2013 C Brewer and sons Limited XBRL Filing

2013 C Brewer and sons Limited XBRL Filing


falsetruePrivate Limited CompanyFYGroup consolidated and company accounts220,00020,00030,0002013-01-012013-12-31203852uk-bus:Chairman2013-01-012013-12-31203852uk-bus:Director12013-01-012013-12-31203852uk-bus:Director22013-01-012013-12-31203852uk-bus:Director42013-01-012013-12-31203852uk-bus:Director52013-01-012013-12-31203852uk-bus:Director62013-01-012013-12-31203852uk-bus:Director72013-01-012013-12-31203852uk-bus:Director82013-01-012013-12-31203852uk-bus:Director92013-01-012013-12-31203852uk-bus:Director102013-01-012013-12-31203852uk-bus:CompanySecretary2013-01-012013-12-31203852uk-bus:EntityAccountantsOrAuditors2013-01-012013-12-31203852uk-bus:EntityBankers2013-01-012013-12-31203852uk-bus:RegisteredOffice2013-01-012013-12-312038522013-01-012013-12-31203852uk-gaap:LandBuildingsuk-gaap:OwnedOrFreeholdTangibleFixedAssets2013-01-012013-12-31203852uk-gaap:LandBuildingsuk-gaap:LeasedTangibleFixedAssets2013-01-012013-12-31203852uk-gaap:InvestmentPropertiesuk-gaap:OwnedOrFreeholdTangibleFixedAssets2013-01-012013-12-31203852uk-gaap:VehiclesPlantMachinery2013-01-012013-12-31203852uk-gaap:NetGoodwill2013-01-012013-12-312038522012-12-312038522013-12-31203852uk-countries:England2013-01-012013-12-312038522012-01-012012-12-312038522011-12-31203852uk-gaap:InvestmentInSubsidiaries2013-12-31203852uk-gaap:InvestmentInSubsidiaries2012-12-31203852uk-gaap:InvestmentInOtherParticipatingInterests2013-12-31203852uk-gaap:InvestmentInOtherParticipatingInterests2012-12-31203852uk-gaap:LandBuildings2012-12-31203852uk-gaap:InvestmentPropertiesuk-gaap:OwnedOrFreeholdTangibleFixedAssets2012-12-31203852uk-gaap:VehiclesPlantMachinery2012-12-31203852uk-gaap:LandBuildings2013-01-012013-12-31203852uk-gaap:LandBuildings2013-12-31203852uk-gaap:InvestmentPropertiesuk-gaap:OwnedOrFreeholdTangibleFixedAssets2013-12-31203852uk-gaap:VehiclesPlantMachinery2013-12-31203852uk-gaap:NetGoodwill2012-12-31203852uk-gaap:NetGoodwill2013-12-31203852uk-gaap:ProvisionsForDeferredTaxation2013-12-31203852uk-gaap:ProvisionsForDeferredTaxation2012-12-31203852uk-gaap:ProvisionsForDeferredTaxation2013-01-012013-12-31203852uk-gaap:ProvisionsForDeferredTaxation2012-01-012012-12-31203852uk-gaap:InvestmentInOtherParticipatingInterestsuk-gaap:SharesUnlistedFixedAssetInvestments2013-12-31203852uk-bus:PreferenceShareClass22013-12-31203852uk-bus:Director32013-01-012013-12-31203852uk-gaap:InvestmentProperties2012-12-31203852uk-bus:OrdinaryShareClass12013-12-31203852uk-gaap:PensionScheme12013-01-012013-12-31203852uk-gaap:PensionScheme22013-01-012013-12-31203852uk-bus:EntityAccountantsOrAuditors2013-12-31203852uk-gaap:LandBuildingsuk-gaap:OwnedOrFreeholdTangibleFixedAssets2013-12-31203852uk-gaap:LandBuildingsuk-gaap:LongLeaseholdProperties2013-12-31203852uk-gaap:LandBuildingsuk-gaap:ShortLeaseholdProperties2013-12-31203852uk-gaap:LandBuildingsuk-gaap:OwnedOrFreeholdTangibleFixedAssets2012-12-31203852uk-gaap:LandBuildingsuk-gaap:LongLeaseholdProperties2012-12-31203852uk-gaap:LandBuildingsuk-gaap:ShortLeaseholdProperties2012-12-31203852uk-gaap:InvestmentProperties2013-12-31203852uk-gaap:AllSubsidiaries2013-01-012013-12-31203852uk-gaap:ProvisionsForLegalProceedings2013-01-012013-12-31203852uk-gaap:ProvisionsForDilapidations2013-01-012013-12-31203852uk-gaap:ProvisionsForLegalProceedings2013-12-31203852uk-gaap:ProvisionsForDilapidations2012-12-31203852uk-gaap:ProvisionsForDilapidations2013-12-31203852uk-bus:PreferenceShareClass12013-12-31203852uk-bus:OrdinaryShareClass12013-01-012013-12-31203852uk-bus:PreferenceShareClass12013-01-012013-12-31203852uk-bus:PreferenceShareClass22013-01-012013-12-31203852uk-bus:OrdinaryShareClass12012-12-31203852uk-bus:PreferenceShareClass12012-12-31203852uk-gaap:Subsidiary12013-01-012013-12-31203852uk-gaap:Subsidiary1uk-countries:UnitedStates2013-01-012013-12-31203852uk-lang:English2013-01-012013-12-31203852uk-curr:PoundSterling2013-01-012013-12-31203852uk-gaap:Subsidiary22013-01-012013-12-31203852uk-gaap:Subsidiary32013-01-012013-12-31203852uk-gaap:Subsidiary42013-01-012013-12-31203852uk-gaap:Subsidiary52013-01-012013-12-31203852uk-gaap:Subsidiary62013-01-012013-12-31203852uk-gaap:AllSubsidiaries2013-12-31203852uk-gaap:Subsidiary72013-01-012013-12-31203852uk-gaap:Subsidiary82013-01-012013-12-31203852uk-gaap:Subsidiary92013-01-012013-12-31203852uk-gaap:Subsidiary102013-01-012013-12-31203852uk-gaap:Subsidiary112013-01-012013-12-31203852uk-gaap:Subsidiary122013-01-012013-12-31203852uk-gaap:Subsidiary132013-01-012013-12-31203852uk-gaap:Subsidiary142013-01-012013-12-31203852uk-gaap:Subsidiary152013-01-012013-12-31203852uk-gaap:Subsidiary162013-01-012013-12-31203852uk-gaap:Subsidiary172013-01-012013-12-31203852uk-gaap:Subsidiary182013-01-012013-12-31203852uk-gaap:Subsidiary192013-01-012013-12-31203852uk-gaap:Subsidiary202013-01-012013-12-31203852uk-gaap:Subsidiary212013-01-012013-12-31203852uk-gaap:Subsidiary222013-01-012013-12-31203852uk-gaap:Subsidiary232013-01-012013-12-31203852uk-gaap:Subsidiary242013-01-012013-12-31203852uk-gaap:Subsidiary252013-01-012013-12-31203852uk-gaap:Subsidiary262013-01-012013-12-31203852uk-gaap:Subsidiary272013-01-012013-12-31203852uk-gaap:Subsidiary2uk-countries:England2013-01-012013-12-31203852uk-gaap:Subsidiary3uk-countries:England2013-01-012013-12-31203852uk-gaap:Subsidiary4uk-countries:England2013-01-012013-12-31203852uk-gaap:Subsidiary5uk-countries:England2013-01-012013-12-31203852uk-gaap:Subsidiary6uk-countries:England2013-01-012013-12-31203852uk-gaap:Subsidiary7uk-countries:England2013-01-012013-12-31203852uk-gaap:Subsidiary8uk-countries:England2013-01-012013-12-31203852uk-gaap:Subsidiary9uk-countries:England2013-01-012013-12-31203852uk-gaap:Subsidiary10uk-countries:England2013-01-012013-12-31203852uk-gaap:Subsidiary11uk-countries:England2013-01-012013-12-31203852uk-gaap:Subsidiary12uk-countries:England2013-01-012013-12-31203852uk-gaap:Subsidiary13uk-countries:England2013-01-012013-12-31203852uk-gaap:Subsidiary14uk-countries:England2013-01-012013-12-31203852uk-gaap:Subsidiary15uk-countries:England2013-01-012013-12-31203852uk-gaap:Subsidiary16uk-countries:England2013-01-012013-12-31203852uk-gaap:Subsidiary17uk-countries:England2013-01-012013-12-31203852uk-gaap:Subsidiary18uk-countries:England2013-01-012013-12-31203852uk-gaap:Subsidiary19uk-countries:England2013-01-012013-12-31203852uk-gaap:Subsidiary20uk-countries:England2013-01-012013-12-31203852uk-gaap:Subsidiary21uk-countries:England2013-01-012013-12-31203852uk-gaap:Subsidiary22uk-countries:England2013-01-012013-12-31203852uk-gaap:Subsidiary23uk-countries:Scotland2013-01-012013-12-31203852uk-gaap:Subsidiary24uk-countries:England2013-01-012013-12-31203852uk-gaap:Subsidiary25uk-countries:England2013-01-012013-12-31203852uk-gaap:Subsidiary26uk-countries:England2013-01-012013-12-31203852uk-gaap:Subsidiary27uk-countries:England2013-01-012013-12-31iso4217:GBPxbrli:sharesxbrli:pure

 

Registered number 00203852






     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 C Brewer & Sons Limited     9-10


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


M A Brewer (Chairman)               S D Brewer

R C Brewer               C T Brewer (appointed 1 July 2013)

N A Brewer               S J Adams

N M Brewer               R A E Dobbs

A R Lawfield               S R Brewer

B L Hislop               



COMPANY SECRETARY


A C Shoesmith



INDEPENDENT AUDITORS


PricewaterhouseCoopers LLP

Chartered Accountants and Statutory Auditors

The Portland Building

25 High Street

Crawley

West Sussex RH10 1BG



BANKERS


Barclays Bank plc

Retail & Wholesale Team

Level 27, 1 Churchill Place

LONDON EC3V 9EX



REGISTERED OFFICE


Albany House

123/127 Ashford Road

EASTBOURNE

East Sussex BN21 3TR



REGISTERED NUMBER


203852

The Directors have pleasure in submitting their Annual Report, together with the audited consolidated financial statements for the year ended 31 December 2013 which were approved by the Board on 21st May 2014.


STRATEGIC REPORT


Principal Activities


The principal activity of the Company and its subsidiaries (the 'group') continues to be the business of wholesale and retail decorators' and builders' merchants.


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.


The share capital of Robinson & Neal Limited was acquired on 3 February 2014 which operates 4 outlets in the northwest.


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


887


1,657


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


So far as the Directors are aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the Company's auditors are unaware, and each Director has taken all steps that he or she ought to make himself or herself aware of any relevant audit information and to establish that the Company's auditors are aware of that information.


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


21 May 2014


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.

Rosemary Shapland (Senior Statutory Auditor)

for and on behalf of PricewaterhouseCoopers LLP

Chartered Accountants and Statutory Auditors

Gatwick

21 May 2014




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


-  



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

23,457 

 

22,865 

Investments in subsidiaries

11

1,700 


1,666 

Investments

11

1 


-  



 


 

   


25,158 


24,531 

Current Assets





Stocks

13

18,143 


18,293 

Debtors

14

15,788 


14,216 

Cash at bank and in hand


9,660 


8,277 








43,591 


40,786 






Creditors: amounts falling due within one year

15

(22,489)


(21,876)



 


 






Net Current Assets


21,102 


18,910 






Total Assets less Current Liabilities


46,260 


43,441 






Provisions for Liabilities

16

(2,454)


(1,522)



 


 

Net Assets excluding Pension Deficit


43,806 


41,919 

Pension Liabilities

23

(18,866)


(30,545)

Net Assets including Pension Deficit


24,940 


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

23,146 


9,574 

Other reserves


1,524 


1,530 






Total shareholders' funds


24,940 


11,374 






The financial statements on pages 11 to 36 were approved by the Board of Directors





on 21 May 2014 and signed on its behalf by:















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


These financial statements are prepared on the going concern basis, under the historical cost convention, as modified by the revaluation of certain freehold properties held as investments, and in accordance with the Companies Act 2006 and applicable accounting standards in the United Kingdom.  The principal accounting policies, which have been applied consistently throughout the year, are set out below.


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


Tangible fixed assets, except for investment properties, are stated at historic cost, comprising the purchase price plus incidental expenses or fair value when acquired, less accumulated depreciation.


Depreciation is provided at rates calculated to write off the cost of fixed assets less estimated residual value on a straight line basis over the expected useful economic lives of the assets concerned. The annual rates used from the date of purchase are:


Freehold land and buildings          -     since 1978 1.0% of cost which, in the opinion of the Directors, is considered to be an adequate percentage for the buildings alone

Leasehold land and buildings     -     in equal annual instalments over the period of the lease

Freehold investment properties     -     no depreciation charged

Plant, vehicles, fittings and          -     at varying rates between 10.0% and 25.0% pa on cost

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)


A net deferred tax asset is recognised as recoverable and therefore recognised only when, on the basis of all available evidence, it can be regarded as more likely than not that there will be suitable taxable profits against which to recover carried forward tax losses and from which the future reversal of underlying timing differences can be deducted.


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


Turnover is recognised when goods are invoiced and despatched to customers and is stated net of returns of goods sold and exclusive of value added tax.


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


The Group's financial instruments comprise cash, trade debtors, creditors and loans.  A financial asset or a financial liability is recognised on the balance sheet when the Group becomes a party to the contractual provisions of the instrument.  The de-recognition of a financial instrument takes place when the Group no longer controls substantially all such risks and rewards of ownership that comprise the financial asset.


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 


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



(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 



Reconciliation of Current Tax Charge




The tax assessed for the year is lower (2012: lower) than the standard



rate of Corporation Tax in the United Kingdom (23.25%)





2013


2012


£'000


£'000

 Profit on ordinary activities before taxation

6,715 


7,628 

 Tax at standard rate at 23.25% (2012: 24.5%) on profit on




 ordinary activities before tax

1,561 


1,869 





 Factors affecting tax charge




 Expenses not deductible for tax purposes

66 


39 

 Capital allowances less than depreciation

93 


223 

 Adjustment in respect of previous year

(89)


-  

 Pension contributions in excess of profit and loss charge

(732)


(1,029)

 Pension underpayment

93 


86 

 Pension costs

197 


-  

 Other short term timing differences

25 


37 

 Current tax charge for the year

1,214 


1,225 


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

449 


368 

Pensions back payment

578 


545 

Dilapidations provision

336 


350 

Pension costs

179 


-  


1,542 


1,263 






2013


2012


£'000


£'000

At 1 January

1,263 


699 

Deferred tax credit to the profit and loss account

370 


627 

Effect of change in rate charged to the profit and loss account

(91)


(63)

At 31 December

1,542 


1,263 


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


887




1,657




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

18,683 


2,640 


21,989 


43,312 

Additions

638 


-  


2,557 


3,195 

Surplus on revaluation

-  


150 


-  


150 

Disposals

-  


(375)


(769)


(1,144)

At 31 December 2013

19,321 


2,415 


23,777 


45,513 









Accumulated Depreciation








At 1 January 2013

4,751 


-  


15,696 


20,447 

Charge for the year

299 


-  


2,022 


2,321 

Disposals

-  


-  


(712)


(712)

At 31 December 2013

5,050 


-  


17,006 


22,056 









Net Book Amount








At 31 December 2013

14,271 


2,415 


6,771 


23,457 









At 31 December 2012

13,932 


2,640 


6,293 


22,865 


Certain properties are classified as investment properties and are accounted for in accordance with SSAP19.  The Company's policy is to have an independent valuation every five years and the next valuation is due in 2017.  The properties have been professionally valued in 2012 made in accordance with the RICS Appraisal and Valuation Manual with the surplus or deficit being taken to the revaluation reserve. In 2013 the properties are valued by the company on the basis of external advice. The historical cost of investment properties is £1,086K (2012: £1,305K).















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

15,426 


2,747 


12,679 

Long Leasehold

1,232 


300 


932 

Short Leasehold

2,663 


2,003 


660 


19,321 


5,050 


14,271 
















2012






Accumulated


Net Book

Land and Buildings

Cost


Depreciation


Amount


£'000


£'000


£'000

Freehold

14,921 


2,596 


12,325 

Long Leasehold

1,224 


290 


934 

Short Leasehold

2,538 


1,865 


673 


18,683 


4,751 


13,932 







Investment Properties

Historical


Accumulated


Net Book


Cost


Depreciation


Amount


£'000


£'000


£'000

2013

1,086 


201 


885 

2012

1,305 


201 


1,104 

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



1,700 

At 31 December 2012



1,666 






All group undertakings, incorporated in the United Kingdom, are dormant.


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



At 31 December 2013

1 







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


6,819

Additions

(40)


(40)

At 31 December 2013

9,468


6,779





Accumulated amortisation




At 1 January 2013

9,508


6,819

Goodwill written off

(40)


(40)

At 31 December 2013

9,468


6,779





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

18,143 


18,293 


14. Debtors




Group


Company


Group


Company










2013


2013


2012


2012


£'000


£'000


£'000


£'000

Trade debtors

10,350


10,350


8,905


8,905

Amounts owed by subsidiary undertakings

-  


112


-  


-  

Other debtors

2,294


2,292


2,338


2,338

Prepayments and accrued income

1,492


1,492


1,710


1,710

Deferred tax (note 8)

1,542


1,542


1,263


1,263


15,678


15,788


14,216


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 


3,667 


4,263 


4,263 

Amounts owed to subsidiary undertakings

-  


1,700 


-  


1,666 

Other creditors

9,641 


9,641 


9,378 


9,378 

Other taxation and social security

569 


569 


574 


574 

Accruals and deferred income

5,311 


5,283 


4,431 


4,431 

Deferred revenue

1,129 


1,129 


1,013 


1,013 

Corporation tax

500 


500 


551 


551 


20,817 


22,489 


20,210 


21,876 


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 £148K for the Group Personal Pension Scheme (2012: £32K).








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

-  


1,522 


1,522 

Charged in the year

850


72 


922 

Released in the year

-  


10 


10 

At 31 December 2013

850 


1,604 


2,454 


17.      Called Up Share Capital     


                                            2013 and 2012




Allotted and

Fully Paid







Number


£'000

Ordinary shares of £1 each




220,000

220

Participating preference shares of £1 each




20,000

20

Employees' shares of £1 each




30,000

30






270


The participating preference shares are subject to a maximum dividend of 12.0%.  On winding up, the participating preference shares rank together with the Employees' shares in priority immediately before the Ordinary shares. The participating Preference shares are entitled to vote at meetings of the Company.  The participating Preference shares are not redeemable.


The Employees' shares are subject to a maximum dividend of 17.0%.  The Employees' shares rank together with the Preference shares in priority immediately before the Ordinary shares.  Employees' shares do not carry the right either to attend or vote at meetings of the Company.


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


(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 


  1. 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)


  1. Reconciliation of Movement in Total Shareholders' Funds and Statement of Movement on Reserves (continued)


Company


2013


2012


£'000


£'000





Profit for the financial year

5,316 


5,797 

Dividends

(887)


(1,657)

Surplus on revaluation of investment properties

150 


76 

Retained profit for the financial year

4,579 


4,216 

Actuarial gain/(loss) on pension scheme

8,987 


(7,941)


13,566 


(3,725)





Opening shareholders' funds

11,374 


15,099 

Closing shareholders' funds

24,940 


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).



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 £6,708K (2012 profit: £7,628K) and profit after tax £5,313K (2012: £5,797K).

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

372 


421 

Between one and five years

1,015 


964 

Beyond five years

1,528 


1,408 


2,915 


2,793 





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 C Brewer & Sons Limited Retirement Benefits Scheme was closed to new members on 1 October 2007. The C Brewer & Sons Limited Executive Pension Scheme was closed to new members on 1 November 2009.  Both schemes were closed to new accruals from 1 November 2009.  The last full actuarial valuations of these Schemes were carried out by an independent, qualified actuary as at 31 December 2012.

 

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 £5,131K (2012: £4,933K) over the last year as part of the deficit recovery plan.


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

(18,866)

(30,545)

(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 £1,691K (2012: £1,611K).


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


Directors and their families deposit funds with the Company amounting to £7,693K (2012: £7,403K).  These deposits carry interest at varying rates up to 3.5% pa over Barclays Bank plc's base rate.


Directors are entitled to purchase goods from the Company on staff terms.


26. Subsidiaries


Trading subsidiary Wallpaperdirect Inc is 100% owned and incorporated in the State of Delaware, USA.


The dormant subsidiaries, all of which are wholly owned and incorporated in England, are listed below.


Ordinary Shares Held

£1 each

ABX Coatings Limited

1

A J Paints Limited

100

Bacon Brothers (Nuneaton) Limited

6,210

BG Trade Paints Limited

100

Bow Décor Limited

600

NOTES FOR THE YEAR ENDED 31 DECEMBER 2013 (continued)


26. Subsidiaries (continued)


Cane Adam Limited

5,000

Collings Paints Limited

100

 Colour Consultant Service Limited

15,000

 Days Colour Centre Limited

2

 Decorate Now Limited

100

 Decorators Warehouse Limited

100

designerpaint limited

100

D G Read Limited

2

G I Sykes Trade Paint Services

40

Hurst Paints and Wallcoverings Limited

10,000

M & S Discount Building Supplies Limited

100

E Milner (Oxford) Limited

5,000

Peter Townend (Paints) Limited

4

Rainbow Paints (East Anglia) Limited

1,136

Roger Hickman Limited

85

Scotts Decorators Merchants Limited

5,000

Spraystore Limited

1,000

Stuart Decorating Supplies Limited

30,000

TradiPaints Limited

100

Wallpaperdirect Limited

100

Wilson Meade Holdings Limited

100


 27. Ultimate Parent Undertaking and Controlling Party


The Company is controlled by two trusts, namely the G K Brewer Settlement and J P Brewer Settlement.