Company registration number 16029382 (England and Wales)
BLAKE ENVELOPES HOLDINGS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 DECEMBER 2024
BLAKE ENVELOPES HOLDINGS LIMITED
COMPANY INFORMATION
Directors
B W Barter
(Appointed 24 October 2024)
M W Barter
(Appointed 21 October 2024)
C A Pavey
(Appointed 24 October 2024)
Company number
16029382
Registered office
Watercombe Place
Watercombe Park
Lynx Trading Estate
YEOVIL
Somerset
BA20 2HL
Auditor
Old Mill Audit Limited
Maltravers House
Petters Way
YEOVIL
Somerset
BA20 1SH
BLAKE ENVELOPES HOLDINGS LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 4
Directors' responsibilities statement
5
Independent auditor's report
6 - 8
Profit and loss account
9
Group statement of comprehensive income
10
Group balance sheet
11
Company balance sheet
12
Group statement of changes in equity
13
Company statement of changes in equity
14
Group statement of cash flows
15
Notes to the financial statements
16 - 38
BLAKE ENVELOPES HOLDINGS LIMITED
STRATEGIC REPORT
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 1 -

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

Review of the business

On 24 October 2024, Blake Envelopes Holdings Limited ("the company") entered into a tripartite agreement whereby a related company Moroak Holdings Limited cancelled all existing shares and issued 99 new shares to the company in consideration for an issue of shares to the companies’ shareholders in proportion to their existing shareholdings in Moroak Holdings Limited. The company agreed to pay £3,200,000 in consideration of the cancellation of shares in Moroak Holdings Limited.

On the 27 December 2024, the company acquired Made by Blake Limited, Moroak Limited and Blake Envelopes International Limited via a distribution in specie from Moroak Management Limited, a related company. As a result of this acquisition, the company became the new ultimate parent company of the group.

As a result of the transaction above, Moroak Holdings Limited is now a wholly owned subsidiary of Blake Envelopes Holdings Limited. Following the transaction above, key performance indicators (KPIs) used by management to assess performance include revenue growth, gross margin, earnings before interest tax and depreciation (EBITDA), customer retention, and cash flow. The results presented related to the period from 24 October 2024 to 31 December 2024. During that period, the group generated revenue of £4,420,861 and gross profit margin of 39.3% and generated EBITDA of £837,794. The group closed the year with net assets of £14,251,237.

During the year the group has continued to invest in people, technology and systems, including the implementation of a new ERP system and expects to invest to enable it to strengthen its competitive position and support future growth.

Principal risks and uncertainties

The directors aim to reduce the impacts of any risks to the group at all times.

There are a number of risks which face the group and the directors have worked throughout the year to limit these risks by widening the customer base, increase the use of credit insurance cover, developing sound contracts with all customers and limiting the risk in fluctuating currency exchanges rates by adopting a progressive planned foreign exchange hedging policy.

The performance of the group is monitored on a regular basis against the number of customer contracts won, the value of these contracts and the results from managing purchasing and selling prices. The directors have continued to manage overheads tightly and the improvement in utilisation of labour has contributed to the process of strengthening and repositioning the business during the year.

The principal risks within the business are explained within the directors report.

Management adopt a proactive approach to minimising these risks through the use of credit checks for both customers and suppliers and ensuring there is no undue reliance on individual customers for trade. The group continues to implement measures considered appropriate by management to minimise the risk of stock loss and where necessary stock obsolescence.

Future developments

The directors remain confident in the group’s long -term strategy and expect continued growth in the coming financial year. Plans are in place to:

While the directors remain mindful of current economic pressures, including inflation, recent announcements regarding tax rises and believe the group is well-positioned to adapt and respond proactively.

BLAKE ENVELOPES HOLDINGS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 2 -

On behalf of the board

C A Pavey
Director
29 September 2025
BLAKE ENVELOPES HOLDINGS LIMITED
DIRECTORS' REPORT
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 3 -

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

Principal activities

The principal activity of the company was that of a holding company.

Results and dividends

The results for the Period are set out on page 9.

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

Directors

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

B W Barter
(Appointed 24 October 2024)
M W Barter
(Appointed 21 October 2024)
T W Barter
(Appointed 24 October 2024 and resigned 30 April 2025)
C A Pavey
(Appointed 24 October 2024)

Principal risks and uncertainties

The management of the business and the execution of the company strategy are subject to a number of risks, which are regularly reviewed and maintained by the directors. Where risks are identified these are mitigated by suitable processes. The main risks identified by the board are as follows:

 

 

 

Trading risk

The market for the company's products continues to be highly competitive and therefore the company seeks to grow its business by concentrating on creating exceptional sustainable products that inspire memorable experiences with every doorstop delivery.

Liquidity risk

Short-term flexibility in respect of liquidity is achieved by the use of an instant access deposit account. The account is subject to annual review. However, the directors do not consider liquidity to be a key risk.

Foreign currency risk

The company is exposed to exchange rate fluctuations on purchases of foreign currencies to settle suppliers' invoices. In periods of sterling weakness short term forwards are purchased in order to maximise the benefits of favourable exchange rates. At times of sterling strength the company purchases forwards to hedge against adverse fluctuations.

Credit risk

The company's principal financial assets are cash and trade debtors. The principal credit risk arises therefore from trade debtors. In order to manage credit risk the directors set limits for customers based on a combination of payment history and third party credit references. During the year, increased use of trade indemnity insurance was used, and where uninsurable, credit limits have been reduced. The directors regard the scale and spread of customers as being a strong safeguard against the risk of default and carefully manage the levels of credit allowed.

BLAKE ENVELOPES HOLDINGS LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 4 -
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 auditor of the company 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 auditor of the company 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
C A Pavey
Director
29 September 2025
BLAKE ENVELOPES HOLDINGS LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 5 -

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 group and company, and of the profit or loss of the group 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 group’s and company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and 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 group and company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

BLAKE ENVELOPES HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF BLAKE ENVELOPES HOLDINGS LIMITED
- 6 -
Opinion

We have audited the financial statements of Blake Envelopes Holdings Limited (the 'parent company') and its subsidiaries (the 'group') for the Period ended 31 December 2024 which comprise the group profit and loss account, the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group 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 group and parent 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 group's and parent 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:

BLAKE ENVELOPES HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF BLAKE ENVELOPES HOLDINGS LIMITED
- 7 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the group and the parent company and their 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 parent 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 parent 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.

The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

We gained an understanding of the legal and regulatory framework applicable to the company and the industry in which it operates, and considered the risk of acts by the company that were contrary to applicable laws and regulations, including fraud. We designed audit procedures to respond to the risk, recognising that the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery or intentional misrepresentations, or through collusion.

We focussed on laws and regulations which could give rise to a material misstatement in the financial statements, including, but not limited to, the Companies Act 2006 and UK tax legislation. Our tests included agreeing the financial statement disclosures to underlying supporting documentation and enquiries with management. There are inherent limitations in the audit procedures described above and, the further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we would become aware of it. We did not identify any key audit matters relating to irregularities, including fraud. As in all our audits, we also addressed the risk of management override of internal controls, including testing journals and evaluating whether there was evidence of bias by the directors that represented a risk of material misstatement due to fraud.

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.

BLAKE ENVELOPES HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF BLAKE ENVELOPES HOLDINGS LIMITED
- 8 -

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.

Philip Mills MSc BA ACA (Senior Statutory Auditor)
For and on behalf of Old Mill Audit Limited, Statutory Auditor
Maltravers House
Petters Way
YEOVIL
Somerset
BA20 1SH
29 September 2025
BLAKE ENVELOPES HOLDINGS LIMITED
GROUP PROFIT AND LOSS ACCOUNT
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 9 -
Period
ended
31 December
2024
Notes
£
Turnover
3
4,420,863
Cost of sales
(2,683,193)
Gross profit
1,737,670
Administrative expenses
(971,320)
Other operating income
825
Operating profit
4
767,175
Interest receivable and similar income
6
5,700
Interest payable and similar expenses
7
(2,665)
Profit before taxation
770,210
Tax on profit
8
(49,621)
Profit for the financial Period
720,589
Profit for the financial Period is attributable to:
- Owners of the parent company
549,506
- Non-controlling interests
171,083
720,589
BLAKE ENVELOPES HOLDINGS LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 10 -
Period
ended
31 December
2024
£
Profit for the Period
720,589
Other comprehensive income
Revaluation of tangible fixed assets
166,083
Currency translation loss taken to retained earnings
(2,088)
Other comprehensive income for the Period
163,995
Total comprehensive income for the Period
884,584
Total comprehensive income for the Period is attributable to:
- Owners of the parent company
713,501
- Non-controlling interests
171,083
884,584
BLAKE ENVELOPES HOLDINGS LIMITED
GROUP BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 11 -
2024
Notes
£
£
Fixed assets
Intangible assets
9
8,352
Tangible assets
10
2,551,735
2,560,087
Current assets
Stocks
15
3,752,734
Debtors
16
10,628,397
Cash at bank and in hand
3,757,086
18,138,217
Creditors: amounts falling due within one year
17
(4,028,926)
Net current assets
14,109,291
Total assets less current liabilities
16,669,378
Creditors: amounts falling due after more than one year
18
(2,300,000)
Provisions for liabilities
Deferred tax liability
21
118,141
(118,141)
Net assets
14,251,237
Capital and reserves
Called up share capital
23
320
Other reserves
13,366,032
Profit and loss reserves
713,802
Equity attributable to owners of the parent company
14,080,154
Non-controlling interests
171,083
Total equity
14,251,237

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

The financial statements were approved by the board of directors and authorised for issue on 29 September 2025 and are signed on its behalf by:
29 September 2025
C A Pavey
Director
Company registration number 16029382 (England and Wales)
BLAKE ENVELOPES HOLDINGS LIMITED
COMPANY BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 12 -
2024
Notes
£
£
Fixed assets
Investment property
11
1,750,000
Investments
12
16,623,027
18,373,027
Current assets
-
Creditors: amounts falling due within one year
17
(606,275)
Net current liabilities
(606,275)
Total assets less current liabilities
17,766,752
Creditors: amounts falling due after more than one year
18
(2,300,000)
Net assets
15,466,752
Capital and reserves
Called up share capital
23
320
Other reserves
13,366,032
Profit and loss reserves
2,100,400
Total equity
15,466,752

As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the year was £350,000.

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 29 September 2025 and are signed on its behalf by:
29 September 2025
C A Pavey
Director
Company registration number 16029382 (England and Wales)
BLAKE ENVELOPES HOLDINGS LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 13 -
Share capital
Revaluation reserve
Merger relief reserve
Profit and loss reserves
Total controlling interest
Non-controlling interest
Total
Notes
£
£
£
£
£
£
£
Balance at 21 October 2024
-
-
-
-
-
-
-
Period ended 31 December 2024:
Profit for the period
-
-
-
549,506
549,506
171,083
720,589
Other comprehensive income:
Revaluation of tangible fixed assets
-
166,083
-
-
166,083
-
166,083
Currency translation differences
-
-
-
(2,088)
(2,088)
-
(2,088)
Total comprehensive income
-
166,083
-
547,418
713,501
171,083
884,584
Issue of share capital
23
320
-
-
-
320
-
320
Reduction of shares
23
-
-
-
301
301
-
301
Transfers
-
-
13,366,032
-
13,366,032
-
13,366,032
Other movements
-
(166,083)
-
166,083
-
-
-
Balance at 31 December 2024
320
-
0
13,366,032
713,802
14,080,154
171,083
14,251,237
BLAKE ENVELOPES HOLDINGS LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 14 -
Share capital
Merger relief reserve
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 21 October 2024
-
-
-
-
Period ended 31 December 2024:
Profit and total comprehensive income
-
-
350,000
350,000
Issue of share capital
23
320
-
-
320
Transfers
-
13,366,032
-
13,366,032
Other movements
-
-
1,750,400
1,750,400
Balance at 31 December 2024
320
13,366,032
2,100,400
15,466,752
BLAKE ENVELOPES HOLDINGS LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 15 -
2024
Notes
£
£
Cash flows from operating activities
Cash generated from operations
29
5,299,899
Interest paid
(2,665)
Income taxes refunded
16,683
Net cash inflow from operating activities
5,313,917
Investing activities
Purchase of business
(1,550,000)
Interest received
5,700
Net cash used in investing activities
(1,544,300)
Net increase in cash and cash equivalents
3,769,617
Cash and cash equivalents at beginning of Period
-
Effect of foreign exchange rates
(12,531)
Cash and cash equivalents at end of Period
3,757,086
BLAKE ENVELOPES HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 16 -
1
Accounting policies
Company information

Blake Envelopes Holdings Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is Watercombe Place, Watercombe Park, Lynx Trading Estate, Yeovil, Somerset, BA20 2HL.

 

The group consists of Blake Envelopes Holdings Limited and all of its subsidiaries.

1.1
Reporting period

During the period Blake Envelopes Holdings Limited elected to shorten the accounting period from 31 October 2025 to 31 December 2024 to be in line with the rest of the group's year end. As a result these financial statements reflect the companies performance for a two month period.

1.2
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.

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 and to include investment properties and certain financial instruments at fair value]. The principal accounting policies adopted are set out below.

1.3
Business combinations

In the parent company financial statements, the cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill. The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date. Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date. Investments in subsidiaries, joint ventures and associates are accounted for at cost less impairment.

 

Deferred tax is recognised on differences between the value of assets (other than goodwill) and liabilities recognised in a business combination accounted for using the purchase method and the amounts that can be deducted or assessed for tax, considering the manner in which the carrying amount of the asset or liability is expected to be recovered or settled. The deferred tax recognised is adjusted against goodwill or negative goodwill.

1.4
Basis of consolidation

The consolidated group financial statements consist of the financial statements of the parent company Blake Envelopes Holdings Limited together with all entities controlled by the parent company (its subsidiaries) and the group’s share of its interests in joint ventures and associates.

 

All financial statements are made up to 31 December 2024. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.

 

All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.

BLAKE ENVELOPES HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 17 -

Subsidiaries are consolidated in the group’s financial statements from the date that control commences until the date that control ceases.

Entities in which the group holds an interest and which are jointly controlled by the group and one or more other venturers under a contractual arrangement are treated as joint ventures. Entities other than subsidiary undertakings or joint ventures, in which the group has a participating interest and over whose operating and financial policies the group exercises a significant influence, are treated as associates.

Investments in joint ventures and associates are carried in the group balance sheet at cost plus post-acquisition changes in the group’s share of the net assets of the entity, less any impairment in value. The carrying values of investments in joint ventures and associates include acquired goodwill.

 

If the group’s share of losses in a joint venture or associate equals or exceeds its investment in the joint venture or associate, the group does not recognise further losses unless it has incurred obligations to do so or has made payments on behalf of the joint venture or associate.

 

Unrealised gains arising from transactions with joint ventures and associates are eliminated to the extent of the group’s interest in the entity.

1.5
Going concern

At the time of approving the financial statements, the directors have a reasonable expectation that the group has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.6
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.

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received 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.

BLAKE ENVELOPES HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 18 -
1.7
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

 

Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.

Amortisation 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:

Websites
5 years straight line
1.8
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:

Freehold land and buildings
25 years straight line
Leasehold improvements
20% reducing balance
Plant and equipment
20/25% reducing balance
Fixtures and fittings
20% reducing balance
Office Equipment
20% reducing balance
Motor vehicles
25% reducing balance

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 recognised in the profit and loss account.

1.9
Fixed asset investments

Equity investments are measured at fair value through profit or loss, except for those equity investments that are not publicly traded and whose fair value cannot otherwise be measured reliably, which are recognised at cost less impairment until a reliable measure of fair value becomes available.

 

In the parent company financial statements, investments in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.

A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

BLAKE ENVELOPES HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 19 -

An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The group considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.

 

Investments in associates are initially recognised at the transaction price (including transaction costs) and are subsequently adjusted to reflect the group’s share of the profit or loss, other comprehensive income and equity of the associate using the equity method. Any difference between the cost of acquisition and the share of the fair value of the net identifiable assets of the associate on acquisition is recognised as goodwill. Any unamortised balance of goodwill is included in the carrying value of the investment in associates.

 

Losses in excess of the carrying amount of an investment in an associate are recorded as a provision only when the company has incurred legal or constructive obligations or has made payments on behalf of the associate.

 

In the parent company financial statements, investments in associates are accounted for at cost less impairment.

Entities in which the group has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.

1.10
Impairment of fixed assets

At each reporting period end date, the group reviews the carrying amounts of its tangible and intangible 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.

 

The carrying amount of the investments accounted for using the equity method is tested for impairment as a single asset. Any goodwill included in the carrying amount of the investment is not tested separately for impairment.

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.

BLAKE ENVELOPES HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 20 -
1.11
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.

1.12
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.

1.13
Financial instruments

The group 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 group's balance sheet when the group becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset and the net amounts presented in the financial statements when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

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.

BLAKE ENVELOPES HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 21 -
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 group 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 group after deducting all of its liabilities.

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 group's contractual obligations expire or are discharged or cancelled.

BLAKE ENVELOPES HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 22 -
1.14
Equity instruments

Equity instruments issued by the group 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 group.

1.15
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 group’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

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 if, and only if, there is 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.

1.16
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.

1.17
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.18
Leases

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 leased asset are consumed.

BLAKE ENVELOPES HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 23 -
2
Judgements and key sources of estimation uncertainty

In the application of the group’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.

Recoverability of debts

The directors have reviewed all significant debts on a case by case basis and have made a provision against or written off bad debts based upon their knowledge of both the specific debtor and the current economic conditions within the industry.

Provision for obsolete and slow moving stock

The directors have reviewed the year-end stock listing and stock take results and, based on their knowledge of current market conditions and expected future orders, have made provision against obsolete and slow moving stocks to the extent that estimated selling price less costs to complete and sell are lower than cost. The carrying amount stock provisions as at 31 December 2024 was £342,109 (2023 - £472,650).

Key sources of estimation uncertainty

The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.

Estimated useful lives

In determining the estimated useful life the Company considers the expected usage of the asset, expected physical wear and tear of the asset and expected technical advancements in the industry that could lead to obsolescence of the asset. Each year the Company reviews the above to establish if there is any change in the expected useful life of tangible assets.

Valuation of forward contracts

Where relevant the group applies judgement in arriving at the fair value of forward contracts entered into for the purposes of managing their exposure to exchange rate fluctuation. Management seek third party information in support of their judgement regarding the value of these contracts at the balance sheet date. At 31 December 2024 the value of the forward contract liability was £107,749 (2023 - £17,424).

3
Turnover and other revenue
2024
£
Turnover analysed by class of business
Sales
4,420,863
BLAKE ENVELOPES HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
3
Turnover and other revenue
(Continued)
- 24 -
2024
£
Turnover analysed by geographical market
Sales- UK
3,659,334
Sales- Europe
332,571
Sales- ROW
428,958
4,420,863
2024
£
Other revenue
Interest income
5,700
4
Operating profit
2024
£
Operating profit for the period is stated after charging/(crediting):
Exchange gains
(35,591)
Hedging instrument losses
90,325
Fees payable to the group's auditor for the audit of the group's financial statements
-
Depreciation of owned tangible fixed assets
49,926
Loss on disposal of tangible fixed assets
20,172
Amortisation of intangible assets
522
Operating lease charges
83,727
5
Employees

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

Group
Company
2024
2024
Number
Number
Admin and support
51
4
Distribution
14
-
Total
65
4
BLAKE ENVELOPES HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
5
Employees
(Continued)
- 25 -

Their aggregate remuneration comprised:

Group
Company
2024
2024
£
£
Wages and salaries
597,327
-
0
Social security costs
7,262
-
Pension costs
278
-
0
604,867
-
0
6
Interest receivable and similar income
2024
£
Interest income
Interest on bank deposits
935
Other interest income
4,765
Total income
5,700
2024
Investment income includes the following:
£
Interest on financial assets not measured at fair value through profit or loss
935
7
Interest payable and similar expenses
2024
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
2,665
BLAKE ENVELOPES HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 26 -
8
Taxation
2024
£
Current tax
UK corporation tax on profits for the current period
85,053
Adjustments in respect of prior periods
(13,099)
Total current tax
71,954
Deferred tax
Origination and reversal of timing differences
(22,333)
Total tax charge
49,621

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

2024
£
Profit before taxation
770,210
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00%
192,553
Tax effect of expenses that are not deductible in determining taxable profit
14,305
Adjustments in respect of prior years
(13,099)
Other non-reversing timing differences
35,870
Other permanent differences
4,748
Dividend income
(145,500)
Fixed asset differences
(8,717)
Movements in deferred tax not recognised
(30,539)
Taxation charge
49,621
BLAKE ENVELOPES HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 27 -
9
Intangible fixed assets
Group
Websites
£
Cost
At 21 October 2024
-
0
Additions - business combinations
10,440
At 31 December 2024
10,440
Amortisation and impairment
At 21 October 2024
-
0
Amortisation charged for the Period
522
Transfers
1,566
At 31 December 2024
2,088
Carrying amount
At 31 December 2024
8,352
The company had no intangible fixed assets at 31 December 2024.

The additions of the intangible assets via business combinations stated above, are a result of a group reconstruction in the year and have been included at carrying value. More information is contained within note 25 to the accounts.

BLAKE ENVELOPES HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 28 -
10
Tangible fixed assets
Group
Freehold land and buildings
Leasehold improvements
Plant and equipment
Fixtures and fittings
Office Equipment
Motor vehicles
Total
£
£
£
£
£
£
£
Cost
At 21 October 2024
-
0
-
0
-
0
-
0
-
0
-
0
-
0
Additions
1,750,000
-
0
-
0
-
0
-
0
-
0
1,750,000
Business combinations
-
0
31,643
821,223
294,030
421,679
484,988
2,053,563
At 31 December 2024
1,750,000
31,643
821,223
294,030
421,679
484,988
3,803,563
Depreciation and impairment
At 21 October 2024
-
0
-
0
-
0
-
0
-
0
-
0
-
0
Depreciation charged in the Period
-
0
486
4,769
6,410
24,340
13,921
49,926
Transfers
-
0
6,675
660,499
167,293
154,457
212,978
1,201,902
At 31 December 2024
-
0
7,161
665,268
173,703
178,797
226,899
1,251,828
Carrying amount
At 31 December 2024
1,750,000
24,482
155,955
120,327
242,882
258,089
2,551,735
The company had no tangible fixed assets at 31 December 2024.
BLAKE ENVELOPES HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
10
Tangible fixed assets
(Continued)
- 29 -

The additions of the tangible assets via business combinations stated above, are a result of a group reconstruction in the year and have been included at carrying value. More information is contained within note 25 to the accounts.

The net carrying value of tangible fixed assets includes the following in respect of assets held under finance leases or hire purchase contracts.

Group
Company
2024
2024
£
£
Motor vehicles
42,137
-
0
11
Investment property
Group
Company
2024
2024
£
£
Fair value
At 21 October 2024
-
-
Transfers
-
1,750,000
At 31 December 2024
-
1,750,000

The fair value of the investment property has been arrived at on the basis of a valuation carried out on the 21st June 2024 by Chesters Harcourt, 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 on arm's length terms for similar properties.

12
Fixed asset investments
Group
Company
2024
2024
Notes
£
£
Investments in subsidiaries
13
-
0
16,623,027
BLAKE ENVELOPES HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
12
Fixed asset investments
(Continued)
- 30 -
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 21 October 2024
-
Additions
16,623,027
At 31 December 2024
16,623,027
Carrying amount
At 31 December 2024
16,623,027
13
Subsidiaries

Details of the company's subsidiaries at 31 December 2024 are as follows:

Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Indirect
Moroak Holdings Limited
Watercombe Place, Watercombe Park, Lynx Trading Estate, Yeovil, England, BA20 2HL
Ordinary
100.00
-
Moroak Limited
Watercombe Place, Watercombe Park, Lynx Trading Estate, Yeovil, England, BA20 2HL
Ordinary
100.00
-
All Colour Envelopes Limited
Watercombe Place, Watercombe Park, Lynx Trading Estate, Yeovil, England, BA20 2HL
Ordinary
0
100.00
Moroak Management Limited
Watercombe Place, Watercombe Park, Lynx Trading Estate, Yeovil, England, BA20 2HL
Ordinary
0
100.00
Inkling England Limited
Watercombe Place, Watercombe Park, Lynx Trading Estate, Yeovil, England, BA20 2HL
Ordinary
0
100.00
Blake Managed Services Limited
Watercombe Place, Watercombe Park, Lynx Trading Estate, Yeovil, England, BA20 2HL
Ordinary
0
100.00
Blake Envelopes International Limited
Watercombe Place, Watercombe Park, Lynx Trading Estate, Yeovil, England, BA20 2HL
Ordinary
100.00
-
Made By Blake Limited
Watercombe Place, Watercombe Park, Lynx Trading Estate, Yeovil, England, BA20 2HL
Ordinary
100.00
-
Blake Europe GmbH
Kleinhulsen 13 40721 Hilden
Ordinary
0
60.00
Blake North America LLC
C/O Cogency Global Inc, 850 New Burton Road, Suite 201, Dover, Delaware, USA 19, 904
Ordinary
0
60.00
Moroak LLC
101 W Prospect Ave STE 1400, Cleveland, OH, 44115
Ordinary
0
100.00
Blake Envelopes USA LLC
101 W Prospect Ave STE 1400, Cleveland, OH, 44115
Ordinary
0
100.00

For the financial periods ended 31 December 2024 All Colour Envelopes Limited and Moroak Management Limited were entitled to exemption from audit under section 479A of the Companies Act 2006. A section 479C guarantee has been provided for these companies.

 

For the financial periods ended 31 December 2024, Made By Blake Limited, Blake Envelopes International Limited, Inkling England Limited, Blake Managed Services Limited and Blake Europe GmbH were dormant companies.

BLAKE ENVELOPES HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 31 -
14
Financial instruments
Group
Company
2024
2024
£
£
Carrying amount of financial liabilities include:
Measured at fair value through profit or loss
- Other financial liabilities
107,749
-

Other financial liabilities relate to the fair value of forward foreign exchange contracts.

15
Stocks
Group
Company
2024
2024
£
£
Raw materials and consumables
1,281,370
-
Finished goods and goods for resale
2,471,364
-
0
3,752,734
-
16
Debtors
Group
Company
2024
2024
Amounts falling due within one year:
£
£
Trade debtors
5,146,421
-
0
Unpaid share capital
9,504
-
0
Other debtors
5,069,022
-
0
Prepayments and accrued income
254,500
-
0
10,479,447
-
Deferred tax asset (note 21)
148,950
-
0
10,628,397
-
BLAKE ENVELOPES HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 32 -
17
Creditors: amounts falling due within one year
Group
Company
2024
2024
Notes
£
£
Obligations under finance leases
20
19,887
-
0
Trade creditors
1,579,975
-
0
Amounts owed to group undertakings
-
0
56,275
Corporation tax payable
97,113
-
0
Other taxation and social security
648,455
-
Derivative financial instruments
107,749
-
0
Other creditors
877,952
550,000
Accruals and deferred income
697,795
-
0
4,028,926
606,275

Hire purchase liabilities of £19,887 are secured by fixed charges over the assets to which they relate.

18
Creditors: amounts falling due after more than one year
Group
Company
2024
2024
Notes
£
£
Other borrowings
19
1,200,000
1,200,000
Other creditors
1,100,000
1,100,000
2,300,000
2,300,000
19
Loans and overdrafts
Group
Company
2024
2024
£
£
Other loans
1,200,000
1,200,000
Payable after one year
1,200,000
1,200,000

Included in other loans is £1,200,000 of loan from a company under common control which has a 10 year term commencing 22 October 2024, and with interest charged at a variable rate of 1% per annum over the Base Rate.

BLAKE ENVELOPES HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 33 -
20
Finance lease obligations
Group
Company
2024
2024
£
£
Future minimum lease payments due under finance leases:
Within one year
19,887
-
0

Finance lease payments represent rentals payable by the company or group for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. The average lease term is 3 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.

21
Deferred taxation

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

Liabilities
Assets
2024
2024
Group
£
£
Accelerated capital allowances
118,490
148,950
Investments
(349)
-
118,141
148,950
The company has no deferred tax assets or liabilities.
Group
Company
2024
2024
Movements in the Period:
£
£
Asset at 21 October 2024
-
-
Credit to profit or loss
(30,809)
-
Asset at 31 December 2024
(30,809)
-
BLAKE ENVELOPES HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 34 -
22
Retirement benefit schemes
2024
Defined contribution schemes
£
Charge to profit or loss in respect of defined contribution schemes
278

A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.

23
Share capital
Group and company
2024
2024
Ordinary share capital
Number
£
Issued and fully paid
Ordinary A of £1 each
80
80
Ordinary B of £1 each
20
20
Ordinary C of £1 each
210
210
Ordinary F of £1 each
10
10
320
320

All classes of shares have the right to vote, the right to dividends, as recommended by directors, which may be declared at different rates to the exclusion of the other classes of shares. Shares have a right to a return of capital in the proportions as set out in the Articles. The shares are non-redeemable.

 

24
Acquisition of a business

On 27 December 2024 the group acquired the business of Moroak Holdings Limited and all subsidiaries.

Book Value
Adjustments
Fair Value
Net assets acquired
£
£
£
Net assets
17,380,745
-
17,380,745
Goodwill
-
Total consideration
17,380,745
BLAKE ENVELOPES HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
24
Acquisition of a business
(Continued)
- 35 -
The consideration was satisfied by:
£
Cash
1,550,000
Issue of shares
320
Deferred consideration
1,650,000
Merger relief adjustment
13,422,306
Indirect investments
758,118
17,380,744
Contribution by the acquired business for the reporting period included in the group statement of comprehensive income since acquisition:
£
Turnover
4,420,863
Profit after tax
720,588
25
Group reconstruction

On the 27 December 2024, there was a group reconstruction. The shareholdings in Made By Blake Limited, Moroak Limited and Blake Envelopes International Limited were transferred via distribution in specie from Moroak Management Limited to Moroak Holdings Limited, and subsequently transferred to Blake Envelopes Holdings Limited, the new ultimate parent company of the group.

 

In a separate transaction, dated 24 October 2024, the company entered into a tripartite agreement whereby Moroak Holdings Limited cancelled all existing shares and issued 99 new shares to Blake Envelopes Holdings Limited in consideration for an issue of shares to the companies' shareholders in proportion to their existing shareholdings in Moroak Holdings Limited. Blake Envelopes Holdings also agreed to pay £3,200,000 in consideration of the cancellation of shares in Moroak Holdings Limited.

 

Moroak Holdings Limited is now a wholly owned subsidiary of Blake Envelopes Holdings Limited.

 

The group reconstruction has been accounted for by the acquisition method of accounting, applying merger relief in accordance with the requirements of the Companies Act.

 

The assets and liabilities of the subsidiaries have been acquired at carrying value.

BLAKE ENVELOPES HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 36 -
26
Operating lease commitments
Lessee

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

Group
Company
2024
2024
£
£
Within one year
31,260
-
Between two and five years
5,800
-
37,060
-
27
Related party transactions
Transactions with related parties

During the Period the group entered into the following transactions with related parties:

Rent paid
Donation paid
2024
2024
£
£
Group
Other related parties
220,000
50,000

The following amounts were outstanding at the reporting end date:

Amounts due to related parties
2024
£
Group
Other related parties
22,000
Company
Entities with control, joint control or significant influence over the company
56,275

Amounts outstanding are interest free and repayable on demand.

BLAKE ENVELOPES HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
27
Related party transactions
(Continued)
- 37 -

The following amounts were outstanding at the reporting end date:

Amounts due from related parties
2024
Balance
£
Group
Entities over which the group has control, joint control or significant influence
2,273,015
Key management personnel
4,460
Other related parties
4,752,100

Amounts outstanding are interest free and repayable on demand.

28
Directors' transactions
Description
% Rate
Opening balance
Amounts advanced
Amounts repaid
Closing balance
£
£
£
£
Directors' Loan Account
-
5,062
7,059
(11,421)
700
Directors' Loan Account
-
9,377
30,348
(38,195)
1,530
Directors' Loan Account
-
-
378,878
(376,649)
2,229
14,439
416,285
(426,265)
4,459

Loans to directors are interest free, and will be settled within 9 months of the year end.

BLAKE ENVELOPES HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024
- 38 -
29
Cash generated from group operations
2024
£
Profit after taxation
720,589
Adjustments for:
Taxation charged
49,621
Finance costs
2,665
Investment income
(5,700)
Loss on disposal of tangible fixed assets
20,172
Amortisation and impairment of intangible assets
522
Depreciation and impairment of tangible fixed assets
49,926
Movements in working capital:
Increase in stocks
(3,752,734)
Decrease in debtors
6,666,937
Increase in creditors
1,547,901
Cash generated from operations
5,299,899
30
Analysis of changes in net funds - group
21 October 2024
Cash flows
31 December 2024
£
£
£
Cash at bank and in hand
-
3,757,086
3,757,086
Borrowings excluding overdrafts
-
(1,200,000)
(1,200,000)
Obligations under finance leases
-
(19,887)
(19,887)
-
2,537,199
2,537,199
2024-12-312024-10-21falsefalseCCH SoftwareCCH Accounts Production 2025.200B W BarterM W BarterT W BarterC A Paveyfalse16029382bus:Consolidated2024-10-212024-12-31160293822024-10-212024-12-3116029382bus:Director12024-10-212024-12-3116029382bus:Director22024-10-212024-12-3116029382bus:Director42024-10-212024-12-3116029382bus:Director32024-10-212024-12-3116029382bus:RegisteredOffice2024-10-212024-12-31160293822024-12-3116029382bus:Consolidated2024-12-3116029382core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-10-212024-12-3116029382core:OtherResidualIntangibleAssetsbus:Consolidated2024-12-3116029382core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2024-12-3116029382core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-12-3116029382core:LeaseholdImprovementsbus:Consolidated2024-12-3116029382core:PlantMachinerybus:Consolidated2024-12-3116029382core:FurnitureFittingsbus:Consolidated2024-12-3116029382core:ComputerEquipmentbus:Consolidated2024-12-3116029382core:MotorVehiclesbus:Consolidated2024-12-3116029382core:ShareCapitalbus:Consolidated2024-12-3116029382core:OtherMiscellaneousReservebus:Consolidated2024-12-3116029382core:Non-controllingInterestsbus:Consolidated2024-12-3116029382core:ShareCapital2024-12-3116029382core:OtherMiscellaneousReserve2024-12-3116029382core:RetainedEarningsAccumulatedLosses2024-12-3116029382core:RevaluationReservebus:Consolidated2024-12-3116029382core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-12-3116029382core:ShareCapitalbus:Consolidated2024-10-212024-12-3116029382core:ShareCapital2024-10-212024-12-3116029382core:IntangibleAssetsOtherThanGoodwill2024-10-212024-12-3116029382core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-10-212024-12-3116029382core:LandBuildingscore:OwnedOrFreeholdAssets2024-10-212024-12-3116029382core:LeaseholdImprovements2024-10-212024-12-3116029382core:PlantMachinery2024-10-212024-12-3116029382core:FurnitureFittings2024-10-212024-12-3116029382core:ComputerEquipment2024-10-212024-12-3116029382core:MotorVehicles2024-10-212024-12-3116029382core:UKTaxbus:Consolidated2024-10-212024-12-3116029382bus:Consolidated12024-10-212024-12-3116029382bus:Consolidated22024-10-212024-12-3116029382bus:Consolidated32024-10-212024-12-3116029382core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2024-10-2016029382core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2024-10-212024-12-3116029382core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-10-2016029382core:LeaseholdImprovementsbus:Consolidated2024-10-2016029382core:PlantMachinerybus:Consolidated2024-10-2016029382core:FurnitureFittingsbus:Consolidated2024-10-2016029382core:ComputerEquipmentbus:Consolidated2024-10-2016029382core:MotorVehiclesbus:Consolidated2024-10-2016029382bus:Consolidated2024-10-2016029382core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-10-212024-12-3116029382core:LeaseholdImprovementsbus:Consolidated2024-10-212024-12-3116029382core:PlantMachinerybus:Consolidated2024-10-212024-12-3116029382core:FurnitureFittingsbus:Consolidated2024-10-212024-12-3116029382core:ComputerEquipmentbus:Consolidated2024-10-212024-12-3116029382core:MotorVehiclesbus:Consolidated2024-10-212024-12-3116029382core:MotorVehicles2024-12-3116029382core:Subsidiary12024-10-212024-12-3116029382core:Subsidiary22024-10-212024-12-3116029382core:Subsidiary32024-10-212024-12-3116029382core:Subsidiary42024-10-212024-12-3116029382core:Subsidiary52024-10-212024-12-3116029382core:Subsidiary62024-10-212024-12-3116029382core:Subsidiary72024-10-212024-12-3116029382core:Subsidiary82024-10-212024-12-3116029382core:Subsidiary92024-10-212024-12-3116029382core:Subsidiary102024-10-212024-12-3116029382core:Subsidiary112024-10-212024-12-3116029382core:Subsidiary122024-10-212024-12-3116029382core:Subsidiary112024-10-212024-12-3116029382core:Subsidiary222024-10-212024-12-3116029382core:Subsidiary332024-10-212024-12-3116029382core:Subsidiary442024-10-212024-12-3116029382core:Subsidiary552024-10-212024-12-3116029382core:Subsidiary662024-10-212024-12-3116029382core:Subsidiary772024-10-212024-12-3116029382core:Subsidiary882024-10-212024-12-3116029382core:Subsidiary992024-10-212024-12-3116029382core:Subsidiary10102024-10-212024-12-3116029382core:Subsidiary11112024-10-212024-12-3116029382core:Subsidiary12122024-10-212024-12-3116029382core:CurrentFinancialInstrumentsbus:Consolidated2024-12-3116029382core:CurrentFinancialInstruments2024-12-3116029382core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-12-3116029382core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3116029382core:Non-currentFinancialInstrumentsbus:Consolidated2024-12-3116029382core:Non-currentFinancialInstruments2024-12-3116029382core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated12024-12-3116029382core:Non-currentFinancialInstrumentscore:AfterOneYear22024-12-3116029382core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-12-3116029382core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3116029382core:WithinOneYearbus:Consolidated2024-12-3116029382core:WithinOneYear2024-12-3116029382bus:PrivateLimitedCompanyLtd2024-10-212024-12-3116029382bus:FRS1022024-10-212024-12-3116029382bus:Audited2024-10-212024-12-3116029382bus:ConsolidatedGroupCompanyAccounts2024-10-212024-12-3116029382bus:FullAccounts2024-10-212024-12-31xbrli:purexbrli:sharesiso4217:GBP