ACCOUNTS - Final Accounts preparation


Caseware UK (AP4) 2020.0.247 2020.0.247 2021-01-312021-01-312020-02-01The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.truefalseDesign and manufacture of high quality knitwear and socks6465true 03441080 2020-02-01 2021-01-31 03441080 2019-02-01 2020-01-31 03441080 2021-01-31 03441080 2020-01-31 03441080 c:Director6 2020-02-01 2021-01-31 03441080 d:Buildings 2020-02-01 2021-01-31 03441080 d:Buildings 2021-01-31 03441080 d:Buildings 2020-01-31 03441080 d:Buildings d:OwnedOrFreeholdAssets 2020-02-01 2021-01-31 03441080 d:PlantMachinery 2020-02-01 2021-01-31 03441080 d:PlantMachinery 2021-01-31 03441080 d:PlantMachinery 2020-01-31 03441080 d:PlantMachinery d:OwnedOrFreeholdAssets 2020-02-01 2021-01-31 03441080 d:FurnitureFittings 2020-02-01 2021-01-31 03441080 d:FurnitureFittings 2021-01-31 03441080 d:FurnitureFittings 2020-01-31 03441080 d:FurnitureFittings d:OwnedOrFreeholdAssets 2020-02-01 2021-01-31 03441080 d:OwnedOrFreeholdAssets 2020-02-01 2021-01-31 03441080 d:CurrentFinancialInstruments 2021-01-31 03441080 d:CurrentFinancialInstruments 2020-01-31 03441080 d:Non-currentFinancialInstruments 2021-01-31 03441080 d:Non-currentFinancialInstruments 2020-01-31 03441080 d:CurrentFinancialInstruments d:WithinOneYear 2021-01-31 03441080 d:CurrentFinancialInstruments d:WithinOneYear 2020-01-31 03441080 d:Non-currentFinancialInstruments d:AfterOneYear 2021-01-31 03441080 d:Non-currentFinancialInstruments d:AfterOneYear 2020-01-31 03441080 d:ShareCapital 2021-01-31 03441080 d:ShareCapital 2020-01-31 03441080 d:SharePremium 2021-01-31 03441080 d:SharePremium 2020-01-31 03441080 d:CapitalRedemptionReserve 2021-01-31 03441080 d:CapitalRedemptionReserve 2020-01-31 03441080 d:RevaluationReserve 2021-01-31 03441080 d:RevaluationReserve 2020-01-31 03441080 d:RetainedEarningsAccumulatedLosses 2021-01-31 03441080 d:RetainedEarningsAccumulatedLosses 2020-01-31 03441080 c:OrdinaryShareClass1 2020-02-01 2021-01-31 03441080 c:OrdinaryShareClass1 2021-01-31 03441080 c:OrdinaryShareClass1 2020-01-31 03441080 c:OrdinaryShareClass2 2020-02-01 2021-01-31 03441080 c:OrdinaryShareClass2 2021-01-31 03441080 c:OrdinaryShareClass2 2020-01-31 03441080 c:FRS102 2020-02-01 2021-01-31 03441080 c:Audited 2020-02-01 2021-01-31 03441080 c:FullAccounts 2020-02-01 2021-01-31 03441080 c:PrivateLimitedCompanyLtd 2020-02-01 2021-01-31 03441080 c:SmallCompaniesRegimeForAccounts 2020-02-01 2021-01-31 iso4217:GBP xbrli:shares xbrli:pure
Registered number: 03441080
















CORGI HOSIERY LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2021

 
CORGI HOSIERY LIMITED
 


CONTENTS



Page
Statement of Financial Position
 
1 - 2
Notes to the Financial Statements
 
3 - 9


 
CORGI HOSIERY LIMITED
REGISTERED NUMBER:03441080


STATEMENT OF FINANCIAL POSITION
AS AT 31 JANUARY 2021

2021
2020
Note
£
£

Fixed assets
  

Tangible fixed assets
 4 
452,505
455,697

Current assets
  

Stocks
 5 
760,680
773,547

Debtors: amounts falling due within one year
 6 
302,278
448,993

Cash at bank and in hand
  
30,227
18,066

  
1,093,185
1,240,606

Current liabilities
  

Creditors: amounts falling due within one year
 7 
(183,303)
(223,746)

Net current assets
  
 
 
909,882
 
 
1,016,860

Total assets less current liabilities
  
1,362,387
1,472,557

Creditors: amounts falling due after more than one year
 8 
(553,994)
(693,440)

Provisions for liabilities
  

Accruals and deferred income
 9 
(60,038)
(65,832)

Net assets
  
748,355
713,285


Capital and reserves
  

Called up share capital 
 10 
74,801
74,801

Share premium account
  
24,999
24,999

Non-distributable revaluation reserve
  
180,549
180,622

Capital redemption reserve
  
5,200
5,200

Profit and loss account
  
462,806
427,663

  
748,355
713,285


The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and in accordance with the provisions of FRS 102 Section 1A - small entities.

The financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime.

Page 1

 
CORGI HOSIERY LIMITED
REGISTERED NUMBER:03441080

    
STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT 31 JANUARY 2021

The Company has opted not to file the statement of comprehensive income in accordance with provisions applicable to companies subject to the small companies' regime.

The financial statements were approved and authorised for issue by the board and were signed on its behalf on 10 June 2021.



R Yentob
Director

The notes on pages 3 to 9 form part of these financial statements.

Page 2

 
CORGI HOSIERY LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2021

1.


General information

Corgi Hosiery Limited is a limited company incorporated in England and Wales, with its principal place of business and registered office address at New Road, Ammanford, Wales, SA18 3DS.
The principal activity of the Company continued to be that of the design and manufacture of high quality knitwear and socks.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Section 1A of Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The following principal accounting policies have been applied:

 
2.2

Turnover

Turnover is recognised to the extent that it is probable that the economic benefits will flow to the Company and the revenue can be reliably measured. Turnover is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.
Turnover comprises revenue recognised by the company in respect of goods supplied during the year, exclusive of Value Added Tax and trade discounts.
Turnover is recognised when goods are dispatched.

 
2.3

Going concern

The directors have considered the impact of recent worldwide events in relation to the COVID-19 pandemic and the ongoing impact on the Company's operations and are taking all necessary action to ensure that the Company continues to be able meet its running costs and liabilities as they fall due for at least 12 months from the date of their approval of these financial statements.
Based on their current assessment of the situation and available financial resources including Government support, the directors consider it appropriate to prepare the financial statements on a going concern basis.

 
2.4

Tangible fixed assets

Tangible fixed assets are stated at cost (or deemed cost) less accumulated depreciation and any accumulated impairment losses. Cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management. 

Page 3

 
CORGI HOSIERY LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2021

2.Accounting policies (continued)


2.4
Tangible fixed assets (continued)

Land and buildings are stated at deemed cost for land and buildings held at valuation at the date of transition to FRS102 less accumulated depreciation and accumulated impairment costs.
Land is not depreciated. Depreciation on other assets is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight-line method. 

Depreciation is provided on the following basis:

Freehold property
-
1-2% straight line basis
Plant and machinery
-
33% straight line basis
Fixtures and fittings
-
33% straight line basis

 
2.5

Stocks

Stocks are valued at lower of cost and net realisable value after making due allowance for obsolete and slow-moving stocks. Cost includes all direct costs and an appropriate proportion of fixed and variable overheads. 

 
2.6

Debtors

Short term debtors are measured at the transaction price.

 
2.7

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions.

 
2.8

Financial instruments

The Company only enters into basic financial instruments transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors, loans from banks and related parties.
Debt instruments (other than those wholly repayable or receivable within one year), including loans and other accounts receivable and payable, are initially measured at present value of the future cash flows and subsequently at amortised cost using the effective interest method. Debt instruments that are payable or receivable within one year, typically trade debtors and creditors, are measured, initially and subsequently, at the undiscounted amount of the cash or other consideration expected to be paid or received.

 
2.9

Creditors

Short term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

Page 4

 
CORGI HOSIERY LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2021

2.Accounting policies (continued)

 
2.10

Government grants

Grants are accounted under the accruals model as permitted by FRS 102. Grants relating to expenditure on tangible fixed assets are credited to the Statement of Comprehensive Income at the same rate as the depreciation on the assets to which the grant relates. The deferred element of grants is included in creditors as deferred income.
Grants of a revenue nature are recognised in the Statement of Comprehensive Income in the same period as the related expenditure.

 
2.11

Foreign currency translation

Functional and presentation currency

The Company's functional and presentational currency is £ Sterling.

Transactions and balances

Foreign currency transactions are translated into the functional currency using the spot exchange rates at the dates of the transactions.

At each period end foreign currency monetary items are translated using the closing rate. Non-monetary items measured at historical cost are translated using the exchange rate at the date of the transaction and non-monetary items measured at fair value are measured using the exchange rate when fair value was determined.

Foreign exchange gains and losses resulting from the settlement of transactions and from the translation at period-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in the Statement of Comprehensive Income.
Foreign exchange gains and losses that relate to borrowings and cash and cash equivalents are presented in the Statement of Comprehensive Income within 'finance income or costs'. All other foreign exchange gains and losses are presented in the Statement of Comprehensive Income within 'other operating income'.

 
2.12

Finance costs

Finance costs are charged to the Statement of Comprehensive Income over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount.

 
2.13

Dividends

Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting

Page 5

 
CORGI HOSIERY LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2021

2.Accounting policies (continued)

 
2.14

Pensions

Defined contribution pension plan

The Company contributes to a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Company pays fixed contributions into a separate entity. Once the contributions have been paid the Company has no further payment obligations.

The contributions are recognised as an expense in the Statement of Comprehensive Income when they fall due. Amounts not paid are shown in accruals as a liability in the Statement of Financial Position. The assets of the plan are held separately from the Company in independently administered funds.

 
2.15

Taxation

Tax is recognised in the Statement of Comprehensive Income, except that a change attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.
The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the Company operate and generate income. 
Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the Statement of financial position date, except that:
  - The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and
  - Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.


3.


Employees

The average monthly number of employees, including directors, during the year was 64 (2020 - 65).

Page 6

 
CORGI HOSIERY LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2021

4.


Tangible fixed assets





Freehold property
Plant and machinery
Fixtures and fittings
Total

£
£
£
£



Cost or valuation


At 1 February 2020
510,727
454,804
81,718
1,047,249


Additions
-
38,992
3,249
42,241



At 31 January 2021

510,727
493,796
84,967
1,089,490



Depreciation


At 1 February 2020
106,078
408,738
76,736
591,552


Charge for the year on owned assets
5,299
36,030
4,103
45,432



At 31 January 2021

111,377
444,768
80,839
636,984



Net book value



At 31 January 2021
399,350
49,028
4,128
452,506



At 31 January 2020
404,649
46,066
4,982
455,697

The Company applied the transitional arrangements of Section 35 of FRS102 and used a previous valuation as deemed cost for the freehold properties. The properties are being depreciated from the valuation date. As the assets are depreciated or sold an appropriate transfer is made from the other reserve to retained earnings.
Included in freehold properties is land at cost of £121,875 (2020 - £121,875) which is not depreciated


5.


Stocks

2021
2020
£
£

Stock and finished goods
760,680
773,547


Page 7

 
CORGI HOSIERY LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2021

6.


Debtors

2021
2020
£
£


Trade debtors
268,777
422,447

Other debtors
720
-

Prepayments and accrued income
32,781
26,546

302,278
448,993



7.


Creditors: Amounts falling due within one year

2021
2020
£
£

Bank overdrafts
-
16,522

Bank loans
53,635
23,972

Trade creditors
93,173
98,541

Taxation and social security
12,958
39,499

Accruals and deferred income
23,537
45,212

183,303
223,746


The Company's bank facilities are secured by a first charge on the freehold property and a debenture over the assets of the Company.


8.


Creditors: Amounts falling due after more than one year

2021
2020
£
£

Bank loans
379,284
168,102

Amounts owed to group undertakings
174,710
525,338

553,994
693,440


The Company's bank facilities are secured by a first charge on the freehold property and a debenture over the assets of the Company.
Loans from the parent company are secured by a fixed charge on the freehold property of the Company.

Page 8

 
CORGI HOSIERY LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2021

9.


Accruals and deferred income

2021
2020
£
£

Grants
60,038
65,832



10.


Share capital

2021
2020
£
£
Allotted, called up and fully paid



14,960 (2020 - 14,960) Ordinary shares of £1 each
14,960
14,960
59,841 (2020 - 59,841) Ordinary A shares of £1 each
59,841
59,841

74,801

74,801



11.


Related party transactions

During the year, the Company incurred various overhead expenses recharged at cost by its parent company, Dewhurst Dent Plc and incurred interest charges of £22,583 (2020 - £33,082) in respect of a loan from Dewhurst Dent Plc. At the Statement of Financial Position date the Company owed £174,710 (2020 - £525,338) to Dewhurst Dent Plc, included in creditors falling due after more than one year and £7,476 (2020 - £7,439) included in trade creditors falling due within one year.


12.


Controlling party

The directors regard Dewhurst Dent Plc, a company registered in England and Wales, as the ultimate parent undertaking. Copies of group financial statements are available at the company's registered office.


13.


Auditors' information

The auditors' report on the financial statements for the year ended 31 January 2021 was unqualified.

The audit report was signed on 15 June 2021 by Stephen Iseman FCA (Senior Statutory Auditor) on behalf of Sopher + Co LLP.

 
Page 9