Brown Brothers Group Limited - Period Ending 2020-12-31

Brown Brothers Group Limited - Period Ending 2020-12-31


Brown Brothers Group Limited 01756257 false 2020-01-01 2020-12-31 2020-12-31 The principal activity of the company is that of a paper merchants to the packaging industry Digita Accounts Production Advanced 6.29.9459.0 true false false false false 01756257 2020-01-01 2020-12-31 01756257 2020-12-31 01756257 bus:Director1 1 2020-12-31 01756257 core:RetainedEarningsAccumulatedLosses 2020-12-31 01756257 core:ShareCapital 2020-12-31 01756257 core:SharePremium 2020-12-31 01756257 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2020-12-31 01756257 core:CurrentFinancialInstruments 2020-12-31 01756257 core:CurrentFinancialInstruments core:WithinOneYear 2020-12-31 01756257 core:Non-currentFinancialInstruments 2020-12-31 01756257 core:Non-currentFinancialInstruments core:AfterOneYear 2020-12-31 01756257 core:CostValuation 2020-12-31 01756257 core:DisposalsDecreaseInInvestments 2020-12-31 01756257 core:MoreThanFiveYears 1 2020-12-31 01756257 core:ConstructionInProgressAssetsUnderConstruction 2020-12-31 01756257 core:FurnitureFittingsToolsEquipment 2020-12-31 01756257 core:OtherPropertyPlantEquipment 2020-12-31 01756257 bus:SmallEntities 2020-01-01 2020-12-31 01756257 bus:Audited 2020-01-01 2020-12-31 01756257 bus:FullAccounts 2020-01-01 2020-12-31 01756257 bus:SmallCompaniesRegimeForAccounts 2020-01-01 2020-12-31 01756257 bus:RegisteredOffice 2020-01-01 2020-12-31 01756257 bus:CompanySecretaryDirector1 2020-01-01 2020-12-31 01756257 bus:Director1 2020-01-01 2020-12-31 01756257 bus:Director1 1 2020-01-01 2020-12-31 01756257 bus:Director2 2020-01-01 2020-12-31 01756257 bus:PrivateLimitedCompanyLtd 2020-01-01 2020-12-31 01756257 core:ComputerEquipment 2020-01-01 2020-12-31 01756257 core:ConstructionInProgressAssetsUnderConstruction 2020-01-01 2020-12-31 01756257 core:FurnitureFittings 2020-01-01 2020-12-31 01756257 core:FurnitureFittingsToolsEquipment 2020-01-01 2020-12-31 01756257 core:OtherPropertyPlantEquipment 2020-01-01 2020-12-31 01756257 core:PlantMachinery 2020-01-01 2020-12-31 01756257 core:Subsidiary1 2020-01-01 2020-12-31 01756257 core:Subsidiary2 2020-01-01 2020-12-31 01756257 1 2020-01-01 2020-12-31 01756257 countries:AllCountries 2020-01-01 2020-12-31 01756257 2019-12-31 01756257 core:ConstructionInProgressAssetsUnderConstruction 2019-12-31 01756257 core:FurnitureFittingsToolsEquipment 2019-12-31 01756257 core:OtherPropertyPlantEquipment 2019-12-31 01756257 2019-01-01 2019-12-31 01756257 2019-12-31 01756257 bus:Director1 1 2019-12-31 01756257 core:RetainedEarningsAccumulatedLosses 2019-12-31 01756257 core:ShareCapital 2019-12-31 01756257 core:SharePremium 2019-12-31 01756257 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2019-12-31 01756257 core:CurrentFinancialInstruments 2019-12-31 01756257 core:CurrentFinancialInstruments core:WithinOneYear 2019-12-31 01756257 core:Non-currentFinancialInstruments 2019-12-31 01756257 core:Non-currentFinancialInstruments core:AfterOneYear 2019-12-31 01756257 core:CostValuation 2019-12-31 01756257 core:MoreThanFiveYears 1 2019-12-31 01756257 core:ConstructionInProgressAssetsUnderConstruction 2019-12-31 01756257 core:FurnitureFittingsToolsEquipment 2019-12-31 01756257 core:OtherPropertyPlantEquipment 2019-12-31 01756257 bus:Director1 1 2019-01-01 2019-12-31 01756257 core:Subsidiary1 2019-01-01 2019-12-31 01756257 core:Subsidiary2 2019-01-01 2019-12-31 iso4217:GBP xbrli:pure

Registration number: 01756257

Brown Brothers Group Limited

Filleted Financial Statements

for the Year Ended 31 December 2020

 

Brown Brothers Group Limited
(Registration number: 01756257)

Contents

Company Information

1

Balance Sheet

2

Notes to the Financial Statements

3 to 12

 

Brown Brothers Group Limited
(Registration number: 01756257)

Company Information

Directors

Mr L D Summers

Mr A M Kaupang

Mr T E Seljaas

Company secretary

Mr T E Seljaas

Registered office

28 Alexandra Terrace
Exmouth
Devon
EX8 1BD

Auditors

Thompson Jenner LLP
Statutory Auditors
28 Alexandra Terrace
Exmouth
Devon
EX8 1BD

 

Brown Brothers Group Limited
(Registration number: 01756257)

Balance Sheet as at 31 December 2020

Note

2020
£

2019
£

Fixed assets

 

Tangible assets

4

567,406

568,551

Investments

393,986

410,068

 

961,392

978,619

Current assets

 

Stocks

6

849,573

691,660

Debtors

7

999,880

723,640

Cash at bank and in hand

 

386,711

-

 

2,236,164

1,415,300

Creditors: Amounts falling due within one year

8

(1,770,848)

(1,380,109)

Net current assets

 

465,316

35,191

Total assets less current liabilities

 

1,426,708

1,013,810

Creditors: Amounts falling due after more than one year

8

(313,894)

(117,774)

Provisions for liabilities

(96,311)

(94,450)

Net assets

 

1,016,503

801,586

Capital and reserves

 

Called up share capital

70,833

70,833

Share premium reserve

191,667

191,667

Profit and loss account

754,003

539,086

Total equity

 

1,016,503

801,586

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime and the option not to file the Profit and Loss Account has been taken.

Approved and authorised by the Board on 12 August 2021 and signed on its behalf by:
 

.........................................

Mr A M Kaupang
Director

 

Brown Brothers Group Limited
(Registration number: 01756257)

Notes to the Financial Statements for the Year Ended 31 December 2020

1

General information

The company is a private company limited by share capital, incorporated in England and Wales.

The address of its registered office is:
28 Alexandra Terrace
Exmouth
Devon
EX8 1BD

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006.

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

The directors have considered the impact of COVID-19 and do not consider it to have a material impact on the balances included within the financial statements.

In addition, the Directors do not consider it to cast any significant doubt upon the company's ability to continue to trade as a going concern.

The directors have taken both reactive and proactive measures in order to mitigate any risks associated with COVID-19 including managing cash flow to ensure that debts can be paid when they fall due, managing staffing levels and monitoring key customer and supplier activity.

The directors have implemented a robust system of procedures and controls in order to deal with any associated risks.
 

Group accounts not prepared

The accounts present information about the parent undertaking as an individual undertaking and not about its group. The company is part of a small group and has taken advantage of the exemption provided by section 398 of the Companies Act 2006 and has not prepared group accounts.

Audit report

The Independent Auditors' Report was unqualified. The name of the Senior Statutory Auditor who signed the audit report on ......................... 12 August 2021 was Ruskin Wilson, who signed for and on behalf of Thompson Jenner LLP.

 

Brown Brothers Group Limited
(Registration number: 01756257)

Notes to the Financial Statements for the Year Ended 31 December 2020

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods in the ordinary course of the Company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts and after eliminating sales within the company. The Company recognises revenue on delivery of goods to the customers.

Foreign currency transactions and balances

Transactions in foreign currencies are initially recorded at the functional currency rate prevailing at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies are retranslated into the respective functional currency of the entity at the rates prevailing on the reporting period date. Non-monetary items carried at fair value that are denominated in foreign currencies are retranslated at the rate on the date when the fair value is re-measured.

Non-monetary items measured in terms of historical cost in a foreign currency are not retranslated.

Tax

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

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

Deferred income tax is recognised on temporary differences arising between the tax bases of assets and liabilities and their carrying amounts in the financial statements and on unused tax losses or tax credits in the company. Deferred income tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.

The carrying amount of deferred tax assets are reviewed at each reporting date and a valuation allowance is set up against deferred tax assets so that the net carrying amount equals the highest amount that is more likely than not to be recovered based on current or future taxable profit.

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Plant and machinery

15%/5% reducing balance

Fixtures and fittings

15% reducing balance

Computer equipment

15% reducing balance

 

Brown Brothers Group Limited
(Registration number: 01756257)

Notes to the Financial Statements for the Year Ended 31 December 2020

Business combinations

Business combinations are accounted for using the purchase method. The consideration for each acquisition is measured at the aggregate of the fair values at acquisition date of assets given, liabilities incurred or assumed, and equity instruments issued by the group in exchange for control of the acquired, plus any costs directly attributable to the business combination. When a business combination agreement provides for an adjustment to the cost of the combination contingent on future events, the group includes the estimated amount of that adjustment in the cost of the combination at the acquisition date if the adjustment is probable and can be measured reliably.

Investments

Investments in equity shares which are publicly traded or where the fair value can be measured reliably are initially measured at fair value, with changes in fair value recognised in profit or loss. Investments in equity shares which are not publicly traded and where fair value cannot be measured reliably are measured at cost less impairment.


Interest income on debt securities, where applicable, is recognised in income using the effective interest method. Dividends on equity securities are recognised in income when receivable.

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

 

Brown Brothers Group Limited
(Registration number: 01756257)

Notes to the Financial Statements for the Year Ended 31 December 2020

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the Profit and Loss Account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

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

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the Balance Sheet as a finance lease obligation.

Lease payments are apportioned between finance costs in the Profit and Loss Account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

 

Brown Brothers Group Limited
(Registration number: 01756257)

Notes to the Financial Statements for the Year Ended 31 December 2020

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 21 (2019 - 18).

 

Brown Brothers Group Limited
(Registration number: 01756257)

Notes to the Financial Statements for the Year Ended 31 December 2020

4

Tangible assets

Fixtures and fittings
 £

Office equipment
 £

Plant and machinery
 £

Total
£

Cost or valuation

At 1 January 2020

51,031

28,644

685,036

764,711

Additions

1,113

13,153

22,195

36,461

At 31 December 2020

52,144

41,797

707,231

801,172

Depreciation

At 1 January 2020

37,398

16,657

142,105

196,160

Charge for the year

2,045

3,375

32,186

37,606

At 31 December 2020

39,443

20,032

174,291

233,766

Carrying amount

At 31 December 2020

12,701

21,765

532,940

567,406

At 31 December 2019

13,633

11,987

542,931

568,551

 

Brown Brothers Group Limited
(Registration number: 01756257)

Notes to the Financial Statements for the Year Ended 31 December 2020

5

Investments

2020
£

2019
£

Investments in subsidiaries

393,986

410,068

Subsidiaries

£

Cost or valuation

At 1 January 2020

410,068

Disposals

(16,082)

At 31 December 2020

393,986

Carrying amount

At 31 December 2020

393,986

At 31 December 2019

410,068

Details of undertakings

Details of the investments in which the company holds 20% or more of the nominal value of any class of share capital are as follows:

Undertaking

Holding

Proportion of voting rights and shares held

     

2020

2019

Subsidiary undertakings

Sutton's Packaging Limited

Ordinary Shares

100%

100%

 

     

Film Products Limited

Ordinary Shares

100%

100%

 

     

The above subsidiary companies are registered in England and Wales

 

Brown Brothers Group Limited
(Registration number: 01756257)

Notes to the Financial Statements for the Year Ended 31 December 2020

6

Stocks

2020
£

2019
£

Work in progress

15,000

12,000

Finished goods and goods for resale

626,729

632,449

Goods in transit

207,844

47,211

849,573

691,660

7

Debtors

2020
 £

2019
 £

Trade debtors

930,009

691,125

Other debtors

69,871

32,515

Total current trade and other debtors

999,880

723,640

8

Creditors

Note

2020
 £

2019
 £

Due within one year

 

Loans and borrowings

9

645,983

661,901

Trade creditors

 

788,313

515,824

Amounts owed to group undertakings

 

143,791

47,763

Taxation and social security

 

144,772

95,130

Other creditors

 

47,989

59,491

 

1,770,848

1,380,109

Due after one year

 

Loans and borrowings

9

313,894

117,774

 

Brown Brothers Group Limited
(Registration number: 01756257)

Notes to the Financial Statements for the Year Ended 31 December 2020

9

Loans and borrowings

2020
 £

2019
 £

Current loans and borrowings

Bank borrowings

63,068

187,709

Invoice discounting facility

565,224

453,962

Hire purchase liabilities

17,691

20,230

645,983

661,901

2020
£

2019
£

Non-current loans and borrowings

Bank borrowings

270,347

64,479

Hire purchase contracts

43,547

53,295

313,894

117,774

The bank borrowings are secured by a fixed and floating charge over the assets of the company.

The hire purchase liabilities are secured on the individual assets financed.

Included in the loans and borrowings are the following amounts due after more than five years:

2020
£

2019
£

After more than five years by instalments

27,327

14,159

10

Financial commitments, guarantees and contingencies

Amounts not provided for in the balance sheet

The total amount of financial commitments not included in the balance sheet is £282,028 (2019 - £346,415). The total amounts due within one year is £60,747 (2019 - £64,387).

 

Brown Brothers Group Limited
(Registration number: 01756257)

Notes to the Financial Statements for the Year Ended 31 December 2020

11

Related party transactions

Transactions with directors

2019

At 1 January 2019
£

Advances to directors
£

Repayments by director
£

At 31 December 2019
£

Interest free loan account

27,098

17,614

(21,630)

23,082

 

27,098

17,614

(21,630)

23,082

       

 

2020

At 1 January 2020
£

Advances to directors
£

Repayments by director
£

At 31 December 2020
£

Interest free loan account

23,082

13,775

(12,211)

24,646

 

23,082

13,775

(12,211)

24,646

       

 

12

Parent and ultimate parent undertaking

The company's immediate parent is Norwegian Paper UK Limited, incorporated in England & Wales.

 The ultimate parent is Norwegian Paper Holdings AS, incorporated in Norway.

 The most senior parent entity producing publicly available financial statements is Norwegian Paper Holdings AS. The ultimate controlling party is Mr A M Kaupang.

The parent of the largest group in which these financial statements are consolidated is Norwegian Paper Holdings AS, incorporated in Norway.

The address of Norwegian Paper Holdings AS is:

PB163, 48 91
Grimstad
Osterkogen 20, NO-4879
Grimstad
Norway