Company registration number 03611491 (England and Wales)
BIG BEAR PLASTIC PRODUCTS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
BIG BEAR PLASTIC PRODUCTS LIMITED
COMPANY INFORMATION
Directors
Mr G P Bloom
Mrs E J Hockley
Company number
03611491
Registered office
Fantastic Works
Hampton Lovett
Droitwich
Worcestershire
United Kingdom
WR9 0NX
Auditor
BK Plus Audit Limited
Suite GA, St. George's House
Lever Street
Wolverhampton
England
WV2 1EZ
BIG BEAR PLASTIC PRODUCTS LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2
Directors' responsibilities statement
3
Independent auditor's report
4 - 6
Profit and loss account
7
Statement of comprehensive income
8
Balance sheet
9
Statement of changes in equity
10
Statement of cash flows
11
Notes to the financial statements
12 - 24
BIG BEAR PLASTIC PRODUCTS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -

The directors present the strategic report for the year ended 31 December 2024.

Principal activities

The principal activity of the Company during the year was the manufacture of high quality technical thermoformed plastics, composite components, and associated assemblies.

Review of the business

Following a successful year in 2023, 2024 delivered a reduced turnover of £8.75m. The decrease in turnover year on year was primarily due to significant drop in orders from existing customers, driven by reduced demand for their own product.

Despite 2024 being such a challenging year for the business, there was continued progress and investment in Human Resources and new equipment as we made full preparation for ERP implementation in 2025. Improvement in operational efficiencies also ensured that we would be well positioned for a more successful outcome as soon as the order book picked up again, which is certainly proving to be the case.

Substantial efficiency improvements have created additional capacity within the business. This additional capacity will pave the way for new business development over the coming months.

Our ISO9001 Audit in the year saw an excellent outcome with zero non-conformance, and the business have now started to work towards further accreditations in Environmental and Health & Safety standards.

Overall, 2024 was a difficult year for the Company, however despite the reduced sales we have continued to upgrade the way we operate as a business and have continued to implement positive changes across the board.

Principal risks and uncertainties

The Company is subject to fluctuations in raw material, energy and production costs. Whilst the Company believes that it has the purchasing disciplines and procedures in place to manage the majority of such variations, on occasion it may become necessary in some instances to pass on the effects of larger movements to our customers.

 

The Company has minimal currency risk exposure and wherever possible will use sterling as the currency denomination when dealing with foreign suppliers. The Company has a natural hedge against existing currency transactions.

 

Credit insurance protection is in place to manage the risk from both new and existing customers. New customers are assessed for credit worthiness at an early stage where any issues can be discussed and addressed. Agreed terms then form an integral part of our ongoing contractual relationship.

 

Like all businesses, the Company continues to navigate its way through the ongoing disruption and macro-economic impacts of high inflation and economic downturn. We continue to closely monitor the fast moving and at times unpredictable challenges placed on the successful operation of the business and will continue to take prudent steps to mitigate any potential impacts to the health and safety of employees, customers, partners, suppliers and other stakeholders. The Company remains prepared to implement appropriate mitigation strategies to minimise any potential business disruption and continues to carry out regular and robust assessments in the management of this risk.

On behalf of the board

Mrs E J Hockley
Director
30 September 2025
BIG BEAR PLASTIC PRODUCTS LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -

The directors present their annual report and financial statements for the year ended 31 December 2024.

Results and dividends

The results for the year are set out on page 7.

No ordinary dividends were paid. The directors do not recommend payment of a final dividend.

Directors

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

Mr G P Bloom
Mrs E J Hockley
Qualifying third party indemnity provisions

The company has made no qualifying third party indemnity provisions for the benefit of its director during the year. No provisions remain in force at the reporting date.

Future developments

Review of business and future developments have been covered within the strategic report.

Independent auditor

BK Plus Audit Limited were appointed as auditor to the company and in accordance with section 485 of the Companies Act 2006, a resolution proposing that they be re-appointed will be put at a General Meeting.

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.

Medium-sized companies exemption

This report has been prepared in accordance with the provisions applicable to companies entitled to the medium-sized companies exemption.

On behalf of the board
Mrs E J Hockley
Director
30 September 2025
BIG BEAR PLASTIC PRODUCTS LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -

The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law, the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period.

In preparing these financial statements, the directors are required to:

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

BIG BEAR PLASTIC PRODUCTS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF BIG BEAR PLASTIC PRODUCTS LIMITED
- 4 -
Opinion

We have audited the financial statements of Big Bear Plastic Products Limited (the 'company') for the year ended 31 December 2024 which comprise the profit and loss account, the statement of comprehensive income, the balance sheet, the statement of changes in equity, the statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

Basis for opinion

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 Auditor's 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 UK, including the FRC’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.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

 

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

 

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

Other information

The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

 

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of our audit:

BIG BEAR PLASTIC PRODUCTS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF BIG BEAR PLASTIC PRODUCTS LIMITED (CONTINUED)
- 5 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.

 

We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

 

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

 

From the preliminary of the audit, we ensure our understanding of the entity is up to date. This includes, but is not limited to, current knowledge of their activities, the business and control environments, and their compliance with the applicable legal and regulatory frameworks. This information supports our risk identification and the subsequent design of audit procedures to mitigate those risks; ensuring the that the audit evidence obtained is sufficient and appropriate to support our opinion.

 

In response to the risks identified, specific to this entity, we designed procedures which included, but were not limited to:

 

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

BIG BEAR PLASTIC PRODUCTS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF BIG BEAR PLASTIC PRODUCTS LIMITED (CONTINUED)
- 6 -

Use of our report

This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.

Andrew Williams FCCA (Senior Statutory Auditor)
For and on behalf of BK Plus Audit Limited
Suite GA, St. George's House
Lever Street
Wolverhampton
WV2 1EZ
England
30 September 2025
BIG BEAR PLASTIC PRODUCTS LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
2024
2023
Notes
£
£
Turnover
3
8,755,496
11,843,510
Cost of sales
(7,336,878)
(9,325,689)
Gross profit
1,418,618
2,517,821
Distribution costs
(506,935)
(644,002)
Administrative expenses
(1,259,067)
(1,356,588)
Operating (loss)/profit
4
(347,384)
517,231
Interest receivable and similar income
7
2,264
7,941
Interest payable and similar expenses
8
(91,619)
(95,382)
(Loss)/profit before taxation
(436,739)
429,790
Tax on (loss)/profit
9
107,763
305,002
(Loss)/profit for the financial year
(328,976)
734,792

The profit and loss account has been prepared on the basis that all operations are continuing operations.

The notes on pages 12 to 24 form part of these financial statements.

BIG BEAR PLASTIC PRODUCTS LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
2024
2023
£
£
(Loss)/profit for the year
(328,976)
734,792
Other comprehensive income
Revaluation of tangible fixed assets
-
0
1,100,000
Tax relating to other comprehensive income
-
0
(29,045)
Total other comprehensive income for the year
-
0
1,070,955
Total comprehensive income for the year
(328,976)
1,805,747

The notes on pages 12 to 24 form part of these financial statements.

BIG BEAR PLASTIC PRODUCTS LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 9 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
10
4,925,303
5,050,430
Current assets
Stocks
11
634,251
839,240
Debtors
12
1,486,719
1,726,919
Cash at bank and in hand
236,671
301,269
2,357,641
2,867,428
Creditors: amounts falling due within one year
13
(2,437,594)
(2,291,284)
Net current (liabilities)/assets
(79,953)
576,144
Total assets less current liabilities
4,845,350
5,626,574
Creditors: amounts falling due after more than one year
14
(788,177)
(1,132,662)
Provisions for liabilities
Deferred tax (asset)/liability
17
(207,262)
(99,499)
207,262
99,499
Net assets
4,264,435
4,593,411
Capital and reserves
Called up share capital
19
3,500,000
3,500,000
Revaluation reserve
20
1,973,921
1,973,921
Profit and loss reserves
(1,209,486)
(880,510)
Total equity
4,264,435
4,593,411

The notes on pages 12 to 24 form part of these financial statements.

These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.

The financial statements were approved by the board of directors and authorised for issue on 30 September 2025 and are signed on its behalf by:
Mrs E J  Hockley
Director
Company registration number 03611491 (England and Wales)
BIG BEAR PLASTIC PRODUCTS LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
Share capital
Revaluation reserve
Profit and loss reserves
Total
£
£
£
£
Balance at 1 January 2023
3,500,000
902,966
(1,615,302)
2,787,664
Year ended 31 December 2023:
Profit in the year
-
-
734,792
734,792
Other comprehensive income:
Revaluation of tangible fixed assets
-
1,100,000
-
1,100,000
Tax relating to other comprehensive income
-
(29,045)
-
0
(29,045)
Total comprehensive income
-
1,070,955
734,792
1,805,747
Balance at 31 December 2023
3,500,000
1,973,921
(880,510)
4,593,411
Year ended 31 December 2024:
Loss and total comprehensive income
-
-
(328,976)
(328,976)
Balance at 31 December 2024
3,500,000
1,973,921
(1,209,486)
4,264,435

The notes on pages 12 to 24 form part of these financial statements.

BIG BEAR PLASTIC PRODUCTS LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
24
241,646
712,428
Interest paid
(91,619)
(95,382)
Net cash inflow from operating activities
150,027
617,046
Investing activities
Purchase of tangible fixed assets
(94,118)
(389,289)
Proceeds from disposal of tangible fixed assets
6,084
-
0
Interest received
2,264
7,941
Net cash used in investing activities
(85,770)
(381,348)
Financing activities
Repayment of bank loans
(206,396)
(204,428)
Net receipts of finance leases obligations
(154,357)
313,985
Net cash (used in)/generated from financing activities
(360,753)
109,557
Net (decrease)/increase in cash and cash equivalents
(296,496)
345,255
Cash and cash equivalents at beginning of year
202,686
(142,569)
Cash and cash equivalents at end of year
(93,810)
202,686
Relating to:
Cash at bank and in hand
236,671
301,269
Bank overdrafts included in creditors payable within one year
(330,481)
(98,583)

The notes on pages 12 to 24 form part of these financial statements.

BIG BEAR PLASTIC PRODUCTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
1
Accounting policies
Company information

Big Bear Plastic Products Limited is a private company limited by shares incorporated in England and Wales. The registered office is Fantastic Works, Hampton Lovett, Droitwich, Worcestershire, United Kingdom, WR9 0NX.

1.1
Basis of preparation

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.

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, modified to include the revaluation of freehold properties. The principal accounting policies adopted are set out below.

1.2
Going concern

The financial statements have been prepared on a going concern basis. During the year, the company experienced a reduction in turnover of approximately 25% and recorded a loss, compared with a profit in the prior year. At the balance sheet date, the company held cash reserves, reported a modest level of net current liabilities, and continued to show strong overall net assets.true

The directors have considered the company’s forecasts and projections, which reflect measures already implemented to reduce costs and improve efficiency. In addition, market conditions in the company’s sector are showing signs of recovery, and the directors expect the company to return to profitability in the next financial year.

Having reviewed the current financial position, cash flow forecasts and the availability of financial resources, the directors believe the company has adequate resources to continue in operational existence for the foreseeable future. Accordingly, they continue to adopt the going concern basis in preparing the financial statements.

1.3
Turnover

Revenue comprises sales of goods or services provided to customers net of value added tax and other sales taxes, less an appropriate deduction for actual and expected returns and discounts. Revenue is recognised when performance obligations are satisfied and the control of goods or services is transferred to the buyer. Where the performance obligation is satisfied over time, revenue is recognised in accordance with its progress towards complete satisfaction of that performance obligation.

 

When cash inflows are deferred and represent a financing arrangement, the promised consideration is adjusted for the effects of the time value of money, which is recognised as interest income.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

1.4
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.

BIG BEAR PLASTIC PRODUCTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 13 -

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:

Freehold land and buildings
Not depreciated
Plant and machinery
6% - 100% straight line
Fixtures and fittings
15% - 33% straight line
Motor vehicles
25% straight line

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.

Freehold buildings are included in the financial statements at valuation. The directors have been unable to reliably apportion the valuation between land and buildings. In the opinion of the directors, any charge for depreciation that might otherwise be required would be immaterial to the financial statements. Accordingly, no depreciation has been provided on freehold buildings.

1.5
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.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.6
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.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

BIG BEAR PLASTIC PRODUCTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 14 -
1.7
Cash and cash equivalents

Cash and cash equivalents 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. Bank overdrafts are shown within borrowings in current liabilities.

1.8
Financial instruments
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.

Other financial assets

Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.

Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

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.

BIG BEAR PLASTIC PRODUCTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 15 -
Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, 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.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

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.

Other financial liabilities

Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.

 

Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.

Derecognition of financial liabilities

Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.

1.9
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

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.

BIG BEAR PLASTIC PRODUCTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 16 -
Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

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
As lessee

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

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.

1.14
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.

BIG BEAR PLASTIC PRODUCTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 17 -
2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are 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.

Critical judgements

The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.

Stock provision

The company considers it necessary to evaluate the recoverability of the cost of stock. The stock levels are constantly reviewed and should there be an indication of obsolescence the stock is written down to its assessed net realisable value.

Deferred Tax

Deferred tax liabilities are generally provided for in full and deferred tax assets are recognised to the extent that it is judged probable that future taxable profit will arise against which temporary differences will be utilised.

3
Turnover and other revenue
2024
2023
£
£
Turnover analysed by geographical market
United Kingdom
6,216,430
8,285,710
Overseas
2,539,066
3,557,800
8,755,496
11,843,510
2024
2023
£
£
Other revenue
Interest income
2,264
7,941
4
Operating (loss)/profit
2024
2023
Operating (loss)/profit for the year is stated after charging/(crediting):
£
£
Exchange losses/(gains)
8,879
(1,604)
Research and development costs
2,808
7,350
Fees payable to the company's auditor for the audit of the company's financial statements
7,875
7,500
Depreciation of tangible fixed assets
219,245
182,715
Profit on disposal of tangible fixed assets
(6,084)
-
Operating lease charges
7,843
15,158
BIG BEAR PLASTIC PRODUCTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 18 -
5
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2024
2023
Number
Number
Production staff
75
99
Distribution staff
2
2
Administrative staff
7
6
Sales staff
3
3
Total
87
110

Their aggregate remuneration comprised:

2024
2023
£
£
Wages and salaries
2,797,418
3,477,756
Social security costs
266,529
329,502
Pension costs
49,813
62,015
3,113,760
3,869,273
6
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
99,233
85,000
Company pension contributions to defined contribution schemes
1,321
1,321
100,554
86,321

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 1 (2023 - 1).

7
Interest receivable and similar income
2024
2023
£
£
Interest income
Interest on bank deposits
2,264
7,941
2024
2023
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
2,264
7,941
BIG BEAR PLASTIC PRODUCTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 19 -
8
Interest payable and similar expenses
2024
2023
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
51,865
59,490
Other finance costs:
Interest on finance leases and hire purchase contracts
39,754
35,892
91,619
95,382
9
Taxation
2024
2023
£
£
Deferred tax
Origination and reversal of timing differences
(107,763)
(305,002)

The actual credit for the year can be reconciled to the expected (credit)/charge for the year based on the profit or loss and the standard rate of tax as follows:

2024
2023
£
£
(Loss)/profit before taxation
(436,739)
429,790
Expected tax (credit)/charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 23.52%)
(109,185)
101,087
Tax effect of utilisation of tax losses not previously recognised
-
0
50,933
Unutilised tax losses carried forward
-
0
(418,586)
Permanent capital allowances in excess of depreciation
1,422
4,538
130% super deduction
-
0
(257)
Effect of change in deferred tax rate
-
0
(13,672)
Deferred tax on revaluation of property
-
0
(29,045)
Taxation credit for the year
(107,763)
(305,002)

In addition to the amount credited to the profit and loss account, the following amounts relating to tax have been recognised directly in other comprehensive income:

2024
2023
£
£
Deferred tax arising on:
Revaluation of property
-
29,045
BIG BEAR PLASTIC PRODUCTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 20 -
10
Tangible fixed assets
Freehold land and buildings
Plant and machinery
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
£
Cost or valuation
At 1 January 2024
4,000,000
2,364,864
381,508
37,265
6,783,637
Additions
-
0
22,829
71,289
-
0
94,118
Disposals
-
0
(19,750)
-
0
(14,800)
(34,550)
At 31 December 2024
4,000,000
2,367,943
452,797
22,465
6,843,205
Depreciation and impairment
At 1 January 2024
-
0
1,345,669
350,273
37,265
1,733,207
Depreciation charged in the year
-
0
197,681
21,564
-
0
219,245
Eliminated in respect of disposals
-
0
(19,750)
-
0
(14,800)
(34,550)
At 31 December 2024
-
0
1,523,600
371,837
22,465
1,917,902
Carrying amount
At 31 December 2024
4,000,000
844,343
80,960
-
0
4,925,303
At 31 December 2023
4,000,000
1,019,195
31,235
-
0
5,050,430

Tangible fixed assets includes assets held under finance leases or hire purchase contracts, as follows:

2024
2023
£
£
Plant and machinery
545,487
614,582

Freehold land and buildings with a carrying amount of £4,000,000 were revalued on 22nd November 2023 by Stephens McBride Chartered Surveyors, independent valuers not connected with the company, on the basis of market value. The valuation conforms to International Valuation Standards and was based on recent market transactions for similar properties.

The revaluation surplus is disclosed in note 20.

Freehold land and buildings are carried at valuation. If freehold land and buildings were measured using the cost model, the carrying amounts would have been approximately £2,452,768.

11
Stocks
2024
2023
£
£
Raw materials and tooling
321,416
448,505
Work in progress
74,507
228,894
Finished goods and goods for resale
238,328
161,841
634,251
839,240

Included in the above is a provision for slow and obsolete stock of £176,763 (2023: £208,643).

BIG BEAR PLASTIC PRODUCTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 21 -
12
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
1,199,519
1,436,846
Other debtors
202,575
201,428
Prepayments and accrued income
84,625
88,645
1,486,719
1,726,919
13
Creditors: amounts falling due within one year
2024
2023
Notes
£
£
Bank loans and overdrafts
15
539,319
305,364
Obligations under finance leases
16
136,032
154,357
Trade creditors
1,080,541
1,054,406
Taxation and social security
227,294
263,037
Other creditors
44,285
49,121
Accruals and deferred income
410,123
464,999
2,437,594
2,291,284
14
Creditors: amounts falling due after more than one year
2024
2023
Notes
£
£
Bank loans and overdrafts
15
423,845
632,298
Obligations under finance leases
16
364,332
500,364
788,177
1,132,662
15
Loans and overdrafts
2024
2023
£
£
Bank loans
632,683
839,079
Bank overdrafts
330,481
98,583
963,164
937,662
Payable within one year
539,319
305,364
Payable after one year
423,845
632,298
BIG BEAR PLASTIC PRODUCTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
15
Loans and overdrafts
(Continued)
- 22 -

The bank borrowings are secured by an unlimited debenture and a first legal charge over the freehold property.

 

Advances from factors are secured on trade debtors.

16
Finance lease obligations
2024
2023
Future minimum lease payments due under finance leases:
£
£
Within one year
136,032
154,357
In two to five years
361,423
466,273
In over five years
2,909
34,091
500,364
654,721
17
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:

Liabilities
Liabilities
2024
2023
Balances:
£
£
Accelerated capital allowances
265,104
290,042
Tax losses
(501,411)
(418,586)
Revaluations
29,045
29,045
(207,262)
(99,499)
2024
Movements in the year:
£
Asset at 1 January 2024
(99,499)
Credit to profit or loss
(107,763)
Asset at 31 December 2024
(207,262)
18
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
49,813
62,015

The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.

BIG BEAR PLASTIC PRODUCTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 23 -
19
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each of £1 each
3,500,000
3,500,000
3,500,000
3,500,000
20
Revaluation reserve
2024
2023
£
£
At the beginning of the year
1,973,921
902,966
Revaluation surplus arising in the year (Note 10)
-
0
1,100,000
Deferred tax on revaluation of tangible assets
-
(29,045)
At the end of the year
1,973,921
1,973,921

Revaluation is not performed annually but is adopted with FRS102 financial intervals.

21
Operating lease commitments
As lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:

2024
2023
£
£
Within 1 year
-
0
15,997
Years 2-5
-
0
1,647
-
0
17,644
22
Related party transactions
2024
2023
Amounts due from related parties
£
£
Entity under the control of G P Bloom
201,075
201,075

The amounts owed by related parties is included within 'Other debtors' within note 12, and amounts to £201,075 (2023: £201,075).

23
Directors' transactions

Mr G P Bloom has received loan interest of £25,000 (2023: £25,000) during the year. Amounts due to the director at 31 December 2024 amounted to £44,285 (2023: £49,121).

 

BIG BEAR PLASTIC PRODUCTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 24 -
24
Cash generated from operations
2024
2023
£
£
(Loss)/profit after taxation
(328,976)
734,792
Adjustments for:
Taxation credited
(107,763)
(305,002)
Finance costs
91,619
95,382
Investment income
(2,264)
(7,941)
Gain on disposal of tangible fixed assets
(6,084)
-
Depreciation and impairment of tangible fixed assets
219,245
182,715
Movements in working capital:
Decrease in stocks
204,989
447,039
Decrease in debtors
240,200
509,557
Decrease in creditors
(69,320)
(944,114)
Cash generated from operations
241,646
712,428
25
Analysis of changes in net debt
1 January 2024
Cash flows
31 December 2024
£
£
£
Cash at bank and in hand
301,269
(64,598)
236,671
Bank overdrafts
(98,583)
(231,898)
(330,481)
202,686
(296,496)
(93,810)
Borrowings excluding overdrafts
(839,079)
206,396
(632,683)
Lease liabilities
(654,721)
154,357
(500,364)
(1,291,114)
64,257
(1,226,857)
2024-12-312024-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.200Mr G P BloomMrs E J Hockley036114912024-01-012024-12-3103611491bus:Director12024-01-012024-12-3103611491bus:Director22024-01-012024-12-3103611491bus:RegisteredOffice2024-01-012024-12-31036114912024-12-31036114912023-01-012023-12-3103611491core:RetainedEarningsAccumulatedLosses2023-01-012023-12-3103611491core:RetainedEarningsAccumulatedLosses2024-01-012024-12-3103611491core:RevaluationReserve2024-01-012024-12-3103611491core:RevaluationReserve2023-01-012023-12-3103611491core:RevenueReservesInvestmentFundsOnly2023-01-012023-12-31036114912023-12-3103611491core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-3103611491core:PlantMachinery2024-12-3103611491core:FurnitureFittings2024-12-3103611491core:MotorVehicles2024-12-3103611491core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3103611491core:PlantMachinery2023-12-3103611491core:FurnitureFittings2023-12-3103611491core:MotorVehicles2023-12-3103611491core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3103611491core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3103611491core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3103611491core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3103611491core:CurrentFinancialInstruments2024-12-3103611491core:CurrentFinancialInstruments2023-12-3103611491core:Non-currentFinancialInstruments2024-12-3103611491core:Non-currentFinancialInstruments2023-12-3103611491core:ShareCapital2024-12-3103611491core:ShareCapital2023-12-3103611491core:RevaluationReserve2024-12-3103611491core:RevaluationReserve2023-12-3103611491core:RetainedEarningsAccumulatedLosses2024-12-3103611491core:RetainedEarningsAccumulatedLosses2023-12-3103611491core:ShareCapital2022-12-3103611491core:RevaluationReserve2022-12-3103611491core:RetainedEarningsAccumulatedLosses2022-12-3103611491core:ShareCapitalOrdinaryShareClass12024-12-3103611491core:ShareCapitalOrdinaryShareClass12023-12-3103611491core:RevaluationReserve2023-12-310361149112024-01-012024-12-310361149112023-01-012023-12-31036114912023-12-31036114912022-12-3103611491core:WithinOneYear2024-12-3103611491core:WithinOneYear2023-12-3103611491core:LandBuildingscore:OwnedOrFreeholdAssets2024-01-012024-12-3103611491core:PlantMachinery2024-01-012024-12-3103611491core:FurnitureFittings2024-01-012024-12-3103611491core:MotorVehicles2024-01-012024-12-3103611491core:UKTax2024-01-012024-12-3103611491core:UKTax2023-01-012023-12-310361149122024-01-012024-12-310361149122023-01-012023-12-310361149132024-01-012024-12-310361149132023-01-012023-12-3103611491core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3103611491core:PlantMachinery2023-12-3103611491core:FurnitureFittings2023-12-3103611491core:MotorVehicles2023-12-3103611491core:BetweenTwoFiveYears2024-12-3103611491core:BetweenTwoFiveYears2023-12-3103611491core:MoreThanFiveYears2024-12-3103611491core:MoreThanFiveYears2023-12-3103611491bus:OrdinaryShareClass12024-01-012024-12-3103611491bus:OrdinaryShareClass12024-12-3103611491bus:OrdinaryShareClass12023-12-3103611491bus:PrivateLimitedCompanyLtd2024-01-012024-12-3103611491bus:FRS1022024-01-012024-12-3103611491bus:Audited2024-01-012024-12-3103611491bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP