditors: Amounts falling due after more than one year

8

(50)

(50)

Provisions for liabilities

(10,534)

(20,640)

Net assets

 

1,084,472

2,207,930

Capital and reserves

 

Called up share capital

9

15,000

15,000

Capital redemption reserve

45,236

45,236

Revaluation reserve

327,391

96,785

Retained earnings

696,845

2,050,909

Shareholders' funds

 

1,084,472

2,207,930

For the financial year ended 31 May 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.

 

Flag Paints Limited

(Registration number: 00353436)
Balance Sheet as at 31 May 2025

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

These financial statements have been 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.

Approved and authorised by the Board on 26 September 2025 and signed on its behalf by:
 

R C Banks
Director

 

Flag Paints Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2025

1

General information

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

The address of its registered office and the principal place of business is: 8 Springfield Road, Springfield Industrial Estate, Burnham on Crouch, Essex, CM0 8UA.

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.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of paints and waxes in the ordinary course of the company’s activities. Turnover is shown net of value added tax.

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

Tax is recognised in the profit and loss account, 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 on material 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.

Tangible assets

Tangible assets are stated in the statement of financial position at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses. Leasehold property is valued at the revalued amount and not cost.

 

Flag Paints Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2025

Depreciation

Depreciation is provided on tangible fixed assets so as to write off the cost or valuation, less any estimated residual value, over their estimated useful life as follows:

Asset class

Depreciation method and rate

Leasehold property

Over the term of the lease

Plant and machinery

20% Reducing balance method

Fixtures and fittings

20% Reducing balance method

Motor vehicles

25% Reducing balance method

Investments

Investments are stated at historical cost less provision for any diminution in value.

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and deposits.

Trade debtors

Trade debtors are amounts due from customers for paints and waxes sold in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. 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 estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

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.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Trade creditors 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.

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.

 

Flag Paints Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2025

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 10 (2024 - 10).

 

Flag Paints Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2025

4

Tangible assets

Leasehold property
£

Motor vehicles
 £

Plant and machinery
 £

Fixtures and fittings
 £

Total
£

Cost or valuation

At 1 June 2024

334,149

67,189

208,452

116,604

726,394

Revaluations

239,553

-

-

-

239,553

Additions

-

-

7,330

3,168

10,498

Disposals

-

(67,189)

(58,714)

(10,605)

(136,508)

At 31 May 2025

573,702

-

157,068

109,167

839,937

Depreciation

At 1 June 2024

39,418

16,792

178,079

84,790

319,079

Charge for the year

14,710

10,499

6,671

6,353

38,233

Eliminated on disposal and revaluation

-

(27,291)

(52,496)

(9,798)

(89,585)

At 31 May 2025

54,128

-

132,254

81,345

267,727

Carrying amount

At 31 May 2025

519,574

-

24,814

27,822

572,210

At 31 May 2024

294,731

50,397

30,373

31,814

407,315

 

Flag Paints Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2025

5

Investments

2025
£

2024
£

Shares in group undertakings

1

1

Subsidiaries

£

Cost or valuation

At 1 June 2024

1

Provision

At 1 June 2024

-

At 31 May 2025

-

Carrying amount

At 31 May 2025

1

At 31 May 2024

1

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

Flag Brand Products Limited

8 Springfield road, Springfield industrial estate, Burnham On Crouch, Essex, CM0 8UA

Ordinary £1

100%

100%

         

6

Stocks

2025
£

2024
£

Raw materials and consumables

306,958

400,853

 

Flag Paints Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2025

7

Debtors

2025
£

2024
£

Trade debtors

300,573

223,469

Prepayments

7,899

8,377

Other debtors

26,000

-

334,472

231,846

8

Creditors

Creditors: amounts falling due within one year

2025
£

2024
£

Due within one year

Trade creditors

83,769

129,337

Taxation and social security

95,611

77,592

Accruals and deferred income

8,489

38,334

Other creditors

3,926

589

191,795

245,852

Creditors: amounts falling due after more than one year

2025
£

2024
£

Due after one year

Preference shares

50

50

The long term debt is represented by 50 preference shares of £1 each. Dividends are payable in respect of each financial year of a cash sum equal to 7.5 % of the net profits of the company and its subsidiaries.
The preference shares rank both as regards dividends and capital in priority to the ordinary shares. In the event of a winding up of the company, the holders of preference shares shall be entitled to have surplus assets applied, first in paying off the capital paid upon the preference shares held by them, secondly in paying off the arrears (if any) of the preference share dividends, thirdly in paying any accrued preference share dividend, fourthly in paying off the capital paid upon the ordinary shares and finally any remaining assets in the proportions of 7.5% to the preference shareholder and 92.5% to the ordinary shareholder.

 

Flag Paints Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2025

9

Share capital

Allotted, called up and fully paid shares

2025

2024

No.

£

No.

£

Ordinary shares of £1 each

15,000

15,000

15,000

15,000

       

10

Reserves

The changes to each component of equity resulting from items of other comprehensive income for the current year were as follows:

Revaluation reserve
£

Total
£

Surplus/deficit on property, plant and equipment revaluation

239,553

239,553

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 £341,700 (2024 - £351,750). The financial commitments are in respect of operating leases.