ACCOUNTS - Final Accounts


Caseware UK (AP4) 2021.0.152 2021.0.152 124No description of principal activity2021-01-01false119truefalse 00171327 2021-01-01 2021-12-31 00171327 2020-01-01 2020-12-31 00171327 2021-12-31 00171327 2020-12-31 00171327 2020-01-01 00171327 c:Exceptional 2021-01-01 2021-12-31 00171327 c:Exceptional 2020-01-01 2020-12-31 00171327 d:CompanySecretary1 2021-01-01 2021-12-31 00171327 d:Director2 2021-01-01 2021-12-31 00171327 d:Director4 2021-01-01 2021-12-31 00171327 d:Director5 2021-01-01 2021-12-31 00171327 d:Director6 2021-01-01 2021-12-31 00171327 d:Director7 2021-01-01 2021-12-31 00171327 d:RegisteredOffice 2021-01-01 2021-12-31 00171327 c:PlantMachinery 2021-01-01 2021-12-31 00171327 c:PlantMachinery 2021-12-31 00171327 c:PlantMachinery 2020-12-31 00171327 c:PlantMachinery c:OwnedOrFreeholdAssets 2021-01-01 2021-12-31 00171327 c:MotorVehicles 2021-01-01 2021-12-31 00171327 c:MotorVehicles 2021-12-31 00171327 c:MotorVehicles 2020-12-31 00171327 c:MotorVehicles c:OwnedOrFreeholdAssets 2021-01-01 2021-12-31 00171327 c:FurnitureFittings 2021-01-01 2021-12-31 00171327 c:FurnitureFittings 2021-12-31 00171327 c:FurnitureFittings 2020-12-31 00171327 c:FurnitureFittings c:OwnedOrFreeholdAssets 2021-01-01 2021-12-31 00171327 c:ComputerEquipment 2021-01-01 2021-12-31 00171327 c:ComputerEquipment 2021-12-31 00171327 c:ComputerEquipment 2020-12-31 00171327 c:ComputerEquipment c:OwnedOrFreeholdAssets 2021-01-01 2021-12-31 00171327 c:OwnedOrFreeholdAssets 2021-01-01 2021-12-31 00171327 c:CurrentFinancialInstruments 2021-12-31 00171327 c:CurrentFinancialInstruments 2020-12-31 00171327 c:Non-currentFinancialInstruments 2021-12-31 00171327 c:Non-currentFinancialInstruments 2020-12-31 00171327 c:CurrentFinancialInstruments c:WithinOneYear 2021-12-31 00171327 c:CurrentFinancialInstruments c:WithinOneYear 2020-12-31 00171327 c:Non-currentFinancialInstruments c:AfterOneYear 2021-12-31 00171327 c:Non-currentFinancialInstruments c:AfterOneYear 2020-12-31 00171327 c:Non-currentFinancialInstruments c:BetweenOneTwoYears 2021-12-31 00171327 c:Non-currentFinancialInstruments c:BetweenOneTwoYears 2020-12-31 00171327 c:Non-currentFinancialInstruments c:BetweenTwoFiveYears 2021-12-31 00171327 c:Non-currentFinancialInstruments c:BetweenTwoFiveYears 2020-12-31 00171327 e:UnitedKingdom 2021-01-01 2021-12-31 00171327 e:UnitedKingdom 2020-01-01 2020-12-31 00171327 e:RestEuropeOutsideUK 2021-01-01 2021-12-31 00171327 e:RestEuropeOutsideUK 2020-01-01 2020-12-31 00171327 e:RestWorldOutsideUK 2021-01-01 2021-12-31 00171327 e:RestWorldOutsideUK 2020-01-01 2020-12-31 00171327 c:UKTax 2021-01-01 2021-12-31 00171327 c:UKTax 2020-01-01 2020-12-31 00171327 c:ShareCapital 2021-01-01 2021-12-31 00171327 c:ShareCapital 2021-12-31 00171327 c:ShareCapital 2020-01-01 2020-12-31 00171327 c:ShareCapital 2020-12-31 00171327 c:ShareCapital 2020-01-01 00171327 c:RetainedEarningsAccumulatedLosses 2021-01-01 2021-12-31 00171327 c:RetainedEarningsAccumulatedLosses 2021-12-31 00171327 c:RetainedEarningsAccumulatedLosses 2020-01-01 2020-12-31 00171327 c:RetainedEarningsAccumulatedLosses 2020-12-31 00171327 c:RetainedEarningsAccumulatedLosses 2020-01-01 00171327 d:OrdinaryShareClass1 2021-01-01 2021-12-31 00171327 d:OrdinaryShareClass1 2021-12-31 00171327 d:OrdinaryShareClass1 2020-12-31 00171327 d:FRS102 2021-01-01 2021-12-31 00171327 d:Audited 2021-01-01 2021-12-31 00171327 d:FullAccounts 2021-01-01 2021-12-31 00171327 d:PrivateLimitedCompanyLtd 2021-01-01 2021-12-31 00171327 c:Subsidiary1 2021-01-01 2021-12-31 00171327 c:Subsidiary1 1 2021-01-01 2021-12-31 00171327 1 2021-01-01 2021-12-31 00171327 c:AcceleratedTaxDepreciationDeferredTax 2021-12-31 00171327 c:AcceleratedTaxDepreciationDeferredTax 2020-12-31 00171327 c:TaxLossesCarry-forwardsDeferredTax 2021-12-31 00171327 c:TaxLossesCarry-forwardsDeferredTax 2020-12-31 00171327 2 2021-01-01 2021-12-31 00171327 4 2021-01-01 2021-12-31 00171327 6 2021-01-01 2021-12-31 xbrli:shares iso4217:GBP xbrli:pure

Registered number: 00171327









Widdop Bingham & Co Limited









Annual Report and Financial Statements

For the Year Ended 31 December 2021

 
Widdop Bingham & Co Limited
 
 
Company Information


Directors
R S Illingworth 
M A Illingworth 
S S Illingworth 
R M Keavey 
M L Wilson 




Company secretary
R M Keavey



Registered number
00171327



Registered office
Broadgate
Broadway Business Park

Chadderton

Oldham

OL9 9XE




Independent auditors
Hurst Accountants Limited
Chartered Accountants & Statutory Auditors

Lancashire Gate

21 Tiviot Dale

Stockport

SK1 1TD





 
Widdop Bingham & Co Limited
 

Contents



Page
Strategic Report
 
1 - 3
Directors' Report
 
4 - 5
Independent Auditors' Report
 
6 - 9
Statement of Comprehensive Income
 
10
Balance Sheet
 
11
Statement of Changes in Equity
 
12
Notes to the Financial Statements
 
13 - 29


 
Widdop Bingham & Co Limited
 
 
Strategic Report
For the Year Ended 31 December 2021

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

Business review
 
We aim to present a balanced and comprehensive review of the development and performance of our company during the year and its position at the year-end. Our review is consistent with the size and nature of our business and is written in the context of the risks and uncertainties we face.
Overall, revenue has increased from  £20,209,220 to £24,250,180, as compared with the last year. As a trade supplier to ‘non-essential retail’ COVID  continued to have a serious  impact on sales in quarter 1 of 2021. The business  continues to adapt well in challenging circumstances and sales in quarters 2, 3and 4 were ahead of 2020. Overall we were happy with the sales achieved in the year which were ahead of sales achieved in 2019 our last “normal" trading year without Covid. .
Overall operating profit has increased from £1,283,165 to £4,604,232. Operating profits were boosted by £2,642,979 because of the exceptional administration income resulting from the release of intercompany balances.  
Brexit had a significant negative effect on export sales in quarter 1 but the creation of a new trading entity in both The Republic of Ireland and The Netherlands during 2021 helped us to improve sales later in the year resulting in overall growth for the year compared with 2019.  
Profit before tax has changed from £1,281,378 to £4,603,302. After taxation, currency adjustments and dividends £2,577,718 (2021: £763,929) has been added to reserves. Particulars of dividends paid are detailed in note 13 to the financial statements.
The company continues to increase the proportion of product designed in house which necessitated the further strengthening of the in-house design team. We also, continue to invest in improving our IT infrastructure to drive increased sales across all channels.
Future Developments
Management is continually reviewing the company’s business strategy and is developing and investing in the wider management team to overcome the more volatile market and global conditions. We continue to increase our investment in the training and development of our team to meet these challenges.

Page 1

 
Widdop Bingham & Co Limited
 

Strategic Report (continued)
For the Year Ended 31 December 2021

Principal risks and uncertainties
 
As with many companies of our size, the business environments in which we operate continue to be challenging with inflationary pressures from the Far East suppliers, where approximately 95% of the products sold are sourced. We are however reducing our reliance on China as a source of our products and expect our reliance to fall to 85% over the next 24 months. We are, of course, subject to consumer spending patterns and consumers' overall disposable income together with the performance of the UK economy, thankfully the negative impact of Covid on the economy appears to be receding. However, the cost-of-living crisis that has occurred during 2022 is likely to cause trading uncertainty for the remainder of 2022 and into 2023.  
The GBP:US$ exchange rate has moved negatively in 2022.  The company mitigates some of these risks by entering in to forward currency exchange contracts however longer-term depreciation of Sterling inevitably leads to a higher landed cost of products sourced in China that will inevitably result in higher selling prices in 2022 and beyond. 
Shipping costs from China reached their peak in the Autumn of 2021 and increased the landed cost of products that we import. Shipping costs had started to fall modestly by the year end and continue to fall through quarters 1, 2 and 3 of 2022.
 
Increases in manufacturing, shipping costs and depreciation of sterling versus the dollar creates long term instability for product pricing and is contributing to the overall high inflation rates that UK has experienced more recently. 

Principal risks and uncertainties (continued)

The high street market continues to undergo huge changes, accelerated by the pandemic, Brexit and more recently the cost of living crisis, but the business is very diverse as regards product, suppliers and customers and continues to navigate these challenging times well leading to continued overall growth in sales and profitability in 2021.

Financial key performance indicators
 
Our key financial performance indicators are turnover, gross margin and operating profits.
Turnover has  increased to £24.25 million from £20.21 million for the previous year. 
Gross margins have remained steady at 38.8% (2020: 39.1%)
Operating profits have been explained in the earlier section.

Financial risk management- objectives and policies
 
The company's principal financial instruments comprise bank balances, bank overdrafts, trade creditors and trade debtors. The main purpose of these instruments is to raise funds for and to finance the company's operations.
The company pays for its imported goods in foreign currency part of which is bought forward. Most goods are paid for in US$. The directors manage closely the company's exposure to currency movements. The collapse of Sterling versus the Dollar in the first 8 months of 2022 will necessitate the need to increase prices in 2023 as the scale of the change was beyond the volume hedged which in any case can only be for a relatively short period of time.
In respect of bank balances, the liquidity risk is managed by maintaining a balance between the continuity of funding and flexibility through the use of an overdraft at a floating rate of interest. Trade debtors are managed in respect of credit and cash flow risk by policies concerning the credit offered to customers and the regular monitoring of amounts outstanding for both time and credit limits. Trade creditors liquidity risk is managed by ensuring sufficient funds are available to meet amounts due.

Page 2

 
Widdop Bingham & Co Limited
 

Strategic Report (continued)
For the Year Ended 31 December 2021


This report was approved by the board and signed on its behalf.


R S Illingworth
Director

Date: 28 September 2022

Page 3

 
Widdop Bingham & Co Limited
 
 
 
Directors' Report
For the Year Ended 31 December 2021

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

Directors' responsibilities statement

The directors are responsible for preparing the Strategic Report, 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 applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland'. 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 for the Company's financial statements 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 to enable them to ensure that the financial statements comply with the Companies Act 2006They 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.

Results and dividends

The profit for the year, after taxation, amounted to £4,257,882 (2020: £1,063,929).

Dividends paid on equity capital amounted to £1,680,000 (2020: £300,000).

Directors

The directors who served during the year were:

R S Illingworth 
M A Illingworth 
S S Illingworth 
R M Keavey 
M L Wilson 

Research and development activities

This year, the company continued to develop the in-house IT system and website, to develop digital channels. We constantly review and develop our own website and also our bespoke digital “sales tool” for the various sales teams. Constant improvements to our CRM system also help to enhance our whole IT suite.

Matters covered in the strategic report

Future developments and financial risk management are considered to be of strategic importance and are thus disclosed in the Strategic Report.

Page 4

 
Widdop Bingham & Co Limited
 
 
 
Directors' Report (continued)
For the Year Ended 31 December 2021

Disclosure of information to auditors

Each of the persons who are directors at the time when this Directors' Report is approved has confirmed that:
 
so far as the director is aware, there is no relevant audit information of which the Company's auditors are unaware, and

the director has taken all the steps that ought to have been taken as a director in order to be aware of any relevant audit information and to establish that the Company's auditors are aware of that information.

Post balance sheet events

On 21 June 2022, the ultimate controlling party of the company changed to Widdop & Co (Holdings) Limited.

Auditors

The auditorsHurst Accountants Limitedwill be proposed for reappointment in accordance with section 485 of the Companies Act 2006.

This report was approved by the board and signed on its behalf.
 





R S Illingworth
Director

Date: 28 September 2022

Page 5

 
Widdop Bingham & Co Limited
 
 
 
Independent Auditors' Report to the Members of Widdop Bingham & Co Limited
 

Opinion


We have audited the financial statements of Widdop Bingham & Co 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 the related notes, including a summary of significant accounting policiesThe 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 Auditors' 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 United Kingdom, including the Financial Reporting Council'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 Auditors' 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.


Page 6

 
Widdop Bingham & Co Limited
 
 
 
Independent Auditors' Report to the Members of Widdop Bingham & Co Limited (continued)


Opinion on other matters prescribed by the Companies Act 2006
 

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


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 directors' 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 set out on page 4, 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.


Page 7

 
Widdop Bingham & Co Limited
 
 
 
Independent Auditors' Report to the Members of Widdop Bingham & Co Limited (continued)


Auditors' 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 Auditors' 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:

Identifying and assessing potential risks related to irregularities 
In identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, we considered the following: 
 
The nature of the industry and sector in which the company operates; the control environment and business performance including key drivers for directors' remuneration, bonus levels and performance targets. 
The outcome of enquiries of local management and parent company management, including whether management was aware of any instances of non-compliance with laws and regulations, and whether management had knowledge of any actual, suspected, or alleged fraud.
Supporting documentation relating to the Company's policies and procedures for: 
-    Identifying, evaluating, and complying with laws and regulations
-    Detecting and responding to the risks of fraud
The internal controls established to mitigate risks related to fraud or non-compliance with laws and regulations.
The outcome of discussions amongst the engagement team regarding how and where fraud might occur in the financial statements and any potential indicators of fraud.
The legal and regulatory framework in which the Company operates, particularly those laws and regulations which have a direct effect on the financial statements, such as the Companies Act 2006, pensions and tax legislation, or which had a fundamental effect on the operations of the Company, including General Data Protection requirements, and Anti-bribery and Corruption.

Audit response to risks identified
Our procedures to respond to the risks identified included the following: 
 
Reviewing the financial statements disclosures and testing to supporting documentation to assess compliance with the provisions of those relevant laws and regulations which have a direct effect on the financial statements.
Discussions with management, including consideration of known or suspected instances of non-compliance with laws and regulations and fraud. 
Evaluation and testing of the operating effectiveness of management’s controls designed to prevent and detect regularities.
Enquiring of management about any actual and potential litigation and claims.
Performing analytical procedures to identify any unusual or unexpected relationships which may indicate risks of material misstatement due to fraud.
Carrying out substantive testing to confirm the validity and accuracy of government grant claims under the Coronavirus Job Retention Scheme.
Page 8

 
Widdop Bingham & Co Limited
 
 
 
Independent Auditors' Report to the Members of Widdop Bingham & Co Limited (continued)


We have also considered the risk of fraud through management override of controls by: 
 
Testing the appropriateness of journal entries and other adjustments. We have used data analytics software to identify accounting transactions which may pose a heightened risk of material misstatement, whether due to fraud or error. 
Challenging assumptions made by management in their significant accounting estimates, and assessing whether the judgements made in making accounting estimates are indicative of a potential bias; and 
Evaluating the business rationale of any significant transactions that are unusual or outside the normal course of business.

We also communicated relevant identified laws and regulations and potential fraud risks to all engagement team members and remained alert to any indications of fraud or non-compliance with laws and regulations throughout the audit. 
There are inherent limitations in the audit procedures described above, and the further removed non-compliance with laws and regulations are from the events and transactions reflected in the financial statements, the less likely we would become aware of them.  Also, 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.


A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at: www.frc.org.uk/auditorsresponsibilities. This description forms part of our Auditors' Report.


Use of our report
 

This report is made solely to the Company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006Our 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 Auditors' 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 Glover (Senior Statutory Auditor)
for and on behalf of
Hurst Accountants Limited
Chartered Accountants
Statutory Auditors
Lancashire Gate
21 Tiviot Dale
Stockport
SK1 1TD

28 September 2022
Page 9

 
Widdop Bingham & Co Limited
 
 
Statement of Comprehensive Income
For the Year Ended 31 December 2021

2021
2020
Note
£
£

  

Turnover
 4 
24,250,180
20,209,220

Cost of sales
  
(14,829,673)
(12,300,978)

Gross profit
  
9,420,507
7,908,242

Distribution costs
  
(4,776,209)
(4,212,811)

Administrative expenses
  
(2,737,755)
(3,042,786)

Exceptional administrative expenses
  
2,642,979
-

Other operating income
 5 
54,710
630,520

Operating profit
 6 
4,604,232
1,283,165

Interest receivable and similar income
 10 
-
3,914

Interest payable and similar expenses
 11 
(930)
(5,701)

Profit before tax
  
4,603,302
1,281,378

Tax on profit
 12 
(345,420)
(217,449)

Profit for the financial year
  
4,257,882
1,063,929

Other comprehensive income for the year
  

Currency translation differences
  
(164)
-

Other comprehensive income for the year
  
(164)
-

  

Total comprehensive income for the year
  
4,257,718
1,063,929

There were no recognised gains and losses for 2021 or 2020 other than those included in the statement of comprehensive income.

The notes on pages 13 to 29 form part of these financial statements.

Page 10

 
Widdop Bingham & Co Limited
Registered number: 00171327

Balance Sheet
As at 31 December 2021

2021
2020
Note
£
£

Fixed assets
  

Tangible assets
 15 
379,942
310,104

Investments
 16 
83
-

  
380,025
310,104

Current assets
  

Stocks
 17 
9,084,618
7,166,324

Debtors: amounts falling due within one year
 18 
4,020,826
3,764,001

Cash at bank and in hand
 19 
2,690,680
7,150,694

  
15,796,124
18,081,019

Creditors: amounts falling due within one year
 20 
(3,161,078)
(5,199,588)

Net current assets
  
 
 
12,635,046
 
 
12,881,431

Total assets less current liabilities
  
13,015,071
13,191,535

Creditors: amounts falling due after more than one year
 21 
-
(2,762,904)

Provisions for liabilities
  

Deferred tax
 23 
(27,575)
(18,853)

Net assets
  
12,987,496
10,409,778


Capital and reserves
  

Called up share capital 
 24 
15,536
15,536

Profit and loss account
 25 
12,971,960
10,394,242

  
12,987,496
10,409,778


The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 




R S Illingworth
R M Keavey
Director
Director


Date: 28 September 2022
Date: 28 September 2022


The notes on pages 13 to 29 form part of these financial statements.

Page 11

 
Widdop Bingham & Co Limited
 

Statement of Changes in Equity
For the Year Ended 31 December 2021


Called up share capital
Profit and loss account
Total equity

£
£
£


At 1 January 2020
15,536
9,630,313
9,645,849


Comprehensive income for the year

Profit for the year
-
1,063,929
1,063,929
Total comprehensive income for the year
-
1,063,929
1,063,929

Dividends: Equity capital
-
(300,000)
(300,000)



At 1 January 2021
15,536
10,394,242
10,409,778


Comprehensive income for the year

Profit for the year
-
4,257,882
4,257,882

Currency translation differences
-
(164)
(164)
Total comprehensive income for the year
-
4,257,718
4,257,718

Dividends: Equity capital
-
(1,680,000)
(1,680,000)


At 31 December 2021
15,536
12,971,960
12,987,496


The notes on pages 13 to 29 form part of these financial statements.

Page 12

 
Widdop Bingham & Co Limited
 
 
 
Notes to the Financial Statements
For the Year Ended 31 December 2021

1.


General information

Widdop Bingham & Co Limited is a private company limited by share capital incorporated in England & Wales, company number 00171327. The address of the registered office and the principal place of business is Broadgate, Broadway Business Park, Chadderton, Oldham, OL9 9XE.       
 
The nature of the company's operation and its principal activity is that of an importer and distributor of giftware and associated products.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

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

The preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires management to exercise judgement in applying the Company's accounting policies (see note 3).

The following principal accounting policies have been applied:

 
2.2

Financial reporting standard 102 - reduced disclosure exemptions

The company has taken advantage of the following disclosure exemptions in preparing these financial statements, as permitted by the FRS 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland":
-  the requirements of Section 7 Statement of Cash Flows;
-  the requirements of Section 3 Financial Statement Presentation paragraph 3.17(d);
-  the requirements of Section 33 Related Party Disclosures paragraph 33.7 (key management      compensation).
This information is included in the consolidated financial statements of Woodclay Limited as at 31 December 2021 and these financial statements may be obtained from Broadgate, Broadway Business Park, Chadderton, Oldham, OL9 9XE.

 
2.3

Exemption from preparing consolidated financial statements

The Company is a parent Company that is also a subsidiary included in the consolidated financial statements of its immediate parent undertaking established under the law of any part of the United Kingdom and is therefore exempt from the requirement to prepare consolidated financial statements under section 400 of the Companies Act 2006.

Page 13

 
Widdop Bingham & Co Limited
 
 
 
Notes to the Financial Statements
For the Year Ended 31 December 2021

2.Accounting policies (continued)

 
2.4

Foreign currency translation

Functional and presentational currency
The company's functional and presentational currency is GBP.
Transactions and balances
Foreign currency transactions are translated into the functional currency using the spot exchange rates at the dates of the transactions.
At each period end foreign currency monetary items are translated using the closing rate. Non-monetary items measured at historical cost are translated using the exchange rate at the date of the transaction and non-monetary items measured at fair value are measured using the exchange rate when fair value was determined.
Stocks purchased in foreign currency are translated using a forward rate, based on the contracts available at the time of purchase. 
Where material, foreign exchange gains and losses resulting from the settlement of transactions and from the translation at period-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in the Statement of Comprehensive Income except when deferred in other comprehensive income as qualifying cash flow hedges. At 31 December  2021 and 31 December 2020, the company has determined that the fair value of its forward contracts, net of its firm commitments, are immaterial.
Foreign exchange gains and losses that relate to borrowings and cash and cash equivalents are presented in the Statement of Comprehensive Income within 'finance income or costs'. All other foreign exchange gains and losses are presented in the Statement of Comprehensive Income within 'other operating income'.

 
2.5

Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

Sale of goods

Revenue from the sale of goods is recognised when all of the following conditions are satisfied:
the Company has transferred the significant risks and rewards of ownership to the buyer;
the Company retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold;
the amount of revenue can be measured reliably;
it is probable that the Company will receive the consideration due under the transaction; and
the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Page 14

 
Widdop Bingham & Co Limited
 
 
 
Notes to the Financial Statements
For the Year Ended 31 December 2021

2.Accounting policies (continued)

 
2.6

Operating leases: the Company as lessee

Rentals paid under operating leases are charged to profit or loss on a straight line basis over the lease term.

Benefits received and receivable as an incentive to sign an operating lease are recognised on a straight line basis over the lease term, unless another systematic basis is representative of the time pattern of the lessee's benefit from the use of the leased asset.

 
2.7

Government grants

Grants of a revenue nature are recognised in the Statement of Comprehensive Income in the same period as the related expenditure.

 
2.8

Interest income

Interest income is recognised in profit or loss using the effective interest method.

 
2.9

Finance costs

Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

 
2.10

Borrowing costs

All borrowing costs are recognised in profit or loss in the year in which they are incurred.

 
2.11

Pensions

Defined contribution pension plan

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

The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the Balance Sheet. The assets of the plan are held separately from the Company in independently administered funds.

Page 15

 
Widdop Bingham & Co Limited
 
 
 
Notes to the Financial Statements
For the Year Ended 31 December 2021

2.Accounting policies (continued)

 
2.12

Current and deferred taxation

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

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

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the Balance Sheet date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

  
2.13

Research and development

Research and development expenditure is written off in the year in which it is incurred.

 
2.14

Exceptional items

Exceptional items are transactions that fall within the ordinary activities of the Company but are presented separately due to their size or incidence.

 
2.15

Tangible fixed assets

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

Page 16

 
Widdop Bingham & Co Limited
 
 
 
Notes to the Financial Statements
For the Year Ended 31 December 2021

2.Accounting policies (continued)


2.15
Tangible fixed assets (continued)

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight-line and reducing balance method.

Depreciation is provided on the following basis:

Plant and fixtures
-
20%
straight line
Motor vehicles
-
25%
reducing balance
Computer equipment
-
33%
straight line

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

 
2.16

Valuation of investments

Investments in subsidiaries are measured at cost less accumulated impairment.

 
2.17

Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a average cost basis. 
At each balance sheet date, stocks are assessed for impairment. If stock is impaired, the carrying amount is reduced to its selling price less costs to complete and sell. The impairment loss is recognised immediately in profit or loss.

 
2.18

Debtors

Short term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

 
2.19

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

 
2.20

Creditors

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

Page 17

 
Widdop Bingham & Co Limited
 
 
 
Notes to the Financial Statements
For the Year Ended 31 December 2021

2.Accounting policies (continued)

 
2.21

Financial instruments

Debt instruments (other than those wholly repayable or receivable within one year), including loans and other accounts receivable and payable, are initially measured at present value of the future cash flows and subsequently at amortised cost using the effective interest method. Debt instruments that are payable or receivable within one year, typically trade debtors and creditors, are measured, initially and subsequently, at the undiscounted amount of the cash or other consideration expected to be paid or received.

Financial assets that are measured at cost and amortised cost are assessed at the end of each reporting period for objective evidence of impairment. If objective evidence of impairment is found, an impairment loss is recognised in the Statement of Comprehensive Income.

For financial assets measured at amortised cost, the impairment loss is measured as the difference between an asset's carrying amount and the present value of estimated cash flows discounted at the asset's original effective interest rate. If a financial asset has a variable interest rate, the discount rate for measuring any impairment loss is the current effective interest rate determined under the contract.

Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Where material, derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or income as appropriate. Where material, the company applies hedge accounting for interest rate and foreign exchange derivatives, with the gains or losses on both the hedged item and the hedging instrument being recognised in profit or loss.

 
2.22

Dividends

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

Page 18

 
Widdop Bingham & Co Limited
 
 
 
Notes to the Financial Statements
For the Year Ended 31 December 2021

3.


Judgements in applying accounting policies and key sources of estimation uncertainty

Preparation of the financial statements requires management to make significant judgements and estimates that affect amounts recognised for assets and liabilities at the reporting date and the amounts of revenue and expenses incurred during the reporting period. Actual outcomes may differ from these judgements, estimates and assumptions. The judgements, estimates and assumptions that have the most significant effect on the carrying value of assets and liabilities of the Company as at 31 December 2021 are discussed below:
a) Derivatives and firm commitments
The Company has entered into forward currency contracts to manage its exposure to foreign exchange cash flow risk on its overseas purchases. These derivatives are measured at fair value at each balance sheet date, and where material, these are recognised in the financial statements. The company also attributes a fair value to its firm commitments relating to stock purchases.
The fair value is measured as the mark to market value, being the difference between the change in value of the hedged item and the change in value of the hedging instrument. To the extent the hedge is effective, movements in fair value are recognised in  comprehensive income and presented within a fair value hedging reserve. Any ineffective portions of those movements are also recognised in profit or loss for the period. As at 31 December 2021 and 2020, the fair value of such derivatives net of firm commitments is immaterial.
b) Recoverable value of trade debtors
The Company has recognised trade debtors with a carrying value of £3,551,323 (
2020:£3,398,722). The recoverability of trade debtors is regularly reviewed in the light of the available economic information specific to each debtor and specific provisions are recognised for balances considered to be at risk or irrecoverable.
c) Stock valuation
The Company exercises judgement in estimating the obsolescence of stock and making impairments to reflect the difference between cost and estimated net realisable value. The Company has recognised stock with a net realisable  value of £9,084,618 (
2020:£7,166,324).


4.


Turnover

The whole of the turnover is attributable to its principal activity as described in note 1.

Analysis of turnover by country of destination:

2021
2020
£
£

United Kingdom
21,636,034
17,257,930

Rest of Europe
1,597,353
2,353,039

Rest of the world
1,016,793
598,251

24,250,180
20,209,220


Page 19

 
Widdop Bingham & Co Limited
 
 
 
Notes to the Financial Statements
For the Year Ended 31 December 2021

5.


Other operating income

2021
2020
£
£

Government grants receivable
54,710
630,520



6.


Operating profit

The operating profit is stated after charging:

2021
2020
£
£

Research & development charged as an expense
1,275
-

Exchange differences
(36,073)
(9,917)

(Profit)/loss on disposal of fixed assets
(6,144)
343


7.


Auditors' remuneration

2021
2020
£
£


Fees payable to the Company's auditor and its associates for the audit of the Company's annual financial statements
17,250
12,250


Fees payable to the Company's auditor and its associates in respect of:


All other services
4,750
4,250

Page 20

 
Widdop Bingham & Co Limited
 
 
 
Notes to the Financial Statements
For the Year Ended 31 December 2021

8.


Employees

Staff costs, including directors' remuneration, were as follows:


2021
2020
£
£

Wages and salaries
4,317,960
3,940,243

Social security costs
429,396
328,355

Cost of defined contribution scheme
168,296
144,433

4,915,652
4,413,031


The average monthly number of employees, including the directors, during the year was as follows:


        2021
        2020
            No.
            No.







Office and management
73
73



Other
46
51

119
124


9.


Directors' remuneration

2021
2020
£
£

Directors' emoluments
666,138
575,148

Company contributions to defined contribution pension schemes
17,921
17,480

684,059
592,628


During the year retirement benefits were accruing to 2 directors (2020: 2) in respect of defined contribution pension schemes.

The highest paid director received remuneration of £160,022 (2020: £169,634).

The value of the company's contributions paid to a defined contribution pension scheme in respect of the highest paid director amounted to £NIL (2020: £NIL).


10.


Interest receivable

2021
2020
£
£


Other interest receivable
-
3,914

Page 21

 
Widdop Bingham & Co Limited
 
 
 
Notes to the Financial Statements
For the Year Ended 31 December 2021

11.


Interest payable and similar expenses

2021
2020
£
£


Bank interest payable
8
-

Other loan interest payable
922
5,701

930
5,701


12.


Taxation


2021
2020
£
£

Corporation tax


Current tax on profits for the year
336,698
216,842


Deferred tax


Origination and reversal of timing differences
8,722
607


Taxation on profit on ordinary activities
345,420
217,449

Factors affecting tax charge for the year

The tax assessed for the year is lower than (2020: lower than) the standard rate of corporation tax in the UK of 19% (2020:19%). The differences are explained below:

2021
2020
£
£


Profit on ordinary activities before tax
4,603,302
1,281,378


Profit on ordinary activities multiplied by standard rate of corporation tax in the UK of 19% (2020 - 19%)
874,627
243,462

Effects of:


Expenses not deductible for tax purposes, other than goodwill amortisation and impairment
(497,493)
594

Capital allowances for year in excess of depreciation
(8,666)
-

Adjustment in research and development tax credit leading to an increase (decrease) in the tax charge
(23,048)
(23,443)

Other differences leading to an increase (decrease) in the tax charge
-
(3,164)

Total tax charge for the year
345,420
217,449

Page 22

 
Widdop Bingham & Co Limited
 
 
 
Notes to the Financial Statements
For the Year Ended 31 December 2021
 
12.Taxation (continued)


Factors that may affect future tax charges

There were no factors that may affect future tax charges.


13.


Dividends

2021
2020
£
£


Dividends paid on equity capital
1,680,000
300,000


14.


Exceptional items

2021
2020
£
£


Release of intercompany balances
(2,642,979)
-

(2,642,979)
-

During the year amounts owed to another group company were waived.

Page 23

 
Widdop Bingham & Co Limited
 
 
 
Notes to the Financial Statements
For the Year Ended 31 December 2021

15.


Tangible fixed assets





Plant and machinery
Motor vehicles
Fixtures and fittings
Computer equipment
Total

£
£
£
£
£



Cost


At 1 January 2021
956,305
263,829
24,249
610,550
1,854,933


Additions
37,905
64,934
16,726
118,183
237,748


Disposals
-
(73,675)
-
-
(73,675)


Transfers between classes
574
-
-
(574)
-



At 31 December 2021

994,784
255,088
40,975
728,159
2,019,006



Depreciation


At 1 January 2021
878,957
165,277
5,386
495,209
1,544,829


Charge for the year
31,475
27,314
6,848
74,522
140,159


Disposals
-
(45,924)
-
-
(45,924)


Transfers between classes
373
-
-
(373)
-



At 31 December 2021

910,805
146,667
12,234
569,358
1,639,064



Net book value



At 31 December 2021
83,979
108,421
28,741
158,801
379,942



At 31 December 2020
77,348
98,552
18,863
115,341
310,104


16.


Fixed asset investments





Investments in subsidiary companies

£



Cost or valuation


Additions
83



At 31 December 2021
83




Page 24

 
Widdop Bingham & Co Limited
 
 
 
Notes to the Financial Statements
For the Year Ended 31 December 2021

Subsidiary undertaking


The following was a subsidiary undertaking of the Company:

Name

Registered office

Class of shares

Holding

Widdop and Co. (Ireland) Limited
104 Lower Baggot Street, Dublin, Ireland
Ordinary
100%


17.


Stocks

2021
2020
£
£

Finished goods and goods for resale
9,084,618
7,166,324


An amount of £333,411 (2020: £74,289)was charged to cost of sales against stock during the period due to slow-moving and obsolete stock.

Page 25

 
Widdop Bingham & Co Limited
 
 
 
Notes to the Financial Statements
For the Year Ended 31 December 2021

18.


Debtors

2021
2020
£
£


Trade debtors
3,551,323
3,398,722

Amounts owed by group undertakings
95,671
85,822

Other debtors
5,867
28,031

Prepayments and accrued income
367,965
251,426

4,020,826
3,764,001


Impairments to debtors of £17,638 (2020: £36,433) were charged to the statement of comprehensive income during the period.


19.


Cash and cash equivalents

2021
2020
£
£

Cash at bank and in hand
2,690,680
7,150,694



20.


Creditors: Amounts falling due within one year

2021
2020
£
£

Other loans
-
237,096

Trade creditors
929,198
710,938

Amounts owed to group undertakings
931,173
3,126,149

Corporation tax
236,277
121,421

Other taxation and social security
360,317
420,777

Other creditors
37,582
305,982

Accruals and deferred income
666,531
277,225

3,161,078
5,199,588


Other loans related to a government Coronavirus Business Interruption Loan. This loan was secured by a legal charge over all assets of the company. Interest was charged on the loan at 1.9% above the Bank of England base rate. The loan was repaid in full in July 2021. 

Page 26

 
Widdop Bingham & Co Limited
 
 
 
Notes to the Financial Statements
For the Year Ended 31 December 2021

21.


Creditors: Amounts falling due after more than one year

2021
2020
£
£

Other loans
-
2,762,904


Other loans related to a government Coronavirus Business Interruption Loan. This loan was secured by a legal charge over all assets of the company. Interest was charged on the loan at 1.9% above the Bank of England base rate. The loan was repaid in full in July 2021. 


22.


Loans


Analysis of the maturity of loans is given below:


2021
2020
£
£

Amounts falling due within one year

Other loans
-
237,096

Amounts falling due 1-2 years

Other loans
-
971,322

Amounts falling due 2-5 years

Other loans
-
1,791,582


-
3,000,000


Page 27

 
Widdop Bingham & Co Limited
 
 
 
Notes to the Financial Statements
For the Year Ended 31 December 2021

23.


Deferred taxation




2021
2020


£

£






At beginning of period
18,853
18,246


Charged to profit or loss
8,722
607



At end of period
27,575
18,853

The provision for deferred taxation is made up as follows:

2021
2020
£
£


Accelerated capital allowances
33,049
18,853

Other timing differences
(5,474)
-

27,575
18,853


24.


Share capital

2021
2020
£
£
Allotted, called up and fully paid



41,429 (2020: 41,429) Ordinary shares of £0.375 each
15,536
15,536



25.


Reserves

Profit and loss account
The profit and loss account includes all current and prior period retained profits and losses, net of dividends paid.


26.


Other financial commitments

At 31 December 2021, the company was committed to purchasing foreign currency under contracts agreeing a set forward rate. Such commitments amounted to £3,191,194 (2020: £3,206,932).  

Page 28

 
Widdop Bingham & Co Limited
 
 
 
Notes to the Financial Statements
For the Year Ended 31 December 2021

27.


Pension commitments

The Company operates a defined contributions pension scheme. The assets of the scheme are held separately from those of the Company in an independently administered fund. The pension cost charge represents contributions payable by the Company to the fund and amounted to £168,296 (2020: £144,433). Contributions totalling £28,809 (2020: £nil) were payable to the fund at the balance sheet date and are included in creditors.
In addition two directors are members of a self administered pension scheme which involves no minimum contractual benefit commitments. During the period no employer contributions were made to the directors' scheme (
2020: £Nil).


28.


Commitments under operating leases

The Company had no commitments under non-cancellable operating leases at the balance sheet date.


29.


Related party transactions

During the year, the company made sales to directors totalling £277 (2020: £690), and sales to close family members of directors of £391 (2020: £252). A total balance of £137 was outstanding on these sales as at 31 December 2021 (2020: £129). 
The company has taken advantage of provisions available under section 33 of FRS 102 and has not disclosed transactions and balances with companies that are 100% owned within the group controlled by its ultimate parent company.


30.


Post balance sheet events

On 21 June 2022, the ultimate controlling party of the company changed to Widdop & Co (Holdings) Limited.


31.


Controlling party

The immediate parent company is Widdop Bingham (Holdings) Limited by virtue of its 100% holding in the voting share capital. 
During the year ended 31 December 2021, the company's ultimate controlling party is Woodclay Limited. The results of the company are included in the consolidated financial statements of Woodclay Limited, and this is the largest and smallest group into which the results are consolidated. 
The registered office of Woodclay Limited is the same as the company's, as noted in note 1.
On 21 June 2022, the ultimate controlling party of the company changed to Widdop & Co (Holdings) Limited.

 
Page 29