Excel Manufacturing Limited - Period Ending 2020-12-31

Excel Manufacturing Limited - Period Ending 2020-12-31


Excel Manufacturing Limited 05310970 false 2020-01-01 2020-12-31 2020-12-31 The principal activity of the company is that of the manufacture of blinds. Digita Accounts Production Advanced 6.24.8820.0 Software true 05310970 2020-01-01 2020-12-31 05310970 2020-12-31 05310970 core:HirePurchaseContracts core:CurrentFinancialInstruments 2020-12-31 05310970 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2020-12-31 05310970 core:CurrentFinancialInstruments 2020-12-31 05310970 core:CurrentFinancialInstruments core:WithinOneYear 2020-12-31 05310970 core:Non-currentFinancialInstruments 2020-12-31 05310970 core:Non-currentFinancialInstruments core:AfterOneYear 2020-12-31 05310970 core:FurnitureFittings 2020-12-31 05310970 core:LandBuildings core:OwnedOrFreeholdAssets 2020-12-31 05310970 core:MotorVehicles 2020-12-31 05310970 core:PlantMachinery 2020-12-31 05310970 bus:SmallEntities 2020-01-01 2020-12-31 05310970 bus:AuditExemptWithAccountantsReport 2020-01-01 2020-12-31 05310970 bus:FullAccounts 2020-01-01 2020-12-31 05310970 bus:SmallCompaniesRegimeForAccounts 2020-01-01 2020-12-31 05310970 bus:RegisteredOffice 2020-01-01 2020-12-31 05310970 bus:CompanySecretaryDirector1 2020-01-01 2020-12-31 05310970 bus:Director2 2020-01-01 2020-12-31 05310970 bus:Director4 2020-01-01 2020-12-31 05310970 bus:Director6 2020-01-01 2020-12-31 05310970 bus:PrivateLimitedCompanyLtd 2020-01-01 2020-12-31 05310970 core:FurnitureFittings 2020-01-01 2020-12-31 05310970 core:LandBuildings core:OwnedOrFreeholdAssets 2020-01-01 2020-12-31 05310970 core:LeaseholdImprovements 2020-01-01 2020-12-31 05310970 core:MotorCars 2020-01-01 2020-12-31 05310970 core:MotorVehicles 2020-01-01 2020-12-31 05310970 core:PlantMachinery 2020-01-01 2020-12-31 05310970 core:ParentEntities 2020-01-01 2020-12-31 05310970 countries:AllCountries 2020-01-01 2020-12-31 05310970 2019-12-31 05310970 core:FurnitureFittings 2019-12-31 05310970 core:LandBuildings core:OwnedOrFreeholdAssets 2019-12-31 05310970 core:MotorVehicles 2019-12-31 05310970 core:PlantMachinery 2019-12-31 05310970 2019-01-01 2019-12-31 05310970 2019-12-31 05310970 core:HirePurchaseContracts core:CurrentFinancialInstruments 2019-12-31 05310970 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2019-12-31 05310970 core:CurrentFinancialInstruments 2019-12-31 05310970 core:CurrentFinancialInstruments core:WithinOneYear 2019-12-31 05310970 core:Non-currentFinancialInstruments 2019-12-31 05310970 core:Non-currentFinancialInstruments core:AfterOneYear 2019-12-31 05310970 core:FurnitureFittings 2019-12-31 05310970 core:LandBuildings core:OwnedOrFreeholdAssets 2019-12-31 05310970 core:MotorVehicles 2019-12-31 05310970 core:PlantMachinery 2019-12-31 iso4217:GBP xbrli:pure

Registration number: 05310970

Excel Manufacturing Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 31 December 2020

Walker & Sutcliffe
Chartered Accountants
12 Greenhead Road
Huddersfield
West Yorkshire
HD1 4EN


 

 

Excel Manufacturing Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 11

 

Excel Manufacturing Limited

Company Information

Directors

Mr S P Halliwell

Mrs JL Schofield

Mr N J Schofield

Mrs J Halliwell

Company secretary

Mr S P Halliwell

Registered office

12 Greenhead Road
Huddersfield
West Yorkshire
HD1 4EN

Accountants

Walker & Sutcliffe
Chartered Accountants
12 Greenhead Road
Huddersfield
West Yorkshire
HD1 4EN

 

Excel Manufacturing Limited

(Registration number: 05310970)
Balance Sheet as at 31 December 2020

Note

2020
£

2019
£

Fixed assets

 

Tangible assets

4

749,385

522,524

Current assets

 

Stocks

5

363,320

368,281

Debtors

6

674,219

857,587

Cash at bank and in hand

 

631,415

6,076

 

1,668,954

1,231,944

Creditors: Amounts falling due within one year

7

(1,082,793)

(1,006,235)

Net current assets

 

586,161

225,709

Total assets less current liabilities

 

1,335,546

748,233

Creditors: Amounts falling due after more than one year

7

(584,778)

(81,974)

Provisions for liabilities

(130,643)

(79,934)

Net assets

 

620,125

586,325

Capital and reserves

 

Called up share capital

60,000

60,000

Profit and loss account

560,125

526,325

Total equity

 

620,125

586,325

For the financial year ending 31 December 2020 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

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

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

 

Excel Manufacturing Limited

(Registration number: 05310970)
Balance Sheet as at 31 December 2020

Approved and authorised by the Board on 4 May 2021 and signed on its behalf by:
 

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

Mr S P Halliwell
Company secretary and director

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

Mr N J Schofield
Director

 

Excel Manufacturing Limited

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

1

General information

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

The address of its registered office is:
12 Greenhead Road
Huddersfield
West Yorkshire
HD1 4EN

The principal place of business is:
Unit 1 & 2 Fieldhouse Business Park
Old Fieldhouse Lane
Huddersfield
West Yorkshire
HD2 1FA
England

These financial statements were authorised for issue by the Board on 4 May 2021.

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

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

Statement of compliance

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

Basis of preparation

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

The presentation currency is £ sterling.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

 

Excel Manufacturing Limited

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

Government grants

Government grants in respect of capital expenditure are credited to a deferred income account and are released to profit over the expected useful lives of the relevant assets by equal annual instalments. Grants of a revenue nature are credited to income so as to match them with the expenditure to which they relate.

Government grants, including non-monetary grants are not recognised until there is reasonable assurance that:
The company will comply with the conditions attaching to them; and
The grants will be received.

The company recognises grants either based on the performance model or the accrual model. This policy choice is applied on a class-by-class basis.
The company measures grants at the fair value of the asset received or receivable.
Where a grant becomes repayable it is recognised as a liability when the repayment meets the definition of a liability.

Performance model
The performance model recognises grants as follows:
A grant that does not impose specified future performance-related conditions on the company is recognised in income when the grant proceeds are received or receivable.
A grant that imposes specified future performance-related conditions on the company is recognised in income only when the performance-related conditions are met.
Grants received before the revenue recognition criteria are satisfied are recognised as a liability.

Accrual model
The accrual model classifies grants either as a grant relating to revenue or a grant relating to assets.
Grants relating to revenue are recognised in income on a systematic basis over the periods in which the company recognises the related costs for which the grant is intended to compensate.
A grant that becomes receivable as compensation for expenses or losses already incurred or for the purpose of giving immediate financial support to the company with no future related costs is recognised in income in the period in which it becomes receivable.
Grants relating to assets are recognised in income on a systematic basis over the expected useful life of the asset.
Where part of a grant relating to an asset is deferred it is recognised as deferred income and not deducted from the carrying amount of the asset.

Foreign currency transactions and balances

Transactions in foreign currencies are recorded at the exchange rate ruling at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies are retranslated at the closing rates at the balance sheet date. All exchange differences are included in the profit and loss account.

Tax

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

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

 

Excel Manufacturing Limited

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

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

Unrelieved tax losses and other deferred tax assets are recognised when it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

Tangible assets

Tangible assets are stated in the statement of financial position at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

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

Depreciation

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

Asset class

Depreciation method and rate

Improvements to property

15% reducing balance

Plant and machinery

20% reducing balance

Fixtures and fittings

15% reducing balance

Motor vehicles

25% reducing balance

Cash and cash equivalents

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

Trade debtors

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

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

Stocks

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

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

 

Excel Manufacturing Limited

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

Trade creditors

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

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

Borrowings

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

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

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

Leases

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

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

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

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

Share capital

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

Dividends

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

 

Excel Manufacturing Limited

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

Defined contribution pension obligation

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

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

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 88 (2019 - 86).

4

Tangible assets

Land and buildings
£

Fixtures and fittings
£

Plant and machinery
£

Motor vehicles
 £

Cost or valuation

At 1 January 2020

54,756

323,844

654,687

36,063

Additions

14,616

61,403

259,445

21,735

Disposals

-

(28,689)

(36,050)

(18,031)

At 31 December 2020

69,372

356,558

878,082

39,767

Depreciation

At 1 January 2020

6,375

148,295

367,490

24,652

Charge for the year

8,670

32,206

71,950

5,740

Eliminated on disposal

-

(24,154)

(34,266)

(12,564)

At 31 December 2020

15,045

156,347

405,174

17,828

Carrying amount

At 31 December 2020

54,327

200,211

472,908

21,939

At 31 December 2019

48,365

175,549

287,199

11,411

 

Excel Manufacturing Limited

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

Total
£

Cost or valuation

At 1 January 2020

1,069,350

Additions

357,199

Disposals

(82,770)

At 31 December 2020

1,343,779

Depreciation

At 1 January 2020

546,812

Charge for the year

118,566

Eliminated on disposal

(70,984)

At 31 December 2020

594,394

Carrying amount

At 31 December 2020

749,385

At 31 December 2019

522,524

Included within the net book value of land and buildings above is £54,327 (2019 - £48,365) in respect of freehold land and buildings.
 

5

Stocks

2020
£

2019
£

Other inventories

363,320

368,281

6

Debtors

Note

2020
£

2019
£

Trade debtors

 

620,515

642,084

Amounts owed by group undertakings and undertakings in which the company has a participating interest

9

318

195,843

Prepayments

 

53,386

19,660

 

674,219

857,587

 

Excel Manufacturing Limited

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

7

Creditors

Creditors: amounts falling due within one year

Note

2020
£

2019
£

Due within one year

 

Loans and borrowings

8

190,401

174,773

Trade creditors

 

391,901

419,608

Taxation and social security

 

401,251

308,850

Accruals and deferred income

 

51,500

64,481

Other creditors

 

47,740

38,523

 

1,082,793

1,006,235

Creditors include bank loans and overdrafts and net obligations under finance lease and hire purchase contracts and other borrowings which are secured of £190,401 (2019 - £174,773).

Creditors: amounts falling due after more than one year

Note

2020
£

2019
£

Due after one year

 

Loans and borrowings

8

584,778

81,974

Creditors include bank loans and overdrafts and net obligations under finance lease and hire purchase contracts which are secured of £584,778 (2019 - £81,974).

 

Excel Manufacturing Limited

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

8

Loans and borrowings

2020
£

2019
£

Non-current loans and borrowings

Bank borrowings

575,792

81,974

Hire purchase contracts

8,986

-

584,778

81,974

2020
£

2019
£

Current loans and borrowings

Bank borrowings

183,662

28,203

Hire purchase contracts

6,739

6,261

Other borrowings

-

140,309

190,401

174,773

Bank loans are secured against the assets held by the company.

Finance lease obligations are secured against the assets to which they relate.

9

Related party transactions

Summary of transactions with parent

Hallfield (Holdings) Limited

The company's parent undertaking.

 During the year, the company advanced loans of £264,475 (2019: £234,143) to, and was repaid loans of £460,000 (2019: £500,000) by Hallfield (Holdings) Limited. The loans are interest free and repayable on demand.

At the balance sheet date the amount due from Hallfield (Holdings) Limited was £318 (2019 : (£195,843).