Cherwell Packaging Limited - Accounts to registrar (filleted) - small 18.2

Cherwell Packaging Limited - Accounts to registrar (filleted) - small 18.2


IRIS Accounts Production v19.1.0.729 01320468 director 1.9.17 31.8.18 31.8.18 16/4/2019 true false true false false true false Auditors Opinion iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pure013204682017-08-31013204682018-08-31013204682017-09-012018-08-31013204682016-08-31013204682016-09-012017-08-31013204682017-08-3101320468ns15:EnglandWales2017-09-012018-08-3101320468ns14:PoundSterling2017-09-012018-08-3101320468ns10:Director12017-09-012018-08-3101320468ns10:PrivateLimitedCompanyLtd2017-09-012018-08-3101320468ns10:SmallEntities2017-09-012018-08-3101320468ns10:Audited2017-09-012018-08-3101320468ns10:SmallCompaniesRegimeForDirectorsReport2017-09-012018-08-3101320468ns10:SmallCompaniesRegimeForAccounts2017-09-012018-08-3101320468ns10:FullAccounts2017-09-012018-08-3101320468ns10:RegisteredOffice2017-09-012018-08-3101320468ns5:CurrentFinancialInstruments2018-08-3101320468ns5:CurrentFinancialInstruments2017-08-3101320468ns5:Non-currentFinancialInstruments2018-08-3101320468ns5:Non-currentFinancialInstruments2017-08-3101320468ns5:ShareCapital2018-08-3101320468ns5:ShareCapital2017-08-3101320468ns5:CapitalRedemptionReserve2018-08-3101320468ns5:CapitalRedemptionReserve2017-08-3101320468ns5:RetainedEarningsAccumulatedLosses2018-08-3101320468ns5:RetainedEarningsAccumulatedLosses2017-08-3101320468ns5:LongLeaseholdAssetsns5:LandBuildings2017-08-3101320468ns5:FurnitureFittings2017-08-3101320468ns5:MotorVehicles2017-08-3101320468ns5:ComputerEquipment2017-08-3101320468ns5:LongLeaseholdAssetsns5:LandBuildings2017-09-012018-08-3101320468ns5:FurnitureFittings2017-09-012018-08-3101320468ns5:MotorVehicles2017-09-012018-08-3101320468ns5:ComputerEquipment2017-09-012018-08-3101320468ns5:LongLeaseholdAssetsns5:LandBuildings2018-08-3101320468ns5:FurnitureFittings2018-08-3101320468ns5:MotorVehicles2018-08-3101320468ns5:ComputerEquipment2018-08-3101320468ns5:LongLeaseholdAssetsns5:LandBuildings2017-08-3101320468ns5:FurnitureFittings2017-08-3101320468ns5:MotorVehicles2017-08-3101320468ns5:ComputerEquipment2017-08-3101320468ns5:CostValuation2017-08-3101320468ns5:CurrentFinancialInstrumentsns5:WithinOneYear2018-08-3101320468ns5:CurrentFinancialInstrumentsns5:WithinOneYear2017-08-3101320468ns5:Secured2018-08-3101320468ns5:Secured2017-08-31


REGISTERED NUMBER: 01320468 (England and Wales)















AUDITED FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 AUGUST 2018

FOR

CHERWELL PACKAGING LIMITED

CHERWELL PACKAGING LIMITED (REGISTERED NUMBER: 01320468)

CONTENTS OF THE FINANCIAL STATEMENTS
for the year ended 31 August 2018










Page

Company Information 1

Balance Sheet 2

Notes to the Financial Statements 3


CHERWELL PACKAGING LIMITED

COMPANY INFORMATION
for the year ended 31 August 2018







DIRECTOR: J S C Hodge





REGISTERED OFFICE: Southfield Road
Kineton Road Industrial Estate
Southam
Warwickshire
CV47 OFB





REGISTERED NUMBER: 01320468 (England and Wales)





AUDITORS: Magma Audit LLP
Chartered Accountants
Statutory Auditor
Magma House, 16 Davy Court
Castle Mound Way
Rugby
CV23 0UZ

CHERWELL PACKAGING LIMITED (REGISTERED NUMBER: 01320468)

BALANCE SHEET
31 August 2018

2018 2017
Notes £    £   
FIXED ASSETS
Tangible assets 4 141,899 208,330
Investments 5 321,150 321,150
463,049 529,480

CURRENT ASSETS
Stocks 430,170 414,166
Debtors 6 1,665,347 1,534,765
Cash at bank and in hand 353 3
2,095,870 1,948,934
CREDITORS
Amounts falling due within one year 7 (1,851,940 ) (1,659,557 )
NET CURRENT ASSETS 243,930 289,377
TOTAL ASSETS LESS CURRENT
LIABILITIES

706,979

818,857

CREDITORS
Amounts falling due after more than one
year

8

(18,720

)

(33,144

)

PROVISIONS FOR LIABILITIES (16,535 ) (16,535 )
NET ASSETS 671,724 769,178

CAPITAL AND RESERVES
Called up share capital 70,000 70,000
Capital redemption reserve 30,000 30,000
Retained earnings 571,724 669,178
SHAREHOLDERS' FUNDS 671,724 769,178

The financial statements have been prepared and delivered in accordance with the provisions of Part 15 of the Companies Act 2006 relating to small companies.

In accordance with Section 444 of the Companies Act 2006, the Profit and Loss Account has not been delivered.

The financial statements were approved by the director on 14 April 2019 and were signed by:





J S C Hodge - Director


CHERWELL PACKAGING LIMITED (REGISTERED NUMBER: 01320468)

NOTES TO THE FINANCIAL STATEMENTS
for the year ended 31 August 2018


1. STATUTORY INFORMATION

Cherwell Packaging Limited is a limited company, registered in England and Wales. Its registered office address
is Southfield Road, Kineton Road Industrial Estate, Southam, CV47 0FB and the registered number is
01320468.

2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" including the provisions of Section 1A "Small Entities" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

The financial statements are presented in sterling rounded to the nearest £.

Turnover
Turnover is measured at the fair value of the consideration received or receivable and represents the amount
receivable for services rendered, net of returns, discounts and rebates allowed by the company and value added
taxes.

The company recognises revenue when (a) the significant risks and rewards of ownership have been transferred
to the buyer; (b) the company retains no continuing involvement or control over the goods; (c) the amount of
revenue can be measured reliably; (d) it is probable that future economic benefits will flow to the entity and
(e)when the specific criteria relating to the each of company’s sales channels have been met.

Preparation of consolidated financial statements
The company and its subsidiary form a small group. The company is therefore not required to produce
consolidated financial statements and has not done so. These financial statements present information about the
company as a single entity.

Tangible fixed assets
Tangible fixed assets are stated at historical cost less accumulated depreciation and any accumulated
impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the
location and condition necessary for it to be capable of operating in the manner intended by management.

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful
lives, using either a straight line or reducing balance method, as indicated below.

Depreciation is provided on the following basis:

Long leasehold land & buildings-10% straight line
Fixtures and fittings-10% straight line
Motor vehicles-25% straight line
Computer equipment-30 - 50% straight line

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if
appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are
recognised in profit or loss.

Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is based
on the cost of purchase on a first in, first out basis. Work in progress and finished goods include labour and
attributable overheads.

At each balance sheet date, stocks are assessed for impairment. If stock is impaired, the carrying amount is
reduced to its selling price less costs to complete and sell. The impairment loss is recognised immediately in
profit or loss.

CHERWELL PACKAGING LIMITED (REGISTERED NUMBER: 01320468)

NOTES TO THE FINANCIAL STATEMENTS - continued
for the year ended 31 August 2018


2. ACCOUNTING POLICIES - continued

Financial instruments
The Company only enters into basic financial instrument transactions that result in the recognition of financial
assets and liabilities like trade and other debtors and creditors, loans from banks and other third parties, loans to
related parties and investments in non-puttable ordinary shares.

Financial assets that are measured at cost and amortised cost are assessed at the end of each reporting period
for objective evidence of impairment. If objective evidence of impairment is found, an impairment loss is
recognised in profit or loss.

Financial assets and liabilities are offset and the net amount reported in the Balance Sheet when there is an
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.

Taxation
The tax expense for the year comprises current and deferred tax.

Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised
as other comprehensive income or to an item recognised directly in equity is also recognised in other
comprehensive income or directly in equity respectively.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by
the Balance Sheet date, except that:

- The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered
against the reversal of deferred tax liabilities or other future taxable profits; and

- Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have
been met.

Both current and deferred tax is determined using tax rates and laws that have been enacted or substantively
enacted by the balance sheet date.

Invoice discounting
The gross amount of invoice discounted debts are included in trade debtors and a corresponding liability in
respect of proceeds received from factors are shown within current liabilities. Charges and interest are
recognised in the profit and loss account as they accrue.

Leasing commitments
Rentals applicable to operating leases where substantially all of the benefits and risks of ownership remain with
the lessor are charged against profits on a straight line basis over the period of the lease.

Employee benefits
The company contributes to a defined contribution plan for the benefit of its employees. Contributions are
recognised in profit or loss as they become payable.

Share capital
Ordinary shares are classified as equity.

Investments
Investments held as fixed assets are shown at cost less provision for permanent diminution in value.

3. EMPLOYEES AND DIRECTORS

The average number of employees during the year was 36 (2017 - 35 ) .

CHERWELL PACKAGING LIMITED (REGISTERED NUMBER: 01320468)

NOTES TO THE FINANCIAL STATEMENTS - continued
for the year ended 31 August 2018


4. TANGIBLE FIXED ASSETS
Long
leasehold Fixtures
land & and Motor Computer
buildings fittings vehicles equipment Totals
£    £    £    £    £   
COST
At 1 September 2017 58,642 344,013 282,824 351,050 1,036,529
Additions 3,097 11,542 - 10,359 24,998
Disposals - (20,503 ) (22,089 ) - (42,592 )
At 31 August 2018 61,739 335,052 260,735 361,409 1,018,935
DEPRECIATION
At 1 September 2017 28,775 291,474 210,719 297,231 828,199
Charge for year 7,019 12,189 30,429 25,010 74,647
Eliminated on disposal - (3,722 ) (22,088 ) - (25,810 )
At 31 August 2018 35,794 299,941 219,060 322,241 877,036
NET BOOK VALUE
At 31 August 2018 25,945 35,111 41,675 39,168 141,899
At 31 August 2017 29,867 52,539 72,105 53,819 208,330

5. FIXED ASSET INVESTMENTS
Shares in
group
undertakings
£   
COST
At 1 September 2017
and 31 August 2018 321,150
NET BOOK VALUE
At 31 August 2018 321,150
At 31 August 2017 321,150

6. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2018 2017
£    £   
Trade debtors 1,462,309 1,354,618
Other debtors 52,078 43,320
Prepayments and accrued income 150,960 136,827
1,665,347 1,534,765

CHERWELL PACKAGING LIMITED (REGISTERED NUMBER: 01320468)

NOTES TO THE FINANCIAL STATEMENTS - continued
for the year ended 31 August 2018


7. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2018 2017
£    £   
Bank loans and overdrafts 59,702 76,438
Hire purchase contracts 14,424 13,107
Trade creditors 897,379 735,063
Amounts owed to group undertakings 1 1
Tax - 3,863
Social security and other taxes 69,184 84,419
Other creditors 764,771 696,031
Accruals and deferred income 46,479 50,635
1,851,940 1,659,557

8. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
2018 2017
£    £   
Hire purchase contracts 18,720 33,144

9. SECURED DEBTS

The following secured debts are included within creditors:

2018 2017
£    £   
Invoice discounting creditor 688,752 570,780
Hire purchase contracts 33,144 46,251
721,896 617,031

The invoice discounting creditor is secured by an unlimited debenture incorporating a fixed and floating charge.

The net obligation under hire purchase contracts is secured on the asset to which it relates.

10. DISCLOSURE UNDER SECTION 444(5B) OF THE COMPANIES ACT 2006

The Report of the Auditors was unqualified.

Victoria Craig (Senior Statutory Auditor)
for and on behalf of Magma Audit LLP

11. OPERATING LEASE COMMITMENTS

Operating lease commitments not included in the balance sheet amount to £428,119 (2017 - £457,779).

12. RELATED PARTY DISCLOSURES

The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102 'The
Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party
transactions with wholly owned subsidiaries within the group.

The company rents property from the Cherwell Packaging Executive Pension Scheme in which the Director is a
trustee. Rent and other administrative expenses paid in the year amounted to £48,712 (2017: £53,100). At the
year end company owed £3,934 (2017: £6,434).