BOOTH_GROUP_LIMITED - Accounts


Company Registration No. 11933887 (England and Wales)
BOOTH GROUP LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2020
BOOTH GROUP LIMITED
COMPANY INFORMATION
Directors
Mr D J Hatton
Mr D A McKee
Mr M I Richardson
Mr M A Williams
Company number
11933887
Registered office
c/o Booth Dispensers Limited
101 Moor Park Avenue
Blackpool
FY2 0LZ
Auditor
MHA Moore and Smalley
Fylde House
Skyways Commercial Campus
Amy Johnson Way
Blackpool
FY4 3RS
BOOTH GROUP LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3
Directors' responsibilities statement
4
Independent auditor's report
5 - 7
Group statement of comprehensive income
8
Group balance sheet
9
Company balance sheet
10
Group statement of changes in equity
11
Company statement of changes in equity
12
Group statement of cash flows
13
Notes to the financial statements
14 - 28
BOOTH GROUP LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2020
- 1 -

The directors present the strategic report for the year ended 31 December 2020.

Fair review of the business

2020 was a challenging year for the business. It is testimony to the hard work of all staff that the 2020 audited accounts are as strong as they are. The business remained open throughout the year and continued to service a much reduced customer demand.

The decision to push on with R&D projects was certainly the correct one and these projects have presented excellent opportunities which we have capitalised on in 2021.

A CBILS loan was taken to stabilise cashflow and this will be repaid in full in 2022. This was needed to ensure that we could remain open and producing in order to achieve these audited results.

Principal risks and uncertainties

COVID-19

The COVID-19 pandemic has obviously presented the biggest risk post year end. Some risks and uncertainties have been brought to the fore in 2020 because of this. As some suppliers closed during lockdown (some permanently) greater diversification of the supplier base is key and projects are ongoing to secure secondary or even tertiary suppliers for all our raw materials. From a financial standpoint liquidity has been an even greater focus, this has been a large component in expanding our supplier base as flexibility and low minimum order quantities are paramount to freeing up working capital.

Restructuring the business to cope with the level of sales activity post year end has been essential and has aligned the staffing requirements with the levels of turnover. The impact of these changes initially created uncertainty for employees, however this has abated and new opportunities have arisen. The government’s Job Retention Scheme proved an invaluable tool in retaining staff in the core lockdown months. Furlough claims were made for approximately 80% of the workforce.

Health and Safety Risk

Health and safety has been a big focus to ensure the two sites are COVID secure and a full H&S inspection was passed in mid-November with no additional recommendations. The H&S committee has been bolstered by additional members and a further operational H&S tier has been introduced demonstrating the importance of continually striving to create a safer working environment.

Regulatory Risk

The Group (headed by the Technical Director) continues to improve our management systems and is ISO9001 and ISO14001 accredited with audit’s continuing through 2020. These accreditations are a risk-based approach to every area of operational and environmental process. These accreditations (and the work behind them) are of great use as they align the Group direction and processes with staff development which is of upmost importance after a restructure.

Development and performance

The business model of continually looking to service the four sectors or our business has been key in the last few years. There are opportunities in all four sectors and diversification is key to the businesses growth.

The Group’s four main strategic aims are: developing our repair and refurbishment operation, exploiting niche refrigeration products focussing in on new markets whilst reducing environmental impacts, committing heavily to R&D to develop marketing leading product and finally, utilising lean practices to increase profitability whilst working with our supply chain to develop better solutions and drive cost down. The importance of R&D meant that our engineers were not furloughed in the year. This has paid dividends at the end of the year as projects haven’t been delayed and new business is now in place for 2021.

BOOTH GROUP LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2020
- 2 -
Key performance indicators

The use of lean manufacturing techniques in new product development has seen the factory efficiency KPI rise from 53% at the start of the year to 55% at year end. As we were running fewer production lines we were able to focus on those builds more and we were also using our strongest staff to produce. Efficiency is a key KPI and real focus is be placed on improving this figure. The target of 60% has been achieved in June/July and August 2021.

Future Developments

2021 has seen an upward trend in sales activity now COVID-19 vaccines have been distributed and the winter lockdown has ended. 2021 will be a bounce back year. Research and development of new product for customers has been extremely active throughout the post year end months. There are some new projects with large suppliers in the soft drinks market alongside approaches from clients from different markets than our core dispense industries which should be realised in 2021. There is also the ongoing program of switching our refrigeration machines to a new form of gas by the end of 2021 as required by law.

We are working with a large service provider within the brewery sector to provide bespoke equipment in 2021, this is new business as they have not previously used our products. We have also re-engaged a vending client and are once again to be manufacturing their machines in 2021. Finally, a new website has been introduced in January 2021 to allow customers to order through the website whilst accessing live stock levels as well as their agreed pricing, this will streamline the order process and will give customers the ability to place orders 24/7 from anywhere in the world.

On behalf of the board

Mr D J Hatton
Director
30 September 2021
BOOTH GROUP LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2020
- 3 -

The directors present their annual report and financial statements for the year ended 31 December 2020.

Principal activities

The principal activity of the company and group continued to be that of the manufacture and assembly of cold soft drink and beer dispensing equipment and the supply of ancillary equipment to the brewing and soft drinks sectors. Additional activities include the sub-contract assembly of equipment and repairs of all makes of dispense and vending refrigeration.

Results and dividends

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

Ordinary dividends were paid amounting to £194,613. The directors do not recommend payment of a further 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 D J Hatton
Mr D A McKee
Mr M I Richardson
Mr M A Williams
Research and development

The group invests substantial amounts each year on research and development and the costs are written off in the year they are incurred.

Auditor

MHA Moore and Smalley were appointed as auditor to the group and in accordance with section 485 of the Companies Act 2006, a resolution proposing that they be re-appointed will be put at a General Meeting.

Strategic report

The truegroup has chosen in accordance with Companies Act 2006, s. 414C(11) to set out in the group's strategic report information required by Large and Medium-sized Companies and Groups (Accounts and Reports) Regulations 2008, Sch. 7 to be contained in the directors' report. It has done so in respect of future developments.

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 auditor of the company 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 auditor of the company is aware of that information.

On behalf of the board
Mr D J Hatton
Director
30 September 2021
BOOTH GROUP LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2020
- 4 -

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 group and company, and of the profit or loss of the group for that period. In preparing these financial statements, the directors are required to:

 

  •     select suitable accounting policies 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 group’s and company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and 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 group and company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

BOOTH GROUP LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF BOOTH GROUP LIMITED
- 5 -
Opinion

We have audited the financial statements of Booth Group Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2020 which comprise the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group 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 group's and the parent company's affairs as at 31 December 2020 and of the group's profit for the year then ended;

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

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

Basis for 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 group's and parent company’s ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

 

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

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.

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

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.

Matters on which we are required to report by exception

In the light of the knowledge and understanding of the group and the parent company and its environment obtained in the course of the audit, we have not identified material misstatements in the 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 by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or

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

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

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

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, 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 parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the 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 extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

BOOTH GROUP LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF BOOTH GROUP LIMITED
- 7 -
  • Enquiries with management about any known or suspected instances of non-compliance with laws and regulations and fraud;

  • Reading correspondence and obtaining certification of compliance from required accreditations such as ISO 9001, ISO 14001, WEEE, and Refcom;

  • Reviewing board minutes; and

  • Auditing the risk of management override of controls, including through testing journal entries and other adjustments for appropriateness.

 

Owing to the inherent limitations of an audit, there is an unavoidable risk that some material misstatements in the financial statements may not be detected, even though the audit is properly planned and performed in accordance with the ISAs (UK). For instance, the further removed non-compliance is from the events and transactions reflected in the financial statements, the less likely the auditor is to become aware of it or to recognise the non-compliance.

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.

Virginia Cooper (Senior Statutory Auditor)
For and on behalf of MHA Moore and Smalley
Chartered Accountants
Statutory Auditor
Fylde House
Skyways Commercial Campus
Amy Johnson Way
Blackpool
FY4 3RS
30 September 2021
BOOTH GROUP LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2020
- 8 -
Year
Period
ended
ended
31 December
31 December
2020
2019
Notes
£
£
Turnover
3
7,152,116
5,751,364
Cost of sales
(4,963,758)
(3,904,956)
Gross profit
2,188,358
1,846,408
Administrative expenses
(2,577,234)
(1,690,185)
Other operating income
538,385
187,862
Operating profit
4
149,509
344,085
Interest receivable and similar income
7
39
2,607
Interest payable and similar expenses
8
(55,076)
(33,778)
Profit before taxation
94,472
312,914
Tax on profit
9
(62,733)
(6,380)
Profit for the financial year
31,739
306,534
Profit for the financial year is all attributable to the owners of the parent company.
Total comprehensive income for the year is all attributable to the owners of the parent company.
BOOTH GROUP LIMITED
GROUP BALANCE SHEET
AS AT
31 DECEMBER 2020
31 December 2020
- 9 -
2020
2019
Notes
£
£
£
£
Fixed assets
Goodwill
11
655,773
733,283
Tangible assets
12
1,918,566
2,059,824
2,574,339
2,793,107
Current assets
Stocks
15
1,356,876
1,424,928
Debtors
16
954,796
1,401,625
Cash at bank and in hand
182,102
144,447
2,493,774
2,971,000
Creditors: amounts falling due within one year
17
(2,288,302)
(3,302,310)
Net current assets/(liabilities)
205,472
(331,310)
Total assets less current liabilities
2,779,811
2,461,797
Creditors: amounts falling due after more than one year
18
(1,776,017)
(1,301,526)
Provisions for liabilities
Deferred tax liability
21
148,481
142,084
(148,481)
(142,084)
Net assets
855,313
1,018,187
Capital and reserves
Called up share capital
23
502
502
Share premium account
99,925
99,925
Other reserves
795,981
724,599
Profit and loss reserves
(41,095)
193,161
Total equity
855,313
1,018,187
The financial statements were approved by the board of directors and authorised for issue on 30 September 2021 and are signed on its behalf by:
30 September 2021
Mr D J Hatton
Director
BOOTH GROUP LIMITED
COMPANY BALANCE SHEET
AS AT 31 DECEMBER 2020
31 December 2020
- 10 -
2020
2019
Notes
£
£
£
£
Fixed assets
Investments
13
3,795,071
3,795,071
Current assets
Debtors
16
-
0
254,891
Cash at bank and in hand
8,261
7,129
8,261
262,020
Creditors: amounts falling due within one year
17
(522,190)
(733,965)
Net current liabilities
(513,929)
(471,945)
Total assets less current liabilities
3,281,142
3,323,126
Creditors: amounts falling due after more than one year
18
(986,879)
(997,426)
Net assets
2,294,263
2,325,700
Capital and reserves
Called up share capital
23
502
502
Share premium account
99,925
99,925
Other reserves
760,290
760,290
Profit and loss reserves
1,433,546
1,464,983
Total equity
2,294,263
2,325,700

As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the year was £163,175 (2019 - £1,614,047 profit).

The financial statements were approved by the board of directors and authorised for issue on 30 September 2021 and are signed on its behalf by:
30 September 2021
Mr D J Hatton
Director
Company Registration No. 11933887
BOOTH GROUP LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2020
- 11 -
Share capital
Share premium account
Other reserves
Profit and loss reserves
Total
Notes
£
£
£
£
£
Balance at 9 April 2019
-
-
-
-
-
Period ended 31 December 2019:
Profit and total comprehensive income for the period
-
-
-
306,534
306,534
Issue of share capital
23
502
99,925
-
-
100,427
Dividends
10
-
-
-
(149,064)
(149,064)
Transfers
-
-
760,290
-
760,290
Other movements
-
-
(35,691)
35,691
-
Balance at 31 December 2019
502
99,925
724,599
193,161
1,018,187
Year ended 31 December 2020:
Profit and total comprehensive income for the year
-
-
-
31,739
31,739
Dividends
10
-
-
-
(194,613)
(194,613)
Other movements
-
-
71,382
(71,382)
-
Balance at 31 December 2020
502
99,925
795,981
(41,095)
855,313
BOOTH GROUP LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2020
- 12 -
Share capital
Share premium account
Other reserves
Profit and loss reserves
Total
Notes
£
£
£
£
£
Balance at 9 April 2019
-
-
0
-
-
-
Period ended 31 December 2019:
Profit and total comprehensive income for the period
-
-
-
1,614,047
1,614,047
Issue of share capital
23
502
99,925
-
-
100,427
Dividends
10
-
-
-
(149,064)
(149,064)
Transfers
-
-
760,290
-
760,290
Balance at 31 December 2019
502
99,925
760,290
1,464,983
2,325,700
Year ended 31 December 2020:
Profit and total comprehensive income for the year
-
-
-
163,176
163,176
Dividends
10
-
-
-
(194,613)
(194,613)
Balance at 31 December 2020
502
99,925
760,290
1,433,546
2,294,263
BOOTH GROUP LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2020
- 13 -
2020
2019
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
26
74,243
2,998,011
Interest paid
(55,076)
(16,169)
Income taxes paid
-
(156,897)
Net cash inflow from operating activities
19,167
2,824,945
Investing activities
Purchase of business
-
(2,200,193)
Purchase of tangible fixed assets
(35,828)
(34,084)
Proceeds on disposal of tangible fixed assets
26,930
8,800
Interest received
39
2,607
Net cash used in investing activities
(8,859)
(2,222,870)
Financing activities
Proceeds from issue of shares
-
100,203
Repayment of borrowings
-
(536,330)
Proceeds of new bank loans
500,000
500,001
Repayment of bank loans
(140,326)
(285,680)
Payment of finance leases obligations
(137,714)
(86,758)
Dividends paid to equity shareholders
(194,613)
(149,064)
Net cash generated from/(used in) financing activities
27,347
(457,628)
Net increase in cash and cash equivalents
37,655
144,447
Cash and cash equivalents at beginning of year
144,447
-
Cash and cash equivalents at end of year
182,102
144,447
BOOTH GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2020
- 14 -
1
Accounting policies
Company information

Booth Group Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is c/o Booth Dispensers Limited, 101 Moor Park Avenue, Blackpool, FY2 0LZ.

 

The group consists of Booth Group Limited and all of its subsidiaries.

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, modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

The 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 for parent company information presented within the consolidated financial statements:

 

  • Section 7 ‘Statement of Cash Flows’: Presentation of a statement of cash flow and related notes and disclosures;

  • Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instrument Issues’: 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.

1.2
Business combinations

In the parent company financial statements, the cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill. The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date. Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date. Investments in subsidiaries, joint ventures and associates are accounted for at cost less impairment.

 

Deferred tax is recognised on differences between the value of assets (other than goodwill) and liabilities recognised in a business combination accounted for using the purchase method and the amounts that can be deducted or assessed for tax, considering the manner in which the carrying amount of the asset or liability is expected to be recovered or settled. The deferred tax recognised is adjusted against goodwill or negative goodwill.

BOOTH GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2020
1
Accounting policies
(Continued)
- 15 -
1.3
Basis of consolidation

The consolidated group financial statements consist of the financial statements of the parent company Booth Group Limited together with all entities controlled by the parent company (its subsidiaries) and the group’s share of its interests in joint ventures and associates.

 

All financial statements are made up to 31 December 2020. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.

 

All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.

Booth Dispensers Limited has been included in the group financial statements using the purchase method of accounting. Accordingly, the group profit and loss account and statement of cash flows include the results and cash flows of Booth Dispensers Limited for the 6 month period from its acquisition on 27 June 2019. The purchase consideration has been allocated to the assets and liabilities on the basis of fair value at the date of acquisition.

1.4
Going concern

At the time of approving the financial statements, the directors have a reasonable expectation that the group 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.

1.5
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.

1.6
Research and development expenditure

Research expenditure is written off against profits in the year in which it is incurred. Identifiable development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can be demonstrated.

1.7
Intangible fixed assets - goodwill

Acquired goodwill is written off in equal annual instalments over its estimated useful economic life of 10 years.

1.8
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.

BOOTH GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2020
1
Accounting policies
(Continued)
- 16 -

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:

Freehold land and buildings
4% on cost
Plant and equipment
10% - 25% on cost
Fixtures and fittings
10% on cost
Motor vehicles
25% on cost

Freehold land is not depreciated.

 

Included within Plant & Machinery are loose tools which are depreciated in full within 1 year.

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 recognised in the profit and loss account.

1.9
Fixed asset investments

Equity investments are measured at fair value through profit or loss, except for those equity investments that are not publicly traded and whose fair value cannot otherwise be measured reliably, which are recognised at cost less impairment until a reliable measure of fair value becomes available.

 

In the parent company financial statements, investments in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.

A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

1.10
Impairment of fixed assets

At each reporting period end date, the group reviews the carrying amounts of its tangible and intangible 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). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

 

The carrying amount of the investments accounted for using the equity method is tested for impairment as a single asset. Any goodwill included in the carrying amount of the investment is not tested separately for impairment.

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.

1.11
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.

BOOTH GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2020
1
Accounting policies
(Continued)
- 17 -

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 loss.

1.12
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.13
Financial instruments

The group 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 group's balance sheet when the group becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset and 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

All of the group's financial assets are basic financial assets.

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 group 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.

BOOTH GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2020
1
Accounting policies
(Continued)
- 18 -
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 group 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

All of the group's financial liabilities are basic financial liabilities.

Derecognition of financial liabilities

Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.

1.14
Equity instruments

Equity instruments issued by the group 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 group.

1.15
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 group’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

BOOTH GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2020
1
Accounting policies
(Continued)
- 19 -
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 is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset if, and only if, there is 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.

1.16
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.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.17
Retirement benefits

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

1.18
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 leased asset are consumed.

1.19
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.

BOOTH GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2020
1
Accounting policies
(Continued)
- 20 -
1.20
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 group’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.

3
Turnover and other revenue
2020
2019
£
£
Other significant revenue
Interest income
39
2,607
Grants received
475,816
-
4
Operating profit
2020
2019
£
£
Operating profit for the year is stated after charging/(crediting):
Exchange differences apart from those arising on financial instruments measured at fair value through profit or loss
9,994
(25)
Research and development costs
211,825
251,152
Government grants
(475,816)
-
Depreciation of owned tangible fixed assets
186,300
7,220
Depreciation of tangible fixed assets held under finance leases
92,215
137,375
(Profit)/loss on disposal of tangible fixed assets
(2,861)
6,705
Amortisation of intangible assets
77,510
38,754
Operating lease charges
92,350
86,198
BOOTH GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2020
- 21 -
5
Auditor's remuneration
2020
2019
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
2,500
2,250
Audit of the financial statements of the company's subsidiaries
13,000
12,500
15,500
14,750
6
Employees

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

Group
Company
2020
2019
2020
2019
Number
Number
Number
Number
Number of production staff
73
76
-
-
Number of distribution staff
17
17
-
-
Number of administrative staff
19
21
-
-
Total
109
114
-
0
-
0

Their aggregate remuneration comprised:

Group
Company
2020
2019
2020
2019
£
£
£
£
Wages and salaries
2,074,321
1,212,587
-
0
-
0
Social security costs
143,934
90,525
-
0
-
0
Pension costs
93,246
164,577
-
0
-
0
2,311,501
1,467,689
-
0
-
0
7
Interest receivable and similar income
2020
2019
£
£
Interest income
Interest on bank deposits
39
2,607
BOOTH GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2020
- 22 -
8
Interest payable and similar expenses
2020
2019
£
£
Interest on bank overdrafts and loans
39,220
8,094
Interest on finance leases and hire purchase contracts
11,973
11,162
Other interest
3,883
14,522
Total finance costs
55,076
33,778
9
Taxation
2020
2019
£
£
Current tax
UK corporation tax on profits for the current period
56,336
14,854
Deferred tax
Origination and reversal of timing differences
6,397
(10,034)
Adjustment in respect of prior periods
-
1,560
Total deferred tax
6,397
(8,474)
Total tax charge
62,733
6,380

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:

2020
2019
£
£
Profit before taxation
94,472
312,914
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2019: 19.00%)
17,950
59,454
Tax effect of expenses that are not deductible in determining taxable profit
28,067
68,736
Tax effect of income not taxable in determining taxable profit
-
(122,530)
Amortisation on assets not qualifying for tax allowances
-
6,781
Effect of change in deferred tax rate
16,716
(6,061)
Taxation charge
62,733
6,380
10
Dividends
2020
2019
Recognised as distributions to equity holders:
£
£
Final paid
194,613
149,064
BOOTH GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2020
- 23 -
11
Intangible fixed assets
Group
Goodwill
£
Cost
At 1 January 2020 and 31 December 2020
1,835,695
Amortisation and impairment
At 1 January 2020
1,102,412
Amortisation charged for the year
77,510
At 31 December 2020
1,179,922
Carrying amount
At 31 December 2020
655,773
At 31 December 2019
733,283
The company had no intangible fixed assets at 31 December 2020 or 31 December 2019.
12
Tangible fixed assets
Group
Freehold land and buildings
Plant and equipment
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 January 2020
1,203,281
2,239,191
152,554
292,952
3,887,978
Additions
-
52,694
1,770
106,862
161,326
Disposals
-
(480)
-
(89,400)
(89,880)
At 31 December 2020
1,203,281
2,291,405
154,324
310,414
3,959,424
Depreciation and impairment
At 1 January 2020
176,710
1,422,687
70,852
157,905
1,828,154
Depreciation charged in the year
48,131
150,912
12,625
66,847
278,515
Eliminated in respect of disposals
-
(425)
-
(65,386)
(65,811)
At 31 December 2020
224,841
1,573,174
83,477
159,366
2,040,858
Carrying amount
At 31 December 2020
978,440
718,231
70,847
151,048
1,918,566
At 31 December 2019
1,026,571
816,504
81,702
135,047
2,059,824
The company had no tangible fixed assets at 31 December 2020 or 31 December 2019.
BOOTH GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2020
12
Tangible fixed assets
(Continued)
- 24 -

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

Group
Company
2020
2019
2020
2019
£
£
£
£
Plant and equipment
373,435
562,907
-
0
-
0
Motor vehicles
147,897
259,934
-
0
-
0
Computers
31,870
-
-
0
-
0
553,203
822,841
-
-
13
Fixed asset investments
Group
Company
2020
2019
2020
2019
Notes
£
£
£
£
Investments in subsidiaries
14
-
-
3,795,071
3,795,071
Movements in fixed asset investments
Company
Shares in group undertakings
£
Cost or valuation
At 1 January 2020 and 31 December 2020
3,795,071
Carrying amount
At 31 December 2020
3,795,071
At 31 December 2019
3,795,071
14
Subsidiaries

Details of the company's subsidiaries at 31 December 2020 are as follows:

Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Booth Dispensers Limited
Moor Park Avenue, Blackpool, Lancashire
Ordinary
100.00
Brandels Limited
Moor Park Avenue, Blackpool, Lancashire
Ordinary
100.00
BOOTH GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2020
- 25 -
15
Stocks
Group
Company
2020
2019
2020
2019
£
£
£
£
Raw materials and consumables
833,246
648,115
-
0
-
0
Work in progress
41,409
226,224
-
-
Finished goods and goods for resale
482,221
550,589
-
0
-
0
1,356,876
1,424,928
-
0
-
0
16
Debtors
Group
Company
2020
2019
2020
2019
Amounts falling due within one year:
£
£
£
£
Trade debtors
908,794
1,364,026
-
0
-
0
Amounts owed by group undertakings
-
-
-
254,891
Prepayments and accrued income
46,002
37,599
-
0
-
0
954,796
1,401,625
-
254,891
17
Creditors: amounts falling due within one year
Group
Company
2020
2019
2020
2019
Notes
£
£
£
£
Bank loans
19
164,439
147,635
164,439
147,635
Obligations under finance leases
20
142,900
140,154
-
0
-
0
Trade creditors
1,227,789
1,670,278
-
0
-
0
Amounts owed to group undertakings
-
-
162,309
-
0
Corporation tax payable
123,844
67,507
-
0
-
0
Other taxation and social security
306,096
152,333
-
-
Other creditors
230,442
890,430
195,442
586,330
Accruals and deferred income
92,792
233,973
-
0
-
0
2,288,302
3,302,310
522,190
733,965

The finance leases falling due within one year of £142,900 (2019: £140,154 ) are secured over the assets to which they relate.

BOOTH GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2020
- 26 -
18
Creditors: amounts falling due after more than one year
Group
Company
2020
2019
2020
2019
Notes
£
£
£
£
Bank loans and overdrafts
19
1,340,296
997,426
840,296
997,426
Obligations under finance leases
20
289,138
304,100
-
0
-
0
Other creditors
146,583
-
146,583
-
0
1,776,017
1,301,526
986,879
997,426
Amounts included above which fall due after five years are as follows:
Payable by instalments
-
301,567
-
301,567
Payable other than by instalments
307,215
-
307,215
-
307,215
301,567
307,215
301,567
19
Loans and overdrafts
Group
Company
2020
2019
2020
2019
£
£
£
£
Bank loans
1,504,735
1,145,061
1,004,735
1,145,061
Payable within one year
164,439
147,635
164,439
147,635
Payable after one year
1,340,296
997,426
840,296
997,426

The long-term loans are secured by fixed and floating charges over the assets of the company to which the loan relates.

20
Finance lease obligations
Group
Company
2020
2019
2020
2019
£
£
£
£
Future minimum lease payments due under finance leases:
Within one year
209,314
140,154
-
0
-
0
In two to five years
222,724
304,100
-
0
-
0
432,038
444,254
-
-

Finance lease payments represent rentals payable by the company or group 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 lease terms are between three and five years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.

BOOTH GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2020
- 27 -
21
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the group and company, and movements thereon:

Liabilities
Liabilities
2020
2019
Group
£
£
Accelerated capital allowances
148,481
142,084
The company has no deferred tax assets or liabilities.
Group
Company
2020
2020
Movements in the year:
£
£
Liability at 1 January 2020
142,084
-
Charge to profit or loss
6,397
-
Liability at 31 December 2020
148,481
-

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.

22
Retirement benefit schemes
2020
2019
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
93,246
164,577

A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.

23
Share capital
2020
2019
2020
2019
Ordinary share capital
Number
Number
£
£
Issued and fully paid
A shares of 1p each
13,750
13,750
138
138
B shares of 1p each
9,643
9,643
96
96
C shares of 1p each
2,500
2,500
25
25
D shares of 1p each
2,500
2,500
25
25
E shares of 1p each
13,750
13,750
138
138
F shares of 1p each
5,357
5,357
54
54
G shares of 1p each
1,250
1,250
13
13
H shares of 1p each
1,250
1,250
13
13
50,000
50,000
502
502
BOOTH GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2020
23
Share capital
(Continued)
- 28 -
24
Operating lease commitments
Lessee

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

Group
Company
2020
2019
2020
2019
£
£
£
£
Within one year
24,774
35,437
-
-
Between two and five years
76,593
83,162
-
-
In over five years
-
16,651
-
-
101,367
135,250
-
-
25
Directors' transactions

Dividends totalling £194,613 were paid in the year in respect of shares held by the company's directors.

26
Cash generated from group operations
2020
2019
£
£
Profit for the year after tax
31,739
306,534
Adjustments for:
Taxation charged
62,733
6,380
Finance costs
55,076
33,778
Investment income
(39)
(2,607)
(Gain)/loss on disposal of tangible fixed assets
(2,861)
6,705
Amortisation and impairment of intangible assets
77,510
38,754
Depreciation and impairment of tangible fixed assets
278,515
144,595
Movements in working capital:
Decrease/(increase) in stocks
68,052
(80,077)
Decrease in debtors
446,830
881,971
(Decrease)/increase in creditors
(943,312)
1,661,978
Cash generated from operations
74,243
2,998,011
2020-12-312020-01-01falseCCH SoftwareCCH Accounts Production 2021.200Mr D J HattonMr D A McKeeMr M I RichardsonMr M A Williams119338872020-01-012020-12-3111933887bus:Director12020-01-012020-12-3111933887bus:Director22020-01-012020-12-3111933887bus:Director32020-01-012020-12-3111933887bus:Director42020-01-012020-12-3111933887bus:RegisteredOffice2020-01-012020-12-31119338872020-12-3111933887bus:Consolidated2020-01-012020-12-3111933887bus:Consolidated2020-12-31119338872019-12-3111933887core:ShareCapital2020-12-3111933887core:ShareCapital2019-12-3111933887core:SharePremium2020-12-3111933887core:SharePremium2019-12-3111933887core:OtherMiscellaneousReserve2020-12-3111933887core:OtherMiscellaneousReserve2019-12-3111933887core:SharePremium2019-04-08119338872019-04-092019-12-3111933887core:ShareCapital2019-04-092019-12-3111933887core:SharePremium2019-04-092019-12-3111933887core:Goodwill2020-01-012020-12-3111933887core:LandBuildingscore:OwnedOrFreeholdAssets2020-01-012020-12-3111933887core:PlantMachinery2020-01-012020-12-3111933887core:FurnitureFittings2020-01-012020-12-3111933887core:MotorVehicles2020-01-012020-12-3111933887core:PlantMachinery2020-12-3111933887core:PlantMachinery2019-12-3111933887core:MotorVehicles2020-12-3111933887core:MotorVehicles2019-12-3111933887core:ComputerEquipment2020-12-3111933887core:ComputerEquipment2019-12-3111933887core:Subsidiary12020-01-012020-12-3111933887core:Subsidiary22020-01-012020-12-3111933887core:Subsidiary112020-01-012020-12-3111933887core:Subsidiary222020-01-012020-12-3111933887core:CurrentFinancialInstruments2020-12-3111933887core:CurrentFinancialInstruments2019-12-3111933887core:Non-currentFinancialInstruments2020-12-3111933887core:Non-currentFinancialInstruments2019-12-3111933887core:Non-currentFinancialInstruments12020-12-3111933887core:Non-currentFinancialInstruments12019-12-3111933887core:WithinOneYear2020-12-3111933887core:WithinOneYear2019-12-3111933887core:BetweenTwoFiveYears2020-12-3111933887core:BetweenTwoFiveYears2019-12-3111933887bus:PrivateLimitedCompanyLtd2020-01-012020-12-3111933887bus:FRS1022020-01-012020-12-3111933887bus:Audited2020-01-012020-12-3111933887bus:ConsolidatedGroupCompanyAccounts2020-01-012020-12-3111933887bus:FullAccounts2020-01-012020-12-31xbrli:purexbrli:sharesiso4217:GBP