ACCOUNTS - Final Accounts preparation


Caseware UK (AP4) 2021.0.152 2021.0.152 2022-03-312021-05-232021-05-232021-05-232021-05-232022-03-312022-03-312021-04-01false55falseThe principal activity of the company in the year under review was that of sale of packaging and retail display to the speciality foodand drink sector.48false 02384680 2021-04-01 2022-03-31 02384680 2022-03-31 02384680 2020-04-01 2021-03-31 02384680 2021-03-31 02384680 2020-04-01 02384680 c:PriorPeriodIncreaseDecrease 2021-04-01 2022-03-31 02384680 c:PriorPeriodIncreaseDecrease 2020-04-01 2021-03-31 02384680 c:RestatedAmount 2021-03-31 02384680 c:RestatedAmount 2020-04-01 02384680 1 2021-04-01 2022-03-31 02384680 e:CompanySecretary1 2021-04-01 2022-03-31 02384680 e:Director1 2021-04-01 2022-03-31 02384680 e:Director1 2022-03-31 02384680 e:Director2 2021-04-01 2022-03-31 02384680 e:Director2 2022-03-31 02384680 e:Director3 2021-04-01 2022-03-31 02384680 e:Director3 2022-03-31 02384680 e:Director4 2021-04-01 2022-03-31 02384680 e:Director5 2021-04-01 2022-03-31 02384680 e:Director5 2022-03-31 02384680 e:Director6 2021-04-01 2022-03-31 02384680 e:Director7 2021-04-01 2022-03-31 02384680 e:Director8 2021-04-01 2022-03-31 02384680 e:Director8 2022-03-31 02384680 e:RegisteredOffice 2021-04-01 2022-03-31 02384680 c:Buildings 2021-04-01 2022-03-31 02384680 c:Buildings 2022-03-31 02384680 c:Buildings 2021-03-31 02384680 c:Buildings c:OwnedOrFreeholdAssets 2021-04-01 2022-03-31 02384680 c:Buildings c:LongLeaseholdAssets 2021-04-01 2022-03-31 02384680 c:Buildings c:LongLeaseholdAssets 2022-03-31 02384680 c:Buildings c:LongLeaseholdAssets 2021-03-31 02384680 c:PlantMachinery 2021-04-01 2022-03-31 02384680 c:PlantMachinery 2022-03-31 02384680 c:PlantMachinery 2021-03-31 02384680 c:PlantMachinery c:OwnedOrFreeholdAssets 2021-04-01 2022-03-31 02384680 c:FurnitureFittings 2021-04-01 2022-03-31 02384680 c:FurnitureFittings 2022-03-31 02384680 c:FurnitureFittings 2021-03-31 02384680 c:FurnitureFittings c:OwnedOrFreeholdAssets 2021-04-01 2022-03-31 02384680 c:ComputerEquipment 2021-04-01 2022-03-31 02384680 c:ComputerEquipment 2022-03-31 02384680 c:ComputerEquipment 2021-03-31 02384680 c:ComputerEquipment c:OwnedOrFreeholdAssets 2021-04-01 2022-03-31 02384680 c:OwnedOrFreeholdAssets 2021-04-01 2022-03-31 02384680 c:CurrentFinancialInstruments 2022-03-31 02384680 c:CurrentFinancialInstruments 2021-03-31 02384680 c:CurrentFinancialInstruments 1 2022-03-31 02384680 c:CurrentFinancialInstruments 1 2021-03-31 02384680 c:CurrentFinancialInstruments 6 2022-03-31 02384680 c:CurrentFinancialInstruments 6 2021-03-31 02384680 c:Non-currentFinancialInstruments 2022-03-31 02384680 c:Non-currentFinancialInstruments 2021-03-31 02384680 c:CurrentFinancialInstruments c:WithinOneYear 2022-03-31 02384680 c:CurrentFinancialInstruments c:WithinOneYear 2021-03-31 02384680 c:Non-currentFinancialInstruments c:AfterOneYear 2022-03-31 02384680 c:Non-currentFinancialInstruments c:AfterOneYear 2021-03-31 02384680 c:Non-currentFinancialInstruments c:BetweenOneTwoYears 2022-03-31 02384680 c:Non-currentFinancialInstruments c:BetweenOneTwoYears 2021-03-31 02384680 c:Non-currentFinancialInstruments c:BetweenTwoFiveYears 2022-03-31 02384680 c:Non-currentFinancialInstruments c:BetweenTwoFiveYears 2021-03-31 02384680 c:ShareCapital 2022-03-31 02384680 c:ShareCapital 2021-03-31 02384680 c:ShareCapital 2020-04-01 02384680 c:CapitalRedemptionReserve 2021-04-01 2022-03-31 02384680 c:CapitalRedemptionReserve 2022-03-31 02384680 c:CapitalRedemptionReserve c:PriorPeriodIncreaseDecrease 2021-04-01 2022-03-31 02384680 c:CapitalRedemptionReserve 1 2021-04-01 2022-03-31 02384680 c:CapitalRedemptionReserve 2021-03-31 02384680 c:CapitalRedemptionReserve c:RestatedAmount 2021-03-31 02384680 c:CapitalRedemptionReserve c:PriorPeriodIncreaseDecrease 2020-04-01 2021-03-31 02384680 c:CapitalRedemptionReserve 2020-04-01 02384680 c:CapitalRedemptionReserve c:RestatedAmount 2020-04-01 02384680 c:ForeignCurrencyTranslationReserve 2021-04-01 2022-03-31 02384680 c:RetainedEarningsAccumulatedLosses 2021-04-01 2022-03-31 02384680 c:RetainedEarningsAccumulatedLosses 2022-03-31 02384680 c:RetainedEarningsAccumulatedLosses c:PriorPeriodIncreaseDecrease 2021-04-01 2022-03-31 02384680 c:RetainedEarningsAccumulatedLosses 1 2021-04-01 2022-03-31 02384680 c:RetainedEarningsAccumulatedLosses 2020-04-01 2021-03-31 02384680 c:RetainedEarningsAccumulatedLosses 2021-03-31 02384680 c:RetainedEarningsAccumulatedLosses c:RestatedAmount 2021-03-31 02384680 c:RetainedEarningsAccumulatedLosses c:PriorPeriodIncreaseDecrease 2020-04-01 2021-03-31 02384680 c:RetainedEarningsAccumulatedLosses 2020-04-01 02384680 c:RetainedEarningsAccumulatedLosses c:RestatedAmount 2020-04-01 02384680 c:FinancialAssetsDesignatedFairValueThroughProfitOrLoss 2022-03-31 02384680 c:FinancialAssetsDesignatedFairValueThroughProfitOrLoss 2021-03-31 02384680 c:FinancialLiabilitiesFairValueThroughProfitOrLoss c:UnlistedNon-exchangeTraded 2022-03-31 02384680 c:FinancialLiabilitiesFairValueThroughProfitOrLoss c:UnlistedNon-exchangeTraded 2021-03-31 02384680 e:OrdinaryShareClass1 2021-04-01 2022-03-31 02384680 e:OrdinaryShareClass1 2022-03-31 02384680 e:OrdinaryShareClass1 2021-03-31 02384680 e:OrdinaryShareClass2 2021-04-01 2022-03-31 02384680 e:OrdinaryShareClass2 2022-03-31 02384680 e:OrdinaryShareClass2 2021-03-31 02384680 e:OrdinaryShareClass3 2021-04-01 2022-03-31 02384680 e:OrdinaryShareClass3 2022-03-31 02384680 e:OrdinaryShareClass3 2021-03-31 02384680 e:OrdinaryShareClass4 2021-04-01 2022-03-31 02384680 e:OrdinaryShareClass4 2022-03-31 02384680 e:OrdinaryShareClass4 2021-03-31 02384680 e:FRS102 2021-04-01 2022-03-31 02384680 e:Audited 2021-04-01 2022-03-31 02384680 e:FullAccounts 2021-04-01 2022-03-31 02384680 e:PrivateLimitedCompanyLtd 2021-04-01 2022-03-31 02384680 c:Subsidiary1 2021-04-01 2022-03-31 02384680 c:Subsidiary1 1 2021-04-01 2022-03-31 02384680 c:WithinOneYear 2022-03-31 02384680 c:WithinOneYear 2021-03-31 02384680 c:BetweenOneFiveYears 2022-03-31 02384680 c:BetweenOneFiveYears 2021-03-31 02384680 c:MoreThanFiveYears 2022-03-31 02384680 c:MoreThanFiveYears 2021-03-31 02384680 e:Consolidated 2022-03-31 02384680 e:ConsolidatedGroupCompanyAccounts 2021-04-01 2022-03-31 02384680 2 2021-04-01 2022-03-31 02384680 4 2021-04-01 2022-03-31 02384680 6 2021-04-01 2022-03-31 02384680 c:ShareCapital 1 2021-04-01 2022-03-31 iso4217:GBP xbrli:shares xbrli:pure
Company registration number: 02384680







ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED
31 MARCH 2022


WINE BOX COMPANY LTD






































img7201.png                        

 


WINE BOX COMPANY LTD
 


 
COMPANY INFORMATION


Directors
P J Brady (appointed 20 July 2021)
N S Harvey (appointed 23 May 2021)
M Hughes (appointed 23 May 2021)
J P Recordon 
E P Reid (appointed 1 June 2021)
T J Wilkinson 
A Wilson 




Company secretary
M Hughes



Registered number
02384680



Registered office
Unit 15 Bessemer Park
Milkwood Rd

London

SE24 0HG




Principal place of business
4 Crompton Way

Crawley

RH10 9QB






Independent auditors
Menzies LLP
Chartered Accountants & Statutory Auditor

1st Floor

Midas House

62 Goldsworth Road

Woking

Surrey

GU21 6LQ





 


WINE BOX COMPANY LTD
 



CONTENTS



Page
Group strategic report
1 - 2
Directors' report
3 - 4
Independent auditors' report
5 - 8
Consolidated statement of income and retained earnings
9
Consolidated statement of financial position
10
Company statement of financial position
11
Consolidated statement of changes in equity
12
Company statement of changes in equity
13
Consolidated Statement of cash flows
14
Consolidated analysis of net debt
15
Notes to the financial statements
16 - 34


 


WINE BOX COMPANY LTD
 


 
GROUP STRATEGIC REPORT
FOR THE YEAR ENDED 31 MARCH 2022

Introduction
 
The principal activity of Wine Box Company Ltd (WBC) is the wholesale distribution of packaging and display primarily to the speciality food, drink, and hospitality sectors. We break the business down into four areas, PURE, which relates to stocked products being sold through brochures and websites, Retail Display and Furniture, Fabric Bags, which supplies printed bags and BESPOKE, which designs and manufactures higher volume orders to a customer’s own specifications. Established in 1989, the company prides itself on the quality and the range of its products backed up by high levels of service. During 2021 the main distribution warehouse was relocated to Crawley into a modern and far more efficient unit. The head office and showroom remain in South London, but more and more functions now work between the two locations. 

Business review
 
The ongoing Covid-19 pandemic continued to impact on the business both positively and negatively in the early parts of 2021. Lockdowns and restrictions benefitted the packaging side of the business whilst negatively impacting the Fabric Bags, Retail Display & Furniture and Bespoke. As lockdowns were relaxed, we started to see a return to a more predictable mix of business with a resurgence of Fabric Bags and increasing enquiries for Retail Display and Bespoke. Whilst demand for PURE has softened slightly, it is still well above pre-Covid levels, and we see this continuing. Protective Packaging is particularly strong and as this is a core part of the business it is very encouraging to see. A significant percentage of our customer base did not have transactional websites prior to Covid but this changed overnight as they adapted to a rapidly changing environment, and this will not be reversed. 

To cope, we accelerated our planned warehouse move and upgraded our website and these are now fully integrated and running smoothly. As demand becomes more predictable, we are pivoting to a more sales led approach and have a detailed sales and marketing plan for the coming 12 to 18 months that is built around customer retention, turning one-time buyers into multi-buyers and also attracting brand new customers into the business. 

With stretched supply chains and unpredictable demand over the last 18 months, we were holding excess of stock at the year end but, this will all sell and our stock levels should drop back to pre-covid levels over the coming months. Some of our customers were also carrying excess stock which has impacted on sales in the early part of FY 2022/2023 but these are now clearing and we expect to see a stronger second half of the year than we saw in 2021/2022. 

In addition to the investment in our new warehouse, we also organised a purchase of own shares on the departure of a director and shareholder which was financed from reserves. Whilst this impacted our cash position, we felt that it was manageable and as a strong cash generating business, we expect to rebuild our reserves relatively quickly. Settling an IP dispute also resulted in a significant drain on cash but, again it was manageable, and it has allowed us to carry on building on sales of a strong product line for us which will pay dividends over the coming years. 

We are very positive for the coming 12 months and expect to carry on growing the profitability of the business in line with the targets we have set. 

Employees 
We have always considered ourselves to be a “family” business and employee retention has been strong with a good percentage having been with the business for five plus years. The management team have all been with us for ten plus years and as part of our succession planning, they have become shareholders in the business and five of them are on the board of directors alongside the two founders. We have always had a diverse group of employees, and this continues to be the case. 

Environment and Social Responsibility 
We pride ourselves on our strong environmental and social policies and this has been the case since 1989. We started the business with the help of the Prince’s Trust and have always tried to give something back. Over the years we have made donations to the Trust but along the way have set up our own projects. We prefer the hands-on approach with anything we do and this is especially true for our own tree planting project in South West France where we bought around 60 acres of land and have planted over 30,000 trees. After acquiring Canby Bags in 2012 and expanding our Fabric Bags business we have been actively involved in the “Cocobagh” project with our suppliers in India where we run a training school aimed at giving women the skills to get into work. Fuller details on these projects and our more general policies can be found on our website. 

In addition to the above projects, we have added solar power to our new warehouse and where possible use electric vehicles and will be moving to a renewable energy supplier when current contracts expire. 
Page 1

 


WINE BOX COMPANY LTD
 



GROUP STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022


Principal risks and uncertainties
 
We have faced a number of challenges over the years, none more so that the Covid pandemic and the long-term impact this will have. Traditionally WBC has traded very resiliently in recessions and downturns. The business is quite diverse, has a large number of smaller customers and is at the higher end of the market. We are also very agile and have the ability to adapt very quickly to changing circumstances. We feel the risks facing the business can be summarised as follows: 

Recession – as mentioned above though we feel we could trade through a recession at similar levels of trade to an average of the last 3 years 
Raw material price inflation – whilst this has been significant over the last 12 months, we feel the worst is over and expect to see stable prices over the next 12 – 24 months with the possibility of reductions. 
Container prices – this has impacted the business hugely in the last 12 months, but we have managed to pass the bulk of the increases on to our customers. We feel the rates peaked in November 2021 and have been declining since that point. We would expect this to continue for the next 24 months with prices settling at close to pre-covid levels. 
Recruitment – we are finding it more difficult to hire well qualified employees but are still able to fill positions, but it takes longer. We do not expect this to have a significant impact on the business apart from in the sales team where we are hoping to strengthen it in the short term. The main impact of this would be on the Bespoke side of the business where we are looking for significant growth in 2022/2023 Financial year. We feel that some of this growth may now be delayed into 2023/2024. 
Conflict in Europe – the situation in Ukraine is worrying but only to the extent that it might escalate and spread. We feel the impact on raw materials is already priced in. 
Brexit – To date this has had minimal impact on our business apart from exports to Ireland, but the increased cost and paperwork does not seem to have deterred our Irish customer base. Trade wars over the Northern Ireland Protocol may impact us but not significantly. 
Exchange rates – whilst we cover our Forex exposure, we are still impacted by a weak Pound (GBP) particularly against the Dollar (USD). We feel that the downside risk on the USD is now limited and expect the rates to improve gradually over the next 24 months. 
Covid – we feel the risk of Covid impacting the UK is minimal now but the zero Covid policy in China does impact our office in Shanghai and our supply base so this may have an impact on lead times and supply from there going forwards. At present we are operating well though. 
Inflation and Interest rates – We feel that inflation will peak soon and then gradually fall. We have been able to pass on price increases to date and see a period of relative stability ahead in pricing. Interest rates do not impact our business or our customers hugely as they are still at historically very low levels. 

Financial key performance indicators
 
Turnover - £17,747,842 (2021 - £15,069,193)
Gross Profit - £6,188,689 (2021 - £5,265,214)
Profit Before Tax - £1,265,926 (2021 - £1,715,459)

Other key performance indicators
 
There are no non-financial key performance indicators that are deemed necessary for understanding the performance of the group. 


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


................................................
A Wilson
Director
Date: 20 October 2022

Page 2

 


WINE BOX COMPANY LTD
 


 
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 MARCH 2022

The directors present their report and the financial statements for the year ended 31 March 2022.

Directors

The directors who served during the year were:

P J Brady (appointed 20 July 2021)
N S Harvey (appointed 23 May 2021)
M Hughes (appointed 23 May 2021)
J P Recordon 
E P Reid (appointed 1 June 2021)
T J Wilkinson 
A Wilson 
J Hayward (resigned 22 November 2021)

Directors' responsibilities statement

The directors are responsible for preparing the Group strategic report, the Directors' report and the consolidated 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 the Group and of the profit or loss of the Group for that period.

 In preparing these financial statements, the directors are required to:


select suitable accounting policies for the Group'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 Group 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 the Group 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 the Group 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 £1,118,261 (2021 - £1,293,057).

The total distribution of dividends for the year ended 31 March 2022 was £487,145 (2021 - £1,251,616).

Matters covered in strategic report

The Company has chosen in accordance with section 414C(11) of the Companies Act 2006 (Strategic Report and Directors' Report) Regulations 2013 to set out within the Company's Strategic Report the Company's Strategic Report Information Required by Schedule 7 of the Large and Medium Sized Companies and Groups (Accounts and Reports) Regulation 2008. This includes information that would have been included in the business review and details of principal risks and uncertainties.

Page 3

 


WINE BOX COMPANY LTD
 


 
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022

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 and the Group'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 and the Group's auditors are aware of that information.

Post balance sheet events

There have been no significant events affecting the Group since the year end.

Auditors

Under section 487(2) of the Companies Act 2006Menzies LLP were appointed on the 16 September 2021 and will be deemed to have been reappointed as auditors 28 days after these financial statements were sent to members or 28 days after the latest date prescribed for filing the accounts with the registrar, whichever is earlier.

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





................................................
M Hughes
Director

Date: 20 October 2022

Page 4

 


WINE BOX COMPANY LTD
 

img2c81.png
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF WINE BOX COMPANY LTD

Qualified Opinion


We have audited the financial statements of Wine Box Company Ltd (the 'parent Company') and its subsidiaries (the 'Group') for the year ended 31 March 2022, which comprise the Group Statement of income and retained earnings, the Group and Company Statements of financial position, the Group Statement of cash flows, the Group and Company 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, except for the possible effects of matters described in the Basis for Qualified Opinion paragraph, the financial statements:


give a true and fair view of the state of the Group's and of the parent Company's affairs as at 31 March 2022 and of the Group's 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 qualified opinion - limitation of scope


We were not appointed as the Group's auditors at the year-ended 31 March 2021, and thus we did not observe the counting of physical inventories at the end of the previous year. We were unable to satisfy ourselves by alternative means concerning the inventory quantities held at 31 March 2021, which are included in the balance sheet at £1,977,759, by using other audit procedures.
Consequently we were unable to determine whether any adjustment to this amount was necessary.
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 Group 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 qualified opinion on the financial statements.


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 Group's or the parent 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.


Page 5

 


WINE BOX COMPANY LTD


img55d7.png
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF WINE BOX COMPANY LTD (CONTINUED)

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.

As described in the basis for qualified opinion section of our report, we were unable to satisfy ourselves concerning the inventory quantities of £1,977,759 held at 31 March 2021. We have concluded that where the other information refers to the inventory balance or related balances such as cost of sales, it may be materially misstated for the same reason.


Opinion on other matters prescribed by the Companies Act 2006
 

Except for the possible effects of the matter described in the basis for qualified opinion section of our report, in our opinion, based on the work undertaken in the course of the audit:

the information given in the Group 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 Group 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
 

Except for the matter described in the basis for qualified opinion section of our report, in the light of the knowledge and understanding of the Group and the parent Company and its environment obtained in the course of the audit, we have not identified material misstatements in the Group strategic report or the Directors' report.

Arising solely from the limitation on the scope of our work relating to inventory, referred to above:
we have not obtained all the information and explanations that we considered necessary for the purpose of our audit; and
we were unable to determine whether adequate accounting records have been kept

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:
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

 
Responsibilities of directors
 

As explained more fully in the Directors' responsibilities statement set out on page 3, 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 Group's and the parent 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 Group or the parent Company or to cease operations, or have no realistic alternative but to do so.


Page 6

 


WINE BOX COMPANY LTD


img2a02.png
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF WINE BOX COMPANY LTD (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 Group 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:

The Company is subject to laws and regulations that directly affect the financial statements including financial reporting legislation. We determined that the following laws and regulations were most significant including:
The Companies Act 2006;
Financial Reporting Standard 102;
UK employment legislation;
UK health and safety legislation; and
General Data Protection Regulations

We assessed the extent of compliance with these laws and regulations as part of our procedures on the related financial statement items.

We understood how the Company are complying with those legal and regulatory frameworks by making inquiries to management and those responsible for legal and compliance procedures.
The engagement partner assessed whether the engagement team collectively had the appropriate competence and capabilities to identify or recognise non-compliance with laws and regulations. The assessment did not identify any issues in this area.
We assessed the susceptibility of the Company's financial statements to material misstatement, including how fraud might occur. Audit procedures performed by the engagement team included:
°Identifying and assessing the design effectiveness of controls that management has in place to prevent and detect fraud;
°Understanding how those charged with governance considered and addressed the potential for override of controls or other inappropriate influence over the financial reporting process;
°Challenging assumptions and judgments made by management in its significant accounting estimates; and
°Identifying and testing journal entries, in particular any journal entries posted with unusual account combinations.

As a result of the above procedures, we considered the opportunities and incentives that may exist within the organisation for fraud and identified the greatest potential for fraud in the following areas:
Management override of controls to manipulate results;
Posting of journals to the accounting software which are of a non-routine nature in terms of timing and amount; and
Timing of revenue recognition.


Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance.  The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation.


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.


Page 7

 


WINE BOX COMPANY LTD


img6cee.png
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF WINE BOX COMPANY LTD (CONTINUED)

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.





Tom Woods ACA (Senior statutory auditor)
  
for and on behalf of
Menzies LLP
 
Chartered Accountants
Statutory Auditor
  
1st Floor
Midas House
62 Goldsworth Road
Woking
Surrey
GU21 6LQ

20 October 2022
Page 8

 


WINE BOX COMPANY LTD
 


 
CONSOLIDATED STATEMENT OF INCOME AND RETAINED EARNINGS
FOR THE YEAR ENDED 31 MARCH 2022

As restated
2022
2021
Note
£
£

  

Turnover
 4 
17,747,842
15,069,193

Cost of sales
  
(11,559,153)
(9,803,979)

Gross profit
  
6,188,689
5,265,214

Distribution costs
  
(77,275)
(18,259)

Administrative expenses
  
(4,504,465)
(3,591,187)

Exceptional administrative expenses
 14 
(315,520)
-

Other operating income
 5 
-
82,612

Operating profit
 6 
1,291,429
1,738,380

Interest receivable and similar income
 10 
128
1,326

Interest payable and similar expenses
 11 
(25,631)
(24,247)

Profit before tax
  
1,265,926
1,715,459

Tax on profit
 12 
(147,665)
(422,402)

Profit after tax
  
1,118,261
1,293,057

Retained earnings
  

-  as previously stated
  
4,191,328
3,688,000

-  correction of a prior period error
 27 
(361,887)
100,000

At the beginning of the year as restated
  
3,829,441
3,788,000

  

Profit for the year attributable to the owners of the parent
  
1,118,261
1,293,057

Dividends declared and paid
 13 
(487,145)
(1,251,616)

Retained earnings at the end of the year
  
4,460,557
3,829,441

  

The notes on pages 16 to 34 form part of these financial statements.

Page 9

 


WINE BOX COMPANY LTD
REGISTERED NUMBER:02384680



CONSOLIDATED STATEMENT OF FINANCIAL POSITION
AS AT 31 MARCH 2022

As restated
2022
2021
Note
£
£

Fixed assets
  

Tangible assets
 15 
391,028
110,474

  
391,028
110,474

Current assets
  

Stocks
 17 
2,688,139
1,977,759

Debtors: amounts falling due after more than one year
 18 
618
903

Debtors: amounts falling due within one year
 18 
2,914,248
2,640,188

Cash at bank and in hand
 19 
262,419
2,588,070

  
5,865,424
7,206,920

Creditors: amounts falling due within one year
 20 
(2,734,334)
(2,984,969)

Net current assets
  
 
 
3,131,090
 
 
4,221,951

Total assets less current liabilities
  
3,522,118
4,332,425

Creditors: amounts falling due after more than one year
 21 
(642,255)
(484,582)

  

Net assets
  
2,879,863
3,847,843


Capital and reserves
  

Called up share capital 
 24 
170
200

Capital redemption reserve
 25 
60
30

Foreign exchange reserve
 25 
(3,314)
18,172

Profit and loss account
 25 
2,882,947
3,829,441

  
2,879,863
3,847,843


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




................................................
A Wilson
................................................
M Hughes
Director
Director


Date: 20 October 2022

The notes on pages 16 to 34 form part of these financial statements.

Page 10

 


WINE BOX COMPANY LTD
REGISTERED NUMBER:02384680



COMPANY STATEMENT OF FINANCIAL POSITION
AS AT 31 MARCH 2022

As restated
2022
2021
Note
£
£

Fixed assets
  

Tangible assets
 15 
390,024
109,061

Investments
 16 
100,000
100,000

  
490,024
209,061

Current assets
  

Stocks
 17 
2,688,139
1,977,759

Debtors: amounts falling due within one year
 18 
2,899,751
2,593,289

Cash at bank and in hand
 19 
259,572
2,578,162

  
5,847,462
7,149,210

Creditors: amounts falling due within one year
 20 
(2,736,486)
(2,957,947)

Net current assets
  
 
 
3,110,976
 
 
4,191,263

Total assets less current liabilities
  
3,601,000
4,400,324

  

Creditors: amounts falling due after more than one year
 21 
(642,255)
(484,582)

  

Net assets
  
2,958,745
3,915,742


Capital and reserves
  

Called up share capital 
 24 
170
200

Capital redemption reserve
 25 
60
30

Profit and loss account brought forward
  
3,915,512
3,815,933

Profit for the year
  
1,107,758
1,351,195

Other changes in the profit and loss account

  

(2,064,755)
(1,251,616)

Profit and loss account carried forward
  
2,958,515
3,915,512

  
2,958,745
3,915,742


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


................................................
A Wilson
................................................
M Hughes
Director
Director


Date: 20 October 2022

The notes on pages 16 to 34 form part of these financial statements.

Page 11


 
WINE BOX COMPANY LTD

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2022



Called up share capital
Capital redemption reserve
Foreign exchange reserve
Profit and loss account
Total equity


£
£
£
£
£



At 1 April 2020 (as previously stated)
200
30
18,172
3,688,000
3,706,402


Prior year adjustment
-
-
-
100,000
100,000



At 1 April 2020 (as restated)
200
30
18,172
3,788,000
3,806,402





Profit for the year

-
-
-
1,293,057
1,293,057


Dividends: Equity capital
-
-
-
(1,251,616)
(1,251,616)





At 1 April 2021 (as previously stated)
200
30
18,172
4,191,328
4,209,730


Prior year adjustment
-
-
-
(361,887)
(361,887)



At 1 April 2021 (as restated)
200
30
18,172
3,829,441
3,847,843





Profit for the year

-
-
-
1,118,261
1,118,261


Purchase of own shares
(30)
30
-
(1,577,610)
(1,577,610)


Dividends: Equity capital
-
-
-
(487,145)
(487,145)


Foreign exchange reserve movement
-
-
(21,486)
-
(21,486)



At 31 March 2022
170
60
(3,314)
2,882,947
2,879,863



The notes on pages 16 to 34 form part of these financial statements.

Page 12


 
WINE BOX COMPANY LTD

COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2022



Called up share capital
Capital redemption reserve
Profit and loss account
Total equity


£
£
£
£



At 1 April 2020 (as previously stated)
200
30
3,715,933
3,716,163


Prior year adjustment
-
-
100,000
100,000



At 1 April 2020 (as restated)
200
30
3,815,933
3,816,163





Profit for the year

-
-
1,351,195
1,351,195


Dividends: Equity capital
-
-
(1,251,616)
(1,251,616)





At 1 April 2021 (as previously stated)
200
30
4,277,399
4,277,629


Prior year adjustment
-
-
(361,887)
(361,887)



At 1 April 2021 (as restated)
200
30
3,915,512
3,915,742





Profit for the year

-
-
1,107,758
1,107,758


Purchase of own shares
(30)
30
(1,577,610)
(1,577,610)


Dividends: Equity capital
-
-
(487,145)
(487,145)



At 31 March 2022
170
60
2,958,515
2,958,745



The notes on pages 16 to 34 form part of these financial statements.

Page 13

 


WINE BOX COMPANY LTD
 



CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2022

2022
2021
£
£

Cash flows from operating activities

Profit for the financial year
1,118,261
1,293,057

Adjustments for:

Depreciation of tangible assets
60,119
25,861

Taxation charge
147,665
422,402

(Increase)/decrease in stocks
(710,380)
10,036

(Increase) in debtors
(280,406)
(760,540)

Increase in creditors
335,778
1,443,278

Corporation tax (paid)
(422,402)
(242,045)

Foreign exchange
(14,858)
18,172

Net cash generated from operating activities

233,777
2,210,221


Cash flows from investing activities

Purchase of tangible fixed assets
(340,673)
(20,975)

Net cash from investing activities

(340,673)
(20,975)

Cash flows from financing activities

Purchase of own shares
(1,577,610)
-

New/(repayment of) pension fund loan
(154,000)
417,817

Repayment of finance leases
-
(5,741)

Dividends paid
(487,145)
(1,251,616)

Net cash used in financing activities
(2,218,755)
(839,540)

Net (decrease)/increase in cash and cash equivalents
(2,325,651)
1,349,706

Cash and cash equivalents at beginning of year
2,588,070
1,238,364

Cash and cash equivalents at the end of year
262,419
2,588,070


Cash and cash equivalents at the end of year comprise:

Cash at bank and in hand
262,419
2,588,070

262,419
2,588,070


The notes on pages 16 to 34 form part of these financial statements.

Page 14

 


WINE BOX COMPANY LTD
 



CONSOLIDATED ANALYSIS OF NET DEBT
FOR THE YEAR ENDED 31 MARCH 2022




At 1 April 2021
Cash flows
At 31 March 2022
£

£

£

Cash at bank and in hand

2,588,070

(2,325,651)

262,419

Debt due after 1 year

(154,000)

-

(154,000)

Debt due within 1 year

(484,582)

154,000

(330,582)


-

-

-


1,949,488
(2,171,651)
(222,163)

The notes on pages 16 to 34 form part of these financial statements.

Page 15

 


WINE BOX COMPANY LTD
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022

1.


General information

Wine Box Company Ltd is a private company limited by shares, registered in England and Wales. The address of its registered office and principal place of business is disclosed on the company information page. 

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 Company has taken advantage of the exemption allowed under section 408 of the Companies Act 2006 and has not presented its own Statement of income and retained earnings in these financial statements.

The following principal accounting policies have been applied:

 
2.2

Basis of consolidation

The consolidated financial statements present the results of the Company and its own subsidiaries ("the Group") as if they form a single entity. Intercompany transactions and balances between group companies are therefore eliminated in full.
The consolidated financial statements incorporate the results of business combinations using the purchase method. In the Statement of financial position, the acquiree's identifiable assets, liabilities and contingent liabilities are initially recognised at their fair values at the acquisition date. The results of acquired operations are included in the Consolidated statement of income and retained earnings from the date on which control is obtained. They are deconsolidated from the date control ceases.

Page 16

 


WINE BOX COMPANY LTD
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022

2.Accounting policies (continued)

 
2.3

Foreign currency translation

Functional and presentation 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.

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 profit or loss except when deferred in other comprehensive income as qualifying cash flow hedges.

Foreign exchange gains and losses that relate to borrowings and cash and cash equivalents are presented in the Consolidated statement of income and retained earnings within 'finance income or costs'. All other foreign exchange gains and losses are presented in profit or loss within 'other operating income'.

On consolidation, the results of overseas operations are translated into Sterling at rates approximating to those ruling when the transactions took place. All assets and liabilities of overseas operations are translated at the rate ruling at the reporting date. Exchange differences arising on translating the opening net assets at opening rate and the results of overseas operations at actual rate are recognised in other comprehensive income.

 
2.4

Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Group 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. 

 
2.5

Operating leases: the Group 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.

 
2.6

Government grants

Grants are accounted under the accruals model as permitted by FRS 102. 
Grants of a revenue nature are recognised in the Consolidated statement of income and retained earnings in the same period as the related expenditure.

 
2.7

Interest income

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

Page 17

 


WINE BOX COMPANY LTD
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022

2.Accounting policies (continued)

 
2.8

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.

 
2.9

Borrowing costs

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

 
2.10

Pensions

Defined contribution pension plan

The Group operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Group pays fixed contributions into a separate entity. Once the contributions have been paid the Group 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 Statement of financial position. The assets of the plan are held separately from the Group in independently administered funds.

 
2.11

Taxation

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 reporting date in the countries where the Company and the Group operate and generate income.

 
2.12

Exceptional items

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

 
2.13

Intangible assets

Intangible assets are initially recognised at cost. After recognition, under the cost model, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

All intangible assets are considered to have a finite useful life. If a reliable estimate of the useful life cannot be made, the useful life shall not exceed ten years.

 
2.14

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 18

 


WINE BOX COMPANY LTD
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022

2.Accounting policies (continued)


2.14
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 method.

Depreciation is provided on the following basis:

Freehold property
-
no depreciation charged
Improvements to property
-
over term of lease
Plant and machinery
-
3 years
Fixtures and fittings
-
3 years
Computer equipment
-
3 years

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.

 
2.15

Valuation of investments

Investments in subsidiaries are measured at cost less accumulated impairment.

 
2.16

Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a first in, first out basis.

At each reporting 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.

 
2.17

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.

 
2.18

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.

 
2.19

Financial instruments

The Group only enters into basic financial instrument transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors, loans from banks and other third parties, loans to related parties and investments in ordinary shares.

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. However, if the arrangements of a short-term instrument constitute a financing transaction, like the payment of a trade debt
Page 19

 


WINE BOX COMPANY LTD
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022

2.Accounting policies (continued)


2.19
Financial instruments (continued)

deferred beyond normal business terms or in case of an out-right short-term loan that is not at market rate, the financial asset or liability is measured, initially at the present value of future cash flows discounted at a market rate of interest for a similar debt instrument and subsequently at amortised cost, unless it qualifies as a loan from a director in the case of a small company, or a public benefit entity concessionary loan.

Investments in non-derivative instruments that are equity to the issuer are measured:
at fair value with changes recognised in the Consolidated statement of income and retained earnings if the shares are publicly traded or their fair value can otherwise be measured reliably;
at cost less impairment for all other investments.

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 Consolidated statement of income and retained earnings.

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.

For financial assets measured at cost less impairment, the impairment loss is measured as the difference between an asset's carrying amount and best estimate of the recoverable amount, which is an approximation of the amount that the Group would receive for the asset if it were to be sold at the reporting date.

Financial assets and liabilities are offset and the net amount reported in the Statement of financial position when there is an 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.

 
2.20

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.


3.


Judgements in applying accounting policies and key sources of estimation uncertainty

The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amount reported. These estimates and judgements are continually reviewed and are based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances. 
The directors do not consider there to be any judgements or estimation uncertainty which materially impact these financial statements.

Page 20

 


WINE BOX COMPANY LTD
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022

4.


Turnover

An analysis of turnover by class of business is as follows:


2022
2021
£
£

Sale of goods
17,747,842
15,069,193

17,747,842
15,069,193


Analysis of turnover by country of destination:

2022
2021
£
£

United Kingdom
17,726,343
15,061,992

Rest of the world
21,499
7,201

17,747,842
15,069,193



5.


Other operating income

2022
2021
£
£

Government grants receivable
-
82,612

-
82,612



6.


Operating profit

The operating profit is stated after charging:

2022
2021
£
£

Exchange differences
(91,498)
10,532

Other operating lease rentals
994,009
643,616

Depreciation
60,119
25,861

Disposal of fixed assets
-
(7,696)

Page 21

 


WINE BOX COMPANY LTD
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022

7.


Auditors' remuneration

2022
2021
£
£


Fees payable to the Group's auditor and its associates for the audit of the Group's annual financial statements
16,000
-


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


All other services
2,900
-

2,900
-


8.


Employees

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


Group
Group
Company
Company
2022
2021
2022
2021
£
£
£
£


Wages and salaries
1,926,102
1,730,473
1,894,066
1,720,345

Social security costs
197,650
182,122
189,287
180,517

Cost of defined contribution scheme
99,091
163,154
99,091
163,154

2,222,843
2,075,749
2,182,444
2,064,016



.



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

2022
2021
No.
No.
Employees

55

48
 

Page 22

 


WINE BOX COMPANY LTD
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022

9.


Directors' remuneration

2022
2021
£
£

Directors' emoluments
292,487
102,104

Group contributions to defined contribution pension schemes
17,787
40,000

Amounts paid to third parties in respect of directors' services
42,136
-

352,410
142,104


The highest paid director received remuneration of £72,405 (2021 -£NIL).

The value of the Group's contributions paid to a defined contribution pension scheme in respect of the highest paid director amounted to £NIL (2021 -£NIL).


10.


Interest receivable

2022
2021
£
£


Other interest receivable
128
1,326

128
1,326


11.


Interest payable and similar expenses

2022
2021
£
£


Pension fund loan interest payable
25,631
23,855

Finance leases and hire purchase contracts
-
392

25,631
24,247

Page 23

 


WINE BOX COMPANY LTD
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022

12.


Taxation


2022
2021
£
£

Corporation tax


Current tax on profits for the year
235,423
422,402

Adjustments in respect of previous periods
(87,758)
-


147,665
422,402


Total current tax
147,665
422,402

Deferred tax

Total deferred tax
-
-


Taxation on profit on ordinary activities
147,665
422,402

Factors affecting tax charge for the year

The tax assessed for the year is lower than (2021 -higher than) the standard rate of corporation tax in the UK of 19% (2021 -19%). The differences are explained below:

2022
2021
£
£


Profit on ordinary activities before tax
1,265,926
1,715,459


Profit on ordinary activities multiplied by standard rate of corporation tax in the UK of 19% (2021 -19%)
240,526
421,566

Effects of:


Expenses not deductible for tax purposes, other than goodwill amortisation and impairment
14,014
252

Capital allowances for year in excess of depreciation
(36,185)
(878)

Adjustments to tax charge in respect of prior periods
(87,758)
-

Profit on disposal of asset
-
1,462

Other tax charge (relief) on exceptional items
17,068
-

Total tax charge for the year
147,665
422,402


Factors that may affect future tax charges

There were no factors that may affect future tax charges.

Page 24

 


WINE BOX COMPANY LTD
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022

13.


Dividends

2022
2021
£
£


Dividends
487,145
1,251,616

487,145
1,251,616


14.


Exceptional items

2022
2021
£
£


Legal Fees - Purchase of Own Shares
43,925
-

Legal Fees - Patent Infringement Claim
271,595
-

315,520
-

Page 25


WINE BOX COMPANY LTD
  
 
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2022



15.


Tangible fixed assets


Group







Freehold property
Long-term leasehold property
Plant and machinery
Fixtures and fittings
Computer equipment
Total

£
£
£
£
£
£



Cost or valuation


At 1 April 2021
90,186
40,486
320,125
484,367
-
935,164


Additions
-
217,609
52,824
50,076
20,164
340,673



At 31 March 2022

90,186
258,095
372,949
534,443
20,164
1,275,837



Depreciation


At 1 April 2021
-
40,486
299,837
484,367
-
824,690


Charge for the year on owned assets
-
10,892
34,858
11,473
2,896
60,119



At 31 March 2022

-
51,378
334,695
495,840
2,896
884,809



Net book value



At 31 March 2022
90,186
206,717
38,254
38,603
17,268
391,028



At 31 March 2021
90,186
-
20,288
-
-
110,474

Page 26


WINE BOX COMPANY LTD
  
 
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2022


           15.Tangible fixed assets (continued)



Company







Freehold property
Long-term leasehold property
Plant and machinery
Fixtures and fittings
Computer equipment
Total

£
£
£
£
£
£

Cost or valuation


At 1 April 2021
90,186
40,486
318,358
484,367
-
933,397


Additions
-
217,609
52,678
50,076
20,164
340,527



At 31 March 2022

90,186
258,095
371,036
534,443
20,164
1,273,924



Depreciation


At 1 April 2021
-
40,486
299,483
484,367
-
824,336


Charge for the year on owned assets
-
10,892
34,303
11,473
2,896
59,564



At 31 March 2022

-
51,378
333,786
495,840
2,896
883,900



Net book value



At 31 March 2022
90,186
206,717
37,250
38,603
17,268
390,024



At 31 March 2021
90,186
-
18,875
-
-
109,061






Page 27

 


WINE BOX COMPANY LTD
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022

16.


Fixed asset investments

Company





Investments in subsidiary companies

£



Cost or valuation


At 1 April 2021 and 31 March 2022
100,000





Subsidiary undertaking


The following was a subsidiary undertaking of the Company:

Name

Class of shares

Holding

Daoyi (Shanghai) Trading Co,. Ltd
Ordinary
100%


17.


Stocks

Group

Group
As restated
Company

Company
As restated
2022
2021
2022
2021
£
£
£
£

Finished goods and goods for resale
2,688,139
1,977,759
2,688,139
1,977,759

2,688,139
1,977,759
2,688,139
1,977,759


The difference between purchase price or production cost of stocks and their replacement cost is not material.

Page 28

 


WINE BOX COMPANY LTD
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022

18.


Debtors

Group
Group
Company
Company
2022
2021
2022
2021
£
£
£
£

Due after more than one year

Prepayments and accrued income
618
903
-
-

618
903
-
-


Group

Group
As restated
Company

Company
As restated
2022
2021
2022
2021
£
£
£
£

Due within one year

Trade debtors
1,236,681
625,903
1,231,985
625,903

Other debtors
472,968
924,231
463,892
923,786

Prepayments and accrued income
439,685
374,242
438,960
327,788

Financial instruments
764,914
715,812
764,914
715,812

2,914,248
2,640,188
2,899,751
2,593,289



19.


Cash and cash equivalents

Group

Group
As restated
Company

Company
As restated
2022
2021
2022
2021
£
£
£
£

Cash at bank and in hand
262,419
2,588,070
259,572
2,578,162

262,419
2,588,070
259,572
2,578,162


Page 29

 


WINE BOX COMPANY LTD
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022

20.


Creditors: Amounts falling due within one year

Group

Group
As restated
Company

Company
As restated
2022
2021
2022
2021
£
£
£
£

Pension fund loan
154,000
154,000
154,000
154,000

Trade creditors
1,146,041
1,230,928
1,120,814
1,231,105

Corporation tax
147,665
422,402
147,665
422,402

Other taxation and social security
74,864
196,919
72,274
196,393

Other creditors
306,783
15,527
282,817
9,651

Accruals and deferred income
140,067
249,381
194,002
228,584

Financial instruments
764,914
715,812
764,914
715,812

2,734,334
2,984,969
2,736,486
2,957,947



21.


Creditors: Amounts falling due after more than one year

Group
Group
Company
Company
2022
2021
2022
2021
£
£
£
£

Pension fund loan
330,582
484,582
330,582
484,582

Accruals and deferred income
311,673
-
311,673
-

642,255
484,582
642,255
484,582




Page 30

 


WINE BOX COMPANY LTD
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022

22.


Loans




Group
Group
Company
Company
2022
2021
2022
2021
£
£
£
£

Amounts falling due within one year

Pension fund loan
154,000
154,000
154,000
154,000


154,000
154,000
154,000
154,000

Amounts falling due 1-2 years

Pension fund loan
154,000
154,000
154,000
154,000


154,000
154,000
154,000
154,000

Amounts falling due 2-5 years

Pension fund loan
176,582
330,582
176,582
330,582


176,582
330,582
176,582
330,582


484,582
638,582
484,582
638,582



23.


Financial instruments

Group
Group
Company
Company
2022
2021
2022
2021
£
£
£
£

Financial assets

Financial assets measured at fair value through profit or loss
764,914
715,812
764,914
715,812


Financial liabilities

Other financial liabilities measured at fair value through profit or loss
(764,914)
(715,812)
(764,914)
(715,812)

Financial assets and liabilities measured at fair value through the profit and loss comprise of the foreign exchange forward contracts held by the group as at the year end. 

Page 31

 


WINE BOX COMPANY LTD
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022

24.


Share capital

2022
2021
£
£
Allotted, called up and fully paid



10,400 (2021 - 104) A Ordinary shares of £0.01 (2021 - £1) each
104
104
300 (2021 - 7) B Ordinary shares of £0.01  (2021 - £1) each
3
7
3,600 (2021 - 36) C Ordiinary shares of £0.01 (2021 - £1) each
36
36
2,700 (2021 - 53) D Ordinary shares of £0.01  (2021 - £1) each
27
53

170

200



25.


Reserves

Capital redemption reserve

The nominal value of shares repurchased and still held at the end of the reporting period. 

Foreign exchange reserve

Comprises of the translation differences arising from the translation of financial statements of the group's foreign entities into Sterling (£). 

Profit and loss account

Includes all current and prior period retained profits and losses. 


26.


Share based payments

During the year ended, the company granted 708 share options for E Ordinary shares. At the year end, no options had vested and there is no performance criteria attached to these options and on exercise, the options must be paid for in cash.
The directors consider that the value of the options issued in the year to be trivial. The directors consider that the conditions under which the options may be exercised are unlikely to be met in the near future and no movements on these options are therefore reflected in the financial statements.






Page 32

 


WINE BOX COMPANY LTD
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022

27.


Prior year adjustment

A number of prior year adjustments have arisen that impact the retained earnings brought forward. 
The first is an adjustment arising within the Statement of Changes in Equity and the Statement of Financial Position, it relates to the retrospective recognition of a wholly owned subsidiary that upon incorporation in 2011 had been expensesd to the profit & loss account. The impact is an increase of £100,000 to both investments and profit and loss reserves brought forward. 
The second prior year adjustment is to recognise the goods in transit held as at the previous year end, the recognition increased the closing stock and reduced other debtors as at 31 March 2021 by £365,432. 
The third prior year adjustment was made to recognise the financial instruments held as at the prior year end, the amount of £715,812 was held in the form of forward contracts and is included within both financial assets and liabilities.
The fourth prior year adjustment arose in relation to the classification of undeposited funds, the reclassification was a reduction to cash at bank and an increase to other debtors of £76,998.
The fifth prior year adjustment was the removal of duplicated counted stock within the financial system. The impact of this was a reduction to the stock held as at 31 March 2021 of £461,887, with profit and loss reserves reducing by the same amount.
The overall impact to the profit and loss reserves brought forward is a reduction of £361,887. 


28.


Pension commitments

The Group operates a defined contributions pension scheme. The assets of the scheme are held separately from those of the Group  in an independently administered fund. Contributions totalling £12,856 (2021 - £8,221) were payable to the fund at the reporting date and are included in creditors.


29.


Commitments under operating leases

At 31 March 2022 the Group and the Company had future minimum lease payments due under non-cancellable operating leases for each of the following periods:


Group
Group
Company
Company
2022
2021
2022
2021
£
£
£
£

Not later than 1 year
429,057
208,544
429,057
208,544

Later than 1 year and not later than 5 years
2,297,083
400,276
2,297,083
400,276

Later than 5 years
2,327,192
-
2,327,192
-

5,053,332
608,820
5,053,332
608,820

30.


Related party transactions

A loan to the value of £4,013 (2021 - £573,258) was owed by Milkwood 2015 Limited as at the year end, these amounts are included within other debtors. 

Page 33

 


WINE BOX COMPANY LTD
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022

31.


Controlling party

There is no ultimate beneficiary or controlling party of the group. The group is controlled by the Directors jointly.

 
Page 34