2025-04-01 2026-03-31 false Capium Accounts Production 1.1 04152916 2025-04-01 2026-03-31 04152916 bus:FullAccounts 2025-04-01 2026-03-31 04152916 bus:FRS102 2025-04-01 2026-03-31 04152916 bus:AuditExemptWithAccountantsReport 2025-04-01 2026-03-31 04152916 bus:SmallCompaniesRegimeForAccounts 2025-04-01 2026-03-31 04152916 bus:PrivateLimitedCompanyLtd 2025-04-01 2026-03-31 04152916 2025-04-01 2026-03-31 04152916 2026-03-31 04152916 bus:RegisteredOffice 2025-04-01 2026-03-31 04152916 core:WithinOneYear 2026-03-31 04152916 core:AfterOneYear 2026-03-31 04152916 1 2025-04-01 2026-03-31 04152916 bus:Director1 2025-04-01 2026-03-31 04152916 bus:Director1 2026-03-31 04152916 bus:Director1 2024-04-01 2025-03-31 04152916 bus:Director2 2025-04-01 2026-03-31 04152916 bus:Director2 2026-03-31 04152916 bus:Director2 2024-04-01 2025-03-31 04152916 2024-04-01 04152916 bus:LeadAgentIfApplicable 2025-04-01 2026-03-31 04152916 2024-04-01 2025-03-31 04152916 2025-03-31 04152916 core:WithinOneYear 2025-03-31 04152916 core:AfterOneYear 2025-03-31 04152916 bus:EntityAccountantsOrAuditors 2024-04-01 2025-03-31 04152916 bus:OrdinaryShareClass1 2025-04-01 2026-03-31 04152916 bus:OrdinaryShareClass1 2026-03-31 04152916 bus:OrdinaryShareClass1 2024-04-01 2025-03-31 04152916 bus:OrdinaryShareClass1 2025-03-31 04152916 bus:OrdinaryShareClass2 2025-04-01 2026-03-31 04152916 bus:OrdinaryShareClass2 2026-03-31 04152916 bus:OrdinaryShareClass2 2024-04-01 2025-03-31 04152916 bus:OrdinaryShareClass2 2025-03-31 04152916 core:LandBuildings 2025-04-01 2026-03-31 04152916 core:LandBuildings 2026-03-31 04152916 core:LandBuildings 2025-03-31 04152916 core:PlantMachinery 2025-04-01 2026-03-31 04152916 core:PlantMachinery 2026-03-31 04152916 core:PlantMachinery 2025-03-31 04152916 core:MotorCars 2025-04-01 2026-03-31 04152916 core:MotorCars 2026-03-31 04152916 core:MotorCars 2025-03-31 04152916 core:FurnitureFittings 2025-04-01 2026-03-31 04152916 core:FurnitureFittings 2026-03-31 04152916 core:FurnitureFittings 2025-03-31 04152916 core:ComputerEquipment 2025-04-01 2026-03-31 04152916 core:ComputerEquipment 2026-03-31 04152916 core:ComputerEquipment 2025-03-31 04152916 core:LeasedAssetsHeldAsLessee core:PlantMachinery 2026-03-31 04152916 core:LeasedAssetsHeldAsLessee core:PlantMachinery 2025-03-31 04152916 core:NetGoodwill 2025-04-01 2026-03-31 04152916 core:NetGoodwill 2026-03-31 04152916 core:NetGoodwill 2025-03-31 04152916 core:CostValuation core:Non-currentFinancialInstruments 2026-03-31 04152916 core:CostValuation core:Non-currentFinancialInstruments 2025-03-31 04152916 core:AdditionsToInvestments core:Non-currentFinancialInstruments 2026-03-31 04152916 core:DisposalsDecreaseInInvestments core:Non-currentFinancialInstruments 2026-03-31 04152916 core:RevaluationsIncreaseDecreaseInInvestments core:Non-currentFinancialInstruments 2026-03-31 04152916 core:Non-currentFinancialInstruments 2026-03-31 04152916 core:Non-currentFinancialInstruments 2025-03-31 04152916 core:ShareCapital 2026-03-31 04152916 core:ShareCapital 2025-03-31 04152916 core:RevaluationReserve 2026-03-31 04152916 core:RevaluationReserve 2025-03-31 04152916 core:RetainedEarningsAccumulatedLosses 2026-03-31 04152916 core:RetainedEarningsAccumulatedLosses 2025-03-31 04152916 dpl:Item1 2025-04-01 04152916 dpl:Item1 2026-03-31 04152916 dpl:Item1 2024-04-01 04152916 dpl:Item1 2025-03-31 iso4217:GBP xbrli:shares xbrli:pure
Registered Number: 04152916
England and Wales

 

 

 

WESSEX PACKAGING (SALISBURY) LIMITED



Unaudited Financial Statements
 


Period of accounts

Start date: 01 April 2025

End date: 31 March 2026
Directors Mr B D Clayton
Mr D B Clayton
Registered Number 04152916
Registered Office Suite 1 The Portway Centre
Old Sarum Park, Old Sarum
Salisbury
Wiltshire
SP4 6EB
Accountants Numeric Accounting Limited
Chartered Certified Accountants
Suite 1, The Portway Centre,
Old Sarum Park, Old Sarum
Salisbury
SP4 6EB
1
 
 
Notes
 
2026
£
  2025
£
Fixed assets      
Tangible fixed assets 4 645,113    666,343 
645,113    666,343 
Current assets      
Stocks 5 33,534    32,852 
Debtors: amounts falling due within one year 6 353,068    353,938 
Cash at bank and in hand 257,137    291,702 
643,739    678,492 
Creditors: amount falling due within one year 7 (204,263)   (171,380)
Net current assets 439,476    507,112 
 
Total assets less current liabilities 1,084,589    1,173,455 
Creditors: amount falling due after more than one year 8 (215,675)   (239,274)
Provisions for liabilities 9 (85,484)   (86,707)
Net assets 783,430    847,474 
 

Capital and reserves
     
Called up share capital 10 2,200    2,200 
Fair Value Reserves 11 155,867    155,867 
Profit and loss account 625,363    689,407 
Shareholders' funds 783,430    847,474 
 


For the year ended 31 March 2026 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:
  1. The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476.
  2. The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of accounts.
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime. In accordance with Section 444 of the Companies Act 2006, the income statement has not been delivered to the Registrar of Companies.
The financial statements were approved by the board of directors on 24 July 2026 and were signed on its behalf by:


-------------------------------
Mr B D Clayton
Director
2
General Information
Wessex Packaging (Salisbury) Limited is a private company, limited by shares, registered in England and Wales, registration number 04152916, registration address Suite 1 The Portway Centre, Old Sarum Park, Old Sarum, Salisbury, Wiltshire, SP4 6EB.

The presentation currency is £ sterling.
1.

Accounting policies

Significant accounting policies
The accounts have been prepared under the historical cost convention and in accordance with FRS 102, the Financial Reporting Standard applicable in the UK and Republic of Ireland (as applied to small entities by Section 1A of the standard)
Going concern basis
The directors believe that the company is experiencing good levels of sales growth and profitability, and that it is well placed to manage its business risks successfully. Accordingly, they have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus they continue to adopt the going concern basis of accounting in preparing the financial statements.
Turnover
Turnover comprises the invoiced value of goods and services supplied by the company, net of Value Added Tax and trade discounts.
Finance lease and hire purchase charges
The finance element of the rental payment is charged to the income statement on a straight line basis.
Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.
Deferred taxation
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that
have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.
Intangible assets
Intangible assets (including purchased goodwill and patents) are amortised at rates calculated to write off the assets on a straight line basis over their estimated useful economic lives. Impairment of intangible assets is only reviewed where circumstances indicate that the carrying value of an asset may not be fully recoverable.
Goodwill
Acquired goodwill is stated at cost less amortisation. Amortisation is calculated on a straight line basis over the estimated expected useful economic life of the goodwill of years.
Tangible fixed assets
Tangible fixed assets, other than freehold land, are stated at cost or valuation less depreciation and any provision for impairment. Depreciation is provided at rates calculated to write off the cost or valuation of fixed assets, less their estimated residual value, over their expected useful lives on the following basis:
Plant and Machinery 25% Reducing Balance
Motor Vehicles 25% Reducing Balance
Fixtures and Fittings 15% Reducing Balance
Computer Equipment 25% Reducing Balance
Stocks
Stocks and work in progress are valued at the lower of cost and net realisable value after making due allowance for obsolete and slow moving items.
Defined contribution pension obligation
The company makes payments towards a defined contribution pension scheme for the benefit of its employees. The payments are recognised in profit or loss when they are made.
Financial instruments
A financial instrument is a contract that gives rise to a financial asset of one entity and a financial liability or equity instrument of another entity.

When a financial asset or financial liability is recognised initially, the entity shall measure it at the transaction price unless the arrangement constitutes, in effect, a financing transaction. An arrangement constitutes a financing transaction if payment is deferred beyond normal business terms or is financed at a rate of interest that is not a market rate.

At the end of each reporting period, an entity shall measure all financial instruments which constitute a financing arrangement at fair value and recognise changes in fair value in profit or loss.
2.

Average number of employees

Average number of employees during the year was 12 (2025 : 12).
3.

Intangible fixed assets

Cost Goodwill   Total
  £   £
At 01 April 2025 290,776    290,776 
Additions  
Disposals  
At 31 March 2026 290,776    290,776 
Amortisation
At 01 April 2025 290,776    290,776 
Charge for year  
On disposals  
At 31 March 2026 290,776    290,776 
Net book values
At 31 March 2026  
At 31 March 2025  


4.

Tangible fixed assets

Cost or valuation Land and Buildings   Plant and Machinery   Motor Vehicles   Fixtures and Fittings   Computer Equipment   Total
  £   £   £   £   £   £
At 01 April 2025 500,000    261,001    131,698    13,775    15,299    921,773 
Additions   31,972    9,500      2,023    43,495 
Disposals     (43,811)       (43,811)
At 31 March 2026 500,000    292,973    97,387    13,775    17,322    921,457 
Depreciation
At 01 April 2025   142,787    97,423    2,058    13,162    255,430 
Charge for year   33,803    13,017    1,758    839    49,417 
On disposals     (28,503)       (28,503)
At 31 March 2026   176,590    81,937    3,816    14,001    276,344 
Net book values
Closing balance as at 31 March 2026 500,000    116,383    15,450    9,959    3,321    645,113 
Opening balance as at 01 April 2025 500,000    118,214    34,275    11,717    2,137    666,343 


5.

Stocks

2026
£
  2025
£
Finished Goods 33,534    32,852 
33,534    32,852 

6.

Debtors: amounts falling due within one year

2026
£
  2025
£
Trade Debtors 258,624    244,390 
Prepayments & Accrued Income 5,007   
Other Debtors   530 
Director 1 Current Account 84,000    76,000 
Director 2 Current Account 5,437    33,018 
353,068    353,938 

7.

Creditors: amount falling due within one year

2026
£
  2025
£
Trade Creditors 73,375    62,673 
Bank Loans & Overdrafts (Secured) 23,653    23,653 
Bank Loans & Overdrafts 833    10,000 
Corporation Tax 48,860    28,323 
PAYE & Social Security 9,182    7,497 
Accrued Expenses 3,640    3,300 
Other Creditors 2,122   
Obligations under HP/Financial Leases   4,920 
Car Loan 8,000   
VAT 34,598    31,014 
204,263    171,380 

8.

Creditors: amount falling due after more than one year

2026
£
  2025
£
Bank Loans & Overdrafts (secured) 215,675    227,328 
Bank Loans & Overdrafts   833 
Obligations Under HP/Financial Leases   11,113 
215,675    239,274 

9.

Provisions for liabilities

2026
£
  2025
£
Deferred Tax 85,484    86,707 
85,484    86,707 

10.

Share Capital

Allotted, called up and fully paid
2026
£
  2025
£
2,100 Ordinary shares of £1.00 each 2,100    2,100 
100 Ordinary A shares of £1.00 each 100    100 
2,200    2,200 

11.

Fair Value Reserves

2026
£
  2025
£
Fair Value Reserve b/fwd 155,867   
Revaluation of Fixed Assets   155,867 
155,867    155,867 

12.

Related parties

During the year the company entered into the following transactions with related parties:
Transaction value - income/(expenses) Balance owed by/(owed to)
2026
£
 2025
£
 2026
£
 2025
£
Mrs J E Clayton(2,652)(98,783)(2,121)530 

Dividends declared and later paid.
13.

Director’s loan

Mr B D Clayton

Particulars   2026
£
  2025
£
Opening Balance 76,000  100,000 
Advances to director 64,135  18,011 
Repayments by director (56,135) (42,011)
Closing Balance 84,000  76,000 

The loan is interest free with no fixed date of repayment.

Mr D B Clayton

Particulars   2026
£
  2025
£
Opening Balance 33,018  54,320 
Advances to director 31,419  10,754 
Repayments by director (59,000) (32,056)
Closing Balance 5,437  33,018 

The loan is interest free with no fixed date of repayment.
14.

Dividend

During the year, dividends of £111,025 (2025 - £161,955) were paid to the directors.
3