BLAYSON_OLEFINES_LIMITED - Accounts


Company Registration No. 0703644 (England and Wales)
BLAYSON OLEFINES LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2019
BLAYSON OLEFINES LIMITED
COMPANY INFORMATION
Directors
R B Williams
K Batchelor
D P Bond
G Williams
M E Williams
Company number
0703644
Registered office
Denny Industrial Estate
Pembroke Avenue
Waterbeach
Cambs
CB25 9QP
Auditor
Leibovitch & Co
249 Cranbrook Road
Ilford
Essex
IG1 4TG
BLAYSON OLEFINES LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2
Directors' responsibilities statement
3
Independent auditor's report
4 - 5
Profit and loss account
6
Statement of comprehensive income
7
Balance sheet
8
Statement of changes in equity
9
Statement of cash flows
10
Notes to the financial statements
11 - 25
BLAYSON OLEFINES LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 30 SEPTEMBER 2019
- 1 -

The directors present the strategic report for the year ended 30 September 2019.

Fair review of the business

The results for the year and the financial position at the year end were considered satisfactory by the directors who expect continued growth in the foreseeable future.

Principal risks and uncertainties

The management team follow a continuous review of the performance of the Company through monthly senior management meetings. Action plans are developed and reviewed on an ongoing basis. The key risks are principally the competitiveness of the UK market. Sales opportunities are continually evaluated to the current market and economic climate.

Key performance indicators

The management team analyse various key performance indicators as part of their overall strategic review but have identified the following as being particularly important:

 

Sales performance versus main competitors, sales versus budget and prior year and quality statistics.

On behalf of the board

G Williams
Director
13 May 2020
BLAYSON OLEFINES LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 30 SEPTEMBER 2019
- 2 -

The directors present their annual report and financial statements for the year ended 30 September 2019.

Principal activities
The principal activity of the company continued to be that of research, manufacture, development, testing and sale of industrial wax, and the sale of machinery.
Directors

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

R B Williams
K Batchelor
D P Bond
G Williams
M E Williams
Results and dividends

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

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

Auditor

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

Strategic report

The company has chosen in accordance with Companies Act 2006, s. 414C(11) to set out in the company's strategic report information required by Large and Medium-sized Companies and Groups (Accounts and Reports) Regulations 2008, Sch. 7 to be contained in the directors' report. It has done so in respect of fair review of the business, principal risks and uncertainties and key performance indicators.

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.

On behalf of the board
G Williams
Director
13 May 2020
BLAYSON OLEFINES LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 30 SEPTEMBER 2019
- 3 -

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

 

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

 

  •     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.

BLAYSON OLEFINES LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF BLAYSON OLEFINES LIMITED
- 4 -
Opinion

We have audited the financial statements of Blayson Olefines Limited (the 'company') for the year ended 30 September 2019 which comprise the profit and loss account, the statement of comprehensive income, the balance sheet, the statement of changes in equity, the statement of cash flows and notes to the financial statements, including 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 30 September 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.

BLAYSON OLEFINES LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF BLAYSON OLEFINES 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.

Barry Leibovitch (Senior Statutory Auditor)
for and on behalf of Leibovitch & Co
22 May 2020
Chartered Accountants
Statutory Auditor
249 Cranbrook Road
Ilford
Essex
IG1 4TG
BLAYSON OLEFINES LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 30 SEPTEMBER 2019
- 6 -
2019
2018
Notes
£
£
Turnover
3
6,636,956
6,672,705
Cost of sales
(4,330,918)
(4,322,196)
Gross profit
2,306,038
2,350,509
Administrative expenses
(2,162,093)
(2,209,646)
Operating profit
4
143,945
140,863
Interest receivable and similar income
7
-
643
Interest payable and similar expenses
8
(54,786)
(37,653)
Profit before taxation
89,159
103,853
Taxation
9
14,286
(2,681)
Profit for the financial year
103,445
101,172

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

BLAYSON OLEFINES LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 30 SEPTEMBER 2019
- 7 -
2019
2018
£
£
Profit for the year
103,445
101,172
Other comprehensive income
Revaluation of tangible fixed assets
(13,704)
(13,704)
Total comprehensive income for the year
89,741
87,468
BLAYSON OLEFINES LIMITED
BALANCE SHEET
AS AT
30 SEPTEMBER 2019
30 September 2019
- 8 -
2019
2018
Notes
£
£
£
£
Fixed assets
Tangible assets
10
1,270,213
1,103,660
Current assets
Stocks
12
867,214
768,745
Debtors
13
1,483,360
1,526,192
Cash at bank and in hand
697,280
342,943
3,047,854
2,637,880
Creditors: amounts falling due within one year
14
(2,587,194)
(2,344,163)
Net current assets
460,660
293,717
Total assets less current liabilities
1,730,873
1,397,377
Creditors: amounts falling due after more than one year
15
(252,203)
(11,548)
Provisions for liabilities
18
(78,113)
(75,013)
Net assets
1,400,557
1,310,816
Capital and reserves
Called up share capital
21
100
100
Revaluation reserve
88,942
102,646
Profit and loss reserves
1,311,515
1,208,070
Total equity
1,400,557
1,310,816
The financial statements were approved by the board of directors and authorised for issue on 13 May 2020 and are signed on its behalf by:
G Williams
Director
Company Registration No. 0703644
BLAYSON OLEFINES LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 SEPTEMBER 2019
- 9 -
Share capital
Revaluation reserve
Profit and loss reserves
Total
£
£
£
£
Balance at 1 October 2017
100
116,350
1,106,898
1,223,348
Year ended 30 September 2018:
Profit for the year
-
-
101,172
101,172
Other comprehensive income:
Revaluation of tangible fixed assets
-
(13,704)
-
(13,704)
Total comprehensive income for the year
-
(13,704)
101,172
87,468
Balance at 30 September 2018
100
102,646
1,208,070
1,310,816
Year ended 30 September 2019:
Profit for the year
-
-
103,445
103,445
Other comprehensive income:
Revaluation of tangible fixed assets
-
(13,704)
-
(13,704)
Total comprehensive income for the year
-
(13,704)
103,445
89,741
Balance at 30 September 2019
100
88,942
1,311,515
1,400,557
BLAYSON OLEFINES LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 30 SEPTEMBER 2019
- 10 -
2019
2018
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
25
59,376
230,460
Interest paid
(54,786)
(37,653)
Income taxes refunded
12,886
7,974
Net cash inflow from operating activities
17,476
200,781
Investing activities
Purchase of tangible fixed assets
(267,285)
(147,065)
Interest received
-
643
Net cash used in investing activities
(267,285)
(146,422)
Financing activities
Drawdown/repayment of bank loans
134,077
(41,601)
Drawdown/repaymentent of finance leases obligations
154,588
19,698
Net cash generated from/(used in) financing activities
288,665
(21,903)
Net increase in cash and cash equivalents
38,856
32,456
Cash and cash equivalents at beginning of year
52,140
19,684
Cash and cash equivalents at end of year
90,996
52,140
Relating to:
Cash at bank and in hand
697,280
342,943
Bank overdrafts included in creditors payable within one year
(606,284)
(290,803)
BLAYSON OLEFINES LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2019
- 11 -
1
Accounting policies
Company information

Blayson Olefines Limited is a private company limited by shares incorporated in England and Wales. The registered office is Denny Industrial Estate, Pembroke Avenue, Waterbeach, Cambs, CB25 9QP.

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 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.

1.2
Going concern

Atruet 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.

 

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.

Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.

1.4
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

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:

Land and buildings Freehold/Leasehold
2% p.a. straight line
Plant and machinery
15% p.a. straight line
Fixtures, fittings & equipment
25% p.a. reducing balance
BLAYSON OLEFINES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2019
1
Accounting policies
(Continued)
- 12 -

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.

1.5
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

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

 

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

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

1.6
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of replacement cost and 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.

1.7
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

BLAYSON OLEFINES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2019
1
Accounting policies
(Continued)
- 13 -
1.8
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.

 

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

 

Financial assets and liabilities are offset, with 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.

Impairment of financial assets

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

 

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

 

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

Derecognition of financial assets

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

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

BLAYSON OLEFINES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2019
1
Accounting policies
(Continued)
- 14 -
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 though profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.

Derecognition of financial liabilities

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

1.9
Equity instruments

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

1.10
Derivatives

Derivatives are initially recognised at fair value at the date a derivative contract is entered into and are subsequently remeasured to fair value at each reporting end date. The resulting gain or loss is recognised in profit or loss immediately unless the derivative is designated and effective as a hedging instrument, in which event the timing of the recognition in profit or loss depends on the nature of the hedge relationship.

 

A derivative with a positive fair value is recognised as a financial asset, whereas a derivative with a negative fair value is recognised as a financial liability.

1.11
Taxation

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

BLAYSON OLEFINES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2019
1
Accounting policies
(Continued)
- 15 -
Current tax

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

Deferred tax

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

 

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

1.12
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.

 

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.

1.13
Retirement benefits

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

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 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 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.

BLAYSON OLEFINES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2019
1
Accounting policies
(Continued)
- 16 -
1.15
Foreign exchange

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

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.

3
Turnover and other revenue

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

2019
2018
£
£
Turnover analysed by class of business
Sales
6,636,956
6,672,705
2019
2018
£
£
Other significant revenue
Interest income
-
643
2019
2018
£
£
Turnover analysed by geographical market
United Kingdom, Europe, Asia and North and South America
6,636,956
6,672,705
BLAYSON OLEFINES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2019
- 17 -
4
Operating profit
2019
2018
Operating profit for the year is stated after charging/(crediting):
£
£
Exchange losses/(gains)
(587)
(1,909)
Fees payable to the company's auditors for the audit of the company's financial statements
8,100
8,100
Depreciation of owned tangible fixed assets
74,679
67,132
Depreciation of tangible fixed assets held under finance leases
26,052
1,111
Cost of stocks recognised as an expense
3,594,768
3,668,103
Operating lease charges
36,588
44,084
5
Employees

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

2019
2018
Number
Number
35
37

Their aggregate remuneration comprised:

2019
2018
£
£
Wages and salaries
1,108,382
1,195,701
Social security costs
98,801
89,527
Pension costs
81,841
86,027
1,289,024
1,371,255
6
Directors' remuneration
2019
2018
£
£
Remuneration for qualifying services
130,490
178,443
Company pension contributions to defined contribution schemes
10,502
12,320
140,992
190,763
7
Interest receivable and similar income
2019
2018
£
£
Interest income
Interest on bank deposits
-
643
BLAYSON OLEFINES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2019
7
Interest receivable and similar income
(Continued)
- 18 -

Investment income includes the following:

Interest on financial assets not measured at fair value through profit or loss
-
643
8
Interest payable and similar expenses
2019
2018
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
44,435
34,854
Other interest on financial liabilities
3,541
1,711
47,976
36,565
Other finance costs:
Interest on finance leases and hire purchase contracts
6,340
1,088
Other interest
470
-
54,786
37,653
9
Taxation
2019
2018
£
£
Current tax
UK corporation tax on profits for the current period
(12,500)
(8,000)
Adjustments in respect of prior periods
(4,886)
3,026
Total current tax
(17,386)
(4,974)
Deferred tax
Origination and reversal of timing differences
3,100
7,655
Total tax (credit)/charge
(14,286)
2,681
BLAYSON OLEFINES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2019
9
Taxation
(Continued)
- 19 -

The actual (credit)/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
89,159
103,853
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2018: 19.00%)
16,940
19,732
Tax effect of expenses that are not deductible in determining taxable profit
466
1,044
Tax effect of utilisation of tax losses not previously recognised
-
(7,161)
Unutilised tax losses carried forward
16,482
-
Permanent capital allowances in excess of depreciation
(33,888)
(4,491)
Research and development tax credit
(12,500)
(8,000)
Other permanent differences
-
(9,124)
Under/(over) provided in prior years
(4,886)
3,026
Deferred tax adjustments in respect of prior years
3,100
7,655
Taxation (credit)/charge for the year
(14,286)
2,681
10
Tangible fixed assets
Land and buildings Freehold/Leasehold
Plant and machinery
Fixtures, fittings & equipment
Total
£
£
£
£
Cost or valuation
At 1 October 2018
1,159,022
160,375
96,537
1,415,934
Additions
12,335
210,859
44,091
267,285
At 30 September 2019
1,171,357
371,234
140,628
1,683,219
Depreciation and impairment
At 1 October 2018
208,286
58,028
45,961
312,275
Depreciation charged in the year
49,574
27,490
23,667
100,731
At 30 September 2019
257,860
85,518
69,628
413,006
Carrying amount
At 30 September 2019
913,497
285,716
71,000
1,270,213
At 30 September 2018
950,737
102,347
50,576
1,103,660
BLAYSON OLEFINES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2019
10
Tangible fixed assets
(Continued)
- 20 -

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
£
£
Plant and machinery
151,352
-
Fixtures, fittings & equipment
46,561
12,500
197,913
12,500

Land and buildings with a carrying amount of £878,234 were revalued at 30 September 2019 by the directors. The valuation conforms to International Valuation Standards and was based on recent market transactions on arm's length terms for similar properties.

If revalued assets were stated on an historical cost basis rather than a fair value basis, the total amounts included would have been as follows:

2019
2018
£
£
Cost
987,858
975,523
Accumulated depreciation
257,861
208,287
Carrying value
729,997
767,236
11
Financial instruments
2019
2018
£
£
Carrying amount of financial assets
Debt instruments measured at amortised cost
1,307,779
1,220,636
Carrying amount of financial liabilities
Measured at amortised cost
2,814,974
2,331,303
12
Stocks
2019
2018
£
£
Raw materials and consumables
508,480
505,665
Finished goods and goods for resale
358,734
263,080
867,214
768,745
BLAYSON OLEFINES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2019
- 21 -
13
Debtors
2019
2018
Amounts falling due within one year:
£
£
Trade debtors
978,935
914,774
Corporation tax recoverable
12,500
8,000
Amounts owed by group undertakings
328,007
305,025
Other debtors
35,448
71,832
Prepayments and accrued income
128,470
226,561
1,483,360
1,526,192
14
Creditors: amounts falling due within one year
2019
2018
Notes
£
£
Bank loans and overdrafts
16
646,284
325,909
Obligations under finance leases
17
51,266
8,150
Trade creditors
888,690
1,061,217
Taxation and social security
24,423
24,408
Other creditors
841,846
794,141
Accruals and deferred income
134,685
130,338
2,587,194
2,344,163
15
Creditors: amounts falling due after more than one year
2019
2018
Notes
£
£
Bank loans and overdrafts
16
129,183
-
Obligations under finance leases
17
123,020
11,548
252,203
11,548
BLAYSON OLEFINES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2019
- 22 -
16
Loans and overdrafts
2019
2018
£
£
Bank loans
169,183
35,106
Bank overdrafts
606,284
290,803
775,467
325,909
Payable within one year
646,284
325,909
Payable after one year
129,183
-

The long-term bank loan is secured by a fixed and floating charge over the freehold land and buildings. The bank also holds a floating charge over all the assets of the company.

17
Finance lease obligations
2019
2018
Future minimum lease payments due under finance leases:
£
£
Within one year
51,266
8,150
In two to five years
123,020
11,548
174,286
19,698

Finance lease payments represent rentals payable by the company 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 three years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.

18
Provisions for liabilities
2019
2018
Notes
£
£
Deferred tax liabilities
19
78,113
75,013
BLAYSON OLEFINES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2019
- 23 -
19
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:
£
£
ACAs
21,141
18,041
Fair value adjustment of investment
56,972
56,972
78,113
75,013
2019
Movements in the year:
£
Liability at 1 October 2018
75,013
Charge to profit or loss
3,100
Liability at 30 September 2019
78,113
20
Retirement benefit schemes
2019
2018
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
81,841
86,027

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.

21
Share capital
2019
2018
£
£
Ordinary share capital
Issued and fully paid
100 Ordinary Shares of £1 each
100
100
BLAYSON OLEFINES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2019
- 24 -
22
Operating lease commitments

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
202,031
130,031
Between two and five years
542,869
387,869
744,900
517,900
23
Related party transactions
Remuneration of key management personnel

The remuneration of key management personnel is as follows.

2019
2018
£
£
Aggregate compensation
172,214
190,219
Transactions with related parties

During the year the company entered into the following transactions with related parties:

Management charges
2019
2018
£
£
Entities with control, joint control or significant influence over the company
440,000
445,000

The following amounts were outstanding at the reporting end date:

2019
2018
Amounts due from related parties
£
£
Entities with control, joint control or significant influence over the company
328,007
305,025
BLAYSON OLEFINES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2019
- 25 -
24
Ultimate controlling party

The ultimate parent company is The Blayson Group Limited, a company incorporated in England & Wales. The ultimate controlling party is R B Williams.

25
Cash generated from operations
2019
2018
£
£
Profit for the year after tax
103,445
101,172
Adjustments for:
Taxation (credited)/charged
(14,286)
2,681
Finance costs
54,786
37,653
Investment income
-
(643)
Depreciation and impairment of tangible fixed assets
100,731
68,243
Movements in working capital:
(Increase)/decrease in stocks
(98,469)
130,265
Decrease/(increase) in debtors
47,332
(173,371)
(Decrease)/increase in creditors
(120,459)
78,164
Cash generated from operations
73,080
244,164
Revaluation of PPE
(13,704)
(13,704)
Per cash flow statement page
59,376
230,460
2019-09-302018-10-01falseCCH SoftwareCCH Accounts Production 2020.100R B WilliamsK BatchelorK BatchelorD P BondG Williams07036442018-10-012019-09-300703644bus:ChiefExecutive2018-10-012019-09-300703644bus:Director32018-10-012019-09-300703644bus:Director42018-10-012019-09-300703644bus:Director52018-10-012019-09-300703644bus:Director62018-10-012019-09-300703644bus:Director12018-10-012019-09-300703644bus:Director22018-10-012019-09-300703644bus:RegisteredOffice2018-10-012019-09-3007036442019-09-3007036442017-10-012018-09-300703644core:RetainedEarningsAccumulatedLosses2017-10-012018-09-300703644core:RetainedEarningsAccumulatedLosses2018-10-012019-09-300703644core:RevaluationReserve2018-10-012019-09-300703644core:RevaluationReserve2017-10-012018-09-3007036442018-09-300703644core:LandBuildingscore:OwnedOrFreeholdAssets2019-09-300703644core:PlantMachinery2019-09-300703644core:FurnitureFittings2019-09-300703644core:LandBuildingscore:OwnedOrFreeholdAssets2018-09-300703644core:PlantMachinery2018-09-300703644core:FurnitureFittings2018-09-300703644core:Non-currentFinancialInstruments2019-09-300703644core:Non-currentFinancialInstruments2018-09-300703644core:CurrentFinancialInstrumentscore:WithinOneYear2019-09-300703644core:CurrentFinancialInstrumentscore:WithinOneYear2018-09-300703644core:CurrentFinancialInstruments2019-09-300703644core:CurrentFinancialInstruments2018-09-300703644core:ShareCapital2019-09-300703644core:ShareCapital2018-09-300703644core:RevaluationReserve2019-09-300703644core:RevaluationReserve2018-09-300703644core:RetainedEarningsAccumulatedLosses2019-09-300703644core:RetainedEarningsAccumulatedLosses2018-09-300703644core:ShareCapital2017-09-300703644core:RevaluationReserve2017-09-300703644core:RetainedEarningsAccumulatedLosses2017-09-3007036442017-09-30070364412018-10-012019-09-30070364412017-10-012018-09-3007036442018-09-300703644core:WithinOneYear2019-09-300703644core:WithinOneYear2018-09-300703644core:LandBuildingscore:OwnedOrFreeholdAssets2018-10-012019-09-300703644core:PlantMachinery2018-10-012019-09-300703644core:FurnitureFittings2018-10-012019-09-300703644core:LeasedAssets2018-10-012019-09-300703644core:LeasedAssets2017-10-012018-09-300703644core:UKTax2018-10-012019-09-300703644core:UKTax2017-10-012018-09-30070364422018-10-012019-09-30070364422017-10-012018-09-300703644core:LandBuildingscore:OwnedOrFreeholdAssets2018-09-300703644core:PlantMachinery2018-09-300703644core:FurnitureFittings2018-09-300703644core:BetweenTwoFiveYears2019-09-300703644core:BetweenTwoFiveYears2018-09-300703644core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntitycore:SaleOrPurchaseGoods2018-10-012019-09-300703644core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntitycore:SaleOrPurchaseGoods2017-10-012018-09-300703644bus:PrivateLimitedCompanyLtd2018-10-012019-09-300703644bus:FRS1022018-10-012019-09-300703644bus:Audited2018-10-012019-09-300703644bus:FullAccounts2018-10-012019-09-30xbrli:purexbrli:sharesiso4217:GBP