2013 C Brewer and sons Limited XBRL Filing
2013 C Brewer and sons Limited XBRL Filing
Registered number 00
ANNUAL REPORT
AND
CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2013
CONTENTS
Page
Notice of Meeting 2
Directors and Advisers 3
Strategic Report 4-5
Directors' Report 6-8
Independent Auditors' Report to the Members of
Consolidated Profit and Loss Account 11
Consolidated Note of Historical Cost Profits and Losses 12
Consolidated Statement of Total Recognised Gains and Losses 12
Consolidated Balance Sheet 13
Company Balance Sheet 14
Consolidated Cash Flow Statement 15
Notes (forming part of the Financial Statements) 16-36
NOTICE OF MEETING
NOTICE IS HEREBY GIVEN that the eighty-eighth Annual General Meeting of the Company will be held at the South Lodge Hotel, Lower Beeding on 14 June 2014 at 11.00 am to transact the following business:
1. To receive and, if approved, to adopt the Strategic Report, Directors' Report and the audited Financial Statements of the Group and Company for the year ended 31 December 2013.
2. To declare dividends.
3. To reappoint Directors.
4. To reappoint PricewaterhouseCoopers LLP as auditors, and to authorise the Directors to fix their remuneration.
5. To transact any other business which may be properly transacted at an Annual General Meeting.
Albany House BY ORDER OF THE BOARD
123/127 Ashford Road
Eastbourne A C Shoesmith
East Sussex Company Secretary
BN21 3TR
Note: A member of the Company entitled to attend and vote at the above Meeting may appoint a proxy to attend and vote. A proxy need not be a member.
21st May 2014
DIRECTORS AND ADVISERS
DIRECTORS
COMPANY SECRETARY
INDEPENDENT AUDITORS
BANKERS
REGISTERED OFFICE
REGISTERED NUMBER
The Directors have pleasure in submitting their Annual Report, together with the audited consolidated financial statements for the year ended
STRATEGIC REPORT
Principal Activities
The Directors foresee no major change in the nature of the Company's activities.
Review of Business and Future Developments
The business continued to make satisfactory progress during the year. Several branches were opened in the year. Sales rose by 6.0% in 2013 compared to 2012 (2012: 5.0%) which the Directors regard as reasonable given the market conditions. Sales per employee were £142K an increase of 4.6% over 2012. The net deficit in the pension schemes fell by £11,679K (2012: (£4,916K)). The net assets rose to £24,940K (2012: £11,374K). The position at year end is considered by the Directors to be satisfactory. The Directors are of the opinion that future prospects remain encouraging.
Principal Risks and Uncertainties
The main risks facing the Company are the competitive environment in which the Company trades and the increasing rate of technological change, especially related to IT and the web. The Company regularly reviews competitor activity and takes action as necessary. The Company has significant pension liabilities for which plans are in hand to manage. The timing of their resolution is uncertain. The Company incorporated a subsidiary in the United States of America to handle certain administrative functions related to sales there. Cash on deposit is held at rated institutions whose status is periodically reviewed.
Key Performance Indicators
The Company measures financial performance by reference to profitability and revenue. Operating profit is set out in the consolidated profit and loss account on page 11.
Financial Risk Management
The Company's operations expose it to a variety of financial risks that include the effects of credit risk, including that with cash and deposits with financial institutions, liquidity risk and interest rate cash flow risk.
Financial Risk Management (continued)
The Company has in place a risk management programme that seeks to limit the adverse effects on the financial performance of the Company by monitoring levels of debt finance and the related finance costs. The Company does not use derivative financial instruments to manage interest rate.
Given the size of the Company, the Directors have not delegated the responsibility of monitoring financial risk management to a sub-committee of the Board. The policies set by the Board of Directors are implemented by the Company's finance department.
Credit Risk
The Company has implemented policies that require appropriate credit checks on potential customers before sales are made.
Liquidity Risk
The Company maintains appropriate debt finance that is designed to ensure that the Company has sufficient available funds for operations and planned expansions.
Interest Rate Cash Flow Risk
The Company has both interest bearing assets and interest bearing liabilities. Interest bearing assets are cash balances which earn interest at a variable rate. The deposits from Directors, shareholders and staff bear interest at both fixed and variable rates. Loans are matched to cash deposits. The Directors will revisit the appropriateness of this policy should the Company's operations change in size or nature.
BY ORDER OF THE BOARD
A C Shoesmith
Company Secretary
Albany House
123/127 Ashford Road
Eastbourne
East Sussex BN21 3TR
21st May 2014
Registered Number
203852
DIRECTORS' REPORT
Results and Dividend
The profit for the financial year is shown in the consolidated profit and loss account on page 11.
An interim dividend for 2012 of £880K was paid on ordinary shares in April 2013. The following dividends were paid in 2013.
2013 | 2012 | ||
£'000 | £'000 | ||
Interim 2012 | 880 | - | |
Second interim 2011 | - | 1,650 | |
On participating preference shares | 2 | 2 | |
On employees' shares | 5 | 5 | |
Tangible Fixed Assets
Movements in tangible fixed assets are shown in note 10 to the financial statements. The Company is a trading concern and accordingly the Directors see no advantage in incurring costs from professional advisors for the revaluation of all freehold properties and for the apportionment of such a valuation between land and buildings.
The Directors are always careful to ensure that the Company's properties are maintained in first-class order and are of the opinion that the market value of the freehold and leasehold properties is in excess of their book values.
Directors
The Directors of the Company who held office throughout the year and up to the date of signing the financial statements are listed on page 3.
The Director retiring by rotation is Mr R C Brewer who, being eligible, offers himself for re-election.
No share options are outstanding at 31 December 2013.
Creditors' Payment Policy
The Company's policy is to pay all suppliers to contracted terms. Creditors' days outstanding at 31 December 2013 are 19 days (2012: 21 days).
Charitable and Political Donations
Charitable donations during the year amounted to £210K (2012: £200K) paid to the Charities Aid Foundation. No political contributions were made during the year (2012: £nil).
Employee Involvement
The Company recognises the importance of good communications and relations with staff and uses a number of methods of keeping staff informed of performance and developments in the Company.
A regular bulletin is issued to all members of staff outlining achievements and planned future activities.
Frequent meetings are held between Head Office specialist managers and Branch managers to discuss particular aspects of operations and to decide on general policy. Branch managers are encouraged to hold Branch briefing meetings.
Shortly after engagement new members of staff attend an induction course, which gives them an initial understanding of the Company and its business and makes them aware of matters directly concerning their employment. Great importance is attached to staff training and development at all levels. An integral part of many of the training programmes is to involve staff in becoming more aware and critical of the Company's performance.
Employment of Disabled Persons
The Company recognises its obligations towards disabled people and endeavours to provide as much employment as the Company's operations demand and the abilities of the disabled persons allow.
Applications for employment from disabled people are studied with care, and if existing employees become disabled, every effort is made to find them appropriate work, and to provide training where required.
Opportunities are offered to disabled employees to develop their knowledge and skills and undertake greater responsibilities.
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 prepared the group and parent Company 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 group and the Company and of the profit or loss of the group 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; and
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 the group 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 the group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
Directors' Indemnities
As permitted by the Articles of Association, the Directors have the benefit of an indemnity which is a qualifying third party indemnity provision as defined by Section 234 of the Companies Act 2006. The indemnity was in force throughout the last financial year and is currently in force. The Company also purchased and maintained throughout the financial year Directors' and Officers' liability insurance in respect of itself and its Directors.
Statement of Disclosure of Information to Auditors
Independent Auditors
A resolution to re-appoint PricewaterhouseCoopers LLP as auditors to the Company will be proposed at the Annual General Meeting.
BY ORDER OF THE BOARD
A C Shoesmith
Company Secretary
Albany House
123/127 Ashford Road
Eastbourne
East Sussex BN21 3TR
Registered Number
203852
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF C BREWER & SONS LIMITED
Report on the financial statements
Our opinion
In our opinion the financial statements, defined below:
give a true and fair view of the state of the group's and of the parent company's affairs as at 31 December 2013 and of the group's profit and cash flows 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.
This opinion is to be read in the context of what we say in the remainder of this report.
What we have audited
The group financial statements and parent company financial statements (the "financial statements"), which are prepared by C Brewer & Sons Limited, comprise:
the consolidated and company balance sheet as at 31 December 2013;
the consolidated profit and loss account, consolidated note of historical cost profits and losses and consolidated statement of total recognised gains and losses for the year then ended;
the consolidated cash flow statement for the year then ended; and
the notes to the financial statements, which include 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 (United Kingdom Generally Accepted Accounting Practice).
In applying the financial reporting framework, the directors have made a number of subjective judgements, for example in respect of significant accounting estimates. In making such estimates, they have made assumptions and considered future events.
What an audit of financial statements involves
We conducted our audit in accordance with International Standards on Auditing (UK and Ireland) ("ISAs (UK & Ireland)"). An audit involves obtaining evidence about the amounts and disclosures in the financial statements sufficient to give reasonable assurance that the financial statements are free from material misstatement, whether caused by fraud or error. This includes an assessment of:
whether the accounting policies are appropriate to the group's and the parent company's circumstances and have been consistently applied and adequately disclosed;
the reasonableness of significant accounting estimates made by the directors; and
the overall presentation of the financial statements.
In addition, we read all the financial and non-financial information in the Annual Report and Consolidated Financial Statements to identify material inconsistencies with the audited financial statements and to identify any information that is apparently materially incorrect based on, or materially inconsistent with, the knowledge acquired by us in the course of performing the audit. If we become aware of any apparent material misstatements or inconsistencies we consider the implications for our report.
Opinion on other matter prescribed by the Companies Act 2006
In our opinion 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.
Other matters on which we are required to report by exception
Adequacy of accounting records and information and explanations received
Under the Companies Act 2006 we are required to report to you if, in our opinion:
we have not received all the information and explanations we require for our audit; or
adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or
the parent company financial statements are not in agreement with the accounting records and returns.
We have no exceptions to report arising from this responsibility.
Directors' remuneration
Under the Companies Act 2006 we are required to report to you if, in our opinion, certain disclosures of directors' remuneration specified by law are not made. We have no exceptions to report arising from this responsibility.
Responsibilities for the financial statements and the audit
Our responsibilities and those of the directors
As explained more fully in the Statement of Directors' Responsibilities set out on pages 7 and 8, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view.
Our responsibility is to audit and express an opinion on the financial statements in accordance with applicable law and ISAs (UK & Ireland). Those standards require us to comply with the Auditing Practices Board's Ethical Standards for Auditors.
This report, including the opinions, has been prepared for and only for the company's members as a body in accordance with Chapter 3 of Part 16 of the Companies Act 2006 and for no other purpose. We do not, in giving these opinions, accept or assume responsibility for any other purpose or to any other person to whom this report is shown or into whose hands it may come save where expressly agreed by our prior consent in writing.
for and on behalf of PricewaterhouseCoopers LLP
Chartered Accountants and Statutory Auditors
Gatwick
CONSOLIDATED PROFIT AND LOSS ACCOUNT FOR THE YEAR ENDED 31 DECEMBER 2013 | ||||
Note | 2013 | 2012 | ||
£'000 | £'000 | |||
Turnover | 2 | 138,985 |
| 131,676 |
Cost of sales | (126,729) | (119,817) | ||
Gross profit | 12,256 | 11,859 | ||
Administration expenses excluding pension past service costs | (3,607) | (3,614) | ||
Pension past service costs | (400) | (350) | ||
Administration expenses | (4,007) | (3,964) | ||
Other operating income | 3 | 622 | 635 | |
Operating profit | 8,871 | 8,530 | ||
Interest receivable and similar income | 6 | 100 | 90 | |
Interest payable and similar charges | 7 | (276) | (256) | |
Other finance charges | 23 | (1,980) | (736) | |
Profit on ordinary activities before taxation | 3 | 6,715 | 7,628 | |
Tax on profit on ordinary activities | 8 | (1,395) | (1,831) | |
Profit for the financial year | 20 | 5,320 | 5,797 | |
All results derive from continuing operations. |
CONSOLIDATED NOTE OF HISTORICAL COST PROFITS AND LOSSES | ||||
FOR THE YEAR ENDED 31 DECEMBER 2013 | ||||
2013 | 2012 | |||
£'000 | £'000 | |||
Reported profit on ordinary activities before taxation | 6,715 | 7,628 | ||
Historical cost profit on ordinary activities | ||||
before taxation | 6,889 | 7,628 | ||
Historical cost profit for the financial year | ||||
retained after taxation | 5,494 | 5,797 | ||
CONSOLIDATED STATEMENT OF TOTAL RECOGNISED GAINS AND LOSSES | ||||
FOR THE YEAR ENDED 31 DECEMBER 2013 | ||||
Note | 2013 | 2012 | ||
£'000 | £'000 | |||
Profit for the financial year | 5,320 | 5,797 | ||
Unrealised surplus on revaluation | ||||
of investment properties | 10 | 150 | 76 | |
Actuarial profit/(loss) on pension scheme | 23 | 12,936 | (9,694) | |
Movement on deferred tax relating to pension deficit | 8 | (3,948) | 1,753 | |
Total recognised gains/(losses) for the year | 14,458 | (2,068) |
CONSOLIDATED BALANCE SHEET AS AT 31 DECEMBER 2013 | |||||||||
Note | 2013 | 2012 | |||||||
£'000 | £'000 | ||||||||
Fixed Assets | |||||||||
Tangible assets | 10 | 23,465 |
| 22,865 | |||||
Investments | 11 | 1 | - | ||||||
23,466 | 22,865 | ||||||||
Current Assets | |||||||||
Stocks | 13 | 18,143 | 18,293 | ||||||
Debtors | 14 | 15,678 | 14,216 | ||||||
Cash at bank and in hand | 9,794 | 8,277 | |||||||
43,615 | 40,786 | ||||||||
Creditors: amounts falling due within one year | 15 | (20,817) | (20,210) | ||||||
Net Current Assets | 22,798 | 20,576 | |||||||
Total Assets less Current Liabilities | 46,264 | 43,441 | |||||||
Provisions for Liabilities | 16 | (2,454) | (1,522) | ||||||
|
| ||||||||
Net Assets excluding Pension Deficit | 43,810 | 41,919 | |||||||
Pension Liabilities | 23 | (18,866) | (30,545) | ||||||
Net Assets including Pension Deficit | 24,944 | 11,374 | |||||||
Capital and Reserves | |||||||||
Ordinary share capital | 220 | 220 | |||||||
Preferred share capital | 50 | 50 | |||||||
| |||||||||
Called up share capital | 17 | 270 | 270 | ||||||
Profit and Loss Account | 20 | 23,150 | 9,574 | ||||||
Other reserves | 20 | 1,524 | 1,530 | ||||||
Total shareholders' funds | 21 | 24,944 | 11,374 | ||||||
The financial statements on pages 11 to 36 were approved by the Board of Directors | |||||||||
on 21st May 2014 and signed on its behalf by: | |||||||||
M A BREWER | |||||||||
DIRECTOR | |||||||||
N A BREWER | |||||||||
DIRECTOR | |||||||||
COMPANY BALANCE SHEET AS AT 31 December 2013 | ||||
Note | 2013 | 2012 | ||
£'000 | £'000 | |||
Fixed Assets | ||||
Tangible assets | 10 |
| ||
Investments in subsidiaries | 11 | |||
Investments | 11 | |||
|
| |||
| ||||
Current Assets | ||||
Stocks | 13 | |||
Debtors | 14 | |||
Cash at bank and in hand | ||||
Creditors: amounts falling due within one year | 15 | ( | ( | |
|
| |||
Net Current Assets | ||||
Total Assets less Current Liabilities | ||||
Provisions for Liabilities | 16 | ( | ( | |
|
| |||
Net Assets excluding Pension Deficit | ||||
Pension Liabilities | 23 | ( | ( | |
Net Assets including Pension Deficit | ||||
Capital and Reserves | ||||
Ordinary share capital | 220 | 220 | ||
Preferred share capital | 50 | 50 | ||
| ||||
Called up share capital | 17 | |||
Profit and Loss Account | 20 | |||
Other reserves | ||||
Total shareholders' funds | ||||
The financial statements on pages 11 to 36 were approved by the Board of Directors | ||||
on | ||||
M A BREWER | ||||
DIRECTOR | ||||
N A BREWER | ||||
DIRECTOR |
CONSOLIDATED CASH FLOW STATEMENT | ||||
FOR THE YEAR ENDED 31 DECEMBER 2013 | ||||
Note | 2013 | 2012 | ||
£'000 | £'000 | |||
Net cash inflow from operating activities | 18 | 6,284 |
| 4,531 |
Returns on investments and | ||||
servicing of finance | ||||
Interest received | 100 | 90 | ||
Interest paid | (276) | (256) | ||
Non equity dividends paid | (7) | (7) | ||
|
| |||
Net cash outflow from returns on |
|
| ||
investments and servicing of finance | (183) | (173) | ||
Taxation | (1,262) | (1,211) | ||
Capital expenditure and financial | ||||
investment | ||||
Purchase of investments | (1) | - | ||
Purchase of tangible fixed assets | (3,205) | (1,987) | ||
Sale of property | 353 | 1,035 | ||
Sale of tangible fixed assets | 74 | 175 | ||
| ||||
Net cash outflow from capital | ||||
expenditure and financial investment | (2,779) | (777) | ||
Acquisitions | ||||
Purchase of businesses | - | (1,030) | ||
Net cash outflow for acquisitions | - | (1,030) | ||
Equity dividends paid to shareholders | (880) | (1,650) | ||
Net cash inflow/(outflow) before financing | 1,180 | (310) | ||
Financing | ||||
Net increase in directors' and staff deposits | 337 | 558 | ||
Increase in cash | 19 | 1,517 | 248 | |
Reconciliation to cash | ||||
Cash at 1 January | 8,277 | 8,029 | ||
Increase in cash | 1,517 | 248 | ||
Cash at 31 December | 9,794 | 8,277 |
NOTES FOR THE YEAR ENDED 31 DECEMBER 2013
1. Accounting Policies
Basis of Preparation
Basis of Consolidation
The group financial statements consolidate the financial statements of C Brewer & Sons Limited and all of its subsidiary undertakings. The results of subsidiary undertakings have been included from the date of acquisition or up to the date of disposal being the date control passes. Uniform accounting policies are followed within the group.
In accordance with Section 408 of the Companies Act 2006, C Brewer & Sons Limited is exempt from the requirement to present its own profit and loss account. The company has taken advantage of the exemption from preparing a cash flow statement under the terms of FRS1 (revised 1996).
Tangible and Intangible Fixed Assets and Depreciation
Freehold land and buildings -
Leasehold land and buildings -
Freehold investment properties -
Plant, vehicles, fittings and -
equipment, computer software
Stocks
Stocks are valued at the lower of weighted average cost and net realisable value.
Deferred Taxation
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date, where transactions or events that result in an obligation to pay more tax in the future or a right to pay less tax in the future have occurred at the balance sheet date.
NOTES FOR THE YEAR ENDED 31 DECEMBER 2013 (continued)
1. Accounting Policies (continued)
Deferred Taxation (continued)
Deferred tax is measured at the tax rates that are expected to apply in the periods in which the timing differences are expected to reverse, based on tax rates and laws that have been enacted or substantively enacted by the balance sheet date. Deferred tax is measured on an undiscounted basis.
Operating Leases
The amounts payable under operating leases are charged to the profit and loss account in the year in which they are incurred. Rent free periods or any inducement to enter into operating lease agreements are released to the profit and loss account over the period to the date on which the rent is first expected to be adjusted to the prevailing market rate.
Leasehold Properties
Provision is made in the financial statements for rent or costs of vacant leasehold properties where the Directors consider that rent will not be recovered for the foreseeable future.
Pension Costs - Defined Benefit
The Company operates two defined benefit pension schemes for some employees, the assets of which are held separately from those of the Company in independently administered funds. The Retirement Benefit Scheme was closed to new members on 1 October 2007. The Executive Scheme was closed to new members on 1 November 2009. Future accruals in both Schemes ceased from 1 November 2009. Pension assets are measured using market values at the year end. Pension liabilities are measured using the projected unit actuarial method and are discounted at the current rate of return on a high quality corporate bond of equivalent terms to the liability. The expected return on the Scheme's assets and the increase in the year in the present value of the Scheme's liabilities arising from the passage of time are included in other finance income/expense. Actuarial gains and losses are recognised in the consolidated statement of total recognised gains and losses. Since the Scheme is closed for new accruals there is no current service charge in the current/prior year.
The deficit on the schemes is recognised in full and is presented on the face of the balance sheet net of the associated deferred tax asset (see note 23).
The Company operates a Group Personal Pension Plan with the Legal & General Assurance Society Limited where employees hold individual contracts to enable them to save for a private retirement income. Both the Company and staff contribute to the Pension Plan. The Company contributions are recognised in the financial statements when incurred.
NOTES FOR THE YEAR ENDED 31 DECEMBER 2013 (continued)
1. Accounting Policies (continued)
Goodwill
Purchased goodwill is written off in the year of purchase, as the acquired businesses are immediately subsumed within the existing business.
As allowed under the transitional arrangements set out in FRS 10, goodwill previously eliminated against group reserves has not been reinstated, but will be charged to the profit and loss account on any subsequent disposal of the business to which it is related.
Lease Dilapidations
The cost of dilapidations arising at the end of leases is provided for during the life of the lease.
Fixed Asset Investments
Investments are stated at historical cost, less any impairment in value.
Turnover
Royalty Income
Royalty income is recognised in the period the income arises.
Investment Properties
Certain of the Group's properties are held for long-term investment. In accordance with SSAP 19, investment properties are revalued annually. The surplus or deficit on revaluation is transferred to the revaluation reserve unless a deficit below original cost, or its reversal, on an individual investment property is expected to be permanent, in which case it is recognised in the profit and loss account for the financial year.
Although the Companies Act 2006 would normally require the systematic annual depreciation of fixed assets, the Directors believe that the policy of not providing depreciation is necessary in order for the accounts to give a true and fair view, since the current value of investment properties, and changes to that current value, are of prime importance rather than a calculation of systematic annual depreciation. Depreciation is only one of the many factors reflected in the annual valuation, and the amount which might otherwise have been included cannot be separately identified or quantified.
Financial Instruments
NOTES FOR THE YEAR ENDED 31 DECEMBER 2013 (continued)
1. Accounting Policies (continued)
Related Party Transactions
FRS 8 'Related Party Transactions' requires disclosure of the details of material transactions between the Company and related parties.
2. Turnover
The whole of the turnover is attributable to the business of wholesale and retail decorators' and builders' merchants.
Turnover by geographical market is:
2013 | 2012 | ||
£'000 | £'000 | ||
United Kingdom | 137,391 | 130,453 | |
European Union | 947 | 774 | |
Rest of World | 647 | 449 | |
138,985 | 131,676 | ||
3. Profit on Ordinary Activities before Taxation
Profit on ordinary activities before taxation is stated after taking into account the following items:
2013 | 2013 | 2012 | 2012 | |
£'000 | £'000 | £'000 | £'000 | |
Auditors' remuneration - audit services | 54 | 52 | ||
- taxation and legal services | 18 | 6 | ||
Operating lease rentals - other than plant and machinery | 2,978 | 2,701 | ||
Depreciation of tangible fixed assets | 2,323 | 2,139 | ||
Loss/(profit) on disposal of tangible fixed assets | 4 | (88) | ||
Goodwill written off (note 12) | (40) | 432 | ||
Rent receivable | (753) | (741) | ||
Rent expenses | 166 | 130 | ||
Net rent receivable | (587) | (611) | ||
Royalty income | (35) | (24) | ||
Other operating income | (622) | (635) | ||
The profit on disposal of fixed assets calculated at historical cost is £156K. |
NOTES FOR THE YEAR ENDED 31 DECEMBER 2013 (continued)
4. Employee Information
Number | Number | ||
Average numbers employed in the year | 2013 | 2012 | |
(excluding directors but including part-time workers): | |||
Decorators' Merchants | 962 | 950 | |
Vehicle Maintenance | 15 | 18 | |
977 | 968 | ||
Cost: | £'000 | £'000 | |
Wages and salaries | 21,618 | 20,781 | |
Social security costs | 2,146 | 1,956 | |
Other pension costs | 1,362 | 1,506 | |
25,126 | 24,243 | ||
5. Directors' Emoluments
The Directors' emoluments are: | 2013 | 2012 | |
£'000 | £'000 | ||
Salaries | 2,344 | 2,315 | |
Benefits in kind | 81 | 94 | |
Aggregate emoluments | 2,425 | 2,409 | |
Social security costs | 332 | 314 | |
Other pension costs | 153 | 105 | |
2,910 | 2,828 |
The average number of Directors in service with the Company during the year was 10 (2012: 10).
Retirement benefits accruing to Directors under a defined benefit pension scheme is £nil (2012: £nil).
The aggregate emoluments of the highest paid Director amounted to £404K (2012: £418K).
Contributions to money purchase schemes for Directors are £153K (2012: £105K); highest paid Director £nil (2012: £ nil).
6. Interest Receivable and Similar Income
2013 | 2012 | ||
£'000 | £'000 | ||
Bank deposits | 100 |
| 90 |
7. Interest Payable and Similar Charges
2013 | 2012 | ||
£'000 | £'000 | ||
Staff and related party deposits | 276 |
| 256 |
NOTES FOR THE YEAR ENDED 31 DECEMBER 2013 (continued)
8. Tax on Profit on Ordinary Activities
2013 | 2012 | ||
£'000 | £'000 | ||
Current tax: | |||
UK corporation tax and other taxes | 1,303 | 1,225 | |
Adjustment in respect of previous year | (89) |
| - |
Current tax charge for the year | 1,214 | 1,225 | |
Deferred tax: | |||
Origination and reversal of timing differences | 90 | 867 | |
Adjustment in respect of previous year | - | (454) | |
Change in rate of tax | 91 | 193 | |
Tax charge on profit on ordinary activities | 1,395 | 1,831 |
Factors affecting future tax charges At the balance sheet date, the Finance Act 2014 had been substantively enacted confirming that the main UK corporation tax rate will be 21.0% from 1 April 2014 and 20.0% from 1 April 2015. Therefore, at 31 December 2013, deferred tax assets have been calculated based on a rate of 21.0% where the temporary difference is expected to reverse after 1 April 2014 but before 1 April 2015, and at 20.0%, where reversal is expected after 1 April 2015. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
NOTES FOR THE YEAR ENDED 31 DECEMBER 2013 (continued)
8. Tax on Profit on Ordinary Activities (continued)
Deferred Tax - Group and Company | ||||
A deferred tax asset is recognised within Debtors (note 14) | ||||
and comprises: | 2013 | 2012 | ||
£'000 | £'000 | |||
Capital allowances less than depreciation | ||||
Pensions back payment | ||||
Dilapidations provision | 336 | 350 | ||
Pension costs | 179 | - | ||
2013 | 2012 | |||
£'000 | £'000 | |||
At 1 January | ||||
Deferred tax credit to the profit and loss account | ||||
Effect of change in rate charged to the profit and loss account | ( | ( | ||
At 31 December |
No provision has been made for deferred tax on gains recognised on the revaluation of investment properties to their market values or on the sale of properties where potentially taxable gains have been rolled over into replacement assets. Such tax would become payable only if the property were sold without it being possible to claim rollover relief. The total amount unprovided is £650K (2012: £796K). At present, it is not envisaged that any tax will be payable in the future.
Movement in Deferred Tax relating to Pension Liability | ||||
2013 | 2012 | |||
£'000 | £'000 | |||
At 1 January | 9,124 | 8,543 | ||
(Charge)/credit in year | (3,218) | 1,346 | ||
Impact of change in rate | (1,190) | (765) | ||
At 31 December | 4,716 | 9,124 | ||
Tax on Total Recognised Gains and Losses not included in the Profit and Loss Account | ||||
2013 | 2012 | |||
£'000 | £'000 | |||
Deferred tax movement relating to pension scheme | (3,155) | 2,375 | ||
Impact of change of rate | (793) | (622) | ||
(3,948) | 1,753 |
NOTES FOR THE YEAR ENDED 31 DECEMBER 2013 (continued)
9. Dividends Paid
2013 | 2012 | ||||||
£'000 | £/Share | £'000 | £/Share | ||||
2012 Interim ordinary shares (Equity) | 880 | 4.00 | - | - | |||
2011 Second interim ordinary shares (Equity) | - | - | 1,650 | 7.50 | |||
Participating preference shares (Non-equity) | 2 | 0.10 | 2 | 0.10 | |||
Employees' shares (Non-equity) | 5 | 0.17 |
| 5 | 0.17 | ||
10. Tangible Fixed Assets
Group | |||||||
Freehold and | |||||||
Leasehold | Freehold | Plant, Vehicles, | |||||
Land and | Investment | Fittings and | Total | ||||
Buildings | Properties | Equipment, | |||||
Computer | |||||||
Software | |||||||
£'000 | £'000 | £'000 | £'000 | ||||
Cost or Valuation | |||||||
At 1 January 2013 | 18,683 | 2,640 | 21,989 | 43,312 | |||
Additions | 638 | - | 2,567 | 3,205 | |||
Surplus on revaluation | - | 150 | - | 150 | |||
Disposals | - | (375) | (769) | (1,144) | |||
At 31 December 2013 | 19,321 | 2,415 | 23,787 | 45,523 | |||
Accumulated Depreciation | |||||||
At 1 January 2013 | 4,751 | - | 15,696 | 20,447 | |||
Charge for the year | 299 | - | 2,024 | 2,323 | |||
Disposals | - | - | (712) | (712) | |||
At 31 December 2013 | 5,050 | - | 17,008 | 22,058 | |||
Net Book Amount | |||||||
At 31 December 2013 | 14,271 | 2,415 | 6,779 | 23,465 | |||
At 31 December 2012 | 13,932 | 2,640 | 6,293 | 22,865 |
NOTES FOR THE YEAR ENDED 31 DECEMBER 2013 (continued)
10. Tangible Fixed Assets (continued)
Company | |||||||
Freehold and | |||||||
Leasehold | Freehold | Plant, Vehicles, | |||||
Land and | Investment | Fittings and | Total | ||||
Buildings | Properties | Equipment, | |||||
Computer | |||||||
Software | |||||||
£'000 | £'000 | £'000 | £'000 | ||||
Cost or Valuation | |||||||
At 1 January 2013 | |||||||
Additions | |||||||
Surplus on revaluation | |||||||
Disposals | ( | ( | ( | ||||
At 31 December 2013 | |||||||
Accumulated Depreciation | |||||||
At 1 January 2013 | |||||||
Charge for the year | |||||||
Disposals | ( | ( | |||||
At 31 December 2013 | |||||||
Net Book Amount | |||||||
At 31 December 2013 | |||||||
At 31 December 2012 |
NOTES FOR THE YEAR ENDED 31 DECEMBER 2013 (continued)
10. Tangible Fixed Assets (continued)
Group and Company | |||||
2013 | |||||
Accumulated | Net Book | ||||
Land and Buildings | Cost | Depreciation | Amount | ||
£'000 | £'000 | £'000 | |||
Freehold | |||||
Long Leasehold | |||||
Short Leasehold | |||||
2012 | |||||
Accumulated | Net Book | ||||
Land and Buildings | Cost | Depreciation | Amount | ||
£'000 | £'000 | £'000 | |||
Freehold | |||||
Long Leasehold | |||||
Short Leasehold | |||||
Investment Properties | Historical | Accumulated | Net Book | ||
Cost | Depreciation | Amount | |||
£'000 | £'000 | £'000 | |||
2013 | |||||
2012 |
NOTES FOR THE YEAR ENDED 31 DECEMBER 2013 (continued)
11. Fixed Asset Investment
Company | |||
Investment in Subsidiaries | £'000 | ||
Cost | |||
At 1 January 2013 | 1,890 | ||
Additions during the year | 34 | ||
At 31 December 2013 | 1,924 | ||
Provision for diminution in value | |||
At 1 January 2013 | (224) | ||
Charge for the year | - | ||
At 31 December 2013 | (224) | ||
Net Book Amount | |||
At 31 December 2013 | |||
At 31 December 2012 | |||
All group undertakings, incorporated in the United Kingdom, are | ||||
A full list of the group undertakings is given in note 26. | ||||
Additions in the year relate to a wholly owned subsidiary set up in the United States | ||||
of America: Wallpaperdirect Inc. |
Investment in Unquoted Private Company | Group and Company | ||
2013 | |||
£'000 | |||
Additions | 1 | ||
At 31 December 2013 | |||
The Directors are of the opinion that the carrying value of the investments is supported | |||
by the net underlying assets |
12. Intangible Assets
Group | Company | ||
Goodwill | Goodwill | ||
Cost | £'000 | £'000 | |
At 1 January 2013 | 9,508 | ||
Additions | (40) | ( | |
At 31 December 2013 | 9,468 | ||
Accumulated amortisation | |||
At 1 January 2013 | 9,508 | ||
Goodwill written off | (40) | ( | |
At 31 December 2013 | 9,468 | ||
Net book value | |||
At 31 December 2013 | - | | |
At 31 December 2012 | - | | |
Goodwill arising is written off by the Group and the Company in the year of purchase | |||
as the business is subsumed in the existing business. |
NOTES FOR THE YEAR ENDED 31 DECEMBER 2013 (continued)
13. Stocks
Group and Company | |||
2013 | 2012 | ||
£'000 | £'000 | ||
Finished goods and goods for resale |
14. Debtors
Group | Company | Group | Company | ||||
2013 | 2013 | 2012 | 2012 | ||||
£'000 | £'000 | £'000 | £'000 | ||||
Trade debtors | 10,350 | 8,905 | |||||
Amounts owed by subsidiary undertakings | - | - | |||||
Other debtors | 2,294 | 2,338 | |||||
Prepayments and accrued income | 1,492 | 1,710 | |||||
Deferred tax (note 8) | 1,542 | 1,263 | |||||
15,678 | 14,216 | ||||||
All amounts except deferred tax are due within one year. |
15. Creditors: amounts falling due within one year
Group | Company | Group | Company | ||||
2013 | 2013 | 2012 | 2012 | ||||
£'000 | £'000 | £'000 | £'000 | ||||
Trade creditors | 3,667 | 4,263 | |||||
Amounts owed to subsidiary undertakings | - | - | |||||
Other creditors | 9,641 | 9,378 | |||||
Other taxation and social security | 569 | 574 | |||||
Accruals and deferred income | 5,311 | 4,431 | |||||
Deferred revenue | 1,129 | 1,129 | 1,013 | 1,013 | |||
Corporation tax | 500 | 551 | |||||
20,817 | 20,210 |
Other creditors include deposits from Directors, shareholders and staff repayable within the year amounting to £8,010K (2012: £7,675K). These deposits carry interest at varying rates up to 3.5% p.a. over Barclays Bank plc's base rate. Additionally within other creditors are pension contributions outstanding of £
NOTES FOR THE YEAR ENDED 31 DECEMBER 2013 (continued)
16. Provisions for Liabilities
Lease Dilapidations
This provision represents the estimated cost of dilapidations under operating leases. The costs are expected to be incurred over a period of 1 to 14 years.
Legal Costs - Pensions
This provision represents the estimated cost of resolving outstanding issues in the interpretation of various pension deeds.
Group and Company | |||||
Legal Costs | Lease | Total | |||
Pensions | Dilapidations | ||||
£'000 | £'000 | £'000 | |||
At 1 January 2013 | - | ||||
Charged in the year | |||||
Released in the year | - | ||||
At 31 December 2013 |
17. Called Up Share Capital
2013 and 2012 | |||||
Allotted and Fully Paid | |||||
Number | £'000 | ||||
Equity share capital consists of Ordinary shares. All other shares are non-equity.
NOTES FOR THE YEAR ENDED 31 DECEMBER 2013 (continued)
18. Reconciliation of Operating Profit to Net Cash Inflow from Operating Activities
2013 | 2012 | ||
£'000 | £'000 | ||
Operating profit | 8,871 | 8,530 | |
Pension contributions | (5,131) | (4,933) | |
Depreciation charges | 2,323 | 2,139 | |
Loss/(profit) on disposal of tangible fixed assets | 4 | (88) | |
Goodwill write off | (40) | 432 | |
Decrease/(increase) in stocks | 150 | (1,957) | |
(Increase)/decrease in debtors | (1,295) | 502 | |
Increase/(decrease) in creditors | 470 | (310) | |
Increase in provisions for liabilities and charges | 932 | 216 | |
Net cash inflow from operating activities | 6,284 | 4,531 | |
19. Reconciliation of Movement in Net Funds
At 1 January | Cash | At 31 December | ||||
2013 | Flow | 2013 | ||||
£'000 | £'000 | £'000 | ||||
Cash at bank and in hand | 8,277 | 1,517 | 9,794 | |||
Directors' and staff deposits | (7,675) | (337) | (8,012) | |||
602 | 1,180 | 1,782 |
Reconciliation of Movement in Total Shareholders' Funds and Statement of Movement on Reserves
Group | |||
2013 | 2012 | ||
£'000 | £'000 | ||
Profit for the financial year | 5,320 | 5,797 | |
Dividends | (887) | (1,657) | |
Surplus on revaluation of investment properties | 150 | 76 | |
Retained profit for the financial year | 4,583 | 4,216 | |
Actuarial gain/(loss) on pension scheme | 8,987 | (7,941) | |
13,570 | (3,725) | ||
Opening shareholders' funds | 11,374 | 15,099 | |
Closing shareholders' funds | 24,944 | 11,374 |
The cumulative amount of goodwill resulting from acquisitions which has been written off directly to reserves up to 1997 is £1,061K (2012: £1,061K).
NOTES FOR THE YEAR ENDED 31 DECEMBER 2013 (continued)
Reconciliation of Movement in Total Shareholders' Funds and Statement of Movement on Reserves (continued)
Company | |||
2013 | 2012 | ||
£'000 | £'000 | ||
Profit for the financial year | |||
Dividends | ( | ( | |
Surplus on revaluation of investment properties | |||
Retained profit for the financial year | |||
Actuarial gain/(loss) on pension scheme | ( | ||
13,566 | (3,725) | ||
Opening shareholders' funds | |||
Closing shareholders' funds |
The cumulative amount of goodwill resulting from acquisitions which has been written off directly to reserves up to 1997 is £1,061K (2012: £1,061K).
Group | ||||
Revaluation | Profit and | |||
Reserve | Loss Account | |||
£'000 | £'000 | |||
At 1 January 2013 | 1,530 | 9,574 | ||
Profit for the financial year | - | 5,320 | ||
Ordinary dividends | - | (887) | ||
Transfer on disposals | (156) | 156 | ||
Increase on revaluation of investment properties | 150 | - | ||
1,524 | 14,163 | |||
Net actuarial gain on scheme pension | - | 8,987 | ||
At 31 December 2013 | 1,524 | 23,150 |
21. Reconciliation of Shareholders' Funds
Group | |||
2013 | 2012 | ||
£'000 | £'000 | ||
Equity at 1 January | 11,324 | 15,049 | |
Non-Equity at 1 January | 50 | 50 | |
11,374 | 15,099 | ||
Equity at 31 December | 24,894 | 11,324 | |
Non-Equity at 31 December | 50 | 50 | |
24,944 | 11,374 |
Profits of the Holding Company
As permitted by Section 408 of the Companies Act 2006, the parent Company's profit and loss account has not been included in these financial statements. The profit before tax for the financial year is £
NOTES FOR THE YEAR ENDED 31 DECEMBER 2013 (continued)
22. Operating Lease Commitments
The annual commitments at 31 December 2013 for lease agreements in respect of land and buildings, are as follows:
Group and Company | |||
2013 | 2012 | ||
£'000 | £'000 | ||
Within one year | |||
Between one and five years | |||
Beyond five years | |||
The majority of leases of land and buildings are subject to periodic rent reviews. |
23. Pension Costs
The Company sponsors the C Brewer & Sons Limited Retirement Benefits Scheme and the C Brewer & Sons Limited Executive Pension Scheme ("the Schemes"), which are defined benefit arrangements. The
The contribution levels are based on a formal review by an independent professionally qualified actuary on the basis of triennial valuations on the projected unit credit method. The most recent valuations were at 31 December 2012. The main assumptions, used by the actuary, M Lane, for the Executive Scheme were that the return on assets would be 5.2%, that salaries would increase at an average of 2.9% and that pensions would increase at 3.2%/2.5%. The main assumptions used by the actuary for the Retirement Benefits Scheme were that the return on assets would be 5.5%, that wages and salaries would increase at an average of 2.9% and that pensions would increase at 3.2%/2.5%. The valuations showed that the market value of the schemes' assets was £118,583K and the value of the assets represented 85.0% for the Executive Scheme and 64.0% for the Retirement Benefits Scheme of the benefits that had accrued to members.
The Company made special contributions to the Funds of £
The Retirement Benefit Scheme took a charge over a property in Brighton in March 2012.
Assumptions
The Company operates two defined benefit schemes in the UK. A full actuarial valuation for the purposes of FRS17 was carried out at 31 December 2013 by a qualified actuary, independent of the schemes' sponsoring employer. The major assumptions used by the actuary are shown below.
Both schemes ceased accrual with effect from 1 November 2009 hence no further contributions will be paid in respect of future accrual. However contributions of £2,727K per annum and £588K per annum will continue to be paid for the Retirement Benefit Scheme and the Executive Pension Scheme respectively to clear the existing deficit.
NOTES FOR THE YEAR ENDED 31 DECEMBER 2013 (continued)
23. Pension Costs (continued)
Present values of scheme liabilities, fair value of assets and surplus/(deficit) | ||||||||
2013 | 2012 | 2011 | ||||||
£'000 | £'000 | £'000 | ||||||
Fair value of scheme assets | 132,773 | 118,583 | 105,732 | |||||
Present value of scheme liabilities | 156,355 | 158,252 | 139,904 | |||||
Deficit in the scheme | (23,582) | (39,669) | (34,172) | |||||
Liability to be recognised | (23,582) | (39,669) | (34,172) | |||||
Deferred tax | 4,716 | 9,124 | 8,543 | |||||
Net pension liability to be recognised | ( | ( | (25,629) | |||||
Reconciliation of opening and closing balances of the present value | ||||||||
of the scheme liabilities | ||||||||
2013 | 2012 | |||||||
£'000 | £'000 | |||||||
Scheme liabilities at 1 January | 158,252 | 139,904 | ||||||
Interest cost | 6,855 | 6,867 | ||||||
Actuarial (gains)/losses | (3,665) | 16,645 | ||||||
Benefits paid and death in service insurance premiums | (5,087) | (5,164) | ||||||
Scheme liabilities at 31 December | 156,355 | 158,252 | ||||||
Reconciliation of opening and closing balances of the fair value | ||||||||
of the scheme assets | ||||||||
2013 | 2012 | |||||||
£'000 | £'000 | |||||||
Fair value of scheme assets at 1 January | 118,583 | 105,732 | ||||||
Expected return on scheme assets | 4,875 | 6,131 | ||||||
Actuarial gains | 9,271 | 6,951 | ||||||
Contributions by the company | 5,131 | 4,933 | ||||||
Benefits paid and death in service insurance premiums | (5,087) | (5,164) | ||||||
Fair value of scheme assets at 31 December | 132,773 | 118,583 | ||||||
The actual return on the scheme assets in the year ended 31 December 2013 | ||||||||
was £14,146K (2012: £13,082K). |
Total expense recognised in profit and loss account | ||
2013 | 2012 | |
| £'000 | £'000 |
Interest cost | 6,855 | 6,867 |
Expected return on scheme assets | (4,875) | (6,131) |
Other finance charges | 1,980 | 736 |
Total expense recognised in profit and loss account | 1,980 | 736 |
NOTES FOR THE YEAR ENDED 31 DECEMBER 2013 (continued)
23. Pension Costs (continued)
Statement of total recognised gains and losses | ||
2013 | 2012 | |
£'000 | £'000 | |
Difference between expected and actual return on |
|
|
scheme assets: |
|
|
Amount: gain | 9,271 | 6,951 |
Experience gains and losses arising on the scheme liabilities |
|
|
Amount: gain (loss) | 965 | (2,198) |
Effects of changes in the demographic and financial |
|
|
assumptions underlying the present value of the |
|
|
scheme liabilities |
|
|
Amount: gain (loss) | 2,700 | (14,447) |
Total actuarial gains and losses |
|
|
Amount: gain (loss) | 12,936 | (9,694) |
Total amount recognised in statement of total recognised |
|
|
gains and losses |
|
|
Amount: gain (loss) | 12,936 | (9,694) |
The cumulative amount of actuarial losses recognised in the statement of total | ||
recognised gains and losses since adoption of FRS17 is (£41,976K) (2012: £55,041K) |
Assets | |||
2013 | 2012 | 2011 | |
£'000 | £'000 | £'000 | |
Equity | 60,192 | 60,633 | 77,751 |
Bonds | - | 38,990 | 24,392 |
Fixed Income | 50,996 | - | - |
Hedge Funds | 5,986 | 5,715 | - |
Other | 13,177 | 11,514 | - |
Cash | 2,173 | 1,449 | 3,270 |
AVC | 249 | 282 | 319 |
Total assets | 132,773 | 118,583 | 105,732 |
None of the fair values of the assets shown above include any of the company's own | |||
financial instruments or any property occupied by, or other assets used by, the company. |
NOTES FOR THE YEAR ENDED 31 DECEMBER 2013 (continued)
23. Pension Costs (continued)
Assumptions | |||||||
2013 | 2012 | 2011 | |||||
% per annum | % per annum | % per annum | |||||
Inflation (RPI) | 3.30% | 2.75% | 2.75% | ||||
Salary increases | 2.75% | 2.75% | 2.50% | ||||
Rate of discount | 4.60% | 4.40% | 5.00% | ||||
Allowance for pension in payment |
|
|
| ||||
increases of RPI or 3% p.a. if less, |
|
|
| ||||
subject to a minimum of 3% p.a. | 3.30% | 3.00% | 3.00% | ||||
Allowance for revaluation of deferred |
|
|
| ||||
pensions of RPI or 5% p.a. if less | 3.30% | 3.00% | 3.00% | ||||
Allowance for commutation of pension | 100% of | 100% of | 100% of | ||||
for cash at retirement | Post A Day | Post A Day | Post A Day | ||||
The mortality assumptions adopted at 31 December 2013 imply the following life expectancies: | |||||||
2013 | 2012 | ||||||
Years | Years | ||||||
Male retiring at age 65 in 2013 | 21.4 | 21.5 | |||||
Female retiring at age 65 in 2013 | 23.6 | 23.7 | |||||
Male retiring at age 65 in 2033 | 22.0 | 22.0 | |||||
Female retiring at age 65 in 2033 | 24.3 | 24.5 | |||||
Expected long term rates of return | |||||||
The long-term expected rate of return on cash is determined by reference to government | |||||||
bond yields at the balance sheet dates. The long-term expected return on bonds is | |||||||
determined by reference to UK long dated government and corporate bond yields at | |||||||
the balance sheet date. The long-term expected rate of return on equities is based on | |||||||
the rate of return on gilts with an allowance for out-performance. | |||||||
The expected long-term rates of return applicable for each period are as follows: | |||||||
2013 | 2012 | ||||||
% per annum | % per annum | ||||||
Equity | 6.20% | 6.50% | |||||
Bonds | N/A | 4.00% | |||||
Fixed Income | 4.40% | N/A | |||||
Hedge Funds | 6.20% | N/A | |||||
Other | 6.20% | N/A | |||||
Cash | 2.70% | 3.00% | |||||
AVC | 2.70% | 3.00% | |||||
Overall for scheme | 4.11% | 5.80% |
NOTES FOR THE YEAR ENDED 31 DECEMBER 2013 (continued)
23. Pension Costs (continued)
Amounts for the current and previous four years | |||||
2013 | 2012 | 2011 | 2010 | 2009 | |
£'000 | £'000 | £'000 | £'000 | £'000 | |
Fair value of scheme assets | 132,773 | 118,583 | 105,732 | 107,613 | 96,057 |
|
|
|
|
|
|
Present value of scheme liabilities | 156,355 | 158,252 | 139,904 | 125,837 | 128,440 |
|
|
|
|
|
|
Surplus (deficit) in scheme | (23,582) | (39,669) | (34,172) | (18,224) | (32,383) |
|
|
|
|
|
|
Experience adjustment on scheme assets | 9,271 | 6,951 | (9,721) | 6,510 | 10,627 |
|
|
|
|
|
|
Experience adjustment on scheme liabilities | 1,094 | (2,198) | (10,039) | (3,641) | 1,274 |
The best estimate of contributions to be paid by the Company to the scheme for the year | |||||
beginning after 31 December 2013 is £3,315K. | |||||
The Company has a Group Personal Pension Plan which provides for individual contracts | |||||
with an insurance company. The Company contribution in 2013 was £ |
24. Pension Underpayment
Included in administration expenses is a charge of £400K being the provision for the underpayment of pensions arising in 2013. The provision for the total underpayment is £2,750K (2012: £2,350K).
25. Related Party Transactions
26. Subsidiaries
The dormant subsidiaries, all of which are wholly owned and incorporated in England, are listed below.
Ordinary Shares Held £1 each | |||
1 | |||
100 | |||
6,210 | |||
100 | |||
600 | |||
NOTES FOR THE YEAR ENDED 31 DECEMBER 2013 (continued) 26. Subsidiaries (continued) | |||
5,000 | |||
100 | |||
| 15,000 | ||
| 2 | ||
| 100 | ||
| 100 | ||
100 | |||
2 | |||
40 | |||
10,000 | |||
100 | |||
5,000 | |||
4 | |||
1,136 | |||
85 | |||
5,000 | |||
1,000 | |||
30,000 | |||
100 | |||
100 | |||
100 |
27. Ultimate Parent Undertaking and Controlling Party
The Company is controlled by two trusts, namely the