MCCALLS_SPECIAL_PRODUCTS_ - Accounts


Company registration number 04697936 (England and Wales)
MCCALLS SPECIAL PRODUCTS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021
MCCALLS SPECIAL PRODUCTS LIMITED
COMPANY INFORMATION
Director
Mr P B Hoy
Secretary
Mr P B Hoy
Company number
04697936
Registered office
Caxton Way
Dinnington
Sheffield
S25 3QE
Auditor
BHP LLP
2 Rutland Park
Sheffield
S10 2PD
MCCALLS SPECIAL PRODUCTS LIMITED
CONTENTS
Page
Strategic report
1
Director's report
2 - 3
Independent auditor's report
4 - 6
Statement of comprehensive income
7
Balance sheet
8
Statement of changes in equity
9
Statement of cash flows
10
Notes to the financial statements
11 - 22
MCCALLS SPECIAL PRODUCTS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2021
- 1 -

The director presents the strategic report for the year ended 31 December 2021.

Fair review of the business

Trading conditions during 2021 have been tough with the Covid19 outbreak still causing disruption to home and overseas markets. Despite the effects of Covid19 the UK market improved and has performed well along with overseas markets particularly Europe. Despite tough competition and margin pressures the directors consider 2021 a successful year, sales have increased 19.6% from 2020 levels. The company generated a pre-tax profit of £188,807 and the company has a healthy balance sheet with shareholders funds increasing from £5,583,361 to £5,733,019. The director has no plans for any large capital equipment purchases in the foreseeable future but remains open to take advantage of any business opportunity which may present itself. The business strategy remains consistent with previous years.

 

Principal risks and uncertainties

The business is particularly sensitive to fluctuating exchange rates and steel prices the company has managed volatile scrap prices and in most cases is able to pass on increased costs. Due to Covid19 shipping costs have decreased our competitiveness overseas and has increased the costs of our raw materials this is a constant threat and will continue most likely into 2022. It is likely that we will face much of the same challenges in 2022, that is rising steel prices and shipping costs, however we are optimistic that the worldwide construction market is robust and there are many projects planned and opportunities in the coming year.

On behalf of the board

Mr P B Hoy
Director
26 September 2022
MCCALLS SPECIAL PRODUCTS LIMITED
DIRECTOR'S REPORT
FOR THE YEAR ENDED 31 DECEMBER 2021
- 2 -

The director presents his annual report and financial statements for the year ended 31 December 2021.

Principal activities

The principal activity of the company continued to be the design and manufacture of high strength bars and fittings for ground engineering, tension structures and facade applications.

Results and dividends

The results for the year are set out on page 7.

No ordinary dividends were paid. The director does not recommend payment of a final dividend.

Director

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

Mr P B Hoy
Auditor

BHP were appointed as auditor to the company and is deemed to be reappointed under section 487(2) of the Companies Act 2006

Statement of director's responsibilities

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

 

Company law requires the director to prepare financial statements for each financial year. Under that law the director has 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 director must not approve the financial statements unless he is 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 director is 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 director is 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. He is 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.

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.

MCCALLS SPECIAL PRODUCTS LIMITED
DIRECTOR'S REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 3 -
On behalf of the board
Mr P B Hoy
Director
26 September 2022
MCCALLS SPECIAL PRODUCTS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF MCCALLS SPECIAL PRODUCTS LIMITED
- 4 -
Opinion

We have audited the financial statements of McCalls Special Products 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 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, 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 director's 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 director 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 director is 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 director's report for the financial year for which the financial statements are prepared is consistent with the financial statements; and

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

MCCALLS SPECIAL PRODUCTS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF MCCALLS SPECIAL PRODUCTS LIMITED
- 5 -
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 or the director's report.

 

We have nothing to report in respect of the following matters in relation to which 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 director

As explained more fully in the director's responsibilities statement, the director is 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 director determines 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 director is 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 director either intends to liquidate the company or to cease operations, or has 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.

We gained an understanding of the legal and regulatory framework applicable to the company and the industry in which it operates and considered the risk of acts by the company that were contrary to applicable laws and regulations, including fraud. We designed audit procedures to respond to the risk, recognising that the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery or intentional misrepresentations, or through collusion.

We focused on laws and regulations, relevant to the company, which could give rise to a material misstatement in the financial statements. Our tests included agreeing the financial statement disclosures to underlying supporting documentation, enquiries with management, review of company minutes and legal expenses. There are inherent limitations in the audit procedures described and, the further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we would become aware of it.

As part of our audit, we addressed the risk of management override of internal controls, including testing of journals and review of the nominal ledger. We evaluated whether there was evidence of bias by the directors that represented a risk of material misstatement due to fraud.

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.

MCCALLS SPECIAL PRODUCTS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF MCCALLS SPECIAL PRODUCTS LIMITED
- 6 -

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.

John Warner
Senior Statutory Auditor
For and on behalf of BHP LLP
26 September 2022
Chartered Accountants
Statutory Auditor
2 Rutland Park
Sheffield
S10 2PD
MCCALLS SPECIAL PRODUCTS LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2021
- 7 -
2021
2020
Notes
£
£
Turnover
3
10,680,468
8,935,551
Cost of sales
(8,815,947)
(7,008,669)
Gross profit
1,864,521
1,926,882
Distribution costs
(587,033)
(740,142)
Administrative expenses
(1,174,779)
(1,121,894)
Other operating income
109,161
168,299
Operating profit
4
211,870
233,145
Interest receivable and similar income
7
-
0
31,944
Interest payable and similar expenses
8
(23,063)
(32,571)
Profit before taxation
188,807
232,518
Tax on profit
9
(39,149)
(53,193)
Profit for the financial year
149,658
179,325

The profit and loss account has been prepared on the basis that all operations are continuing operations.

MCCALLS SPECIAL PRODUCTS LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2021
31 December 2021
- 8 -
2021
2020
Notes
£
£
£
£
Fixed assets
Tangible assets
11
3,109,454
3,126,783
Investments
12
1,000
1,000
3,110,454
3,127,783
Current assets
Stocks
14
3,517,856
1,952,432
Debtors
15
2,683,175
3,035,976
Cash at bank and in hand
218,525
962,818
6,419,556
5,951,226
Creditors: amounts falling due within one year
16
(2,682,480)
(2,227,265)
Net current assets
3,737,076
3,723,961
Total assets less current liabilities
6,847,530
6,851,744
Creditors: amounts falling due after more than one year
17
(1,021,011)
(1,205,783)
Provisions for liabilities
Deferred tax liability
19
93,500
62,600
(93,500)
(62,600)
Net assets
5,733,019
5,583,361
Capital and reserves
Called up share capital
21
31,147
31,147
Revaluation reserve
156,298
156,298
Capital redemption reserve
1,640
1,640
Other reserves
1,333,335
1,333,335
Profit and loss reserves
4,210,599
4,060,941
Total equity
5,733,019
5,583,361
The financial statements were approved and signed by the director and authorised for issue on 26 September 2022
Mr P B Hoy
Director
Company Registration No. 04697936
MCCALLS SPECIAL PRODUCTS LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2021
- 9 -
Share capital
Revaluation reserve
Capital redemption reserve
Other reserves
Profit and loss reserves
Total
Notes
£
£
£
£
£
£
Balance at 1 January 2020
31,147
156,298
1,640
1,333,335
3,890,681
5,413,101
Year ended 31 December 2020:
Profit and total comprehensive income for the year
-
-
-
-
179,325
179,325
Dividends
10
-
-
-
-
(9,065)
(9,065)
Balance at 31 December 2020
31,147
156,298
1,640
1,333,335
4,060,941
5,583,361
Year ended 31 December 2021:
Profit and total comprehensive income for the year
-
-
-
-
149,658
149,658
Balance at 31 December 2021
31,147
156,298
1,640
1,333,335
4,210,599
5,733,019
MCCALLS SPECIAL PRODUCTS LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2021
- 10 -
2021
2020
Notes
£
£
£
£
Cash flows from operating activities
Cash (absorbed by)/generated from operations
25
(708,714)
729,066
Interest paid
(23,063)
(32,571)
Income taxes (paid)/refunded
(198,245)
150,736
Net cash (outflow)/inflow from operating activities
(930,022)
847,231
Investing activities
Purchase of tangible fixed assets
(52,019)
-
0
Proceeds from disposal of investments
-
0
150,000
Net repayment / (issue) of loans to directors
369,956
(321,765)
Interest received
-
0
31,944
Net cash generated from/(used in) investing activities
317,937
(139,821)
Financing activities
Proceeds from new bank loans
-
0
300,000
Repayment of bank loans
(137,076)
(222,200)
Dividends paid
-
0
(9,065)
Net cash (used in)/generated from financing activities
(137,076)
68,735
Net (decrease)/increase in cash and cash equivalents
(749,161)
776,145
Cash and cash equivalents at beginning of year
921,386
145,241
Cash and cash equivalents at end of year
172,225
921,386
Relating to:
Cash at bank and in hand
218,525
962,818
Bank overdrafts included in creditors payable within one year
(46,300)
(41,432)
MCCALLS SPECIAL PRODUCTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021
- 11 -
1
Accounting policies
Company information

McCalls Special Products Limited is a private company limited by shares incorporated in England and Wales. The registered office is Caxton Way, Dinnington, Sheffield, S25 3QE.

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, modified to include the revaluation of freehold properties and to include certain financial instruments at fair value. The principal accounting policies adopted are set out below.

 

The company is exempt from the requirements to prepare consolidated financial statements on the basis that its subsidiary is not material for the purpose of giving a true and fair view.

1.2
Going concern

At 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. true

1.3
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer, the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity 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 buildings
2% straight line per annum
Plant and machinery
10 - 20% straight line per annum
Motor vehicles
25% straight line per annum

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.

MCCALLS SPECIAL PRODUCTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 12 -
1.5
Fixed asset investments

Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

1.6
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.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.7
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.8
Cash at bank and in hand

Cash at bank and in hand are basic financial assets and include cash in hand, deposits held at call with banks, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

MCCALLS SPECIAL PRODUCTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 13 -
1.9
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.

Impairment of financial assets

Financial assets 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 and bank loans 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.

MCCALLS SPECIAL PRODUCTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 14 -
Derecognition of financial liabilities

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

1.10
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.

1.11
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.

1.12
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.

1.13
Retirement benefits

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

1.14
Leases

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.

1.15
Government grants

Grants received in relation to the government's Coronavirus Job Retention Scheme have been recognised within other operating income. The grant is accounted for on the accruals basis once the related payroll return has been submitted.

1.16
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.

MCCALLS SPECIAL PRODUCTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 15 -
2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the director is 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.

Critical judgements

The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.

Stock

Stock is reviewed for obsolescence with reference to the holding quantity and purchases in the year. Management review the stock on a line by line basis and assess whether a provision is needed by using the most recent purchase price of that stock item. Management will also reduce the amount of provision required if the market value of the stock item has increased after the year end.

3
Turnover and other revenue
2021
2020
£
£
Turnover analysed by class of business
Sales
10,680,468
8,935,551
Grants received
94,770
162,299
2021
2020
£
£
Turnover analysed by geographical market
United Kingdom
2,866,306
1,321,398
Europe
4,796,292
3,548,099
Rest of the World
3,017,870
4,066,054
10,680,468
8,935,551
4
Operating profit
2021
2020
Operating profit for the year is stated after charging/(crediting):
£
£
Exchange losses/(gains)
98,946
(6,888)
Government grants
(94,770)
(162,299)
Fees payable to the company's auditor for the audit of the company's financial statements
22,500
21,860
Depreciation of owned tangible fixed assets
69,348
80,667
MCCALLS SPECIAL PRODUCTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 16 -
5
Employees

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

2021
2020
Number
Number
Administration and Support
30
32
Production
35
39
Total
65
71

Their aggregate remuneration comprised:

2021
2020
£
£
Wages and salaries
2,152,113
2,246,157
Social security costs
219,363
196,436
Pension costs
71,130
78,462
2,442,606
2,521,055
6
Director's remuneration
2021
2020
£
£
Remuneration for qualifying services
369,433
295,994
Company pension contributions to defined contribution schemes
13,333
17,211
382,766
313,205
Remuneration disclosed above include the following amounts paid to the highest paid director:
2021
2020
£
£
Remuneration for qualifying services
369,433
295,994
Company pension contributions to defined contribution schemes
13,333
17,211
7
Interest receivable and similar income
2021
2020
£
£
Interest income
Other interest income
-
0
31,944
MCCALLS SPECIAL PRODUCTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 17 -
8
Interest payable and similar expenses
2021
2020
£
£
Other interest
23,063
32,571
9
Taxation
2021
2020
£
£
Current tax
UK corporation tax on profits for the current period
34,817
86,520
Adjustments in respect of prior periods
(26,568)
(36,927)
Total current tax
8,249
49,593
Deferred tax
Origination and reversal of timing differences
30,900
3,600
Total tax charge
39,149
53,193

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
188,807
232,518
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2020: 19.00%)
35,873
44,178
Tax effect of expenses that are not deductible in determining taxable profit
42
28,678
Tax effect of income not taxable in determining taxable profit
(8)
-
0
Change in unrecognised deferred tax assets
(22)
42
Adjustments in respect of prior years
(26,568)
(36,927)
Permanent capital allowances in excess of depreciation
7,386
10,276
Effect of change in deferred tax rates
22,446
6,946
Taxation charge for the year
39,149
53,193
10
Dividends
2021
2020
£
£
Final paid
-
0
9,065
MCCALLS SPECIAL PRODUCTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 18 -
11
Tangible fixed assets
Freehold buildings
Plant and machinery
Motor vehicles
Total
£
£
£
£
Cost
At 1 January 2021
3,495,000
291,781
92,266
3,879,047
Additions
-
0
52,019
-
0
52,019
At 31 December 2021
3,495,000
343,800
92,266
3,931,066
Depreciation and impairment
At 1 January 2021
379,880
286,618
85,766
752,264
Depreciation charged in the year
63,312
1,165
4,871
69,348
At 31 December 2021
443,192
287,783
90,637
821,612
Carrying amount
At 31 December 2021
3,051,808
56,017
1,629
3,109,454
At 31 December 2020
3,115,120
5,163
6,500
3,126,783
12
Fixed asset investments
2021
2020
Notes
£
£
Investments in subsidiaries
13
1,000
1,000
13
Subsidiaries

Details of the company's subsidiaries at 31 December 2021 are as follows:

Name of undertaking
Address
Nature of business
Class of
% Held
shares held
Direct
McCalls SP Ltd
England & Wales
Dormant
Ordinary Shares
100.00
14
Stocks
2021
2020
£
£
Raw materials and consumables
1,492,132
489,407
Work in progress
38,025
87,755
Finished goods and goods for resale
1,987,699
1,375,270
3,517,856
1,952,432
MCCALLS SPECIAL PRODUCTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 19 -
15
Debtors
2021
2020
Amounts falling due within one year:
£
£
Trade debtors
2,104,238
1,998,476
Amounts owed by group undertakings
88,317
49,507
Other debtors
317,113
897,361
Prepayments and accrued income
173,507
90,632
2,683,175
3,035,976
16
Creditors: amounts falling due within one year
2021
2020
Notes
£
£
Bank loans and overdrafts
18
268,558
215,994
Trade creditors
1,315,646
996,982
Amounts owed to group undertakings
1,000
1,000
Corporation tax
57,874
247,870
Other taxation and social security
81,393
41,615
Other creditors
869,051
487,164
Accruals and deferred income
88,958
236,640
2,682,480
2,227,265

Included within other creditors is an invoice discounting balance of £538,764 (2020: £377,857) which is secured on the debts concerned.

17
Creditors: amounts falling due after more than one year
2021
2020
Notes
£
£
Bank loans and overdrafts
18
1,021,011
1,205,783
18
Loans and overdrafts
2021
2020
£
£
Bank loans
1,243,269
1,380,345
Bank overdrafts
46,300
41,432
1,289,569
1,421,777
Payable within one year
268,558
215,994
Payable after one year
1,021,011
1,205,783

The bank borrowings are all secured by a cross guarantee between the company and McCalls SP Limited.

MCCALLS SPECIAL PRODUCTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
18
Loans and overdrafts
(Continued)
- 20 -

There is a legal charge over the property owned by the company in respect of the term loan in addition to the security described above.

 

Interest on bank borrowings is charged at 1.80% above Base Rate.

19
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
93,500
62,600
2021
Movements in the year:
£
Liability at 1 January 2021
62,600
Charge to profit or loss
30,900
Liability at 31 December 2021
93,500
20
Retirement benefit schemes
2021
2020
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
71,130
78,462

The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.

21
Share capital
2021
2020
2021
2020
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
31,147
31,147
31,147
31,147
MCCALLS SPECIAL PRODUCTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 21 -
22
Operating lease commitments

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
14,460
14,460
Between two and five years
8,460
22,920
22,920
37,380
23
Events after the reporting date

Since 1 January 2022, the company has purchased shares from certain shareholders. The amount paid cannot be disclosed at this time for legal reasons.

24
Directors' transactions
Description
% Rate
Opening balance
Amounts advanced
Amounts repaid
Closing balance
£
£
£
£
Mr P B Hoy -
2.50
610,084
107,463
(476,129)
241,418
610,084
107,463
(476,129)
241,418
25
Cash (absorbed by)/generated from operations
2021
2020
£
£
Profit for the year after tax
149,658
179,325
Adjustments for:
Taxation charged
39,149
53,193
Finance costs
23,063
32,571
Investment income
-
0
(31,944)
Depreciation and impairment of tangible fixed assets
69,348
80,667
Movements in working capital:
(Increase)/decrease in stocks
(1,565,424)
558,460
Increase in debtors
(17,155)
(80,347)
Increase/(decrease) in creditors
592,647
(62,859)
Cash (absorbed by)/generated from operations
(708,714)
729,066
MCCALLS SPECIAL PRODUCTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 22 -
26
Analysis of changes in net debt
1 January 2021
Cash flows
31 December 2021
£
£
£
Cash at bank and in hand
962,818
(744,293)
218,525
Bank overdrafts
(41,432)
(4,868)
(46,300)
921,386
(749,161)
172,225
Borrowings excluding overdrafts
(1,380,345)
137,076
(1,243,269)
(458,959)
(612,085)
(1,071,044)
2021-12-312021-01-01falseCCH SoftwareCCH Accounts Production 2022.200Peter Bryan HoyMr P B Hoy046979362021-01-012021-12-3104697936bus:CompanySecretaryDirector12021-01-012021-12-3104697936bus:CompanySecretary12021-01-012021-12-3104697936bus:Director12021-01-012021-12-3104697936bus:RegisteredOffice2021-01-012021-12-31046979362021-12-31046979362020-01-012020-12-3104697936core:RetainedEarningsAccumulatedLosses2020-01-012020-12-3104697936core:RetainedEarningsAccumulatedLosses2021-01-012021-12-31046979362020-12-3104697936core:LandBuildingscore:OwnedOrFreeholdAssets2021-12-3104697936core:PlantMachinery2021-12-3104697936core:MotorVehicles2021-12-3104697936core:LandBuildingscore:OwnedOrFreeholdAssets2020-12-3104697936core:PlantMachinery2020-12-3104697936core:MotorVehicles2020-12-3104697936core:CurrentFinancialInstrumentscore:WithinOneYear2021-12-3104697936core:CurrentFinancialInstrumentscore:WithinOneYear2020-12-3104697936core:Non-currentFinancialInstrumentscore:AfterOneYear2021-12-3104697936core:Non-currentFinancialInstrumentscore:AfterOneYear2020-12-3104697936core:CurrentFinancialInstruments2021-12-3104697936core:CurrentFinancialInstruments2020-12-3104697936core:ShareCapital2021-12-3104697936core:ShareCapital2020-12-3104697936core:RevaluationReserve2021-12-3104697936core:RevaluationReserve2020-12-3104697936core:CapitalRedemptionReserve2021-12-3104697936core:CapitalRedemptionReserve2020-12-3104697936core:OtherMiscellaneousReserve2021-12-3104697936core:OtherMiscellaneousReserve2020-12-3104697936core:RetainedEarningsAccumulatedLosses2021-12-3104697936core:RetainedEarningsAccumulatedLosses2020-12-3104697936core:ShareCapital2019-12-3104697936core:RevaluationReserve2019-12-3104697936core:CapitalRedemptionReservecore:RestatedAmount2019-12-3104697936core:OtherMiscellaneousReserve2019-12-3104697936core:RetainedEarningsAccumulatedLosses2019-12-31046979362019-12-310469793612021-01-012021-12-310469793612020-01-012020-12-310469793622021-01-012021-12-310469793622020-01-012020-12-31046979362020-12-3104697936core:WithinOneYear2021-12-3104697936core:WithinOneYear2020-12-3104697936core:LandBuildingscore:OwnedOrFreeholdAssets2021-01-012021-12-3104697936core:PlantMachinery2021-01-012021-12-3104697936core:MotorVehicles2021-01-012021-12-3104697936core:UKTax2021-01-012021-12-3104697936core:UKTax2020-01-012020-12-3104697936core:LandBuildingscore:OwnedOrFreeholdAssets2020-12-3104697936core:PlantMachinery2020-12-3104697936core:MotorVehicles2020-12-3104697936core:Non-currentFinancialInstruments2021-12-3104697936core:Non-currentFinancialInstruments2020-12-3104697936core:Subsidiary12021-01-012021-12-3104697936core:Subsidiary112021-01-012021-12-3104697936core:BetweenTwoFiveYears2021-12-3104697936core:BetweenTwoFiveYears2020-12-3104697936bus:PrivateLimitedCompanyLtd2021-01-012021-12-3104697936bus:FRS1022021-01-012021-12-3104697936bus:Audited2021-01-012021-12-3104697936bus:FullAccounts2021-01-012021-12-31xbrli:purexbrli:sharesiso4217:GBP