NEWBERY_METALS_LIMITED - Accounts


Company Registration No. 00563681 (England and Wales)
NEWBERY METALS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2021
NEWBERY METALS LIMITED
COMPANY INFORMATION
Directors
Mr R A Toghill
Mr M A Crocker
Company number
00563681
Registered office
Orchard Works
4 Ashton Road
Marsh Barton
Exeter
Devon
EX2 8LN
Auditor
Darnells Audit Limited
Quay House
Quay Road
Newton Abbot
Devon
TQ12 2BU
NEWBERY METALS LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 4
Independent auditor's report
5 - 7
Statement of income and retained earnings
8
Balance sheet
9
Statement of cash flows
10
Notes to the financial statements
11 - 25
NEWBERY METALS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 30 JUNE 2021
- 1 -

The directors present the strategic report for the year ended 30 June 2021.

Fair review of the business

The directors consider that the key performance indicators are Turnover, Gross margin, Earnings before interest, tax, depreciation and amortisation (EBITDA) and Net assets. Together these demonstrate the financial performance and strength of the company. An overview of these indicators for both the current and prior periods are given below:

 

Turnover: £37,859,958 (2020: £21,059,630)

Gross profit: £5,319,502 (2020: £2,935,923)

Gross margin: 14.1% (2020: 13.9%)

EBITDA: £4,307,674 (2020: £1,757,430)

Net assets: £10,170,346 (2020: £8,834,613 )

 

The company's sales have increased by 79.8% compared with 2020, with an increase of 21.3% in tonnage sold, as a result of the recovery from the first corovavirus lockdown which interrupted the company's operations in the previous year. The year has also seen a substantial rise in metal prices.

 

 

The company's gross profit has increased by £2.38 million compared to 2020 as a result of the increase in sales. The gross margin achieved is dependent on the performance of metal commodity prices on the London Metal Exchange and the levels of market supply and demand for each type of metal. The margin achieved is consistent with the prior year and reflects the level of competitive fixed margins on contracts in a challenging market.

 

The increase in both EBITDA and Profit before tax compared with the previous year (the latter increasing by £2.5 million) is a result of the increases in sales and gross profit.

 

At the end of the year the retained profit of the company is £1.34 million compared with a retained loss of £0.77 million for the previous year, after voting dividends to transfer reserves to the parent company of £2.0million (2020: £2.0 million).

 

The company has maintained a strong financial position with net current assets of £9.5 million compared with £9.2 million at 30 June 2020. Net assets have increased by £1.34 million from £8.83 million at 30 June 2020 to £10.17 million.

Principal risks and uncertainties

The company's principal operational risks include foreign currency risk from the exposure to metal prices denominated in US dollars, and the health and safety of employees. The company's principal operational uncertainties include global economic factors creating fluctuating metal prices and reduced supply and demand, which provide challenges for businesses operating in this sector and make long-term prediction of performance difficult.

 

Britain leaving the European Union ("Brexit") is one of the most significant economic events for the UK in recent history, and its full effects are still uncertain. In the short term, the company manages foreign currency risk from its exposure to metal prices denominated in US dollars, by entering into contracts to supply scrap metal where the price is not fixed by the company on delivery but at some specified future date.

 

The company manages price fluctuations, together with pressures on supply and demand, through tight control of both prices paid to suppliers and the margin charged to customers. The company continues to diversify its supplier and customer bases to provide further resilience against market uncertainties.

 

The management of health and safety risks includes a Health and Safety Manual, risk assessments and periodic inspection visits by an external organisation.

 

The coronavirus pandemic may continue to disrupt the company's operations over the next twelve months, and possibly into the long term.

NEWBERY METALS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2021
- 2 -
Future developments

Certain rare metals are supplied to customers, on the basis that the company can determine the sales price at a point in time when the market rate of the metals and exchange rate were advantageous. The rise in rare metal prices following the war in Ukraine means that the company has made an additional profit on such sales of approximately £2 million.

 

Since its low in December 2015, the copper price in sterling has since recovered to levels not seen since 2010. Although global economic uncertainties, including "Brexit", the impact of the coronavirus pandemic and the war in Ukraine, make future market predictions difficult, the directors are confident that metal prices will continue to recover and that through shrewd pricing management the company can continue to trade profitably in the years ahead.

On behalf of the board

Mr R A Toghill
Director
31 March 2022
NEWBERY METALS LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 30 JUNE 2021
- 3 -

The directors present their annual report and financial statements for the year ended 30 June 2021.

Principal activities
The principal activity of the company continued to be that of metal merchanting and processing.
Directors

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

Mrs P M Toghill
(Resigned 4 February 2022)
Mr R A Toghill
Mr M A Crocker
Results and dividends

The results for the year are set out on page 8.

Ordinary dividends were paid amounting to £2,000,000. The directors do not recommend payment of a further dividend.

Financial instruments

The company's principal financial instruments comprise bank balances, trade debtors, loans by the company and trade creditors. The main purpose of these instruments is to raise funds for the company's operations and to finance its operations.

 

Due to the nature of the financial instruments used by the company, the only exposure to price risk is on sales under contracts where the price is not fixed on delivery, but at an unspecified future date to be determined by the company. The price risk is managed by daily monitoring of prices on the London Metal Exchange by the directors. Credit risk for these contracts is managed by vetting customers and carrying out credit checks.

 

The directors' approach to managing other risks applicable to the financial instruments concerned is shown below:

 

In respect of bank balances, the liquidity risk is managed by maintaining sufficient cash reserves to cover planned expenditure in the foreseeable future.

 

Trade debtors are managed in respect of credit and cash flow risk by policies concerning the credit offered to customers and the regular monitoring of amounts outstanding for both time and credit limits.

 

Trade creditors' liquidity risk is managed by ensuring that sufficient funds are available to meet amounts due.

 

Loans by the company to group companies and related parties are unsecured and interest free.

Future developments

Future developments are discussed in the strategic report.

Auditor

The auditor, Darnells Audit Limited, is deemed to be reappointed under section 487(2) of the Companies Act 2006.

NEWBERY METALS LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2021
- 4 -
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;

  •     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 the directors who held office at the date of approval of these financial statements are aware, there is no relevant audit information of which the company's auditor are unaware. Additionally, the directors 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 auditors are aware of that information.
On behalf of the board
Mr R A Toghill
Director
31 March 2022
NEWBERY METALS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF NEWBERY METALS LIMITED
- 5 -
Opinion

We have audited the financial statements of Newbery Metals Limited (the 'company') for the year ended 30 June 2021 which comprise the statement of income and retained earnings, the balance sheet, 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 FRS 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

  •     give a true and fair view of the state of the company's affairs as at 30 June 2021 and of its profit for the year then ended;

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

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

Basis for opinion

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

Conclusions relating to going concern

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

 

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

 

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

Other information

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

 

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

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

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

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

NEWBERY METALS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF NEWBERY METALS LIMITED
- 6 -
Matters on which we are required to report by exception

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

 

We have nothing to report in respect of the following matters where 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 on page 4, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

 

In preparing the financial statements, the directors are responsible for assessing the company’s ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

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

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting form error, as fraud may involve deliberate concealment by, for example, forgery, misrepresentation or through collusion.

 

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

 

  • the engagement partner ensured that the engagement team collectively had the appropriate competence, capabilities and skills to identify or recognise non-compliance with applicable laws and regulations;

  • we identify the laws and regulations applicable to the company through discussions with directors and other management, and from our commercial knowledge and experience of the company and sector in which it operates;

  • we focused on specific laws and regulations which we considered may have a direct material effect on the financial statements or the operations of the company, including the Companies Act 2006, taxation legislation, data protection, employment, environmental and health and safety regulation;

  • we assessed the extent of compliance with the laws and regulations identified above through making enquiries of management and inspecting legal correspondence; and

  • identified laws and regulations were communicated within the audit team regularly and the team remained alert to instances of non-compliance throughout the audit.

 

The primary responsibility for the prevention and detection of fraud rests with those charged with governance of the company and management.

NEWBERY METALS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF NEWBERY METALS LIMITED
- 7 -

We assessed the susceptibility of the company's financial statements to material misstatement, including how fraud might occur, by:

 

  • making enquiries of management as to where they considered there was susceptibility to fraud, their knowledge of actual, suspected and alleged fraud; and

  • considering the internal controls in place to mitigate risks of fraud and non-compliance with laws and regulations

 

We evaluated the conditions in the context of incentives and/or pressure to commit fraud, considering the opportunity to commit fraud and the potential rationalisation of the fraudulent act.

Based on this understanding, we designed our audit procedures to detect material misstatements in respect of irregularities, including fraud, and to identify non-compliance with the laws and regulations above, as follows:

 

  • Enquiry of management and those charged with governance around actual and potential litigation and claims.

  • Enquiry of management in tax and compliance functions to identify any instances of non-compliance with laws and regulations.

  • Reviewing compliance with employment, environmental and health and safety legislation.

  • Reviewing financial statement disclosures and testing to supporting documentation to assess compliance with applicable laws and regulations.

  • Auditing the risk of management override of controls, including through testing journal entries and other adjustments for appropriateness, and evaluating the business rationale of significant transactions outside the normal course of business.

  • Investigated the rationale behind significant or unusual transactions.

 

We corroborated our enquiries through inspection of supporting documentation and records, as well as reviewing correspondence with regulatory bodies where available

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.

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.

Sean Murphy (Senior Statutory Auditor)
For and on behalf of Darnells Audit Limited
31 March 2022
Statutory Auditor
Quay House
Quay Road
Newton Abbot
Devon
TQ12 2BU
NEWBERY METALS LIMITED
STATEMENT OF INCOME AND RETAINED EARNINGS
FOR THE YEAR ENDED 30 JUNE 2021
- 8 -
2021
2020
Notes
£
£
Turnover
3
37,859,958
21,059,630
Cost of sales
(32,540,456)
(18,123,707)
Gross profit
5,319,502
2,935,923
Administrative expenses
(1,313,931)
(1,565,043)
Other operating income
55,880
164,121
Operating profit
4
4,061,451
1,535,001
Interest receivable and similar income
744
451
Interest payable and similar expenses
7
(21,000)
-
0
Profit before taxation
4,041,195
1,535,452
Tax on profit
8
(705,462)
(309,829)
Profit for the financial year
3,335,733
1,225,623
Retained earnings brought forward
2,684,613
3,458,990
Dividends
9
(2,000,000)
(2,000,000)
Retained earnings carried forward
4,020,346
2,684,613

The Statement of Income and Retained Earnings has been prepared on the basis that all operations are continuing operations.

NEWBERY METALS LIMITED
BALANCE SHEET
AS AT 30 JUNE 2021
30 June 2021
- 9 -
2021
2020
Notes
£
£
£
£
Fixed assets
Tangible assets
10
1,862,378
765,149
Current assets
Stocks
11
3,597,683
2,787,054
Debtors
12
7,946,012
9,720,211
Cash at bank and in hand
3,124,391
2,483,648
14,668,086
14,990,913
Creditors: amounts falling due within one year
13
(5,181,924)
(5,770,564)
Net current assets
9,486,162
9,220,349
Total assets less current liabilities
11,348,540
9,985,498
Creditors: amounts falling due after more than one year
14
(800,000)
(971,388)
Provisions for liabilities
Provisions
16
100,000
100,000
Deferred tax liability
17
278,194
79,497
(378,194)
(179,497)
Net assets
10,170,346
8,834,613
Capital and reserves
Called up share capital
19
6,140,000
6,140,000
Capital redemption reserve
10,000
10,000
Profit and loss reserves
4,020,346
2,684,613
Total equity
10,170,346
8,834,613
The financial statements were approved by the board of directors and authorised for issue on 31 March 2022 and are signed on its behalf by:
Mr R A Toghill
Director
Company Registration No. 00563681
NEWBERY METALS LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 30 JUNE 2021
- 10 -
2021
2020
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from/(absorbed by) operations
24
4,633,111
(1,944,203)
Interest paid
(21,000)
-
0
Income taxes paid
(550,210)
(218,498)
Net cash inflow/(outflow) from operating activities
4,061,901
(2,162,701)
Investing activities
Purchase of tangible fixed assets
24
(1,350,372)
(167,718)
Proceeds on disposal of tangible fixed assets
24
23,000
15,000
Interest received
744
451
Net cash used in investing activities
(1,326,628)
(152,267)
Financing activities
Proceeds of new bank loans
-
1,000,000
Repayment of loans from group undertakings
(1,940,111)
(585,964)
Non-trading loans to related parties
(154,419)
(254,076)
Net cash (used in)/generated from financing activities
(2,094,530)
159,960
Net increase/(decrease) in cash and cash equivalents
640,743
(2,155,008)
Cash and cash equivalents at beginning of year
2,483,648
4,638,656
Cash and cash equivalents at end of year
3,124,391
2,483,648
NEWBERY METALS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2021
- 11 -
1
Accounting policies
Company information

Newbery Metals Limited is a private company limited by shares incorporated in England and Wales. The registered office is Orchard Works, 4 Ashton Road, Marsh Barton, Exeter, Devon, EX2 8LN.

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 £1.

The financial statements have been prepared under the historical cost convention, modified to include the revaluation of certain financial instruments at fair value. The principal accounting policies adopted are set out below.

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

 

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

  • Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instrument Issues’ – Carrying amounts, interest income/expense and net gains/losses for each category of financial instrument; basis of determining fair values; details of collateral, loan defaults or breaches, details of hedges, hedging fair value changes recognised in profit or loss and in other comprehensive income;

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

 

The financial statements of the company are consolidated in the financial statements of Togs Limited. These consolidated financial statements are available from its registered office at Orchard Works, 4 Ashton Road, Marsh Barton, Exeter Devon EX2 8LN.

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.

NEWBERY METALS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2021
1
Accounting policies
(Continued)
- 12 -

Revenue from the sale of scrap metal is recognised when the significant risks and rewards of ownership of the scrap metal have passed to the buyer (usually on dispatch), 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.

 

Where under certain contracts for the delivery of scrap metal the price is not fixed by the company on delivery but at an unspecified future date to be determined by the company, the revenue recognised is restated based on the London Metal Exchange prices at the end of each month with any price movement being taken to Turnover.

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:

Buildings freehold
2% per annum on a straight-line basis
Land & buildings short leasehold
On a straight-line basis over the term of the lease
Plant and machinery
7.5% and 15% per annum on a straight-line basis
Fixtures, fittings & equipment
20% and 33% per annum on a straight-line basis
Motor vehicles
20% per annum on a straight-line basis

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
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell.

Cost comprises direct material cost and is calculated using both the LIFO (last-in, first-out) and weighted average methods. This is a departure from the requirement of FRS 102, which requires either the FIFO (first-in, first-out) or weighted average methods to be used. In the opinion of the directors the use of the LIFO method is necessary for the financial statements to give a true and fair view, as the physical limitations of the storage space in the main warehouse mean that the LIFO method is the basis actually used when stock is delivered to the warehouse and subsequently sold.

1.6
Financial instruments

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Other financial assets

Other financial assets 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.

NEWBERY METALS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2021
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.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Derecognition of financial assets

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

Classification of financial liabilities

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

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

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

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

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, unless hedge accounting is applied and the hedge is a cash flow hedge.

 

Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.

NEWBERY METALS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2021
1
Accounting policies
(Continued)
- 14 -
Derecognition of financial liabilities

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

Changes in the fair value of derivatives that are designated and qualify as fair value hedges are recognised in profit or loss immediately, together with any changes in the fair value of the hedged asset or liability that are attributable to the hedged risk.

1.7
Taxation

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

Current tax

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

Deferred tax

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

1.8
Provisions

Provisions are recognised when the company has a legal or constructive present obligation as a result of a past event, it is probable that the company will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.

 

The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the reporting end date, taking into account the risks and uncertainties surrounding the obligation. Where the effect of the time value of money is material, the amount expected to be required to settle the obligation is recognised at present value. When a provision is measured at present value, the unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.

1.9
Retirement benefits

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

1.10
Leases

Rentals payable under operating leases, including any lease incentives received, are charged to income 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 lease asset are consumed.

1.11
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.

 

A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.

NEWBERY METALS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2021
1
Accounting policies
(Continued)
- 15 -
1.12
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.

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.

Critical judgements
Sales of rare metals

The company sells rare metals on a contractual basis where the metals supplied to the customer will be processed at a later date to establish the precise quantity and quality of each metal. The company has the right to determine the sales value of the metals supplied at a future time to take advantage of fluctuating market values of the metals.

Where the metals have not been processed at the year end an estimate of the weight of each rare metal is made based on the known weight of the mixed unprocessed metals and the knowledge and experience of the company's employees.

The sales are valued at the year end at the market rate of the metals at that date.

3
Turnover and other revenue

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

2021
2020
£
£
Turnover analysed by class of business
Sale of goods
37,807,450
20,994,832
Plant hire, haulage and miscellaneous
52,508
64,798
37,859,958
21,059,630
2021
2020
£
£
Grants received
28,646
136,869
NEWBERY METALS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2021
3
Turnover and other revenue
(Continued)
- 16 -
Turnover analysed by geographical market
UK
36,118,547
20,190,783
EU
346,004
203,586
Rest of World
1,395,407
665,261
37,859,958
21,059,630
4
Operating profit
2021
2020
Operating profit for the year is stated after charging/(crediting):
£
£
Government grants
(28,646)
(136,869)
Fees payable to the company's auditor for the audit of the company's financial statements
8,500
8,000
Depreciation of owned tangible fixed assets
246,223
222,429
Profit on disposal of tangible fixed assets
(16,080)
(14,996)
Operating lease charges
242,140
255,087
5
Employees

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

2021
2020
Number
Number
Directors
3
3
Works
31
34
Drivers
4
4
Administration
10
10
48
51

Their aggregate remuneration comprised:

2021
2020
£
£
Wages and salaries
1,169,855
1,219,919
Social security costs
97,465
97,093
Pension costs
25,275
23,944
1,292,595
1,340,956
NEWBERY METALS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2021
- 17 -
6
Directors' remuneration
2021
2020
£
£
Remuneration for qualifying services
129,232
131,245
Company pension contributions to defined contribution schemes
5,479
3,077
134,711
134,322

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 2 (2020 - 2).

7
Interest payable and similar expenses
2021
2020
£
£
Interest on bank overdrafts and loans
21,000
-
0
8
Taxation
2021
2020
£
£
Current tax
UK corporation tax on profits for the current period
523,697
310,107
Adjustments in respect of prior periods
(16,932)
(1,916)
Total current tax
506,765
308,191
Deferred tax
Origination and reversal of timing differences
198,697
1,638
Total tax charge
705,462
309,829
NEWBERY METALS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2021
8
Taxation
(Continued)
- 18 -

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

2021
2020
£
£
Profit before taxation
4,041,195
1,535,452
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2020: 19.00%)
767,827
291,736
Tax effect of expenses that are not deductible in determining taxable profit
5,164
21,371
Permanent capital allowances in excess of depreciation
(54,348)
(5,681)
Depreciation on assets not qualifying for tax allowances
3,751
2,681
Other permanent differences
-
0
1,638
Under/(over) provided in prior years
(16,932)
(1,916)
Taxation charge for the year
705,462
309,829
9
Dividends
2021
2020
£
£
Final dividend paid
2,000,000
2,000,000
NEWBERY METALS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2021
- 19 -
10
Tangible fixed assets
Buildings freehold
Land & buildings short leasehold
Plant and machinery
Fixtures, fittings & equipment
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 July 2020
100,460
201,559
889,582
121,400
620,733
1,933,734
Additions
-
0
145,732
1,066,631
8,030
129,979
1,350,372
Disposals
-
0
-
0
(9,750)
-
0
(51,943)
(61,693)
At 30 June 2021
100,460
347,291
1,946,463
129,430
698,769
3,222,413
Depreciation and impairment
At 1 July 2020
9,125
121,608
610,970
111,187
315,695
1,168,585
Depreciation charged in the year
1,200
34,349
84,233
5,105
121,336
246,223
Eliminated in respect of disposals
-
0
-
0
(9,749)
-
0
(45,024)
(54,773)
At 30 June 2021
10,325
155,957
685,454
116,292
392,007
1,360,035
Carrying amount
At 30 June 2021
90,135
191,334
1,261,009
13,138
306,762
1,862,378
At 30 June 2020
91,335
79,951
278,612
10,213
305,038
765,149
11
Stocks
2021
2020
£
£
Finished goods and goods for resale
3,597,683
2,787,054

The value of stock as stated above is lower than its equivalent replacement cost by £1,627,764 (2020: £439,612 ).

12
Debtors
2021
2020
Amounts falling due within one year:
£
£
Trade debtors
7,363,272
9,255,028
Amounts owed by group undertakings
7,066
22,780
Other debtors
350,719
221,705
Prepayments and accrued income
224,955
220,698
7,946,012
9,720,211
NEWBERY METALS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2021
12
Debtors
(Continued)
- 20 -

Included in Trade debtors are amounts totalling £5,280,518 (2020: £1,933,034) due under contracts for the delivery of scrap metal where the price was not fixed by the company at the date of delivery, accounted for at fair value based on metal prices on the London Metal Exchange at the year-end date.

 

Included in other debtors are loans to related parties of £173,558 (2020: £193,800) which are unsecured, interest free and repayable on demand.

13
Creditors: amounts falling due within one year
2021
2020
Notes
£
£
Bank loans
15
200,000
28,612
Trade creditors
1,382,989
1,224,097
Amounts owed to group undertakings
3,098,041
3,053,866
Corporation tax
126,163
169,608
Other taxation and social security
44,269
1,087,190
Other creditors
93,588
500
Accruals and deferred income
236,874
206,691
5,181,924
5,770,564

Amounts owed to group undertakings are unsecured, interest free and repayable on demand.

14
Creditors: amounts falling due after more than one year
2021
2020
Notes
£
£
Bank loans and overdrafts
15
800,000
971,388
Amounts included above which fall due after five years are as follows:
Payable by instalments
-
182,946
15
Loans and overdrafts
2021
2020
£
£
Bank loans
1,000,000
1,000,000
Payable within one year
200,000
28,612
Payable after one year
800,000
971,388
NEWBERY METALS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2021
15
Loans and overdrafts
(Continued)
- 21 -

The long term bank loan is a Coronavirus Business Interruption loan, secured by a fixed and floating charge over the company's assets and by an unlimited guarantee made by the parent company Togs Limited. The bank loan is also secured by a further unlimited guarantee given by Goldmix Limited, a fellow subsidiary company.

The bank loan is repayable by instalments commencing thirteen months from the date the loan is drawn. Interest is payable on the loan at 2% above the bank base rate.

16
Provisions for liabilities
2021
2020
£
£
Provisions
100,000
100,000
Movements on provisions:
Provisions
£
At 1 July 2020 and 30 June 2021
100,000

Provisions represent an estimate of the costs of maintaining the concreting of the yard and decontaminating the land under the terms of the company's occupation of the sites.

17
Deferred taxation

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

Liabilities
Liabilities
2021
2020
Balances:
£
£
Accelerated capital allowances
278,194
79,497
2021
Movements in the year:
£
Liability at 1 July 2020
79,497
Charge to profit or loss
198,697
Liability at 30 June 2021
278,194

The deferred tax liability set out relates to accelerated capital allowances that are expected to mature within the foreseeable future.

NEWBERY METALS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2021
- 22 -
18
Retirement benefit schemes
2021
2020
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
25,275
23,944

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.

19
Share capital
2021
2020
2021
2020
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
6,140,000
6,140,000
6,140,000
6,140,000
20
Operating lease commitments
Lessee

The company leases premises and plant and machinery under operating leases.

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

2021
2020
£
£
Within one year
65,396
84,663
Between two and five years
61,438
118,941
In over five years
10,800
13,483
137,634
217,087
21
Events after the reporting date

The coronavirus pandemic is expected to continue to disrupt the company's operations. However since the year end, the company has continued to trade in accordance with Government guidance and is largely trading as normal.

NEWBERY METALS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2021
- 23 -
22
Related party transactions
Transactions with related parties

During the year the company entered into the following transactions with related parties:

Sale of goods
Purchase of goods
2021
2020
2021
2020
£
£
£
£
Other related parties
460,325
-
0
991,445
843,618
Sale of services
Purchase of services
2021
2020
2021
2020
£
£
£
£
Other related parties
-
18,168
180,000
64,917

The company is a wholly-owned subsidiary of Togs Limited, a company registered in England & Wales that prepares publicly available consolidated financial statements, and is therefore exempt under FRS 102 from disclosing intra-group related party transactions.

The following amounts were outstanding at the reporting end date:

2021
2020
Amounts owed to related parties
£
£
Other related parties
93,588
-

The following amounts were outstanding at the reporting end date:

2021
Balance
Amounts owed by related parties
£
Other related parties
243,588
2020
Balance
Amounts owed in previous period
£
Other related parties
86,231

The Other related parties above include companies controlled by the directors (or a close family member of a director), or in which the directors have an interest.

 

The loans to Other related parties are unsecured, interest free and repayable on demand.

NEWBERY METALS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2021
22
Related party transactions
(Continued)
- 24 -

There is a cross-guarantee between the company and a fellow subsidiary company, covering all bank borrowings of both companies in favour of National Westminster Bank Plc.

23
Ultimate controlling party

The company's ultimate parent company is Togs Limited, a company registered in England & Wales which heads the group to consolidate these financial statements. Copies of the consolidated group accounts can be obtained from its registered office at Orchard Works, Ashton Road, Marsh Barton, Exeter, Devon, EX2 8LN.

 

The ultimate controlling party is Mr R A Toghill, the majority shareholder.

24
Cash generated from operations
2021
2020
£
£
Profit for the year after tax
3,335,733
1,225,623
Adjustments for:
Taxation charged
705,462
309,829
Finance costs
21,000
-
0
Investment income
(744)
(451)
Gain on disposal of tangible fixed assets
(16,080)
(14,996)
Depreciation and impairment of tangible fixed assets
246,223
222,429
Increase in provision for bad debts
-
89,119
Movements in working capital:
(Increase)/decrease in stocks
(810,629)
131,055
Decrease/(increase) in debtors
1,912,904
(4,691,061)
(Decrease)/increase in creditors
(760,758)
784,250
Cash generated from/(absorbed by) operations
4,633,111
(1,944,203)

Non-cash items in Investing activities:

Purchase of tangible fixed assets in the Statement of Cash Flows excludes tangible fixed assets acquired from the parent company for non-cash consideration of £Nil (2020: £125,000).

 

In addition, tangible fixed assets part-exchanged for new assets for non-cash consideration of £Nil (2020: £125,000) have been excluded from both Purchase of tangible fixed assets and Proceeds on disposal of tangible fixed assets in the Statement of Cash Flows.

 

Non-cash items in Financing activities:

Dividends voted to the parent company for non-cash consideration of £2,000,000 (2020: £2,000,000) have been excluded from the Statement of Cash Flows.

NEWBERY METALS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2021
- 25 -
25
Analysis of changes in net funds
1 July 2020
Cash flows
30 June 2021
£
£
£
Cash at bank and in hand
2,483,648
640,743
3,124,391
Borrowings excluding overdrafts
(1,000,000)
-
(1,000,000)
1,483,648
640,743
2,124,391
2021-06-302020-07-01falseCCH SoftwareCCH Accounts Production 2021.300Mrs P M ToghillMr R A ToghillMr M A Crocker005636812020-07-012021-06-3000563681bus:Director22020-07-012021-06-3000563681bus:Director32020-07-012021-06-3000563681bus:Director12020-07-012021-06-3000563681bus:RegisteredOffice2020-07-012021-06-30005636812021-06-30005636812019-07-012020-06-3000563681core:RetainedEarningsAccumulatedLosses2020-06-3000563681core:RetainedEarningsAccumulatedLosses2019-06-3000563681core:RetainedEarningsAccumulatedLosses2021-06-3000563681core:RetainedEarningsAccumulatedLosses2020-06-3000563681core:ShareCapital2021-06-3000563681core:ShareCapital2020-06-3000563681core:CapitalRedemptionReserve2021-06-3000563681core:CapitalRedemptionReserve2020-06-30005636812020-06-3000563681core:RetainedEarningsAccumulatedLosses2019-07-012020-06-3000563681core:LandBuildingscore:OwnedOrFreeholdAssets2021-06-3000563681core:LandBuildingscore:LeasedAssetsHeldAsLessee2021-06-3000563681core:PlantMachinery2021-06-3000563681core:FurnitureFittings2021-06-3000563681core:MotorVehicles2021-06-3000563681core:LandBuildingscore:OwnedOrFreeholdAssets2020-06-3000563681core:LandBuildingscore:LeasedAssetsHeldAsLessee2020-06-3000563681core:PlantMachinery2020-06-3000563681core:FurnitureFittings2020-06-3000563681core:MotorVehicles2020-06-3000563681core:CurrentFinancialInstrumentscore:WithinOneYear2021-06-3000563681core:CurrentFinancialInstrumentscore:WithinOneYear2020-06-3000563681core:Non-currentFinancialInstrumentscore:AfterOneYear2021-06-3000563681core:Non-currentFinancialInstrumentscore:AfterOneYear2020-06-3000563681core:CurrentFinancialInstruments2021-06-3000563681core:CurrentFinancialInstruments2020-06-30005636812020-06-30005636812019-06-3000563681core:LandBuildingscore:OwnedOrFreeholdAssets2020-07-012021-06-3000563681core:LandBuildingscore:LeasedAssetsHeldAsLessee2020-07-012021-06-3000563681core:PlantMachinery2020-07-012021-06-3000563681core:FurnitureFittings2020-07-012021-06-3000563681core:MotorVehicles2020-07-012021-06-3000563681core:UKTax2020-07-012021-06-3000563681core:UKTax2019-07-012020-06-300056368112020-07-012021-06-300056368112019-07-012020-06-300056368122020-07-012021-06-300056368122019-07-012020-06-300056368132020-07-012021-06-300056368132019-07-012020-06-3000563681core:LandBuildingscore:OwnedOrFreeholdAssets2020-06-3000563681core:LandBuildingscore:LeasedAssetsHeldAsLessee2020-06-3000563681core:PlantMachinery2020-06-3000563681core:FurnitureFittings2020-06-3000563681core:MotorVehicles2020-06-3000563681core:Non-currentFinancialInstruments2021-06-3000563681core:Non-currentFinancialInstruments2020-06-3000563681core:WithinOneYear2021-06-3000563681core:WithinOneYear2020-06-3000563681core:BetweenTwoFiveYears2021-06-3000563681core:BetweenTwoFiveYears2020-06-3000563681core:MoreThanFiveYears2021-06-3000563681core:MoreThanFiveYears2020-06-3000563681core:OtherRelatedPartiescore:SaleOrPurchaseGoods2020-07-012021-06-3000563681core:OtherRelatedPartiescore:SaleOrPurchaseGoods2019-07-012020-06-3000563681bus:PrivateLimitedCompanyLtd2020-07-012021-06-3000563681bus:FRS1022020-07-012021-06-3000563681bus:Audited2020-07-012021-06-3000563681bus:FullAccounts2020-07-012021-06-30xbrli:purexbrli:sharesiso4217:GBP