DUO_PLASTICS_LIMITED - Accounts


Company registration number 02260922 (England and Wales)
DUO PLASTICS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021
DUO PLASTICS LIMITED
COMPANY INFORMATION
Directors
D P Brimelow
Z A Brimelow
A M Brimelow
D B Brimelow
M P Henderson
(Appointed 20 July 2022)
Company number
02260922
Registered office
Vickers Street
Miles Platting
Manchester
M40 8PU
Auditor
Cowgill Holloway LLP
Regency House
45-53 Chorley New Road
Bolton
BL1 4QR
Bankers
HSBC Bank Plc
2-4 St Ann's Square
Manchester
M2 7HD
Solicitors
Knights PLC
Hollins Chambers
64a Bridge Street
Manchester
M3 3BA
DUO PLASTICS LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 4
Independent auditor's report
5 - 8
Statement of comprehensive income
9
Balance sheet
10
Statement of changes in equity
11
Notes to the financial statements
12 - 28
DUO PLASTICS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2021
- 1 -

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

Fair Review of the Business

Duo Plastics Ltd is one of the UK's leading consultants, manufacturers and sourcing of packaging solutions. Duo Plastics Ltd provides an outstanding range of products to many of the world’s leading online retailers, retailers and industrial brands, and has a growing international client base.

 

There have not been any significant changes to the company’s activities during the year under review and the Directors are not aware, at the date of this report, of any likely changes to the principal activities in the next year.

 

The Directors are extremely satisfied with the 13.6% growth in turnover achieved during the year. This was due to both the increased capacity generated from capital investment in the prior year and also the company's ability to respond to the increased demand for packaging requirements following the Covid-19 pandemic and the continued shift to on-line shopping and home deliveries. The company has been impacted by significant increases in costs throughout the year especially in relation to freight and raw material prices. Such increases have resulted in a 9.8% reduction in gross profit margin. The management team continue to monitor and manage costs and market trends effectively, and hence foresee an improvement in gross profit margin through 2022, which combined with the continued growth in turnover, will yield a much improved operating profit for 2022.

 

The company continues to invest in its UK production site and will continue its research into innovative sustainable packaging products and increase its use of recycled and GreenPE material, where appropriate to do so.

 

The business has a long-term funding strategy to support both its growth in business and continued investment.

 

The overall balance sheet value continues to remain strong at £5.4m (2020: £6.3m) and the directors are satisfied with this, believing it places the company in a strong and stable position financially for the future.

 

Principal risks and uncertainties

 

The company uses various financial instruments including bank loan and hire purchase, plus various other items, such as debtors and creditors that arise directly from its operations. The main purpose of these financial instruments is to raise finance for the group’s operations.

The existence of these financial instruments exposes the company to a number of financial risks, which are described in more detail below. The directors review and agree policies for managing these risks. These policies have remained unchanged from previous years.

 

Liquidity risk

The company seeks to manage financial risk by ensuring liquidity is available to meet foreseeable needs and to invest cash assets safely and profitably. Short-term flexibility is achieved by an invoice discounting facility.

Interest rate risk

The company finances its operations through a combination of retained profits and finance leases and hire purchase contracts. The company exposure to interest rate fluctuations on its borrowings is managed by the use of both fixed and floating facilities.

Foreign currency risk

The company principal foreign currency exposures arose from trading with overseas companies. Company policy permits but does not demand that these exposures may be hedged in order to fix the cost in sterling.

 

DUO PLASTICS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 2 -

Principal risks and uncertainties (continued)

 

Credit risk

The principal credit risk arises from the company's trade debtors.

All customers who wish to trade on credit terms are subject to credit verification procedures. Trade debtors are monitored on an ongoing basis and provision is made for doubtful debts where necessary.

Future Developments

The directors will continue to monitor profit margins, cost control and sales growth in the forthcoming year. The company's growth strategy is based around strong customer partnership and continued development of sustainable products.

On behalf of the board

..............................
D B Brimelow
Director
.........................
DUO PLASTICS LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2021
- 3 -

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 polythene extrusion, printing and conversion.

Results and dividends

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

Ordinary dividends were paid amounting to £1,396,333. The directors do not recommend payment of a further dividend.

Directors

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

D P Brimelow
Z A Brimelow
A M Brimelow
D B Brimelow
M P Henderson
(Appointed 20 July 2022)
Auditor

The auditors, Cowgill Holloway LLP, are deemed to be reappointed under section 487(2) of the Companies Act 2006.

Statement of directors' responsibilities

The directors are responsible for preparing the Directors' 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.

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.

DUO PLASTICS LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 4 -
On behalf of the board
D B Brimelow
Director
28 September 2022
DUO PLASTICS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF DUO PLASTICS LIMITED
- 5 -
Opinion

We have audited the financial statements of Duo Plastics 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 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 Financial Reporting Standard 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.

DUO PLASTICS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF DUO PLASTICS LIMITED
- 6 -
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 directors' 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 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.

DUO PLASTICS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF DUO PLASTICS LIMITED
- 7 -

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 identified areas of laws and regulations that could reasonably be expected to have a material effect on the financial statements from our general commercial and sector experience, and through discussions with the directors (as required by auditing standards) and discussed with the directors the policies and procedures regarding compliance with laws and regulations. We communicated identified laws and regulations throughout our team and remained alert to any indications of non-compliance throughout the audit. The potential effect of these laws and regulations on the financial statements varies considerably.

 

Firstly, Duo Plastics Ltd is subject to laws and regulations that directly affect the financial statements including financial reporting legislation and taxation legislation. We assessed the extent of compliance with these laws and regulations as part of our procedures on the related financial statement items.

 

Secondly, Duo Plastics Ltd is subject to many other laws and regulations where the consequences of non-compliance could have a material effect on amounts or disclosures in the financial statements, for instance through the imposition of fines or litigation or the loss of the company's license to operate. We identified the following areas as those most likely to have such an effect: laws related to packaging and the regulated nature of the packaging industry, especially in relation to waste and plastic materials.

 

Auditing standards limit the required audit procedures to identify non-compliance with these laws and regulations to enquiry of the directors and inspection of regulatory and legal correspondence, if any. Through these procedures we did not become aware of any actual or suspected non-compliance.

 

Owing to the inherent limitations of an audit, there is an unavoidable risk that we may not have detected some material misstatements in the financial statements, even though we have properly planned and performed our audit in accordance with auditing standards. For example, the further removed non-compliance with laws and regulations (irregularities) is from the events and transactions reflected in the financial statements, the less likely the inherently limited procedures required by auditing standards would identify it. In addition, as with any audit, there remained a higher risk of non-detection of irregularities, as these may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal controls. We are not responsible for preventing non-compliance and cannot be expected to detect non-compliance with all laws and regulations.

We design procedures in line with our responsibilities, outlined below to detect material misstatement due to fraud:

 

  • Matters are discussed amongst the audit engagement team regarding how and where fraud might occur in the financial statements and any potential indicators of fraud

  • Identifying and assessing the design and effectiveness of controls that management have in place to prevent and detect fraud

  • Detecting and responding to the risks of fraud following discussions with management and enquiring as to whether management have knowledge of any actual, suspected or alleged 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.

DUO PLASTICS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF DUO PLASTICS LIMITED
- 8 -

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.

Stuart Stead (Senior Statutory Auditor)
For and on behalf of Cowgill Holloway LLP
28 September 2022
Chartered Accountants
Statutory Auditor
Regency House
45-53 Chorley New Road
Bolton
BL1 4QR
DUO PLASTICS LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2021
- 9 -
2021
2020
Notes
£
£
Turnover
3
32,861,153
28,918,206
Cost of sales
(29,573,681)
(23,204,700)
Gross profit
3,287,472
5,713,506
Administrative expenses
(2,688,619)
(2,565,763)
Other operating income
103,577
96,140
Operating profit
4
702,430
3,243,883
Interest receivable and similar income
7
525
572
Interest payable and similar expenses
8
(111,334)
(81,350)
Profit before taxation
591,621
3,163,105
Tax on profit
9
(184,588)
(675,830)
Profit for the financial year
407,033
2,487,275

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

DUO PLASTICS LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2021
31 December 2021
- 10 -
2021
2020
Notes
£
£
£
£
Fixed assets
Tangible assets
11
5,762,197
5,384,552
Investments
12
436,030
411,529
6,198,227
5,796,081
Current assets
Stocks
14
7,219,813
5,320,924
Debtors
15
7,792,233
6,793,621
Cash at bank and in hand
123,898
11,905
15,135,944
12,126,450
Creditors: amounts falling due within one year
16
(13,550,540)
(9,265,103)
Net current assets
1,585,404
2,861,347
Total assets less current liabilities
7,783,631
8,657,428
Creditors: amounts falling due after more than one year
17
(1,714,389)
(1,879,859)
Provisions for liabilities
Deferred tax liability
20
712,187
431,214
(712,187)
(431,214)
Net assets
5,357,055
6,346,355
Capital and reserves
Called up share capital
22
20,000
20,000
Revaluation reserve
23
736,717
769,686
Capital redemption reserve
20,000
20,000
Profit and loss reserves
4,580,338
5,536,669
Total equity
5,357,055
6,346,355
The financial statements were approved by the board of directors and authorised for issue on 28 September 2022 and are signed on its behalf by:
D B Brimelow
Director
Company Registration No. 02260922
DUO PLASTICS LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2021
- 11 -
Share capital
Revaluation reserve
Capital redemption reserve
Profit and loss reserves
Total
Notes
£
£
£
£
£
Balance at 1 January 2020
20,000
802,655
20,000
4,724,425
5,567,080
Year ended 31 December 2020:
Profit and total comprehensive income for the year
-
-
-
2,487,275
2,487,275
Dividends
10
-
-
-
(1,708,000)
(1,708,000)
Transfers
-
-
0
-
32,969
32,969
Other movements
-
(32,969)
-
-
(32,969)
Balance at 31 December 2020
20,000
769,686
20,000
5,536,669
6,346,355
Year ended 31 December 2021:
Profit and total comprehensive income for the year
-
-
-
407,033
407,033
Dividends
10
-
-
-
(1,396,333)
(1,396,333)
Transfers
-
-
0
-
32,969
32,969
Other movements
-
(32,969)
-
-
(32,969)
Balance at 31 December 2021
20,000
736,717
20,000
4,580,338
5,357,055
DUO PLASTICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021
- 12 -
1
Accounting policies
Company information

Duo Plastics Limited is a private company limited by shares incorporated in England and Wales. The registered office is Vickers Street, Miles Platting, Manchester, M40 8PU.

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 on the historical cost convention, modified to include the revaluation of freehold properties. The principal accounting policies adopted are set out below.

This company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements:

 

  • Section 4 ‘Statement of Financial Position’: Reconciliation of the opening and closing number of shares;

  • Section 7 ‘Statement of Cash Flows’: Presentation of a statement of cash flow and related notes and disclosures;

  • Section 33 ‘Related Party Disclosures’: Compensation for key management personnel.

 

The financial statements of the company are consolidated in the financial statements of Duo Packaging Group Limited. These consolidated financial statements are available from its registered office, Vickers Street, Miles Platting, Manchester, Lancashire, M40 8PU.

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

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 (usually on dispatch of the goods), 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.

DUO PLASTICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 13 -

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 Property
2% per annum straight line
ICT
33% per annum straight line & reducing balance
Plant and machinery
10% per annum straight line & reducing balance
Fixtures & fittings
20% per annum straight line & 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.

Freehold land is not depreciated.

1.5
Fixed asset investments

Interests in subsidiaries 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.

DUO PLASTICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 14 -

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 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.

1.9
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.

Trade debtors, loans and other receivables that have fixed or determinable payments that are not quoted in an active market are classified as 'loans and receivables'. Loans and receivables are measured at amortised cost using the effective interest method, less any impairment.

 

Interest is recognised by applying the effective interest rate, except for short-term receivables when the recognition of interest would be immaterial. The effective interest method is a method of calculating the amortised cost of a debt instrument and of allocating the interest income over the relevant period. The effective interest rate is the rate that exactly discounts estimated future cash receipts through the expected life of the debt instrument to the net carrying amount on initial recognition.

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.

DUO PLASTICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 15 -
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.

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.

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.

DUO PLASTICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 16 -
Deferred tax

Deferred taxation is recognised in respect of all timing differences which have originated but not reversed at the balance sheet date. Timing differences are differences between taxable profits and the results as stated in the financial statements which arise from the inclusion of gains and losses in tax assessments in periods different from those in which they are recognised for tax purposes.

 

A net deferred tax asset is regarded as recoverable and therefore recognised only when it can be regarded as more likely than not that there will be suitable taxable profits from which the future reversal of underlying timing differences can be deducted.

 

Deferred tax is measured at the average tax rates which are expected to apply in the periods in which the timing differences are expected to reverse, based on tax rates and laws which have been enacted or substantively enacted by the balance sheet date. Deferred tax is measured on a non-discounted basis.

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.

 

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.

1.13
Retirement benefits

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

1.14
Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

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.

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
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.

DUO PLASTICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 17 -
1.16
Environmental compliance costs

All costs arising from initiatives to reduce the impact on the environment of the company's activities and for complying with environmental regulations including those relating to engineering modifications, plant, monitoring, audit and further development costs necessary, are expensed as the obligation arises.

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.

Key sources of estimation uncertainty

The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.

Tangible fixed assets

The useful economic life of tangible fixed assets has to be estimated by the directors of the company to ensure an appropriate depreciation charge is recognised in the year.

3
Turnover and other revenue

An analysis of the company's turnover is as follows:

2021
2020
£
£
Turnover analysed by class of business
Manufactured film, bags and sacks
32,861,153
28,918,206
2021
2020
£
£
Turnover analysed by geographical market
United Kingdom
26,982,716
24,936,149
Overseas
5,878,437
3,982,057
32,861,153
28,918,206
2021
2020
£
£
Other revenue
Interest income
525
572
DUO PLASTICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 18 -
4
Operating profit
2021
2020
Operating profit for the year is stated after charging:
£
£
Exchange losses
87,280
19,215
Fees payable to the company's auditor for the audit of the company's financial statements
12,000
11,950
Depreciation of owned tangible fixed assets
319,888
284,701
Depreciation of tangible fixed assets held under finance leases
266,214
155,468
Loss on disposal of tangible fixed assets
18,255
7,919
Operating lease charges
126,636
108,973
5
Employees

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

2021
2020
Number
Number
Production
67
70
Distribution
5
4
Administration
24
20
Management
12
7
Total
108
101

Their aggregate remuneration comprised:

2021
2020
£
£
Wages and salaries
3,609,065
3,366,302
Social security costs
350,950
357,492
Pension costs
113,323
103,091
4,073,338
3,826,885
6
Directors' remuneration
2021
2020
£
£
Remuneration for qualifying services
495,469
472,326
Company pension contributions to defined contribution schemes
29,805
27,730
525,274
500,056
DUO PLASTICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
6
Directors' remuneration
(Continued)
- 19 -

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 3 (2020 - 3).

Remuneration disclosed above include the following amounts paid to the highest paid director:
2021
2020
£
£
Remuneration for qualifying services
188,732
179,593
Company pension contributions to defined contribution schemes
9,750
7,605
7
Interest receivable and similar income
2021
2020
£
£
Interest income
Other interest income
525
572
8
Interest payable and similar expenses
2021
2020
£
£
Interest on bank overdrafts and loans
23,626
19,730
Interest on finance leases and hire purchase contracts
87,668
61,620
Other interest
40
-
0
111,334
81,350
9
Taxation
2021
2020
£
£
Current tax
UK corporation tax on profits for the current period
-
0
458,850
Adjustments in respect of prior periods
(96,385)
65,524
Total current tax
(96,385)
524,374
Deferred tax
Origination and reversal of timing differences
170,925
151,456
Changes in tax rates
110,048
-
0
Total deferred tax
280,973
151,456
Total tax charge
184,588
675,830
DUO PLASTICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
9
Taxation
(Continued)
- 20 -

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
591,621
3,163,105
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2020: 19.00%)
112,408
600,990
Tax effect of expenses that are not deductible in determining taxable profit
6,400
4,228
Tax effect of utilisation of tax losses not previously recognised
30,816
-
0
Adjustments in respect of prior years
(96,385)
65,524
Effect of change in corporation tax rate
170,925
-
0
Group relief
-
0
(5,317)
Permanent capital allowances in excess of depreciation
(53,388)
-
0
Depreciation on assets not qualifying for tax allowances
13,812
10,405
Taxation charge for the year
184,588
675,830
10
Dividends
2021
2020
£
£
Final paid
1,396,333
1,708,000
DUO PLASTICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 21 -
11
Tangible fixed assets
Freehold Property
ICT
Plant and machinery
Fixtures & fittings
Total
£
£
£
£
£
Cost or valuation
At 1 January 2021
2,321,782
532,658
5,914,236
500,756
9,269,432
Additions
32,433
-
0
949,569
-
0
982,002
Disposals
-
0
-
0
(73,656)
-
0
(73,656)
At 31 December 2021
2,354,215
532,658
6,790,149
500,756
10,177,778
Depreciation and impairment
At 1 January 2021
125,961
519,375
2,882,280
357,264
3,884,880
Depreciation charged in the year
72,841
7,420
466,055
39,786
586,102
Eliminated in respect of disposals
-
0
-
0
(55,401)
-
0
(55,401)
At 31 December 2021
198,802
526,795
3,292,934
397,050
4,415,581
Carrying amount
At 31 December 2021
2,155,413
5,863
3,497,215
103,706
5,762,197
At 31 December 2020
2,195,821
13,283
3,031,956
143,492
5,384,552

The net carrying value of tangible fixed assets includes the following in respect of assets held under finance leases or hire purchase contracts.

2021
2020
£
£
Plant and machinery
2,284,659
2,130,873

Freehold properties were revalued on an open market basis, following independent valuations undertaken by Eddisons Taylors on 24th August 2018. The valuation conformed to International Valuation Standards and was based on recent market transactions on arm's length terms for similar properties. The directors consider this represented the open market value at 31 December 2021.

If revalued assets were stated on an historical cost basis rather than a fair value basis, the total amounts included would have been as follows:

2021
2020
£
£
Cost
1,606,029
1,573,596
Accumulated depreciation
(187,333)
(147,461)
Carrying value
1,418,696
1,426,135
DUO PLASTICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 22 -
12
Fixed asset investments
2021
2020
Notes
£
£
Investments in subsidiaries
13
436,030
411,529
Movements in fixed asset investments
Shares in subsidiaries
£
Cost or valuation
At 1 January 2021
411,529
Additions
24,501
At 31 December 2021
436,030
Carrying amount
At 31 December 2021
436,030
At 31 December 2020
411,529
13
Subsidiaries

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

Name of undertaking and country of
Nature of business
Class of
% held
incorporation or residency
shareholding
Direct
Indirect
Moorgreen Flexible Packaging Limited
Vickers Street, Miles Platting, Manchester, Lancashire, M40 8PU
Non-trading.
Ordinary
100.00
0
Duo Packaging GmbH
Kronstadter Str. 4, 81677 Munchen, Germany
Distributors
Ordinary
100.00
0
14
Stocks
2021
2020
£
£
Raw materials and consumables
1,202,648
851,639
Work in progress
637,538
645,888
Finished goods and goods for resale
5,379,627
3,823,397
7,219,813
5,320,924
DUO PLASTICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 23 -
15
Debtors
2021
2020
Amounts falling due within one year:
£
£
Trade debtors
6,265,501
5,662,404
Corporation tax recoverable
129,792
-
0
Amounts owed by group undertakings
741,428
389,325
Other debtors
248,751
531,377
Prepayments and accrued income
406,761
210,515
7,792,233
6,793,621
16
Creditors: amounts falling due within one year
2021
2020
Notes
£
£
Bank loans
18
97,148
98,003
Obligations under finance leases
19
434,974
473,348
Trade creditors
5,304,968
4,498,083
Amounts owed to group undertakings
532,995
280,000
Corporation tax
-
0
248,913
Other taxation and social security
882,552
989,862
Other creditors
4,283,135
816,470
Accruals and deferred income
2,014,768
1,860,424
13,550,540
9,265,103

Included in other creditors is a balance of £3,915,998 (2020: £711,466) in respect of an invoice discounting facility. This balance is secured on book debts.

 

Net obligations under hire purchase contracts and finance loans are secured by fixed charges on the asset concerned.

 

Bank loans are secured.

DUO PLASTICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 24 -
17
Creditors: amounts falling due after more than one year
2021
2020
Notes
£
£
Bank loans and overdrafts
18
609,675
706,739
Obligations under finance leases
19
1,104,714
1,173,120
1,714,389
1,879,859

Net obligations under hire purchase contracts and finance leases are secured by fixed charges on the assets concerned.

 

Bank loans are secured.

Amounts included above which fall due after five years are as follows:
Payable by instalments
190,445
293,591
DUO PLASTICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 25 -
18
Loans and overdrafts
2021
2020
£
£
Bank loans
706,823
804,742
Payable within one year
97,148
98,003
Payable after one year
609,675
706,739

The company's bankers, HSBC UK Bank plc hold securities comprising an all monies debenture with a fixed and floating charge over the undertaking and all its assets, and a fixed and floating charge over all book debts, together with a chattel mortgage over all unencumbered plant and legal mortgages over the company's land and premises situated in Manchester and Alfreton. The total amount secured is in respect of HSBC UK Bank PLC is £706,823 (2020: £804,472).

19
Finance lease obligations
2021
2020
Future minimum lease payments due under finance leases:
£
£
Within one year
434,974
473,348
In two to five years
1,104,714
1,173,120
1,539,688
1,646,468

Finance lease payments represent rentals payable by the company for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. The average lease term is 5 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.

20
Deferred taxation

Deferred tax assets and liabilities are offset where the company has a legally enforceable right to do so. The following is the analysis of the deferred tax balances (after offset) for financial reporting purposes:

Liabilities
Liabilities
2021
2020
Balances:
£
£
ACAs
712,187
431,214
2021
Movements in the year:
£
Liability at 1 January 2021
431,214
Charge to profit or loss
280,973
Liability at 31 December 2021
712,187
DUO PLASTICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
20
Deferred taxation
(Continued)
- 26 -

The deferred tax liability set out above is expected to reverse in future periods and relates to accelerated capital allowances that are expected to mature within the same period.

21
Retirement benefit schemes
2021
2020
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
113,323
103,091

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.

22
Share capital
2021
2020
2021
2020
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
20,000
20,000
20,000
20,000
23
Revaluation reserve

Revaluation reserve

The revaluation reserve represents the excess above initial cost recognised on certain categories of tangible fixed assets.

 

Capital redemption reserve

The capital redemption reserve includes the nominal value of shares which have been redeemed by the company.

 

Profit and loss account

The profit and loss account represents accumulated trading profit and losses less dividends.

24
Financial commitments, guarantees and contingent liabilities

The company has entered into a cross guarantee with fellow group companies, in favour of HSBC UK Bank PLC in respect of group bank borrowings. The amount owed under this agreement as at 31 December 2021 is £179,741 (2020: £502,397).

DUO PLASTICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 27 -
25
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
38,367
44,748
Between two and five years
32,359
21,560
70,726
66,308
Lessor

At the reporting end date the company had contracted with tenants for the following minimum lease payments:

2021
2020
£
£
Within one year
92,000
92,000
Between two and five years
276,000
368,000
368,000
460,000
26
Capital commitments

Amounts contracted for but not provided in the financial statements:

2021
2020
£
£
Acquisition of tangible fixed assets
1,225,996
310,603
DUO PLASTICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 28 -
27
Related party transactions

During the year, rent at an open-market rate of £90,134 (2020: £68,890) was paid to the SIPP of D P Brimelow.

 

The company has taken advantage of the exemption available in accordance with FRS 102 section 1.12(e) 'Related party disclosures' not to disclose transactions entered into between two or more members of a group, as the company is a wholly owned subsidiary undertaking of the group to which it is party to the transactions.

28
Ultimate controlling party

The ultimate parent company is Duo Packaging Group Limited, a company registered in England and Wales. The ultimate controlling parties are D B Brimelow and A M Brimelow by virtue of their majority shareholding.

 

Duo Plastics Limited is consolidated within the Duo Packaging Group Limited's group financial statements and copies can be obtained upon request from the groups registered office, Vickers Street, Miles Platting, Manchester, M40 8PU.

2021-12-312021-01-01falseCCH SoftwareCCH Accounts Production 2022.100D P BrimelowZ A BrimelowA M BrimelowD B BrimelowM P Henderson022609222021-01-012021-12-3102260922bus:Director12021-01-012021-12-3102260922bus:Director22021-01-012021-12-3102260922bus:Director32021-01-012021-12-3102260922bus:Director42021-01-012021-12-3102260922bus:Director52021-01-012021-12-3102260922bus:RegisteredOffice2021-01-012021-12-3102260922bus:Agent12021-01-012021-12-31022609222021-12-31022609222020-01-012020-12-3102260922core:RetainedEarningsAccumulatedLosses2020-01-012020-12-3102260922core:RetainedEarningsAccumulatedLosses2021-01-012021-12-31022609222020-12-3102260922core:LandBuildingscore:OwnedOrFreeholdAssets2021-12-3102260922core:LandBuildingscore:LeasedAssetsHeldAsLessee2021-12-3102260922core:PlantMachinery2021-12-3102260922core:FurnitureFittings2021-12-3102260922core:LandBuildingscore:OwnedOrFreeholdAssets2020-12-3102260922core:LandBuildingscore:LeasedAssetsHeldAsLessee2020-12-3102260922core:PlantMachinery2020-12-3102260922core:FurnitureFittings2020-12-3102260922core:CurrentFinancialInstrumentscore:WithinOneYear2021-12-3102260922core:CurrentFinancialInstrumentscore:WithinOneYear2020-12-3102260922core:Non-currentFinancialInstrumentscore:AfterOneYear2021-12-3102260922core:Non-currentFinancialInstrumentscore:AfterOneYear2020-12-3102260922core:CurrentFinancialInstruments2021-12-3102260922core:CurrentFinancialInstruments2020-12-3102260922core:Non-currentFinancialInstruments2021-12-3102260922core:Non-currentFinancialInstruments2020-12-3102260922core:ShareCapital2021-12-3102260922core:ShareCapital2020-12-3102260922core:RevaluationReserve2021-12-3102260922core:RevaluationReserve2020-12-3102260922core:CapitalRedemptionReserve2021-12-3102260922core:CapitalRedemptionReserve2020-12-3102260922core:RetainedEarningsAccumulatedLosses2021-12-3102260922core:RetainedEarningsAccumulatedLosses2020-12-3102260922core:ShareCapital2019-12-3102260922core:RevaluationReserve2019-12-3102260922core:CapitalRedemptionReservecore:RestatedAmount2019-12-3102260922core:RetainedEarningsAccumulatedLosses2019-12-31022609222019-12-3102260922core:RevaluationReserve2020-01-012020-12-3102260922core:RevaluationReserve2021-01-012021-12-3102260922core:LandBuildingscore:OwnedOrFreeholdAssets2021-01-012021-12-3102260922core:LandBuildingscore:LongLeaseholdAssets2021-01-012021-12-3102260922core:PlantMachinery2021-01-012021-12-3102260922core:FurnitureFittings2021-01-012021-12-310226092212021-01-012021-12-310226092212020-01-012020-12-3102260922core:UKTax2021-01-012021-12-3102260922core:UKTax2020-01-012020-12-3102260922core:LandBuildingscore:OwnedOrFreeholdAssets2020-12-3102260922core:LandBuildingscore:LeasedAssetsHeldAsLessee2020-12-3102260922core:PlantMachinery2020-12-3102260922core:FurnitureFittings2020-12-31022609222020-12-3102260922core:LandBuildingscore:LeasedAssetsHeldAsLessee2021-01-012021-12-3102260922core:Subsidiary12021-01-012021-12-3102260922core:Subsidiary22021-01-012021-12-3102260922core:Subsidiary112021-01-012021-12-3102260922core:Subsidiary222021-01-012021-12-3102260922core:WithinOneYear2021-12-3102260922core:WithinOneYear2020-12-3102260922core:BetweenTwoFiveYears2021-12-3102260922core:BetweenTwoFiveYears2020-12-3102260922bus:PrivateLimitedCompanyLtd2021-01-012021-12-3102260922bus:FRS1022021-01-012021-12-3102260922bus:Audited2021-01-012021-12-3102260922bus:FullAccounts2021-01-012021-12-31xbrli:purexbrli:sharesiso4217:GBP