G.C._BIRCHALL_LIMITED - Accounts


G.C. BIRCHALL LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2019
G.C. BIRCHALL LIMITED
COMPANY INFORMATION
Directors
Mr. Colin G. Birchall
Mrs. Christine Birchall
Mr. Justin A. Birchall
Mrs. Louise Birchall
Mr. Keith Horner
Mrs. Gillian Smith
Ms. Nicola Watson
Secretary
Mr. Colin G. Birchall
Company number
0531040 (England and Wales)
Registered office
11 Nicholas Street
Burnley
Lancashire
BB11 2AL
Auditor
Ashworth Moulds
11 Nicholas Street
Burnley
Lancashire
BB11 2AL
Bankers
Yorkshire Bank plc
40 Church Street
Blackburn
Lancashire
BB1 5AW
G.C. BIRCHALL LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2 - 3
Independent auditor's report
4 - 5
Statement of income and retained earnings
6
Balance sheet
7 - 8
Notes to the financial statements
9 - 23
The following pages do not form part of the statutory financial statements:
Detailed trading and profit and loss account
Appendix
G.C. BIRCHALL LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 MARCH 2019
- 1 -

The directors present the strategic report for the year ended 31 March 2019.

Principal Activity

 

The principal activity of the company continued to be that of food wholesalers.

 

Business Review

 

The company has achieved turnover growth of 10% in the year which is mainly due to the winning of new business. The Directors are pleased that gross margin has increased on the previous year and consider the position of the company at the year end to be positive.

 

Principal risks and uncertainties

 

The company operates in the fast moving consumer goods industry that remains intensely competitive.

 

The principal risks and uncertainties facing the company are considered to be:-

 

-    Macro-economic factors such as UK recession and inflation rates.

-    Non-compliance with applicable legislation and governance

-    Credit risk and bad debts

-    Availability of capital to fund growth

-    Recruitment and retention of the best people in the UK labour market

 

All of the above risks and uncertainties are kept under constant review by the directors on a day to day basis.

 

Financial Key Performance Indicators

 

The company's directors believe that their key financial performance indicators are those that communicate the financial performance and strength of the company as a whole, these being turnover and operating profit.

 

Turnover represents invoiced wholesale goods. The turnover for the year increased by 10.0% to £28,355,422 in comparison to last year.

 

Operating profit for the year increased to £777,490 (2.7% of turnover) from £327,990 (1.3% of turnover) and profit before tax has increased to £656,030 (2018 : £221,854).

 

We are pleased to report that sales and gross profit margin show continued growth following the 2019 year end.

 

At 31 March, 2019 the company's net current assets amounted to £397,306 and the company's net assets increased by £480,786 to £3,027,255.

 

Future Developments

 

The company's aim is to continue to build strong, long lasting relationships with our customers and to increase revenue streams. We continue to invest in our people and also look to develop IT systems to strengthen our profitability moving forward.

On behalf of the board

Mr. Colin G. Birchall
Director
13 December 2019
G.C. BIRCHALL LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 MARCH 2019
- 2 -

The directors present their annual report and financial statements for the year ended 31 March 2019.

Directors

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

Mr. Colin G. Birchall
Mrs. Christine Birchall
Mr. Justin A. Birchall
Mrs. Louise Birchall
Mr. Keith Horner
Mrs. Gillian Smith
Ms. Nicola Watson
Results and dividends

The results for the year are set out on page 6.

Ordinary dividends were paid amounting to £90,000. The directors do not recommend payment of a final dividend.

Auditor

The auditor, Ashworth Moulds, is deemed to be reappointed under section 487(2) of the Companies Act 2006.

Statement of directors' responsibilities

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

 

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

 

  •     select suitable accounting policies and then apply them consistently;

  •     make judgements and accounting estimates that are reasonable and prudent;

  •     state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements;

  •     prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

 

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

Statement of disclosure to auditor

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

G.C. BIRCHALL LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2019
- 3 -
Strategic Report

The information required by schedule 7 of the Large and Medium-sized Companies and Groups (Accounts and Reports) Regulations 2008 has been included in the separate Strategic Report in accordance with section 414C(11) of the Companies Act 2006 (Strategic Report and Directors' Reports) Regulations 2013.

On behalf of the board
Mr. Colin G. Birchall
Director
13 December 2019
G.C. BIRCHALL LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF G.C. BIRCHALL LIMITED
- 4 -
Opinion

We have audited the financial statements of G.C. Birchall Limited (the 'company') for the year ended 31 March 2019 which comprise the statement of income and retained earnings, the balance sheet and notes to the financial statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including FRS 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:

  •     give a true and fair view of the state of the company's affairs as at 31 March 2019 and of its profit for the year then ended;

  •     have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and

  •     have been prepared in accordance with the requirements of the Companies Act 2006.

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

We have nothing to report in respect of the following matters in relation to which the ISAs (UK) require us to report to you where:

  • the directors' use of the going concern basis of accounting in the preparation of the financial statements is not appropriate; or

  • the directors have not disclosed in the financial statements any identified material uncertainties that may cast significant doubt about the company’s ability to continue to adopt the going concern basis of accounting for a period of at least twelve months from the date when the financial statements are authorised for issue.

Other information

The directors are responsible for the other information. The other information comprises the information included in the annual report, other than the financial statements and our auditor’s report thereon. 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.

 

In connection with our audit of the financial statements, 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 audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether there is a material misstatement in the financial statements or a material misstatement of the other information. 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:

  • the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and

  • the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.

G.C. BIRCHALL LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF G.C. BIRCHALL LIMITED
- 5 -
Matters on which we are required to report by exception

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

 

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

 

  •     adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or

  •     the financial statements are not in agreement with the accounting records and returns; or

  •     certain disclosures of directors' remuneration specified by law are not made; or

  •     we have not received all the information and explanations we require for our audit.

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

 

In preparing the financial statements, the directors are responsible for assessing the company’s ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

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

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council’s website at: http://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor’s report.

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.

David Pickles FCA (Senior Statutory Auditor)
for and on behalf of Ashworth Moulds
13 December 2019
Chartered Accountants
Statutory Auditor
11 Nicholas Street
Burnley
Lancashire
BB11 2AL
G.C. BIRCHALL LIMITED
STATEMENT OF INCOME AND RETAINED EARNINGS
FOR THE YEAR ENDED 31 MARCH 2019
- 6 -
2019
2018
Notes
£
£
Turnover
3
28,355,422
25,775,360
Cost of sales
(19,895,501)
(18,452,072)
Gross profit
8,459,921
7,323,288
Distribution costs
(5,480,177)
(4,698,977)
Administrative expenses
(2,462,466)
(2,404,347)
Other operating income
260,212
108,026
Operating profit
4
777,490
327,990
Interest receivable and similar income
8
2,832
3,637
Interest payable and similar expenses
9
(124,292)
(109,773)
Profit before taxation
656,030
221,854
Taxation
10
(85,244)
(47,800)
Profit for the financial year
570,786
174,054
Retained earnings brought forward
2,541,767
2,417,713
Dividends
11
(90,000)
(50,000)
Retained earnings carried forward
3,022,553
2,541,767
The notes on pages 9 - 23 form an integral part of these financial statements.

The Profit And Loss Account has been prepared on the basis that all operations are continuing operations.

G.C. BIRCHALL LIMITED
BALANCE SHEET
AS AT
31 MARCH 2019
31 March 2019
- 7 -
2019
2018
Notes
£
£
£
£
Fixed assets
Goodwill
12
-
9,056
Other intangible assets
12
107,208
-
Total intangible assets
107,208
9,056
Tangible assets
13
4,122,690
4,566,239
Investments
14
33
33
4,229,931
4,575,328
Current assets
Stocks
15
1,860,327
1,627,551
Debtors falling due after more than one year
16
37,952
55,728
Debtors falling due within one year
16
4,585,405
4,105,127
Cash at bank and in hand
66,841
62,116
6,550,525
5,850,522
Creditors: amounts falling due within one year
18
(6,153,219)
(5,797,973)
Net current assets
397,306
52,549
Total assets less current liabilities
4,627,237
4,627,877
Creditors: amounts falling due after more than one year
19
(1,388,559)
(1,873,779)
Provisions for liabilities
22
(211,423)
(207,629)
Net assets
3,027,255
2,546,469
Capital and reserves
Called up share capital
25
4,702
4,702
Profit and loss reserves
3,022,553
2,541,767
Total equity
3,027,255
2,546,469
The notes on pages 9 - 23 form an integral part of these financial statements.
G.C. BIRCHALL LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 MARCH 2019
31 March 2019
- 8 -
The financial statements were approved by the board of directors and authorised for issue on 13 December 2019 and are signed on its behalf by:
Mr. Justin A. Birchall
Director
Company Registration No. 0531040
G.C. BIRCHALL LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2019
- 9 -
1
Accounting policies
Company information

G.C. Birchall Limited is a company limited by shares incorporated in England and Wales. The registered office is 11 Nicholas Street, Burnley, Lancashire, BB11 2AL.

1.1
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 have been prepared with early application of the FRS 102 Triennial Review 2017 amendments relating to directors' loans and gift aid.

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. The principal accounting policies adopted are set out below.

This company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements:

 

  • Section 7 ‘Statement of Cash Flows’ – Presentation of a statement of cash flow and related notes and disclosures;

  • Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instrument Issues’ – Carrying amounts, interest income/expense and net gains/losses for each category of financial instrument; basis of determining fair values; details of collateral, loan defaults or breaches, details of hedges, hedging fair value changes recognised in profit or loss and in other comprehensive income;

  • Section 33 ‘Related Party Disclosures’ – Compensation for key management personnel.

 

The financial statements of the company are consolidated in the financial statements of G.C. Birchall (Holdings) Limited. These consolidated financial statements are available from Companies House.

 

1.2
Going concern

At the time of approving the financial statements, the directors have a reasonable expectation that the company 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.

1.3
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.

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.

G.C. BIRCHALL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2019
1
Accounting policies
(Continued)
- 10 -
1.4
Intangible fixed assets - goodwill

Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 7 years.

 

1.5
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.

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:

Software
20% straight line basis from date available for use
1.6
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:

Buildings long leasehold
2% straight line basis (see below)
Plant & machinery
5 - 10% straight line basis
Fixtures & fittings
10 - 20% straight line basis
Computer equipment
20 - 50% straight line basis
Motor vehicles
10 - 25% straight line basis

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

Company policy is to maintain the leasehold buildings to a high standard by a continued programme of refurbishment and maintenance. The original cost compared with the residual value of leasehold buildings is such that the depreciable amount is considered to be nil.

1.7
Fixed asset investments

Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

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

G.C. BIRCHALL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2019
1
Accounting policies
(Continued)
- 11 -

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 company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.

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

1.8
Impairment of fixed assets

At each reporting period end date, the company 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.

1.9
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to sell. Cost comprises the purchase price of stock items.

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 sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.10
Financial instruments

The company 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.

 

A financial instrument is a contract giving rise to a financial asset (such as trade and other debtors, cash and bank balances) or a financial liability (such as trade and other creditors, bank and other loans, hire purchase and lease creditors) or an equity instrument (such as ordinary or preference shares).

 

Financial instruments are recognised in the company's balance sheet when the company becomes a party to the contractual provisions of the instrument.

 

Investments in equity instruments which are not subsidiaries, associates or joint ventures, that are not publicly traded and whose fair values cannot be measured reliably are accounted for at cost less impairment.

 

All the company's other financial instruments are basic financial instruments and are recognised at amortised cost using the effective interest method.

 

Amortised cost: the original transaction value, less amounts settled, less any adjustment for impairment.

 

Effective interest method: where a financial instrument falls due more than 12 months after the balance sheet date and is subject to a rate of interest which is below a market rate, the original transaction value is discounted using a market rate of interest to give the net present value of future cash flows.

G.C. BIRCHALL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2019
1
Accounting policies
(Continued)
- 12 -
Derecognition of financial assets

Financial assets cease to be recognised only when the contractual rights to the cash flows expire, or when substantially all the risks and rewards of ownership are transferred to another entity.

 

Financial liabilities cease to be recognised when and only when the company's obligations are discharged, cancelled, or they expire.

1.11
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

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.

 

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 reserves, in which case the deferred tax is also dealt with in reserves.

1.12
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.

1.13
Retirement benefits

Pension costs are charged to the profit and loss account in the year in which they are incurred.

1.14
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 the profit and loss account 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 income 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 lease asset are consumed.

G.C. BIRCHALL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2019
1
Accounting policies
(Continued)
- 13 -

Amounts due from lessees under finance leases are recognised as receivables at the amount of the company’s net investment in the leases. Finance lease income is allocated to accounting periods so as to reflect a constant periodic rate of return on the company’s net investment outstanding in respect of leases.

2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

Critical judgements

The following judgements (apart from those involving estimates) and that have had the most significant effect on amounts recognised in the financial statements are as follows:

The determination of whether leases entered into by the company either by a lessor or a lessee are operating or finance leases. These decisions depend on an assessment of whether the risks and rewards of ownership have been transferred from the lessor to the lessee on a lease by lease basis.

The determination of whether there are indicators of impairment of the company's tangible and intangible assets, including goodwill. Factors taken into consideration in reaching such a decision include the economic viability and expected future financial performance of the asset and whether it is a larger cash-generating unit, the viability and expected future performance of that unit.

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:

Tangible fixed assets are depreciated over their useful lives taking into account residual values, where appropriate. The actual lives of the assets and residual values are assessed annually and may vary depending on a number of factors. In re-assessing asset lives, factors such as technological innovation, product life cycles and maintenance programmes are taken into account. Residual value assessments consider issues such as future market conditions, the remaining life of the asset and projected disposal values.

3
Turnover

An analysis of the company's turnover is as follows:

2019
2018
£
£
Turnover
Principal activity
28,355,422
25,775,360

The total turnover of the company for the year has been derived from its principal activity, wholly undertaken in the United Kingdom.

G.C. BIRCHALL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2019
- 14 -
4
Operating profit
2019
2018
Operating profit for the year is stated after charging/(crediting):
£
£
Depreciation of owned tangible fixed assets
309,650
260,250
Depreciation of tangible fixed assets held under finance leases
362,916
281,024
(Profit) / loss on disposal of tangible fixed assets
(2,754)
3,974
Amortisation of intangible assets
9,056
18,115
Operating lease charges
461,551
392,694
5
Auditor's remuneration
2019
2018
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the company
14,150
13,450
For other services
All other non-audit services
36,955
32,175
6
Employees

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

2019
2018
Number
Number
Transport
42
40
Warehouse
37
34
Sales
30
30
Administration
26
25
Directors
7
7
142
136

Their aggregate remuneration comprised:

2019
2018
£
£
Wages and salaries
4,005,447
3,652,164
Social security costs
361,491
323,657
Pension costs
89,311
63,793
4,456,249
4,039,614
G.C. BIRCHALL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2019
- 15 -
7
Directors' remuneration
2019
2018
£
£
Remuneration for qualifying services
569,890
567,722
Company pension contributions to defined contribution schemes
16,736
13,356
586,626
581,078

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 5 (2018 - 5).

Remuneration disclosed above include the following amounts paid to the highest paid director:
2019
2018
£
£
Remuneration for qualifying services
126,551
122,927
Company pension contributions to defined contribution schemes
2,531
1,253
8
Interest receivable and similar income
2019
2018
£
£
Interest income
Interest due on finance lease receivable
2,832
3,637
9
Interest payable and similar expenses
2019
2018
£
£
Interest on bank overdrafts and loans
31,499
30,914
Interest on finance leases and hire purchase contracts
76,048
62,241
Other interest
16,745
16,618
124,292
109,773
G.C. BIRCHALL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2019
- 16 -
10
Taxation
2019
2018
£
£
Current tax
UK corporation tax on profits for the current period
81,450
43,617
Deferred tax
Origination and reversal of timing differences
3,794
4,183
Total tax charge
85,244
47,800

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

2019
2018
£
£
Profit before taxation
656,030
221,854
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2018: 19.00%)
124,646
42,152
Tax effect of expenses that are not deductible in determining taxable profit
2,616
5,478
Depreciation on assets not qualifying for tax allowances
444
170
Research and development tax credit
(42,462)
-
Taxation charge for the year
85,244
47,800
11
Dividends
2019
2018
£
£
Interim paid
90,000
50,000
G.C. BIRCHALL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2019
- 17 -
12
Intangible fixed assets
Goodwill
Software
Total
£
£
£
Cost
At 1 April 2018
214,533
-
214,533
Additions - separately acquired
-
107,208
107,208
At 31 March 2019
214,533
107,208
321,741
Amortisation and impairment
At 1 April 2018
205,477
-
205,477
Amortisation charged for the year
9,056
-
9,056
At 31 March 2019
214,533
-
214,533
Carrying amount
At 31 March 2019
-
107,208
107,208
At 31 March 2018
9,056
-
9,056

 

 

13
Tangible fixed assets
Buildings long leasehold
Plant & machinery
Fixtures & fittings
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 April 2018
1,484,004
633,596
1,859,992
2,690,851
6,668,443
Additions
14,674
-
118,640
117,450
250,764
Disposals
-
-
(145,869)
(55,700)
(201,569)
At 31 March 2019
1,498,678
633,596
1,832,763
2,752,601
6,717,638
Depreciation and impairment
At 1 April 2018
3,654
69,647
864,961
1,163,943
2,102,205
Depreciation charged in the year
-
32,126
264,843
375,597
672,566
Eliminated in respect of disposals
-
-
(143,880)
(35,943)
(179,823)
At 31 March 2019
3,654
101,773
985,924
1,503,597
2,594,948
Carrying amount
At 31 March 2019
1,495,024
531,823
846,839
1,249,004
4,122,690
At 31 March 2018
1,480,350
563,949
995,032
1,526,908
4,566,239
G.C. BIRCHALL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2019
13
Tangible fixed assets
(Continued)
- 18 -

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

2019
2018
£
£
Fixtures & fittings
123,483
160,660
Motor vehicles
1,106,666
1,356,952
1,230,149
1,517,612
Depreciation charge for the year in respect of leased assets
362,916
281,024
14
Fixed asset investments
2019
2018
£
£
At cost
Unlisted investments
33
33
Movements in fixed asset investments
Investments other than loans
£
Cost
At 1 April 2018 & 31 March 2019
33
Carrying amount
At 31 March 2019
33
At 31 March 2018
33
15
Stocks
2019
2018
£
£
Finished goods and goods for resale
1,860,327
1,627,551
G.C. BIRCHALL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2019
- 19 -
16
Debtors
2019
2018
Amounts falling due within one year:
£
£
Trade debtors
3,078,612
2,969,273
Corporation tax recoverable
71,312
47,811
Finance leases receivable
17,776
18,627
Other debtors
368,275
215,456
Prepayments and accrued income
1,049,430
853,960
4,585,405
4,105,127
2019
2018
Amounts falling due after more than one year:
£
£
Finance leases receivable
37,952
55,728
Total debtors
4,623,357
4,160,855
17
Finance lease receivables
2019
2018
£
£
Gross amounts receivable under finance leases:
Within one year
19,808
21,459
In two to five years
39,616
59,424
59,424
80,883
Unearned finance income
(3,696)
(6,528)
Present value of minimum lease payments receivable
55,728
74,355
The present value is receivable as follows:
Within one year
17,776
18,627
In two to five years
37,952
55,728
55,728
74,355
Analysis of finance leases

The company entered into a financial leasing arrangement for certain plant and equipment. The lease term is 5 years.

 

G.C. BIRCHALL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2019
- 20 -
18
Creditors: amounts falling due within one year
2019
2018
Notes
£
£
Bank loans and overdrafts
20
2,114,697
1,622,771
Obligations under finance leases and hire purchase contracts
21
370,446
411,964
Directors loans
20
68,344
83,116
Trade creditors
2,820,949
3,087,475
Amounts due to parent undertakings
1,147
1,147
Corporation tax
97,653
67,945
Other taxation and social security
103,117
86,864
Other creditors
28,649
47,745
Accruals and deferred income
548,217
388,946
6,153,219
5,797,973

Bank loans and overdrafts includes £1,993,675 (2018: £1,506,344) which relates to an invoice discounting facility. This is secured on trade debtors.

19
Creditors: amounts falling due after more than one year
2019
2018
Notes
£
£
Bank loans
20
667,967
788,989
Obligations under finance leases and hire purchase contracts
21
492,914
788,768
Directors loans
20
227,678
296,022
1,388,559
1,873,779

Details of security and loan terms are provided in Notes 20 and 21.

 

 

Amounts included above which fall due after five years are as follows:
Payable by instalments
274,127
369,254
G.C. BIRCHALL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2019
- 21 -
20
Loans and overdrafts
2019
2018
£
£
Bank loans
788,989
905,416
Bank overdrafts
1,993,675
1,506,344
Directors loans
296,022
379,138
3,078,686
2,790,898
Payable within one year
2,183,041
1,705,887
Payable after one year
895,645
1,085,011

Included in the bank overdrafts figure is £1,993,675 (2018: £1,506,344) which relates to an invoice discounting facility.

 

The bank loans and overdraft are secured by a debenture incorporating a fixed and floating charge over the company's assets and a legal first charge over The Cobalt Building, Magnesium Way, Burnley.

 

Directors loans relate to loans from the directors Mr & Mrs C. Birchall of £296,022 (2018: £379,138) which are unsecured and repayable over seven years. Interest is payable at 4% over bank base rate.

 

The first bank loan of £600,000 is repayable in equal monthly instalments over 15 years. Interest is charged on the loan at 3% over LIBOR. The second bank loan of £335,000 is repayable in equal monthly instalments over 7 years. Interest is charged on the loan at 4% over LIBOR. The third bank loan of £250,000 is repayable in equal monthly instalments over 7 years. Interest is charged on the loan at 4% over LIBOR.

21
Finance lease and hire purchase obligations
2019
2018
Future minimum lease payments due under finance leases:
£
£
Within one year
442,655
485,824
In two to five years
593,533
951,842
1,036,188
1,437,666
Less: future finance charges
(172,828)
(236,934)
863,360
1,200,732

Finance lease payments represent rentals payable by the company for certain items of plant and machinery and motor vehicles. 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 3-5 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.

The finance lease and hire purchase obligations are secured against the assets concerned.

G.C. BIRCHALL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2019
- 22 -
22
Provisions for liabilities
2019
2018
Notes
£
£
Deferred tax liabilities
23
211,423
207,629
23
Deferred taxation

Deferred tax assets and liabilities are offset where the company has a legally enforceable right to do so. The following is the analysis of the deferred tax balances (after offset) for financial reporting purposes:

Liabilities
Liabilities
2019
2018
Balances:
£
£
Advance capital allowances
214,176
211,738
Other timing differences
(2,753)
(4,109)
211,423
207,629
2019
Movements in the year:
£
Liability at 1 April 2018
207,629
Charge to profit or loss
3,794
Liability at 31 March 2019
211,423
24
Retirement benefit schemes
2019
2018
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
89,311
63,793

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

25
Share capital
2019
2018
£
£
Ordinary share capital
Issued and fully paid
4,702 Ordinary Shares of £1 each
4,702
4,702
4,702
4,702
G.C. BIRCHALL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2019
- 23 -
26
Operating lease commitments
Lessee

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

2019
2018
£
£
Within one year
392,069
390,743
Between two and five years
809,691
828,774
In over five years
77,500
232,500
1,279,260
1,452,017
27
Directors' transactions

All dividends were paid to the parent company, G.C. Birchall (Holdings) Limited.

 

At 31 March 2019 the company owed its directors Colin & Christine Birchall £296,022 (2018: £379,138), as disclosed in notes 18 and 19. During the year interest was paid on this loan on a commercial basis of £16,745 (2018: £16,618).

 

The company rents premises which are owned by Birchall Family Suntrust Scheme - Pension Fund, of which four of the directors are members. A commercial rent of £155,000 was paid during the year (2018: £155,000).

Advances or credits have been granted by the company to its directors as follows:

Description
% Rate
Opening balance
Amounts advanced
Amounts repaid
Closing balance
£
£
£
£
Loan
-
173,899
147,079
(33,198)
287,780
173,899
147,079
(33,198)
287,780
28
Controlling party

The company's parent and ultimate parent company is G.C. Birchall (Holdings) Limited, a company registered in England and Wales.

 

Details of the ultimate controlling parties are disclosed in the accounts of G.C. Birchall (Holdings) Limited.

2019-03-312018-04-01falseCCH SoftwareCCH Accounts Production 2019.200Mr. Colin G. BirchallMrs. Christine BirchallMr. Justin A. BirchallMrs. Louise BirchallMr. Keith HornerMrs. Gillian SmithMs. Nicola WatsonMr. Colin G. Birchall05310402018-04-012019-03-310531040bus:Director12018-04-012019-03-310531040bus:Director22018-04-012019-03-310531040bus:Director32018-04-012019-03-310531040bus:Director42018-04-012019-03-310531040bus:Director52018-04-012019-03-310531040bus:Director62018-04-012019-03-310531040bus:Director72018-04-012019-03-310531040bus:CompanySecretary12018-04-012019-03-310531040bus:RegisteredOffice2018-04-012019-03-310531040bus:Agent12018-04-012019-03-3105310402019-03-3105310402017-04-012018-03-310531040core:RetainedEarningsAccumulatedLosses2017-04-012018-03-310531040core:Goodwill2018-03-310531040core:OtherResidualIntangibleAssets2019-03-3105310402018-03-310531040core:ComputerSoftware2019-03-310531040core:LandBuildingscore:OwnedOrFreeholdAssets2019-03-310531040core:PlantMachinery2019-03-310531040core:FurnitureFittings2019-03-310531040core:MotorVehicles2019-03-310531040core:LandBuildingscore:OwnedOrFreeholdAssets2018-03-310531040core:PlantMachinery2018-03-310531040core:FurnitureFittings2018-03-310531040core:MotorVehicles2018-03-310531040core:Non-currentFinancialInstrumentscore:AfterOneYear2019-03-310531040core:Non-currentFinancialInstrumentscore:AfterOneYear2018-03-310531040core:Non-currentFinancialInstruments2019-03-310531040core:Non-currentFinancialInstruments2018-03-310531040core:CurrentFinancialInstruments2019-03-310531040core:CurrentFinancialInstruments2018-03-310531040core:ShareCapital2019-03-310531040core:ShareCapital2018-03-310531040core:RetainedEarningsAccumulatedLosses2019-03-310531040core:RetainedEarningsAccumulatedLosses2018-03-310531040core:ShareCapitalOrdinaryShares2019-03-310531040core:ShareCapitalOrdinaryShares2018-03-310531040core:Goodwill2018-04-012019-03-310531040core:IntangibleAssetsOtherThanGoodwill2018-04-012019-03-310531040core:LandBuildingscore:OwnedOrFreeholdAssets2018-04-012019-03-310531040core:PlantMachinery2018-04-012019-03-310531040core:FurnitureFittings2018-04-012019-03-310531040core:ComputerEquipment2018-04-012019-03-310531040core:MotorVehicles2018-04-012019-03-310531040core:LeasedAssets2018-04-012019-03-310531040core:LeasedAssets2017-04-012018-03-310531040core:UKTax2018-04-012019-03-310531040core:UKTax2017-04-012018-03-31053104012018-04-012019-03-31053104012017-04-012018-03-310531040core:Goodwill2018-03-3105310402018-03-310531040core:Goodwill2019-03-310531040core:ComputerSoftwarecore:ExternallyAcquiredIntangibleAssets2018-04-012019-03-310531040core:ExternallyAcquiredIntangibleAssets2018-04-012019-03-310531040core:LandBuildingscore:OwnedOrFreeholdAssets2018-03-310531040core:PlantMachinery2018-03-310531040core:FurnitureFittings2018-03-310531040core:MotorVehicles2018-03-310531040core:WithinOneYear2019-03-310531040core:WithinOneYear2018-03-310531040core:BetweenTwoFiveYears2019-03-310531040core:BetweenTwoFiveYears2018-03-310531040bus:OrdinaryShareClass12018-04-012019-03-310531040bus:OrdinaryShareClass12019-03-310531040bus:PrivateLimitedCompanyLtd2018-04-012019-03-310531040bus:FRS1022018-04-012019-03-310531040bus:Audited2018-04-012019-03-310531040bus:FullAccounts2018-04-012019-03-31xbrli:purexbrli:sharesiso4217:GBP