CLF Packaging Limited - Period Ending 2022-04-30

CLF Packaging Limited - Period Ending 2022-04-30


CLF Packaging Limited 01192635 false 2021-05-01 2022-04-30 2022-04-30 The principal activity of the company is the supply of packaging materials Digita Accounts Production Advanced 6.30.9574.0 true false false false false 01192635 2021-05-01 2022-04-30 01192635 2022-04-30 01192635 bus:OrdinaryShareClass1 2022-04-30 01192635 core:CurrentFinancialInstruments 2022-04-30 01192635 core:CurrentFinancialInstruments core:WithinOneYear 2022-04-30 01192635 core:Non-currentFinancialInstruments core:AfterOneYear 2022-04-30 01192635 core:FurnitureFittingsToolsEquipment 2022-04-30 01192635 core:LandBuildings 2022-04-30 01192635 core:MotorVehicles 2022-04-30 01192635 core:OtherPropertyPlantEquipment 2022-04-30 01192635 core:OtherRelatedParties 2022-04-30 01192635 bus:SmallEntities 2021-05-01 2022-04-30 01192635 bus:AuditExemptWithAccountantsReport 2021-05-01 2022-04-30 01192635 bus:FullAccounts 2021-05-01 2022-04-30 01192635 bus:SmallCompaniesRegimeForAccounts 2021-05-01 2022-04-30 01192635 bus:RegisteredOffice 2021-05-01 2022-04-30 01192635 bus:CompanySecretaryDirector1 2021-05-01 2022-04-30 01192635 bus:Director1 2021-05-01 2022-04-30 01192635 bus:Director2 2021-05-01 2022-04-30 01192635 bus:Director3 2021-05-01 2022-04-30 01192635 bus:Director7 2021-05-01 2022-04-30 01192635 bus:OrdinaryShareClass1 2021-05-01 2022-04-30 01192635 bus:PrivateLimitedCompanyLtd 2021-05-01 2022-04-30 01192635 bus:Agent1 2021-05-01 2022-04-30 01192635 core:CommercialMotorVehicles 2021-05-01 2022-04-30 01192635 core:FurnitureFittingsToolsEquipment 2021-05-01 2022-04-30 01192635 core:LandBuildings 2021-05-01 2022-04-30 01192635 core:MotorVehicles 2021-05-01 2022-04-30 01192635 core:OtherPropertyPlantEquipment 2021-05-01 2022-04-30 01192635 core:PlantMachinery 2021-05-01 2022-04-30 01192635 core:OtherRelatedParties 2021-05-01 2022-04-30 01192635 core:Subsidiary1 2021-05-01 2022-04-30 01192635 core:Subsidiary1 1 2021-05-01 2022-04-30 01192635 core:Subsidiary2 2021-05-01 2022-04-30 01192635 core:Subsidiary2 1 2021-05-01 2022-04-30 01192635 1 2021-05-01 2022-04-30 01192635 countries:AllCountries 2021-05-01 2022-04-30 01192635 2021-04-30 01192635 core:CostValuation 2021-04-30 01192635 core:FurnitureFittingsToolsEquipment 2021-04-30 01192635 core:LandBuildings 2021-04-30 01192635 core:MotorVehicles 2021-04-30 01192635 core:OtherPropertyPlantEquipment 2021-04-30 01192635 core:OtherRelatedParties 2021-04-30 01192635 2020-05-01 2021-04-30 01192635 2021-04-30 01192635 bus:OrdinaryShareClass1 2021-04-30 01192635 core:CurrentFinancialInstruments 2021-04-30 01192635 core:CurrentFinancialInstruments core:WithinOneYear 2021-04-30 01192635 core:Non-currentFinancialInstruments core:AfterOneYear 2021-04-30 01192635 core:FurnitureFittingsToolsEquipment 2021-04-30 01192635 core:LandBuildings 2021-04-30 01192635 core:MotorVehicles 2021-04-30 01192635 core:OtherPropertyPlantEquipment 2021-04-30 01192635 core:OtherRelatedParties 2021-04-30 01192635 core:OtherRelatedParties 2020-05-01 2021-04-30 01192635 core:Subsidiary1 1 2020-05-01 2021-04-30 01192635 core:Subsidiary2 1 2020-05-01 2021-04-30 01192635 2020-04-30 01192635 core:OtherRelatedParties 2020-04-30 iso4217:GBP xbrli:pure xbrli:shares

Registrar

Registration number: 01192635

CLF Packaging Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 30 April 2022

 

CLF Packaging Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 11

 

CLF Packaging Limited

Company Information

Directors

R G Cairns

D J George

J Jolley

R J Lyon

A M Boulter

Company secretary

R J Lyon

Registered office

Orchard House
Heath Road
Warboys
Huntingdon
Cambridgeshire
PE28 2UW

Solicitors

Thomson Webb & Corfield
16 Union Road
Cambridge
CB2 1HE

Bankers

Barclays Bank Plc
Huntingdon
Market Hill
Huntingdon
Cambridgeshire
PE29 3AE

Accountants

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

 

CLF Packaging Limited

(Registration number: 01192635)
Balance Sheet as at 30 April 2022

Note

2022
£

2021
£

Fixed assets

 

Tangible assets

4

39,820

48,781

Investment property

5

275,000

275,000

Investments

6

512,309

512,309

 

827,129

836,090

Current assets

 

Stocks

7

921,239

657,573

Debtors

8

1,252,172

1,312,535

Cash at bank and in hand

 

274,459

248,926

 

2,447,870

2,219,034

Creditors: Amounts falling due within one year

9

(2,151,698)

(2,042,069)

Net current assets

 

296,172

176,965

Total assets less current liabilities

 

1,123,301

1,013,055

Creditors: Amounts falling due after more than one year

9

-

(9,559)

Provisions for liabilities

(7,566)

(9,269)

Net assets

 

1,115,735

994,227

Capital and reserves

 

Called up share capital

10

98,250

98,250

Share premium reserve

240,290

240,290

Capital redemption reserve

6,750

6,750

Other reserves

127,274

127,274

Retained earnings

643,171

521,663

Shareholders' funds

 

1,115,735

994,227

For the financial year ending 30 April 2022 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

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

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

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

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

 

CLF Packaging Limited

(Registration number: 01192635)
Balance Sheet as at 30 April 2022

Approved and authorised by the Board on 22 September 2022 and signed on its behalf by:
 

J Jolley
Director

R J Lyon
Company secretary and director

 

CLF Packaging Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 April 2022

1

General information

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

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

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

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

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

Basis of preparation

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

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

Group accounts not prepared

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

Revenue recognition

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

The company recognises revenue on an accruals basis.

Tax

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

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

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

Tangible assets

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

Depreciation

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

 

CLF Packaging Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 April 2022

Asset class

Depreciation method and rate

Plant and machinery etc.

25% Straight Line Method

Motor vehicles

20% Straight Line Method (after residual value)

Investment property

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

Business combinations

Business combinations are accounted for using the purchase method. The consideration for each acquisition is measured at the aggregate of the fair values at acquisition date of assets given, liabilities incurred or assumed, and equity instruments issued by the group in exchange for control of the acquired, plus any costs directly attributable to the business combination. When a business combination agreement provides for an adjustment to the cost of the combination contingent on future events, the group includes the estimated amount of that adjustment in the cost of the combination at the acquisition date if the adjustment is probable and can be measured reliably.

Investments

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

Cash and cash equivalents

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

Trade debtors

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

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

Stocks

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

Trade creditors

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

Borrowings

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

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

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

 

CLF Packaging Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 April 2022

Leases

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

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

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

Share capital

Ordinary shares are classified as equity.

Dividends

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

Defined contribution pension obligation

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

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

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 20 (2021 - 19).

 

CLF Packaging Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 April 2022

4

Tangible assets

Land and buildings
£

Office equipment
 £

Motor vehicles
 £

Other tangible assets
£

Total
£

Cost or valuation

At 1 May 2021

12,378

230,827

21,951

5,250

270,406

Additions

693

10,558

-

2,145

13,396

Disposals

-

(5,726)

-

-

(5,726)

At 30 April 2022

13,071

235,659

21,951

7,395

278,076

Depreciation

At 1 May 2021

12,378

196,356

7,776

5,115

221,625

Charge for the year

168

19,066

2,592

531

22,357

Eliminated on disposal

-

(5,726)

-

-

(5,726)

At 30 April 2022

12,546

209,696

10,368

5,646

238,256

Carrying amount

At 30 April 2022

525

25,963

11,583

1,749

39,820

At 30 April 2021

-

34,471

14,175

135

48,781

Included within the net book value of land and buildings above is £525 (2021 - £Nil) in respect of long leasehold land and buildings.
 

 

CLF Packaging Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 April 2022

5

Investment properties

2022
£

At 1 May 2021

275,000

At 30 April 2022

275,000

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

6

Investments

2022
£

2021
£

Investments in subsidiaries

512,309

512,309

Subsidiaries

£

Cost or valuation

At 1 May 2021

512,309

Provision

Carrying amount

At 30 April 2022

512,309

At 30 April 2021

512,309

Details of undertakings

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

Undertaking

Registered office

Holding

Proportion of voting rights and shares held

     

2022

2021

Subsidiary undertakings

Boxwise Limited

Incorporated in England

Ordinary

100%

100%

CLF Manufacturing Limited

Incorporated in England

Ordinary

100%

100%

 

CLF Packaging Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 April 2022

Subsidiary undertakings

Boxwise Limited

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

CLF Manufacturing Limited

The principal activity of CLF Manufacturing Limited is letting property.

7

Stocks

2022
£

2021
£

Stocks

921,239

657,573

8

Debtors

Note

2022
£

2021
£

Trade debtors

 

1,004,135

1,012,043

Amounts owed by group undertakings and undertakings in which the company has a participating interest

12

193,000

248,736

Prepayments

 

55,037

51,756

 

1,252,172

1,312,535

 

CLF Packaging Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 April 2022

9

Creditors

Creditors: amounts falling due within one year

Note

2022
£

2021
£

Due within one year

 

Trade creditors

 

1,055,285

1,098,199

Loans and borrowings

9,559

3,219

Other creditors

 

801,404

636,408

Taxation and social security

 

106,279

136,957

Accruals and deferred income

 

31,649

42,607

Owed by/(from) group undertakings

 

147,522

124,679

 

2,151,698

2,042,069

Creditors: amounts falling due after more than one year

Note

2022
£

2021
£

Due after one year

 

Loans and borrowings

-

9,559

10

Share capital

Allotted, called up and fully paid shares

 

2022

2021

 

No.

£

No.

£

Ordinary shares of £1 each

98,250

98,250

98,250

98,250

         

11

Financial commitments, guarantees and contingencies

Amounts not provided for in the balance sheet

The total amount of financial commitments not included in the balance sheet is £451,724 (2021 - £480,767). The financial commitments are in respect of non-cancellable operating leases.

 

CLF Packaging Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 April 2022

12

Related party transactions

Summary of transactions with other related parties


Group Companies

 

Loans to related parties

2022

Other related parties
£

Total
£

At start of period

248,736

248,736

Repaid

(6,372)

(6,372)

Impairment

(49,364)

(49,364)

At end of period

193,000

193,000

2021

Other related parties
£

Total
£

At start of period

277,364

277,364

Advanced

16,795

16,795

Repaid

(18,423)

(18,423)

Impairment

(27,000)

(27,000)

At end of period

248,736

248,736

Loans from related parties

2022

Other related parties
£

Total
£

At start of period

124,679

124,679

Advanced

63,617

63,617

Repaid

(40,774)

(40,774)

At end of period

147,522

147,522

2021

Other related parties
£

Total
£

At start of period

103,072

103,072

Advanced

70,018

70,018

Repaid

(48,411)

(48,411)

At end of period

124,679

124,679

13

Parent and ultimate parent undertaking

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