P.W._HALL_LIMITED - Accounts


Company Registration No. SC170917 (Scotland)
P.W. HALL LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021
P.W. HALL LIMITED
CONTENTS
Page
Company information
1
Strategic report
2 - 3
Directors' report
4
Directors' responsibilities statement
5
Independent auditor's report
6 - 8
Statement of comprehensive income
9
Balance sheet
10
Statement of changes in equity
11
Statement of cash flows
12
Notes to the financial statements
13 - 23
P.W. HALL LIMITED
COMPANY INFORMATION
- 1 -
Directors
Mr B G W Syme
Mr I R McCallum
Mr G J McCallum
Mr G R McCallum
Secretary
Mr B G W Syme
Company number
SC170917
Registered office
Woodilee Industrial Estate
Kirkintilloch
Glasgow
Scotland
G66 3UR
Auditor
Consilium Audit Limited
169 West George Street
Glasgow
Scotland
G2 2LB
Solicitors
Macdonald Henderson Limited
Standard Buildings, 4th Floor
94 Hope Street
Glasgow
Scotland
G2 6PH
P.W. HALL LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2021
- 2 -

The directors present the strategic report for the year ended 31 December 2021.

Business Review

The principal activity of the company during the year was the manufacture of colour concentrates for the plastics industry.

 

2021 overall was a challenging year with business activity improving through the year and pressure on raw material pricing. The turnover was increased to £12,063k from £9,783k in 2020 partly due to increased volume and partly due to increased prices. Raw material costs increased significantly throughout the year and these increases were passed through to the sales pricing. Pre-tax profit was increased compared to 2020 and it will be a key focus to maintain profitability and manage costs and liquidity in 2022.

 

The company regularly reviews sales volumes and the production capacity with a view to ensuring that production capacity is closely aligned with anticipated sales increases. Key developmental projects continue to have been converted to regular business and we expect these will continue to impact on the business in a positive way throughout 2022.

 

Key performance indicators

The directors use the following financial key performance indicators in the management of the business – raw material costs, sales (turnover and margins), debtors’ days outstanding, cash flow and profitability.

Principal risks and uncertainties

The company continues to reduce its impact on the environment through the effective implementation of its environmental management system. Health and safety matters are taken seriously by the company and the company has continually improved its systems to ensure continued compliance with health and safety legislation and to minimise the risk of any employees being injured.

 

Whilst the directors have determined that the company can continue to operate during the Covid 19 pandemic, they have taken all recommended precautions such as indentifying the employees who cannot continue to work due to underlying health conditions and who are to stay at home, home working for office and administration staff and strict social distancing measures for those on our premises.

 

The company considers the key risks to the business to be:

 

Raw material pricing and availability

Raw material pricing has increased significantly in 2021 and it is anticipated this will continue in 2022. These prices are being passed on to customers due to the scale of these increases and this is also likely to continue in 2022. Availability of raw materials is challeging but the company has very good relationships with key suppliers and good planning procedures that continues to ensure that supplies are maintained.

 

Price risk

The company is exposed to price risk through its transactions in U.S. Dollars and Euros. The directors monitor the exchange rate closely and where possible use these receipts to pay for goods and services in the appropriate currency and mitigate exchange rate movements. Forward contracts may also be utilised to attempt to mitigate risks.

 

Credit risk

The company has implemented policies that require appropriate credit checks on potential customers before sales are made. Additionally, credit insurance is in place for the majority of accounts.

 

Liquidity risk

The company maintains a significant cash balance to ensure sufficient funds are available for its operations. Cash flow projections indicate that the company has sufficient cash reserves for 2021 even with a very significant reduction in turnover.

 

Interest rate cash flow risk

The company has no external debt at this time minimising any interest rate risk.

P.W. HALL LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 3 -
Plans for the future

The company anticipates 2022 will be another challenging year as business activity seems likely to continue to increase but with further pressure on supply chains.Turnover should increase further due to the expected increases in volume and raw material pricing. The company is well set up to continue to trade through this period with very low borrowings, a significant cash balance, a flexible and adaptable workforce and costs closely aligned to production so the company remains viable even at significantly reduced turnover. Cash flow and profit projections suggest that no cash injections will be required but the strong balance sheet and existing assets will allow this should this be necessary.

On behalf of the board

Mr B G W Syme
Director
21 June 2022
P.W. HALL LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2021
- 4 -

The directors present their annual report and financial statements for the year ended 31 December 2021.

Principal activities

The principal activity of the company continued to be that of the manufacture of colour concentrates for the plastics industry.

Results and dividends

The results for the year are set out on page 9.

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

Directors

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

Mr B G W Syme
Mr I R McCallum
Mr G J McCallum
Mr G R McCallum
Auditor

The auditor, Consilium Audit Limited, is deemed to be reappointed under section 487(2) of the Companies Act 2006.

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.

On behalf of the board
Mr B G W Syme
Director
21 June 2022
P.W. HALL LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2021
- 5 -

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

 

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

 

  •     select suitable accounting policies and then apply them consistently;

  •     make judgements and accounting estimates that are reasonable and prudent;

  •     prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

 

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

The directors are responsible for the maintenance and integrity of the company website. Legislation in the United Kingdom governing the preparation and dissemination of financial statements may differ from legislation in other jurisdictions.

P.W. HALL LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF P.W. HALL LIMITED
- 6 -
Opinion

We have audited the financial statements of P.W. Hall Limited (the 'company') for the year ended 31 December 2021 which comprise the statement of comprehensive income, the balance sheet, the statement of changes in equity, the statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including FRS 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

  •     give a true and fair view of the state of the company's affairs as at 31 December 2021 and of its profit for the year then ended;

  •     have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and

  •     have been prepared in accordance with the requirements of the Companies Act 2006.

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

 

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

 

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

Other information

The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

 

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of our audit:

  • the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and

  • the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.

P.W. HALL LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF P.W. HALL LIMITED
- 7 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report and the directors' report.

 

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:

 

  •     adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or

  •     the financial statements are not in agreement with the accounting records and returns; or

  •     certain disclosures of remuneration specified by law are not made; or

  •     we have not received all the information and explanations we require for our audit.

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

P.W. HALL LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF P.W. HALL LIMITED
- 8 -

Irregularities, including fraud, are instances of non-compliance with relevant laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

 

Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was as follows:

 

  • We ensure that the engagement team collectively had the appropriate competence, capabilities and skills to identify or recognise non-compliance with applicable laws and regulations.

  • Through discussions with directors and management and from our knowledge of the regulatory environment relevant to the company we identify the laws and regulations applicable to the company prior to the engagement team commencing work.

  • We assess the extent of compliance with laws and regulations through making enquiries of management and inspecting relevant correspondence.

  • We review the board minutes of the company and make any necessary enquires to determine any irregularities.

  • We assess the susceptibility of the company's financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by making enquiries of management as to where they considered there was susceptibility to fraud and their knowledge of actual, suspected and alleged fraud.

  • We carry out sample tests on the company's main sales and purchases cycle and consider the impact on our assessment of irregularities.

  • To address the risk of fraud through management bias and override of controls, we tested journal entries to identify unusual transactions, we assessed whether judgements and assumptions made in determining the accounting estimates were indicative of potential bias and we investigated the rationale behind significant or unusual transactions.

 

There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of the directors and other management and the inspection of regulatory and legal correspondence.

Material misstatements that arise due to fraud can be harder to detect than those that arise from error as they may involve deliberate concealment or collusion.

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

Use of our report

This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members, as a body, for our audit work, for this report, or for the opinions we have formed.

David Holt (Senior Statutory Auditor)
For and on behalf of Consilium Audit Limited
Statutory Auditor
169 West George Street
Glasgow
Scotland
G2 2LB
Date
22 June 2022
P.W. HALL LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2021
- 9 -
2021
2020
Notes
£
£
Turnover
3
12,063,176
9,783,327
Cost of sales
(8,357,660)
(6,436,915)
Gross profit
3,705,516
3,346,412
Distribution costs
(421,036)
(323,176)
Administrative expenses
(2,379,771)
(2,902,686)
Other operating income
10,214
203,675
Operating profit
4
914,923
324,225
Interest receivable and similar income
104
977
Interest payable and similar expenses
7
(439)
-
0
Profit before taxation
914,588
325,202
Tax on profit
8
(125,802)
(23,325)
Profit for the financial year
788,786
301,877

The Statement of Comprehensive Income has been prepared on the basis that all operations are continuing operations.

P.W. HALL LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2021
31 December 2021
- 10 -
2021
2020
Notes
£
£
£
£
Fixed assets
Tangible assets
10
1,915,035
1,956,832
Current assets
Stocks
11
1,183,719
1,106,963
Debtors
12
2,345,526
1,950,241
Cash at bank and in hand
2,108,867
2,140,469
5,638,112
5,197,673
Creditors: amounts falling due within one year
13
(1,787,385)
(2,172,478)
Net current assets
3,850,727
3,025,195
Total assets less current liabilities
5,765,762
4,982,027
Provisions for liabilities
Deferred tax liability
14
146,579
151,630
(146,579)
(151,630)
Net assets
5,619,183
4,830,397
Capital and reserves
Called up share capital
16
100
100
Profit and loss reserves
5,619,083
4,830,297
Total equity
5,619,183
4,830,397
The financial statements were approved by the board of directors and authorised for issue on 21 June 2022 and are signed on its behalf by:
Mr B G W Syme
Mr G R McCallum
Director
Director
Company Registration No. SC170917
P.W. HALL LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2021
- 11 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 January 2020
100
4,728,420
4,728,520
Year ended 31 December 2020:
Profit and total comprehensive income for the year
-
301,877
301,877
Dividends
9
-
(200,000)
(200,000)
Balance at 31 December 2020
100
4,830,297
4,830,397
Year ended 31 December 2021:
Profit and total comprehensive income for the year
-
788,786
788,786
Balance at 31 December 2021
100
5,619,083
5,619,183
P.W. HALL LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2021
- 12 -
2021
2020
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
19
234,120
649,753
Interest paid
(439)
-
0
Income taxes (paid)/refunded
(2,482)
9,322
Net cash inflow from operating activities
231,199
659,075
Investing activities
Purchase of tangible fixed assets
(138,665)
(100,929)
Proceeds on disposal of tangible fixed assets
-
0
9,239
Interest received
104
977
Net cash used in investing activities
(138,561)
(90,713)
Financing activities
Dividends paid
(50,000)
(150,000)
Net cash used in financing activities
(50,000)
(150,000)
Net increase in cash and cash equivalents
42,638
418,362
Cash and cash equivalents at beginning of year
2,140,469
1,670,271
Effect of foreign exchange rates
(74,240)
51,836
Cash and cash equivalents at end of year
2,108,867
2,140,469
P.W. HALL LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021
- 13 -
1
Accounting policies
Company information

P.W. Hall Limited is a private company limited by shares incorporated in Scotland. The registered office is Woodilee Industrial Estate, Kirkintilloch, Glasgow, Scotland, G66 3UR. The company's registration number is SC170917.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Going concern

Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Turnover

Revenue 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. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised.

 

Sales of goods

Revenue from the sale of goods is recognised when all of the following conditions are satisfied.

  •     the company has transferred the significant risks and rewards of ownership to the buyer;

  •     the company retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold;

  •     the amount of revenue can be measured reliably;

  •     it is probable that the company will receive the consideration due under the transaction; and

  •     the costs incurred or to be incurred in respect of the transaction can be measured reliably.

1.4
Tangible fixed assets

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

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Freehold land and buildings
2% reducing balance
Plant and equipment
15% reducing balance
Fixtures and fittings
25% reducing balance

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

P.W. HALL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 14 -
1.5
Impairment of fixed assets

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

1.6
Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a first in, first out basis. Work inn progress and finished goods include labour and attributable overheads.

1.7
Cash and cash equivalents

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

1.8
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

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

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Other financial assets

Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.

P.W. HALL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 15 -
Impairment of financial assets

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

 

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

 

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

Derecognition of financial assets

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

Classification of financial liabilities

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

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

Other financial liabilities

Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.

 

Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.

P.W. HALL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 16 -
Derecognition of financial liabilities

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

1.9
Equity instruments

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

1.10
Taxation

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

Current tax

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

Deferred tax

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

 

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

1.11
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.12
Retirement benefits

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

 

 

 

 

 

 

P.W. HALL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 17 -
1.13
Leases

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

1.14
Government grants

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

 

Government grants relating to turnover are recognised as income over the periods when the related costs are incurred. Grants relating to an asset are recognised in income systematically over the asset's expected useful life. If part of such a grant is deferred it is recognised as deferred income rather than being deducted from the asset's carrying amount.

1.15
Foreign exchange

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

1.16

Dividends

Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting,

2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

 

In preparing the financial statements the directors have made the following judgements:

  • Determine whether leases entered into by the company as a lessee are operating or finance leases. These decisions depend on an assessment of whether the risks and rewards of ownership have been transferred from the lessor to the lessee on a lease by lease basis.

  • Determine whether there are indicators of impairment of the company's tangible assets. Factors taken into consideration in reaching such a decision include the economic viability and expected future financial performance of the asset.

  • Determine whether any bad debt provision is required via review of trade debtors, with debts provided for on a specific basis. Factors considered include customer payment history and agreed credit terms.

  • Determine whether any stock provision is required via comparison of cost and net realisable value of stock on an item by item basis.

P.W. HALL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 18 -
3
Turnover and other revenue
2021
2020
£
£
Turnover analysed by geographical market
United Kingdom
5,330,206
3,959,822
Rest of the world
6,732,970
5,823,505
12,063,176
9,783,327
2021
2020
£
£
Other significant revenue
Interest income
104
977
Grants received
10,214
203,675
4
Operating profit
2021
2020
Operating profit for the year is stated after charging/(crediting):
£
£
Exchange differences apart from those arising on financial instruments measured at fair value through profit or loss
74,240
(51,836)
Government grants
(10,214)
(203,675)
Fees payable to the company's auditor for the audit of the company's financial statements
15,000
16,000
Depreciation of owned tangible fixed assets
180,462
185,248
Operating lease charges
52,909
57,155
5
Employees

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

2021
2020
Production Staff
36
36
Administrative Staff
8
8
Laboratory Staff
7
7
Sales Staff
1
1
Total
52
52
P.W. HALL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
5
Employees
(Continued)
- 19 -

Their aggregate remuneration comprised:

2021
2020
£
£
Wages and salaries
1,779,062
2,034,977
Social security costs
180,425
219,524
Pension costs
125,957
157,937
2,085,444
2,412,438
6
Directors' remuneration
2021
2020
£
£
Directors' emoluments
234,883
731,049
Company pension contributions to defined contribution schemes
27,198
32,205
262,081
763,254

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 2 (2020 - 2).

Remuneration disclosed above include the following amounts paid to the highest paid director:
2021
2020
£
£
Remuneration for qualifying services
129,739
366,057
Company pension contributions to defined contribution schemes
-
16,275
7
Interest payable and similar expenses
2021
2020
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
439
-
0
P.W. HALL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 20 -
8
Taxation
2021
2020
£
£
Current tax
UK corporation tax on profits for the current period
132,847
4,476
Adjustments in respect of prior periods
(1,994)
(9,322)
Total current tax
130,853
(4,846)
Deferred tax
Origination and reversal of timing differences
(5,051)
28,171
Total tax charge
125,802
23,325

The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:

2021
2020
£
£
Profit before taxation
914,588
325,202
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2020: 19.00%)
173,772
61,788
Tax effect of expenses that are not deductible in determining taxable profit
891
126
Adjustments in respect of prior years
-
0
(9,322)
Depreciation on assets not qualifying for tax allowances
3,497
3,526
Deferred tax adjustments in respect of prior years
-
0
14,525
Addition deduction for R&D expenditure
(42,289)
(58,045)
Utilisation of trading losses
-
0
10,727
Excess of capital allowances over depreciation
(10,069)
-
0
Taxation charge for the year
125,802
23,325
9
Dividends
2021
2020
£
£
Final paid
-
0
150,000
Final declared but not paid
-
0
50,000
-
200,000
P.W. HALL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 21 -
10
Tangible fixed assets
Freehold land and buildings
Plant and equipment
Fixtures and fittings
Total
£
£
£
£
Cost
At 1 January 2021
1,517,339
5,024,619
607,714
7,149,672
Additions
10,788
82,250
45,627
138,665
At 31 December 2021
1,528,127
5,106,869
653,341
7,288,337
Depreciation and impairment
At 1 January 2021
442,886
4,201,800
548,154
5,192,840
Depreciation charged in the year
18,405
135,760
26,297
180,462
At 31 December 2021
461,291
4,337,560
574,451
5,373,302
Carrying amount
At 31 December 2021
1,066,836
769,309
78,890
1,915,035
At 31 December 2020
1,074,453
822,819
59,560
1,956,832
11
Stocks
2021
2020
£
£
Raw materials and consumables
717,912
772,427
Finished goods and goods for resale
465,807
334,536
1,183,719
1,106,963
12
Debtors
2021
2020
Amounts falling due within one year:
£
£
Trade debtors
2,196,266
1,785,754
Other debtors
98,632
98,416
Prepayments and accrued income
50,628
66,071
2,345,526
1,950,241
P.W. HALL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 22 -
13
Creditors: amounts falling due within one year
2021
2020
£
£
Trade creditors
1,481,574
1,704,664
Corporation tax
132,847
4,476
Other taxation and social security
49,347
46,493
Dividends payable
-
0
50,000
Accruals and deferred income
123,617
366,845
1,787,385
2,172,478
14
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:

Liabilities
Liabilities
2021
2020
Balances:
£
£
Accelerated capital allowances
148,573
151,630
Statutory database figures differ from the trial balance:
Deferred tax balances
146,579
151,630
Difference
1,994
-
2021
Movements in the year:
£
Liability at 1 January 2021
151,630
Credit to profit or loss
(5,051)
Liability at 31 December 2021
146,579
15
Pension committments

The company operates two defined contribution schemes for the benefit of the directors and employees. The assets of the schemes are held separately from those of the company in independently administered funds. The pension costs represents contributions payable by the company to the funds and amounted to £125,957 (2020: £168,068).

16
Share capital
2021
2020
2021
2020
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of 50p each
200
200
100
100
P.W. HALL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 23 -
17
Operating lease commitments
Lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:

2021
2020
£
£
Within one year
27,282
44,146
Between two and five years
28,552
54,265
55,834
98,411
18
Ultimate controlling party

The company is controlled by its shareholders. No individual shareholder has a controlling interest in the company.

19
Cash generated from operations
2021
2020
£
£
Profit for the year after tax
788,786
301,877
Adjustments for:
Taxation charged
125,802
23,325
Finance costs
439
-
0
Investment income
(104)
(977)
Depreciation and impairment of tangible fixed assets
180,462
185,248
Foreign exchange gains on cash equivalents
74,240
(51,836)
Movements in working capital:
Increase in stocks
(76,756)
(4,497)
Increase in debtors
(395,285)
(42,780)
(Decrease)/increase in creditors
(463,464)
239,393
Cash generated from operations
234,120
649,753
20
Analysis of changes in net funds
1 January 2021
Cash flows
Exchange rate movements
31 December 2021
£
£
£
£
Cash at bank and in hand
2,140,469
42,638
(74,240)
2,108,867
2021-12-312021-01-01falseCCH SoftwareCCH Accounts Production 2022.100Mr B G W SymeMr I R McCallumMr G J McCallumMr G R McCallumMr B G W SymeSC1709172021-01-012021-12-31SC170917bus:CompanySecretaryDirector12021-01-012021-12-31SC170917bus:Director22021-01-012021-12-31SC170917bus:Director32021-01-012021-12-31SC170917bus:Director42021-01-012021-12-31SC170917bus:CompanySecretary12021-01-012021-12-31SC170917bus:Director12021-01-012021-12-31SC170917bus:RegisteredOffice2021-01-012021-12-31SC170917bus:Agent12021-01-012021-12-31SC1709172021-12-31SC1709172020-01-012020-12-31SC170917core:RetainedEarningsAccumulatedLosses2020-01-012020-12-31SC170917core:RetainedEarningsAccumulatedLosses2021-01-012021-12-31SC1709172020-12-31SC170917core:LandBuildingscore:OwnedOrFreeholdAssets2021-12-31SC170917core:PlantMachinery2021-12-31SC170917core:FurnitureFittings2021-12-31SC170917core:LandBuildingscore:OwnedOrFreeholdAssets2020-12-31SC170917core:PlantMachinery2020-12-31SC170917core:FurnitureFittings2020-12-31SC170917core:CurrentFinancialInstrumentscore:WithinOneYear2021-12-31SC170917core:CurrentFinancialInstrumentscore:WithinOneYear2020-12-31SC170917core:CurrentFinancialInstruments2021-12-31SC170917core:CurrentFinancialInstruments2020-12-31SC170917core:ShareCapital2021-12-31SC170917core:ShareCapital2020-12-31SC170917core:RetainedEarningsAccumulatedLosses2021-12-31SC170917core:RetainedEarningsAccumulatedLosses2020-12-31SC170917core:ShareCapital2019-12-31SC170917core:RetainedEarningsAccumulatedLosses2019-12-31SC1709172019-12-31SC1709172020-12-31SC170917core:LandBuildingscore:OwnedOrFreeholdAssets2021-01-012021-12-31SC170917core:PlantMachinery2021-01-012021-12-31SC170917core:FurnitureFittings2021-01-012021-12-31SC170917core:UKTax2021-01-012021-12-31SC170917core:UKTax2020-01-012020-12-31SC17091712021-01-012021-12-31SC17091712020-01-012020-12-31SC17091722021-01-012021-12-31SC17091722020-01-012020-12-31SC17091732021-01-012021-12-31SC17091732020-01-012020-12-31SC17091742021-01-012021-12-31SC17091742020-01-012020-12-31SC170917core:LandBuildingscore:OwnedOrFreeholdAssets2020-12-31SC170917core:PlantMachinery2020-12-31SC170917core:FurnitureFittings2020-12-31SC170917core:WithinOneYear2021-12-31SC170917core:WithinOneYear2020-12-31SC170917core:BetweenTwoFiveYears2021-12-31SC170917core:BetweenTwoFiveYears2020-12-31SC170917bus:PrivateLimitedCompanyLtd2021-01-012021-12-31SC170917bus:FRS1022021-01-012021-12-31SC170917bus:Audited2021-01-012021-12-31SC170917bus:FullAccounts2021-01-012021-12-31xbrli:purexbrli:sharesiso4217:GBP