FIBRELINE_LIMITED - Accounts


Company registration number 01657840 (England and Wales)
FIBRELINE LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022
FIBRELINE LIMITED
COMPANY INFORMATION
Directors
Mr R Prudhoe
Mr J N Prudhoe
Secretary
Ms S E Prudhoe
Company number
01657840
Registered office
Victoria Park Mills
Hardings Road
Keighley
BD21 3ND
Auditor
Henton & Co LLP
Northgate
118 North Street
Leeds
West Yorkshire
LS2 7PN
FIBRELINE LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2 - 3
Independent auditor's report
4 - 6
Statement of comprehensive income
7
Balance sheet
8
Statement of changes in equity
9
Statement of cash flows
10
Notes to the financial statements
11 - 22
FIBRELINE LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 MARCH 2022
- 1 -

The directors present the strategic report for the year ended 31 March 2022.

Fair review of the business

The furniture industry experienced a post covid surge in demand which contributed to a significant increase in volumes. This was accompanied by a rise in the cost of raw materials and a resultant increase in our own sale prices as we were forced to pass these increases through to customers. The effect of this increase in volume and selling price per unit resulted in a 42% increase in sales value when compared to prior COVID effected year.

 

The business continued its commitment to investment in new more automated machinery which helped in improving the margins. Resulting in gross profit rising from 17% to 20% over the year.

Principal risks and uncertainties

The management of the business and the execution of the company’s strategy are subject to a number of ongoing risks and concerns. Risks are reviewed by the board and appropriate processes put in place to monitor and mitigate them.

Market Place

The furniture industry is subject to the economic ups and downs of the retail trade and is ultimately a discretionary spend. Inflationary pressures have increased since the year end and the business continues to try and innovate its product range to provide differentiation from its competitors.

Employees

The tight labour market continues to provide challenges to the business. The company continues to invest in recruitment and training.

Key performance indicators

The board monitors progress to the overall strategy by refence to two key KPIs

 

                2022        2021        2020        2019

Growth in Sales             43%        (5%)         8%         2%

 

Gross Profit Margin         20%      17%     19%          16%

 

On behalf of the board

Mr R Prudhoe
Director
28 November 2022
FIBRELINE LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 MARCH 2022
- 2 -

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

Principal activities

The principal activity of the company continued to be that of upholstery and cushion manufacturers.

Results and dividends

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

Ordinary dividends were paid amounting to £209,557. The directors do not recommend payment of a final dividend.

Directors

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

Mr R Prudhoe
Mr J N Prudhoe
Auditor

The auditor, Henton & Co LLP, is deemed to be reappointed under section 487(2) of the Companies Act 2006.

Statement of directors' responsibilities

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

 

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:

 

  •     select suitable accounting policies and then apply them consistently;

  •     make judgements and accounting estimates that are reasonable and prudent;

  •     state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements;

  •     prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

 

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.

FIBRELINE LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
- 3 -

Information is not shown in the directors report because it is shown in the strategic report instead under s414C (11).

On behalf of the board
Mr R Prudhoe
Director
28 November 2022
FIBRELINE LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF FIBRELINE LIMITED
- 4 -
Opinion

We have audited the financial statements of Fibreline Limited (the 'company') for the year ended 31 March 2022 which comprise the statement of comprehensive income, the balance sheet, the statement of changes in equity, the statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

  •     give a true and fair view of the state of the company's affairs as at 31 March 2022 and of its profit for the year then ended;

  •     have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and

  •     have been prepared in accordance with the requirements of the Companies Act 2006.

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

 

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

 

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

Other information

The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

 

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

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

  • the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and

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

FIBRELINE LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF FIBRELINE LIMITED
- 5 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.

 

We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:

  •     adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or

  •     the financial statements are not in agreement with the accounting records and returns; or

  •     certain disclosures of remuneration specified by law are not made; or

  •     we have not received all the information and explanations we require for our audit.

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

  • Reviewed the nature of the industry and sector, the control environment and business performance for the year.

  • Identifying the laws and regulations the company operates within and enquiring with management if they are aware of any non compliance issues.

  • Discussed how and where fraud may occur with all members of the audit engagement team.

  • In line with all audits under ISAs (UK) we were required to perform tests to respond to the risk of management override. We tested the appropriateness of journal entries, evaluated the judgements made for accounting estimates to assess if any bias, and assessed the rationale behind any significant or unusual transactions.

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

FIBRELINE LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF FIBRELINE LIMITED
- 6 -

Use of our report

This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.

Chris Howitt
Senior Statutory Auditor
For and on behalf of Henton & Co LLP
16 December 2022
Chartered Accountants
Statutory Auditor
Northgate
118 North Street
Leeds
West Yorkshire
LS2 7PN
FIBRELINE LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 MARCH 2022
- 7 -
2022
2021
Notes
£
£
Turnover
3
20,414,645
14,310,855
Cost of sales
(16,306,747)
(11,890,548)
Gross profit
4,107,898
2,420,307
Administrative expenses
(2,094,043)
(1,795,414)
Other operating income
32,329
623,023
Operating profit
4
2,046,184
1,247,916
Interest payable and similar expenses
8
(24,959)
(18,518)
Profit before taxation
2,021,225
1,229,398
Tax on profit
9
(458,939)
(235,185)
Profit for the financial year
1,562,286
994,213

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

FIBRELINE LIMITED
BALANCE SHEET
AS AT
31 MARCH 2022
31 March 2022
- 8 -
2022
2021
Notes
£
£
£
£
Fixed assets
Tangible assets
11
2,203,211
1,848,119
Current assets
Stocks
12
756,316
590,000
Debtors
13
4,123,036
3,303,480
Cash at bank and in hand
3,509,301
3,395,161
8,388,653
7,288,641
Creditors: amounts falling due within one year
14
(4,888,660)
(4,862,360)
Net current assets
3,499,993
2,426,281
Total assets less current liabilities
5,703,204
4,274,400
Creditors: amounts falling due after more than one year
15
(857,335)
(933,123)
Provisions for liabilities
Deferred tax liability
18
432,097
280,234
(432,097)
(280,234)
Net assets
4,413,772
3,061,043
Capital and reserves
Called up share capital
21
63,503
63,503
Revaluation reserve
22,882
22,882
Capital redemption reserve
1,500
1,500
Profit and loss reserves
4,325,887
2,973,158
Total equity
4,413,772
3,061,043
The financial statements were approved by the board of directors and authorised for issue on 28 November 2022 and are signed on its behalf by:
Mr R Prudhoe
Director
Company Registration No. 01657840
FIBRELINE LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2022
- 9 -
Share capital
Revaluation reserve
Capital redemption reserve
Profit and loss reserves
Total
Notes
£
£
£
£
£
Balance at 1 April 2020
63,503
22,882
1,500
2,163,502
2,251,387
Year ended 31 March 2021:
Profit and total comprehensive income for the year
-
-
-
994,213
994,213
Dividends
10
-
-
-
(184,557)
(184,557)
Balance at 31 March 2021
63,503
22,882
1,500
2,973,158
3,061,043
Year ended 31 March 2022:
Profit and total comprehensive income for the year
-
-
-
1,562,286
1,562,286
Dividends
10
-
-
-
(209,557)
(209,557)
Balance at 31 March 2022
63,503
22,882
1,500
4,325,887
4,413,772
FIBRELINE LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2022
- 10 -
2022
2021
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
28
1,480,723
782,146
Interest paid
(24,959)
(18,518)
Corporation tax paid
(400,476)
1,568
Net cash inflow from operating activities
1,055,288
765,196
Investing activities
Purchase of tangible fixed assets
(581,740)
(122,749)
Proceeds on disposal of tangible fixed assets
5,394
-
0
Proceeds from other investments and loans
321
3
Net cash used in investing activities
(576,025)
(122,746)
Financing activities
Repayment of borrowings
11,727
-
0
Bank loan received
(112,500)
750,000
Payment of finance leases obligations
(54,793)
(144,350)
Dividends paid
(209,557)
(184,557)
Net cash (used in)/generated from financing activities
(365,123)
421,093
Net increase in cash and cash equivalents
114,140
1,063,543
Cash and cash equivalents at beginning of year
3,395,161
2,331,619
Cash and cash equivalents at end of year
3,509,301
3,395,161
FIBRELINE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022
- 11 -
1
Accounting policies
Company information

Fibreline Limited is a private company limited by shares incorporated in England and Wales. The registered office is Victoria Park Mills, Hardings Road, Keighley, BD21 3ND.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Going concern

Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Turnover

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

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

1.4
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Plant and machinery
10% / 25% reducing balance
Motor vehicles
25% reducing balance

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.5
Impairment of fixed assets

At each reporting end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any).

FIBRELINE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
1
Accounting policies
(Continued)
- 12 -

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

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

1.6
Stocks

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

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

1.7
Cash and cash equivalents

Cash and cash equivalents include cash in hand, deposits held at call with banks and other short-term liquid investments with original maturities of three months or less.

1.8
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's statement of financial position when the company becomes party to the contractual provisions of the instrument. Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Other financial assets

Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.

FIBRELINE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
1
Accounting policies
(Continued)
- 13 -
Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including trade and other payables, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future receipts discounted at a market rate of interest.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

Other financial liabilities

Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. 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 finance income as appropriate.

Derecognition of financial liabilities

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

1.9
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.10
Derivatives

Derivatives are initially recognised at fair value at the date a derivative contract is entered into and are subsequently remeasured to fair value at each reporting end date. The resulting gain or loss is recognised in profit or loss immediately unless the derivative is designated and effective as a hedging instrument, in which event the timing of the recognition in profit or loss depends on the nature of the hedge relationship.

 

A derivative with a positive fair value is recognised as a financial asset, whereas a derivative with a negative fair value is recognised as a financial liability.

1.11
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

FIBRELINE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
1
Accounting policies
(Continued)
- 14 -
Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.12
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

1.13
Retirement benefits

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

1.14
Leases

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

 

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

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

1.15
Government grants

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

1.16
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.

FIBRELINE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
- 15 -
2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

Key areas of judgement and estimation relate to provisions against stocks and doubtful debt, but the directors are satisfied that there is no significant risk of material misstatement arising.

3
Turnover and other revenue

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

2022
2021
£
£
Turnover analysed by class of business
Upholstery manufacturing
20,414,645
14,310,855
2022
2021
£
£
Turnover analysed by geographical market
UK sales
20,414,645
14,310,855
2022
2021
£
£
Other revenue
Grants received
32,329
623,023
4
Operating profit
2022
2021
Operating profit for the year is stated after charging/(crediting):
£
£
Exchange (gains)/losses
(2,575)
22,018
Government grants
(32,329)
(623,023)
Depreciation of owned tangible fixed assets
224,024
206,969
Profit on disposal of tangible fixed assets
(2,770)
-
0
Operating lease charges
241,109
191,307
FIBRELINE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
- 16 -
5
Auditor's remuneration
2022
2021
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the company
9,900
9,300
6
Employees

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

2022
2021
Number
Number
Production staff
212
198
Administration and Sales
19
13
Total
231
211

Their aggregate remuneration comprised:

2022
2021
£
£
Wages and salaries
4,753,655
4,159,197
Social security costs
315,540
285,884
Pension costs
204,024
129,898
5,273,219
4,574,979
7
Directors' remuneration
2022
2021
£
£
Remuneration for qualifying services
12,048
11,664
Company pension contributions to defined contribution schemes
40,000
50,000
52,048
61,664

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 1 (2021 - 1).

FIBRELINE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
- 17 -
8
Interest payable and similar expenses
2022
2021
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
14,309
5,506
Other finance costs:
Interest on finance leases and hire purchase contracts
8,784
11,445
Other interest
1,866
1,567
24,959
18,518
9
Taxation
2022
2021
£
£
Current tax
UK corporation tax on profits for the current period
307,076
238,565
Deferred tax
Origination and reversal of timing differences
151,863
(3,380)
Total tax charge
458,939
235,185

The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:

2022
2021
£
£
Profit before taxation
2,021,225
1,229,398
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2021: 19.00%)
384,033
233,586
Tax effect of expenses that are not deductible in determining taxable profit
9,971
(1,343)
Tax effect of utilisation of tax losses not previously recognised
(1,343)
-
0
Permanent capital allowances in excess of depreciation
(85,584)
6,322
Deferred tax adjustments
151,863
(3,380)
Taxation charge for the year
458,940
235,185
Taxation charge in the financial statements
458,939
235,185
Reconciliation - the current year tax charge does not reconcile to the above analysis.  Please review figures in the database.
1
-
FIBRELINE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
- 18 -
10
Dividends
2022
2021
£
£
Interim paid
209,557
184,557
11
Tangible fixed assets
Plant and machinery
Motor vehicles
Total
£
£
£
Cost
At 1 April 2021
4,414,586
73,725
4,488,311
Additions
581,740
-
0
581,740
Disposals
-
0
(20,791)
(20,791)
At 31 March 2022
4,996,326
52,934
5,049,260
Depreciation and impairment
At 1 April 2021
2,577,654
62,538
2,640,192
Depreciation charged in the year
221,366
2,658
224,024
Eliminated in respect of disposals
-
0
(18,167)
(18,167)
At 31 March 2022
2,799,020
47,029
2,846,049
Carrying amount
At 31 March 2022
2,197,306
5,905
2,203,211
At 31 March 2021
1,836,932
11,187
1,848,119

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

2022
2021
£
£
Plant and machinery
564,703
634,507
12
Stocks
2022
2021
£
£
Raw materials and consumables
661,334
515,857
Finished goods and goods for resale
94,982
74,143
756,316
590,000
FIBRELINE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
- 19 -
13
Debtors
2022
2021
Amounts falling due within one year:
£
£
Trade debtors
3,988,191
3,243,168
Other debtors
-
0
2,867
Prepayments and accrued income
134,845
57,445
4,123,036
3,303,480
14
Creditors: amounts falling due within one year
2022
2021
Notes
£
£
Bank loans
16
150,000
112,500
Obligations under finance leases
17
-
0
146,333
Payments received on account
418,366
170,637
Trade creditors
2,584,289
2,533,754
Corporation tax
307,076
400,476
Other taxation and social security
621,297
864,119
Other creditors
16,110
4,679
Accruals and deferred income
791,522
629,862
4,888,660
4,862,360
15
Creditors: amounts falling due after more than one year
2022
2021
Notes
£
£
Bank loans and overdrafts
16
487,500
637,500
Obligations under finance leases
17
213,875
122,335
Government grants
19
155,960
173,288
857,335
933,123
16
Loans and overdrafts
2022
2021
£
£
Bank loans
637,500
750,000
Payable within one year
150,000
112,500
Payable after one year
487,500
637,500

The long-term loans are secured by fixed charges over the assets of the company. The loan is repayable after thirteen months of draw-down and is repaid over five years at an interest rate of 2.74% per annum.

FIBRELINE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
- 20 -
17
Finance lease obligations
2022
2021
Future minimum lease payments due under finance leases:
£
£
Within one year
161,700
168,585
In two to five years
56,994
122,488
218,694
291,073
Less: future finance charges
(4,819)
(22,405)
213,875
268,668

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

18
Deferred taxation

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

Liabilities
Liabilities
2022
2021
Balances:
£
£
ACAs
397,802
305,067
Short term timing differences
34,295
(24,833)
432,097
280,234

The deferred tax liability set out above is expected to reverse within 12 months and relates to accelerated capital allowances that are expected to mature within the same period.

19
Other operating income

During the year furlough claims worth £nil (2021: £603,768) had been received for its production and administrative staff.

 

Government grants worth £32,329 has been released into the income statement this year in respect of revenue costs and depreciation of relevant fixed assets. The remaining balance of government grant is £155,960 and is carried forward at the year end within long term liabilities.

 

 

 

FIBRELINE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
- 21 -
20
Retirement benefit schemes
2022
2021
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
204,024
129,898

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

21
Share capital
2022
2021
£
£
Ordinary share capital
Issued and fully paid
63,500 Ordinary shares of £1 each
63,500
63,500
1 Ordinary A share of £1 each
1
1
1 Ordinary B share of £1 each
1
1
1 Ordinary C share of £1 each
1
1
63,503
63,503
22
Operating lease commitments
Lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:

2022
2021
£
£
Within one year
166,466
168,590
Between two and five years
6,289
19,838
172,755
188,428
23
Financial commitments, guarantees and contingent liabilities

The Company has given the bank a cross guarantee and debenture in respect of the bank liabilities of its parent company, which at 31 March 2022 amounted to £627,428 (2021: £742,993).

24
Related party transactions
Remuneration of key management personnel

The remuneration of key management personnel is as follows.

2022
2021
£
£
Aggregate compensation
61,664
61,664
FIBRELINE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
24
Related party transactions
(Continued)
- 22 -
Transactions with related parties

During the year rent of £168,750 (2021: £170,327) was paid to FLD Limited, the parent company.

25
Directors' transactions

Dividends totalling £209,557 (2021 - £184,557) were paid in the year in respect of shares held by the company's directors.

26
Ultimate controlling party

The ultimate controlling party is Mr R N Prudhoe, by virtue of his shareholding in the parent company (FLD Limited).

27
Parent company

The parent company is FLD Limited, the registered office is Victoria Park Mills, Hardings Road, Keighley, West Yorkshire, BD21 3ND.

28
Cash generated from operations
2022
2021
£
£
Profit for the year after tax
1,562,286
994,213
Adjustments for:
Taxation charged
458,939
235,185
Finance costs
24,959
18,518
Gain on disposal of tangible fixed assets
(2,770)
-
0
Depreciation and impairment of tangible fixed assets
224,024
206,969
Movements in working capital:
Increase in stocks
(166,316)
(91,577)
Increase in debtors
(819,877)
(468,882)
Increase/(decrease) in creditors
228,533
(93,025)
Decrease in deferred income
(17,328)
(19,255)
Cash generated from operations
1,492,450
782,146
29
Analysis of changes in net funds
1 April 2021
Cash flows
31 March 2022
£
£
£
Cash at bank and in hand
3,395,161
114,140
3,509,301
Borrowings excluding overdrafts
(750,000)
112,500
(637,500)
Obligations under finance leases
(268,668)
54,793
(213,875)
2,376,493
281,433
2,657,926
2022-03-312021-04-01falseCCH SoftwareCCH Accounts Production 2022.300Mr R PrudhoeMr J N PrudhoeMs S E Prudhoe016578402021-04-012022-03-3101657840bus:Director12021-04-012022-03-3101657840bus:Director22021-04-012022-03-3101657840bus:CompanySecretary12021-04-012022-03-3101657840bus:RegisteredOffice2021-04-012022-03-31016578402022-03-31016578402020-04-012021-03-3101657840core:RetainedEarningsAccumulatedLosses2020-04-012021-03-3101657840core:RetainedEarningsAccumulatedLosses2021-04-012022-03-31016578402021-03-3101657840core:PlantMachinery2022-03-3101657840core:MotorVehicles2022-03-3101657840core:PlantMachinery2021-03-3101657840core:MotorVehicles2021-03-3101657840core:CurrentFinancialInstrumentscore:WithinOneYear2022-03-3101657840core:CurrentFinancialInstrumentscore:WithinOneYear2021-03-3101657840core:Non-currentFinancialInstrumentscore:AfterOneYear2022-03-3101657840core:Non-currentFinancialInstrumentscore:AfterOneYear2021-03-3101657840core:CurrentFinancialInstruments2022-03-3101657840core:CurrentFinancialInstruments2021-03-3101657840core:Non-currentFinancialInstruments2022-03-3101657840core:Non-currentFinancialInstruments2021-03-3101657840core:ShareCapital2022-03-3101657840core:ShareCapital2021-03-3101657840core:RevaluationReserve2022-03-3101657840core:RevaluationReserve2021-03-3101657840core:CapitalRedemptionReserve2022-03-3101657840core:CapitalRedemptionReserve2021-03-3101657840core:RetainedEarningsAccumulatedLosses2022-03-3101657840core:RetainedEarningsAccumulatedLosses2021-03-3101657840core:ShareCapital2020-03-3101657840core:RevaluationReserve2020-03-3101657840core:CapitalRedemptionReservecore:RestatedAmount2020-03-3101657840core:RetainedEarningsAccumulatedLosses2020-03-31016578402020-03-3101657840core:ShareCapitalOrdinaryShares2022-03-3101657840core:ShareCapitalOrdinaryShares2021-03-310165784012021-04-012022-03-310165784012020-04-012021-03-31016578402021-03-3101657840core:PlantMachinery2021-04-012022-03-3101657840core:MotorVehicles2021-04-012022-03-3101657840core:UKTax2021-04-012022-03-3101657840core:UKTax2020-04-012021-03-3101657840core:PlantMachinery2021-03-3101657840core:MotorVehicles2021-03-3101657840core:WithinOneYear2022-03-3101657840core:WithinOneYear2021-03-3101657840core:BetweenTwoFiveYears2022-03-3101657840core:BetweenTwoFiveYears2021-03-3101657840bus:OrdinaryShareClass12021-04-012022-03-3101657840bus:OrdinaryShareClass22021-04-012022-03-3101657840bus:OrdinaryShareClass32021-04-012022-03-3101657840bus:OrdinaryShareClass12022-03-3101657840bus:OrdinaryShareClass22022-03-3101657840bus:OrdinaryShareClass32022-03-3101657840bus:OrdinaryShareClass42022-03-3101657840bus:OrdinaryShareClass42021-04-012022-03-3101657840bus:PrivateLimitedCompanyLtd2021-04-012022-03-3101657840bus:FRS1022021-04-012022-03-3101657840bus:Audited2021-04-012022-03-3101657840bus:FullAccounts2021-04-012022-03-31xbrli:purexbrli:sharesiso4217:GBP