CLF Packaging Limited - Period Ending 2020-04-30

CLF Packaging Limited - Period Ending 2020-04-30


CLF Packaging Limited 01192635 false 2019-05-01 2020-04-30 2020-04-30 The principal activity of the company is the supply of packaging materials Digita Accounts Production Advanced 6.26.9041.0 true false false false false 01192635 2019-05-01 2020-04-30 01192635 2020-04-30 01192635 core:AcceleratedTaxDepreciationDeferredTax 2020-04-30 01192635 core:CapitalRedemptionReserve 2020-04-30 01192635 core:OtherMiscellaneousReserve 2020-04-30 01192635 core:OtherReservesSubtotal 2020-04-30 01192635 core:RetainedEarningsAccumulatedLosses 2020-04-30 01192635 core:ShareCapital 2020-04-30 01192635 core:SharePremium 2020-04-30 01192635 core:CurrentFinancialInstruments 2020-04-30 01192635 core:CurrentFinancialInstruments core:WithinOneYear 2020-04-30 01192635 core:Non-currentFinancialInstruments core:AfterOneYear 2020-04-30 01192635 core:FurnitureFittingsToolsEquipment 2020-04-30 01192635 core:MotorVehicles 2020-04-30 01192635 core:OtherPropertyPlantEquipment 2020-04-30 01192635 core:DeferredTaxation 2020-04-30 01192635 core:OtherRelatedParties 2020-04-30 01192635 bus:SmallEntities 2019-05-01 2020-04-30 01192635 bus:AuditExemptWithAccountantsReport 2019-05-01 2020-04-30 01192635 bus:FullAccounts 2019-05-01 2020-04-30 01192635 bus:SmallCompaniesRegimeForAccounts 2019-05-01 2020-04-30 01192635 bus:RegisteredOffice 2019-05-01 2020-04-30 01192635 bus:CompanySecretaryDirector1 2019-05-01 2020-04-30 01192635 bus:Director1 2019-05-01 2020-04-30 01192635 bus:Director2 2019-05-01 2020-04-30 01192635 bus:Director3 2019-05-01 2020-04-30 01192635 bus:Director7 2019-05-01 2020-04-30 01192635 bus:PrivateLimitedCompanyLtd 2019-05-01 2020-04-30 01192635 bus:Agent1 2019-05-01 2020-04-30 01192635 core:CapitalRedemptionReserve 2019-05-01 2020-04-30 01192635 core:OtherMiscellaneousReserve 2019-05-01 2020-04-30 01192635 core:RetainedEarningsAccumulatedLosses 2019-05-01 2020-04-30 01192635 core:ShareCapital 2019-05-01 2020-04-30 01192635 core:SharePremium 2019-05-01 2020-04-30 01192635 core:CommercialMotorVehicles 2019-05-01 2020-04-30 01192635 core:FurnitureFittingsToolsEquipment 2019-05-01 2020-04-30 01192635 core:MotorVehicles 2019-05-01 2020-04-30 01192635 core:OtherPropertyPlantEquipment 2019-05-01 2020-04-30 01192635 core:PlantMachinery 2019-05-01 2020-04-30 01192635 core:DeferredTaxation 2019-05-01 2020-04-30 01192635 core:OtherRelatedParties 2019-05-01 2020-04-30 01192635 core:Subsidiary1 2019-05-01 2020-04-30 01192635 core:Subsidiary2 2019-05-01 2020-04-30 01192635 core:UKTax 2019-05-01 2020-04-30 01192635 1 2019-05-01 2020-04-30 01192635 countries:AllCountries 2019-05-01 2020-04-30 01192635 2019-04-30 01192635 core:CapitalRedemptionReserve 2019-04-30 01192635 core:OtherMiscellaneousReserve 2019-04-30 01192635 core:RetainedEarningsAccumulatedLosses 2019-04-30 01192635 core:ShareCapital 2019-04-30 01192635 core:SharePremium 2019-04-30 01192635 core:CostValuation 2019-04-30 01192635 core:FurnitureFittingsToolsEquipment 2019-04-30 01192635 core:MotorVehicles 2019-04-30 01192635 core:OtherPropertyPlantEquipment 2019-04-30 01192635 core:DeferredTaxation 2019-04-30 01192635 core:OtherRelatedParties 2019-04-30 01192635 2018-05-01 2019-04-30 01192635 2019-04-30 01192635 core:AcceleratedTaxDepreciationDeferredTax 2019-04-30 01192635 core:CurrentFinancialInstruments 2019-04-30 01192635 core:CurrentFinancialInstruments core:WithinOneYear 2019-04-30 01192635 core:Non-currentFinancialInstruments core:AfterOneYear 2019-04-30 01192635 core:FurnitureFittingsToolsEquipment 2019-04-30 01192635 core:MotorVehicles 2019-04-30 01192635 core:OtherPropertyPlantEquipment 2019-04-30 01192635 core:Subsidiary1 2018-05-01 2019-04-30 01192635 core:Subsidiary2 2018-05-01 2019-04-30 01192635 core:UKTax 2018-05-01 2019-04-30 iso4217:GBP xbrli:pure

Registrar

Registration number: 01192635

CLF Packaging Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 30 April 2020

 

CLF Packaging Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Statement of Changes in Equity

4

Notes to the Financial Statements

5 to 11

 

CLF Packaging Limited

Company Information

Directors

R G Cairns

D J George

J Jolley

R J Lyon

A M Boulter

Company secretary

R J Lyon

Registered office

Orchard House
Heath Road
Warboys
Huntingdon
Cambridgeshire
PE28 2UW

Solicitors

Thomson Webb & Corfield
16 Union Road
Cambridge
CB2 1HE

Bankers

Barclays Bank Plc
Huntingdon
Market Hill
Huntingdon
Cambridgeshire
PE29 3AE

Accountants

Lambert Chapman LLP
Chartered Accountants
3 Warners Mill
Silks Way
Braintree
Essex
CM7 3GB

 

CLF Packaging Limited

(Registration number: 01192635)
Balance Sheet as at 30 April 2020

Note

2020
£

2019
£

Fixed assets

 

Tangible assets

5

54,322

59,165

Investment property

6

275,000

275,000

Investments

7

512,309

512,309

 

841,631

846,474

Current assets

 

Stocks

8

448,083

458,186

Debtors

9

1,267,720

1,463,007

Cash at bank and in hand

 

121,216

80,930

 

1,837,019

2,002,123

Creditors: Amounts falling due within one year

10

(1,816,381)

(2,036,809)

Net current assets/(liabilities)

 

20,638

(34,686)

Total assets less current liabilities

 

862,269

811,788

Creditors: Amounts falling due after more than one year

10

(12,778)

(15,852)

Provisions for liabilities

(10,321)

(11,241)

Net assets

 

839,170

784,695

Capital and reserves

 

Called up share capital

98,250

98,250

Share premium reserve

240,290

240,290

Capital redemption reserve

6,750

6,750

Other reserves

127,274

127,274

Profit and loss account

366,606

312,131

Total equity

 

839,170

784,695

 

CLF Packaging Limited

(Registration number: 01192635)
Balance Sheet as at 30 April 2020

For the financial year ending 30 April 2020 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime and the option not to file the Profit and Loss Account has been taken.

Approved and authorised by the Board on 23 September 2020 and signed on its behalf by:
 




J Jolley

Director




R J Lyon

Company secretary and director

 

CLF Packaging Limited

Statement of Changes in Equity for the Year Ended 30 April 2020

Share capital
£

Share premium
£

Capital redemption reserve
£

Non-distributable reserve
£

Profit and loss account
£

Total
£

At 1 May 2019

98,250

240,290

6,750

127,274

312,131

784,695

Profit for the year

-

-

-

-

167,575

167,575

Total comprehensive income

-

-

-

-

167,575

167,575

Dividends

-

-

-

-

(113,100)

(113,100)

At 30 April 2020

98,250

240,290

6,750

127,274

366,606

839,170


 


 

 

CLF Packaging Limited

Notes to the Financial Statements for the Year Ended 30 April 2020

1

General information

The company is a private company limited by share capital, incorporated in England & Wales.

The address of its registered office is: Orchard House, Heath Road, Warboys, Huntingdon, Cambridgeshire, PE28 2UW.

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006.

Basis of preparation

These financial statements have been prepared using the historical cost convention.

These financial statements are presented in Sterling (£), which is the company's functional currency.

Group accounts not prepared

The company is part of a small group. The company has taken advantage of the exemption provided by Section 399 of the Companies Act 2006 and has not prepared group accounts..

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the supply of packaging materials in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue on an accruals basis.

Tax

The tax expense for the period comprises current and deferred tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

Deferred income tax is recognised on temporary differences arising between the tax bases of assets and liabilities and their carrying amounts in the financial statements and on unused tax losses or tax credits in the company. Deferred income tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.

Tangible assets

Tangible assets are stated in the statement of financial position at cost, less any subsequent accumulated depreciation.

Depreciation

Depreciation is charged so as to write off the cost or valuation of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Plant and machinery etc.

25% Straight Line Method

Motor vehicles

20% Straight Line Method (after residual value)

 

CLF Packaging Limited

Notes to the Financial Statements for the Year Ended 30 April 2020

Investment property

Investment property is shown at fair value which the directors consider to be market value. Any aggregate surplus or deficit arising from historical cost to the most recent valuation is transferred to an undistributable profit and loss reserve.

Investments

Fixed asset investments held by the company are included in the balance sheet at the cost of acquisition including associated costs. The investments are subsequently measured at cost less any provision for impairment.

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits.

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at cost less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Stocks

Stocks are stated at the lower of cost and net realisable value. Cost represents the expenditure incurred in bringing each product to its present location and condition.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the Profit and Loss Account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

Assets held for use in operating leases are included within investment property at market value.

Rental income from operating leases is recognised on a straight line basis over the term of the lease.

Share capital

Ordinary shares are classified as equity.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

 

CLF Packaging Limited

Notes to the Financial Statements for the Year Ended 30 April 2020

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 19 (2018- 20).

4

Taxation

Tax charged/(credited) in the income statement

2020
 £

2019
 £

Current taxation

UK corporation tax

49,601

26,479

Deferred taxation

Arising from origination and reversal of timing differences

(921)

3,500

Tax expense in the income statement

48,680

29,979

Deferred tax

Deferred tax assets and liabilities

Deferred tax
£

Total
£

At 1 May 2019

11,241

11,241

Provisions used

(920)

(920)

At 30 April 2020

10,321

10,321

2020

Liability
£

Accelerated capital allowances

10,321

   

2019

Liability
£

Accelerated capital allowances

11,241

   
 

CLF Packaging Limited

Notes to the Financial Statements for the Year Ended 30 April 2020

5

Tangible assets

Office equipment
 £

Motor vehicles
 £

Plant & machinery
£

Total
£

Cost or valuation

At 1 May 2019

224,028

21,951

7,393

253,372

Additions

16,476

-

250

16,726

Disposals

(3,823)

-

(2,393)

(6,216)

At 30 April 2020

236,681

21,951

5,250

263,882

Depreciation

At 1 May 2019

184,222

2,592

7,393

194,207

Charge for the year

18,922

2,592

55

21,569

Eliminated on disposal

(3,823)

-

(2,393)

(6,216)

At 30 April 2020

199,321

5,184

5,055

209,560

Carrying amount

At 30 April 2020

37,360

16,767

195

54,322

At 30 April 2019

39,806

19,359

-

59,165

6

Investment properties

2020
£

At 1 May 2019

275,000

At 30 April 2020

275,000

The investment property was valued on 17 October 2018 by an independent valuer. The property valuation was in the sum of £275,000. The valuer held a MRICS qualification. The directors have carried out their own valuation of the property at the balance sheet date and are of the opinion that the value has not materially moved in the intervening period and is fairly stated at £275,000.

7

Investments

2020
£

2019
£

Investments in subsidiaries

512,309

512,309

Subsidiaries

£

Cost or valuation

At 1 May 2019

512,309

Provision

Carrying amount

At 30 April 2020

512,309

At 30 April 2019

512,309

 

CLF Packaging Limited

Notes to the Financial Statements for the Year Ended 30 April 2020

Details of undertakings

Details of the investments (including principal place of business of unincorporated entities) in which the company holds 20% or more of the nominal value of any class of share capital are as follows:

Undertaking

Holding

Proportion of voting rights and shares held

     

2020

2019

Subsidiary undertakings

Boxwise Limited

Incorporated in England

Ordinary

100%

100%

         

CLF Manufacturing Limited

Incorporated in England

Ordinary

100%

100%

         

Subsidiary undertakings

Boxwise Limited

The principal activity of Boxwise Limited is Merchanting and agency for packaging supplies.

CLF Manufacturing Limited

The principal activity of CLF Manufacturing Limited is letting property.

8

Stocks

2020
£

2019
£

Stocks

448,083

458,186

9

Debtors

2020
£

2019
£

Trade debtors

866,717

980,868

Amounts owed by group undertakings

277,364

312,097

Other debtors

-

4,619

Prepayments and accrued income

123,639

165,423

Total current trade and other debtors

1,267,720

1,463,007

Whilst amounts owed by group undertakings are due on demand they are unlikely to be received within one year.

 

CLF Packaging Limited

Notes to the Financial Statements for the Year Ended 30 April 2020

10

Creditors

Creditors: amounts falling due within one year

Note

2020
 £

2019
 £

Due within one year

 

Loans and borrowing

3,074

2,935

Trade creditors

 

783,480

940,382

Amounts owed to group undertakings

 

103,072

281,460

Social security and other taxes

 

63,479

58,097

Directors loan

 

-

303

Other creditors

 

666,373

573,907

Corporation tax

 

49,601

26,479

Accruals and deferred income

 

147,302

153,246

Due within one year

 

1,816,381

2,036,809

Due after one year

 

Loans and borrowings

12,778

15,852

Whilst amounts owed to group undertakings are due on demand they are unlikely to be paid within one year.

Creditors: amounts falling due after more than one year

Note

2020
£

2019
£

Due after one year

 

Loans and borrowings

12,778

15,852

11

Financial commitments, guarantees and contingencies

Amounts not provided for in the balance sheet

The total amount of financial commitments not included in the balance sheet is £282,215 (2019- £364,255). The financial commitments are in respect of non-cancellable operating leases.

 

CLF Packaging Limited

Notes to the Financial Statements for the Year Ended 30 April 2020

12

Related party transactions

Summary of transactions with other related parties


Group Companies

 

Loans to related parties

2020

Other related parties
£

Total
£

At start of period

312,097

312,097

Advanced

16,324

16,324

Repaid

(21,057)

(21,057)

Impairment

(30,000)

(30,000)

At end of period

277,364

277,364

Loans from related parties

2020

Other related parties
£

Total
£

At start of period

281,460

281,460

Advanced

195,600

195,600

Repaid

(373,988)

(373,988)

At end of period

103,072

103,072

13

Parent and ultimate parent undertaking

The company's immediate parent is CLF Limited, incorporated in England.