MIDDLETON_ASSOCIATES_LIMI - Accounts


Company Registration No. 03081014 (England and Wales)
MIDDLETON ASSOCIATES LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2021
MIDDLETON ASSOCIATES LIMITED
COMPANY INFORMATION
Director
Mr S R Ashton
Company number
03081014
Registered office
Mentor House
Ainsworth Street
Blackburn
Lancashire
BB1 6AY
Auditor
Pierce C A Limited
Mentor House
Ainsworth Street
Blackburn
Lancashire
BB1 6AY
Bankers
Lloyds TSB  Bank plc
10 Booth Street
Manchester
M2 4AW
MIDDLETON ASSOCIATES LIMITED
CONTENTS
Page
Strategic report
1 - 2
Director's report
3
Director's responsibilities statement
4
Independent auditor's report
5 - 7
Profit and loss account
8
Balance sheet
9
Statement of changes in equity
10
Notes to the financial statements
11 - 20
MIDDLETON ASSOCIATES LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 JULY 2021
- 1 -

The director presents the strategic report for the year ended 31 July 2021.

Fair review of the business

The company trades as a wholesaler of beers, wines, spirits and other drinks products, supplying to cash and carry businesses, public houses and retail outlets throughout the United Kingdom.

 

The director is pleased with the results for the year particularly given the impact of the worldwide Coronavirus (Covid-19) pandemic which has affected the company's activities from the end of March 2020.

 

The accounting period began strongly in August & September 2020, as the company continued to recover from the initial impacts of the pandemic throughout the summer months. However the UK faced further Covid-19 restrictions from October 2020 until Summer 2021, which significantly reduced the company's turnover between November 2020 and March 2021.

 

The company responded superbly from April 2021 until July 2021, recording a record month of turnover in June 2021. The company was assisted by the easing of domestic restrictions imposed as a result of the pandemic, but also by the restrictions on overseas movement, which led to more domestic holidays and increased demand for the company's services. Ultimately the company's turnover was slightly reduced on the year to July 2020.

 

Post year end the company has continued to trade at similar levels to the final quarter of the year.

 

Principal risks and uncertainties

The company does not actively use financial instruments as part of its financial risk management. The company is exposed to the usual credit and cash flow risks associated with selling on credit and manages this through standard credit control procedures. The credit control procedures have been strengthened during the pandemic.

 

The company has historically been funded by retained profits, but in both the current period under review and the prior period, external debt has been taken on in the form of advances under the Coronavirus Business Interruption Loan Scheme and a loan from a connected entity. The debt is a mixture of fixed and variable rate funding and repayments are expected to be met out of working capital. The company's exposure to price and liquidity risks is therefore considered to be minimal.

 

Development and performance

The company has achieved sales of £14.89m (2020 - £15.04m) and a gross profit margin of 7.03% (2020 - 6.6%).

 

The increase in margin has been reflected in improved profitability before taxation of £128k (2020 - £37k).

Future developments

Following the year end the company will continue to look towards recovery and revenue growth as the UK continues to bounce back following the pandemic.

 

The company are aware of the potential for further restrictions if infection rates again rise, but believe these are unlikely given the country's successful vaccine and booster roll out programs.

 

Plans are being made for an e-commerce offering of drinks and home bars/events equipment to the public through the company's website, to sell on other e-commerce platforms, and negotiations are on-going for the company to become the UK agent for a variety of brands.

 

The ability to adapt to the changing requirements is paramount and the company has reacted accordingly.

MIDDLETON ASSOCIATES LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2021
- 2 -

On behalf of the board

..............................
Mr S R Ashton
Director
.........................
MIDDLETON ASSOCIATES LIMITED
DIRECTOR'S REPORT
FOR THE YEAR ENDED 31 JULY 2021
- 3 -

The director presents his annual report and financial statements for the year ended 31 July 2021.

Principal activities
The principal activity of the company continued to be the wholesale of beers, wines and spirits.
Director

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

Mr S R Ashton
Auditor

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

Statement of disclosure to auditor

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

On behalf of the board
Mr S R Ashton
Director
8 December 2021
MIDDLETON ASSOCIATES LIMITED
DIRECTOR'S RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 JULY 2021
- 4 -

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

 

Company law requires the director to prepare financial statements for each financial year. Under that law the director has 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 director must not approve the financial statements unless he is 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 director is 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 director is 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. He is 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.

MIDDLETON ASSOCIATES LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBER OF MIDDLETON ASSOCIATES LIMITED
- 5 -
Opinion

We have audited the financial statements of Middleton Associates Limited (the 'company') for the year ended 31 July 2021 which comprise the profit and loss account, the balance sheet, the statement of changes in equity 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 31 July 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 director's 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 director 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 director is 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 director's report for the financial year for which the financial statements are prepared is consistent with the financial statements; and

  • the director's report has been prepared in accordance with applicable legal requirements.

MIDDLETON ASSOCIATES LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBER OF MIDDLETON ASSOCIATES 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 director's 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; or

  •     the director was not entitled to prepare the financial statements in accordance with the small companies regime and take advantage of the small companies' exemption in preparing the director's report and take advantage of the small companies exemption from the requirement to prepare a strategic report.

Responsibilities of director

As explained more fully in the director's responsibilities statement, the director is 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 director determines 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 director is 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 director either intends to liquidate the company or to cease operations, or has 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.

In identifying and assessing risks of material misstatements in respect of irregularities (including fraud) we considered the following:

  • The nature of the industry, the company’s control environment, the significant laws and regulations relevant to the company, and the company’s policies on detection of fraud;

  • Results of our enquiries of management and of those charged with governance;

  • Our review of disclosures included in the financial statements; and

  • Engagement team discussions in respect of any potential indicators of non-compliance or fraud.

 

We have also performed specific procedures to consider the risk of management override and of fraud arising in significant transactions outside the normal course of business.

We did not identify a material risk of non-compliance with laws and regulations or of fraud.

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.

MIDDLETON ASSOCIATES LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBER OF MIDDLETON ASSOCIATES LIMITED
- 7 -

Use of our report

This report is made solely to the company's member 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 member those matters we are required to state to him 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 member for our audit work, for this report, or for the opinions we have formed.

Jane Smith (Senior Statutory Auditor)
For and on behalf of Pierce C A Limited
9 December 2021
Statutory Auditor
Mentor House
Ainsworth Street
Blackburn
Lancashire
BB1 6AY
MIDDLETON ASSOCIATES LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 JULY 2021
- 8 -
2021
2020
Notes
£
£
Turnover
3
14,846,274
15,036,292
Cost of sales
(13,847,120)
(14,043,809)
Gross profit
999,154
992,483
Administrative expenses
(1,060,436)
(1,017,751)
Other operating income
224,479
80,180
Operating profit
4
163,197
54,912
Interest payable and similar expenses
(35,589)
(17,230)
Amounts written off investments
6
247
(341)
Profit before taxation
127,855
37,341
Tax on profit
7
(27,056)
(10,878)
Profit for the financial year
100,799
26,463
MIDDLETON ASSOCIATES LIMITED
BALANCE SHEET
AS AT
31 JULY 2021
31 July 2021
- 9 -
2021
2020
Notes
£
£
£
£
Fixed assets
Tangible assets
8
126,693
115,762
Investments
9
956
709
127,649
116,471
Current assets
Stocks
10
1,548,858
1,396,183
Debtors
11
2,264,445
1,396,111
Cash at bank and in hand
1,247,736
2,857,311
5,061,039
5,649,605
Creditors: amounts falling due within one year
12
(3,718,479)
(4,191,861)
Net current assets
1,342,560
1,457,744
Total assets less current liabilities
1,470,209
1,574,215
Creditors: amounts falling due after more than one year
13
(448,776)
(655,900)
Provisions for liabilities
14
(17,868)
(15,549)
Net assets
1,003,565
902,766
Capital and reserves
Called up share capital
17
70
70
Capital redemption reserve
30
30
Profit and loss reserves
1,003,465
902,666
Total equity
1,003,565
902,766
The financial statements were approved and signed by the director and authorised for issue on 8 December 2021
Mr S R Ashton
Director
Company Registration No. 03081014
MIDDLETON ASSOCIATES LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 JULY 2021
- 10 -
Share capital
Capital redemption reserve
Profit and loss reserves
Total
£
£
£
£
Balance at 1 August 2019
70
30
876,203
876,303
Year ended 31 July 2020:
Profit and total comprehensive income for the year
-
-
26,463
26,463
Balance at 31 July 2020
70
30
902,666
902,766
Year ended 31 July 2021:
Profit and total comprehensive income for the year
-
-
100,799
100,799
Balance at 31 July 2021
70
30
1,003,465
1,003,565
MIDDLETON ASSOCIATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2021
- 11 -
1
Accounting policies
Company information

Middleton Associates Limited is a private company limited by shares incorporated in England and Wales. The registered office is Mentor House, Ainsworth Street, Blackburn BB1 6AY.

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 as applicable to companies subject to the small companies regime. The disclosure requirements of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

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 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:

 

  •     Section 7 'Statement of Cash Flows' - Presentation of a statement of cash flow and related notes and disclosures;

 

  •     Section 33 'Related Party Disclosures' - Compensation for key management personnel.

The financial statements of the company are consolidated in the financial statements of Middleton Associates Holdings Limited. These consolidated financial statements are available from its registered office: Mentor House, Ainsworth Street, Blackburn, BB1 6AY.

1.2
Going concern

At the time of approving the financial statements, the director has a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. As a result the director has continued to adopt the going concern basis in preparing the financial statements.true

 

Whilst the director has adopted the going concern basis set out above, the impact of the worldwide Coronavirus pandemic, Covid-19, on all businesses represents an uncertainty and the true impact of this pandemic will only become apparent over time.

The director has given due consideration to the company's ability to manage the impact of the pandemic and considers that there are sufficient resources to do so.

1.3
Turnover

Turnover represents amounts receivable for goods provided net of VAT and trade discounts. Turnover is recognised upon despatch of goods to customers.

1.4
Tangible fixed assets

Tangible fixed assets, other than freehold land, are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses. Cost includes all amounts incurred in bringing the asset into use at its present location.

MIDDLETON ASSOCIATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2021
1
Accounting policies
(Continued)
- 12 -

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
Not depreciated
Leasehold improvements
Not depreciated
Plant and machinery
20% straight line
Fixtures, fittings & equipment
15% & 20% straight line
Motor vehicles
20% straight line

Freehold land and leasehold improvements are not depreciated.

Included within motor vehicles is a vehicle registration plate which has not been depreciated as it is held as a long term investment and the net realisable value is expected to exceed the cost.

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
Fixed asset investments

Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

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

An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.

Entities in which the company has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.

1.6
Stocks

Stocks are valued at the lower of cost and net realisable value after making due allowances for slow moving and obsolete items.

 

Cost represents all expenditure incurred in bringing stock to its present condition and location at the accounting date.

 

Net realisable value is based on the estimated selling prices less further costs expected to be incurred to completion and disposal.

MIDDLETON ASSOCIATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2021
1
Accounting policies
(Continued)
- 13 -
1.7
Financial instruments

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

 

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

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.

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.

MIDDLETON ASSOCIATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 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.

1.8
Equity instruments

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

1.9
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 taxation is provided in full in respect of taxation deferred by timing differences between the treatment of certain items for taxation and accounting purposes. The deferred tax balance has not been discounted. The company’s liability for deferred tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

 

1.10
Employee benefits

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

1.11
Retirement benefits

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

1.12
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.

MIDDLETON ASSOCIATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2021
- 15 -
2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the director is 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

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

2021
2020
£
£
Turnover analysed by class of business
Principal activity
14,846,274
15,036,292
4
Operating profit
2021
2020
Operating profit for the year is stated after charging / (crediting) :
Fees payable to the company's auditor for the audit of the company's financial statements
8,250
9,500
Job retention scheme monies received and receivable
(148,283)
(80,078)
Local council Coronavirus support
(16,500)
-
CBILS loan interest - incentive element
(11,696)
(102)
5
Employees

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

2021
2020
Number
Number
Total
14
13
6
Amounts written off investments
2021
2020
£
£
Fair value gains/(losses)
Change in value of financial assets held at fair value through profit or loss
247
(341)
MIDDLETON ASSOCIATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2021
- 16 -
7
Taxation
2021
2020
£
£
Current tax
UK corporation tax on profits for the current period
24,737
7,575
Deferred tax
Origination and reversal of timing differences
2,319
3,303
Total tax charge
27,056
10,878

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
127,855
37,341
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2020: 19.00%)
24,292
7,095
Tax effect of expenses that are not deductible in determining taxable profit
8,236
6,796
Permanent capital allowances in excess of depreciation
(5,472)
(3,013)
Taxation charge for the year
27,056
10,878
MIDDLETON ASSOCIATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2021
- 17 -
8
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 August 2020
18,695
258,365
277,060
Additions
-
0
46,143
46,143
At 31 July 2021
18,695
304,508
323,203
Depreciation and impairment
At 1 August 2020
-
0
161,298
161,298
Depreciation charged in the year
-
0
35,212
35,212
At 31 July 2021
-
0
196,510
196,510
Carrying amount
At 31 July 2021
18,695
107,998
126,693
At 31 July 2020
18,695
97,067
115,762
9
Fixed asset investments
2021
2020
£
£
Listed Investments
956
709
Movements in fixed asset investments
Investments other than loans
£
Cost or valuation
At 1 August 2020
709
Valuation changes
247
At 31 July 2021
956
Carrying amount
At 31 July 2021
956
At 31 July 2020
709
MIDDLETON ASSOCIATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2021
- 18 -
10
Stocks
2021
2020
£
£
Stocks
1,548,858
1,396,183
11
Debtors
2021
2020
Amounts falling due within one year:
£
£
Trade debtors
1,891,887
1,131,617
Other debtors
372,558
264,494
2,264,445
1,396,111

Other debtors includes amounts owed from connected parties of £277,675 (2020: £207,653).

12
Creditors: amounts falling due within one year
2021
2020
£
£
Bank loans
102,739
49,100
Trade creditors
1,343,887
1,195,624
Amounts owed to group undertakings
1,459,750
2,235,080
Taxation and social security
256,762
352,333
Other creditors
555,341
359,724
3,718,479
4,191,861

The amounts due to group undertakings are secured by a debenture over the assets of the company.

 

The company's bank loan is secured by an unlimited debenture incorporating a fixed and floating charge.

 

Other creditors includes amounts owed to connected parties of £520,213 (2020: £342,063).

MIDDLETON ASSOCIATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2021
- 19 -
13
Creditors: amounts falling due after more than one year
2021
2020
£
£
Bank loans and overdrafts
448,776
350,900
Other creditors
-
0
305,000
448,776
655,900

Other creditors comprises amounts owed to connected parties of £Nil (2020: £305,000).

Creditors which fall due after five years are as follows:
2021
2020
£
£
Payable by instalments
37,500
93,500
14
Provisions for liabilities
2021
2020
£
£
Deferred tax liabilities
15
17,868
15,549
15
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
17,868
15,549
2021
Movements in the year:
£
Liability at 1 August 2020
15,549
Charge to profit or loss
2,319
Liability at 31 July 2021
17,868
MIDDLETON ASSOCIATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2021
- 20 -
16
Retirement benefit schemes
2021
2020
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
8,586
7,773

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.

17
Called up share capital
2021
2020
2021
2020
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
70
70
70
70
18
Financial commitments, guarantees and contingent liabilities

The company has provided a guarantee to the value of £375,000 to the bankers of the company's holding company, Middleton Associates Holdings Limited in respect of its property loan. The amount outstanding at 31 July 2021 was £Nil (2020 - £208,730).

19
Operating lease commitments
Lessee

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

2021
2020
£
£
Within one year
65,000
65,000
Between two and five years
211,250
276,250
276,250
341,250
20
Parent company

The company's parent company is Middleton Associates Holdings Limited, a company incorporated in England and Wales.

2021-07-312020-08-01falseCCH SoftwareCCH Accounts Production 2021.300Mr S R Ashton030810142020-08-012021-07-3103081014bus:Director12020-08-012021-07-3103081014bus:Agent12020-08-012021-07-31030810142021-07-31030810142019-08-012020-07-3103081014core:RetainedEarningsAccumulatedLosses2019-08-012020-07-3103081014core:RetainedEarningsAccumulatedLosses2020-08-012021-07-31030810142020-07-3103081014core:LandBuildings2021-07-3103081014core:OtherPropertyPlantEquipment2021-07-3103081014core:LandBuildings2020-07-3103081014core:OtherPropertyPlantEquipment2020-07-3103081014core:CurrentFinancialInstrumentscore:WithinOneYear2021-07-3103081014core:CurrentFinancialInstrumentscore:WithinOneYear2020-07-3103081014core:Non-currentFinancialInstrumentscore:AfterOneYear2021-07-3103081014core:Non-currentFinancialInstrumentscore:AfterOneYear2020-07-3103081014core:CurrentFinancialInstruments2021-07-3103081014core:CurrentFinancialInstruments2020-07-3103081014core:Non-currentFinancialInstruments2021-07-3103081014core:Non-currentFinancialInstruments2020-07-3103081014core:ShareCapital2021-07-3103081014core:ShareCapital2020-07-3103081014core:CapitalRedemptionReserve2021-07-3103081014core:CapitalRedemptionReserve2020-07-3103081014core:RetainedEarningsAccumulatedLosses2021-07-3103081014core:RetainedEarningsAccumulatedLosses2020-07-3103081014core:ShareCapital2019-07-3103081014core:CapitalRedemptionReservecore:RestatedAmount2019-07-3103081014core:RetainedEarningsAccumulatedLosses2019-07-31030810142019-07-3103081014core:LandBuildingscore:OwnedOrFreeholdAssets2020-08-012021-07-3103081014core:LeaseholdImprovements2020-08-012021-07-3103081014core:PlantMachinery2020-08-012021-07-3103081014core:FurnitureFittings2020-08-012021-07-3103081014core:MotorVehicles2020-08-012021-07-3103081014core:UKTax2020-08-012021-07-3103081014core:UKTax2019-08-012020-07-3103081014core:LandBuildings2020-07-3103081014core:OtherPropertyPlantEquipment2020-07-31030810142020-07-3103081014core:LandBuildings2020-08-012021-07-3103081014core:OtherPropertyPlantEquipment2020-08-012021-07-3103081014core:WithinOneYear2021-07-3103081014core:WithinOneYear2020-07-3103081014core:BetweenTwoFiveYears2021-07-3103081014core:BetweenTwoFiveYears2020-07-3103081014bus:PrivateLimitedCompanyLtd2020-08-012021-07-3103081014bus:FRS1022020-08-012021-07-3103081014bus:Audited2020-08-012021-07-3103081014bus:FullAccounts2020-08-012021-07-31xbrli:purexbrli:sharesiso4217:GBP