WEEDON_CORRUGATED_PRODUCT - Accounts


Company Registration No. 07550404 (England and Wales)
WEEDON CORRUGATED PRODUCTS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2020
WEEDON CORRUGATED PRODUCTS LIMITED
COMPANY INFORMATION
Directors
Mr P R Weedon
Mr J D Weedon
Company number
07550404
Registered office
Unit 110 Anglesey Business Park
Littleworth Road
Hednesford
Staffordshire
United Kingdom
WS12 1NR
Auditor
Azets Audit Services
First Floor
International House
20 Hatherton Street
Walsall
West Midlands
United Kingdom
WS4 2LA
Business address
Arrow Trading Estate
Corporation Road
Audenshaw
Manchester
United Kingdom
M34 5LR
Bankers
Barclays Bank Plc - Cannock Branch
2 Market Place
Cannock
Staffordshire
United Kingdom
WS11 1AJ
WEEDON CORRUGATED PRODUCTS LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2
Directors' responsibilities statement
3
Independent auditor's report
4 - 6
Profit and loss account
7
Statement of comprehensive income
8
Balance sheet
9
Statement of changes in equity
10
Statement of cash flows
11
Notes to the financial statements
12 - 25
WEEDON CORRUGATED PRODUCTS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2020
- 1 -

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

Review of the buisness

The Directors are pleased with the performance of the company given the challenges faced during the year with the ongoing pandemic and are encouraged by the results for the year and beyond. Continued investment in to new plant and machinery is a key objective in order to benefit from efficiencies and increase production in the future.

Principal risks and uncertainties

The key business risks affecting the company at present are:

 

Competitive Risks

The company is reliant on certain customers for contracts which are subject to periodic review. Renewal of these contracts is uncertain and based on financial and performance criteria. Competitive pressure in the UK is reducing margins across the industry.

 

Legislative Risks

In order to operate in its chosen market, the company must comply with various UK legislation and laws. Compliance imposes costs and failure to comply with the standards could materially affect the company's ability to operate.

 

Credit Risk

The company's trade and other debtors are actively monitored to avoid significant concentrations of credit risk as well as careful reviewing of all customers, especially those with lack of an extensive credit history. Additionally, the company pays for commercial debtor insurance.

 

Brexit

The UK's decision to leave the EU created uncertainty regarding its overall impact on the UK economy and its impact on the free movement of labour between the EU and the UK.

 

Covid-19

The global Coronavirus pandemic has created economic uncertainty and continues to have a financial impact on UK business.

Development and performance

The position of the company is disclosed on the statement of financial position.

Key performance indicators

Turnover decreased by 2.18% (2019 - increased by 1.02%).

 

Gross profit margin during the year was 27.25% (2019 - 26.21%).

 

Profit before taxation was 0.88% of sales (2019 - profit before taxation was 1.40% of sales).

On behalf of the board

Mr P R Weedon
Director
15 September 2021
WEEDON CORRUGATED PRODUCTS LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2020
- 2 -

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

Principal activities
The principal activity of the company continued to be that of corrugated packaging manufacture.
Results and dividends

The results for the year are set out on page 7.

No ordinary dividends were paid. The directors do not recommend payment of a final 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 P R Weedon
Mr J D Weedon
Future developments

Work is continuing on the development and modification of existing products to meet customer requirements and through a continuing programme of research and development to take advantage of new technology as it becomes available.

Auditor

In accordance with the company's articles, a resolution proposing that Azets Audit Services be reappointed as auditor of the company will be put at a General Meeting.

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.

Going Concern

The company ended the financial year with net liabilities of £1,368,536 (2019 - £1,370,179). The company has the ongoing financial support of it’s ultimate parent company, Weedon Holdings Limited and on that basis, the directors believe that it can continue to meet its financial obligations for a period of at least 12 months following the approval of these financial statements.

On behalf of the board
Mr P R Weedon
Director
15 September 2021
WEEDON CORRUGATED PRODUCTS LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2020
- 3 -

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

 

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:

 

  •     select suitable accounting policies and then apply them consistently;

  •     make judgements and accounting estimates that are reasonable and prudent;

  •     prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

 

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

WEEDON CORRUGATED PRODUCTS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF WEEDON CORRUGATED PRODUCTS LIMITED
- 4 -
Opinion

We have audited the financial statements of Weedon Corrugated Products Limited (the 'company') for the year ended 31 December 2020 which comprise the profit and loss account, the statement of comprehensive income, the balance sheet, the statement of changes in equity, the statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including FRS 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

  •     give a true and fair view of the state of the company's affairs as at 31 December 2020 and of its profit for the year then ended;

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

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

Basis for opinion

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

Conclusions relating to going concern

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

 

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

 

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

Other information

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

 

We have nothing to report in this regard.

WEEDON CORRUGATED PRODUCTS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF WEEDON CORRUGATED PRODUCTS LIMITED
- 5 -

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

 

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:

 

  •     adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or

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

  •     certain disclosures of 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 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.

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.

WEEDON CORRUGATED PRODUCTS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF WEEDON CORRUGATED PRODUCTS LIMITED
- 6 -

Extent to which the audit was considered capable of detecting irregularities, including fraud

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above and on the Financial Reporting Council’s website, to detect material misstatements in respect of irregularities, including fraud.

 

We obtain and update our understanding of the entity, its activities, its control environment, and likely future developments, including in relation to the legal and regulatory framework applicable and how the entity is complying with that framework.  Based on this understanding, we identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion.  This includes consideration of the risk of acts by the entity that were contrary to applicable laws and regulations, including fraud.

 

In response to the risk of irregularities and non-compliance with laws and regulations, including fraud, we designed procedures which included:

 

  • Enquiry of management and those charged with governance around actual and potential litigation and claims as well as actual, suspected and alleged fraud; 

  • Reviewing minutes of meetings of those charged with governance;

  • Assessing the extent of compliance with the laws and regulations considered to have a direct material effect on the financial statements or the operations of the company through enquiry and inspection; 

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

  • Performing audit work over the risk of management bias and override of controls, including testing of journal entries and other adjustments for appropriateness, evaluating the business rationale of significant transactions outside the normal course of business and reviewing accounting estimates for indicators of potential bias. 

 

Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation.  This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance.  The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.

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.

John Hegney FCCA (Senior Statutory Auditor)
For and on behalf of Azets Audit Services
15 September 2021
Chartered Accountants
Statutory Auditor
First Floor
International House
20 Hatherton Street
Walsall
West Midlands
United Kingdom
WS4 2LA
WEEDON CORRUGATED PRODUCTS LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2020
- 7 -
2020
2019
Notes
£
£
Turnover
3
11,777,218
12,035,201
Cost of sales
(8,568,170)
(8,881,047)
Gross profit
3,209,048
3,154,154
Distribution costs
(1,387,736)
(1,287,248)
Administrative expenses
(1,566,864)
(1,519,681)
Other operating income
14,111
-
0
Operating profit
4
268,559
347,225
Interest receivable and similar income
7
-
0
160
Interest payable and similar expenses
8
(164,547)
(179,076)
Profit before taxation
104,012
168,309
Tax on profit
9
(102,369)
(93,831)
Profit for the financial year
1,643
74,478

The profit and loss account has been prepared on the basis that all operations are continuing operations.

WEEDON CORRUGATED PRODUCTS LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2020
- 8 -
2020
2019
£
£
Profit for the year
1,643
74,478
Other comprehensive income
-
-
Total comprehensive income for the year
1,643
74,478
WEEDON CORRUGATED PRODUCTS LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2020
31 December 2020
- 9 -
2020
2019
Notes
£
£
£
£
Fixed assets
Goodwill
10
1
1
Other intangible assets
10
7
7
Total intangible assets
8
8
Tangible assets
11
1,349,288
1,422,644
1,349,296
1,422,652
Current assets
Stocks
12
419,005
555,455
Debtors
13
1,787,789
1,617,645
Cash at bank and in hand
29,756
42,405
2,236,550
2,215,505
Creditors: amounts falling due within one year
14
(3,534,994)
(4,209,919)
Net current liabilities
(1,298,444)
(1,994,414)
Total assets less current liabilities
50,852
(571,762)
Creditors: amounts falling due after more than one year
15
(1,259,870)
(646,219)
Provisions for liabilities
Deferred tax liability
17
159,518
152,198
(159,518)
(152,198)
Net liabilities
(1,368,536)
(1,370,179)
Capital and reserves
Called up share capital
19
1,000
1,000
Revaluation reserve
20
-
0
25,498
Profit and loss reserves
(1,369,536)
(1,396,677)
Total equity
(1,368,536)
(1,370,179)
The financial statements were approved by the board of directors and authorised for issue on 15 September 2021 and are signed on its behalf by:
Mr P R Weedon
Mr J D Weedon
Director
Director
Company Registration No. 07550404
WEEDON CORRUGATED PRODUCTS LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2020
- 10 -
Share capital
Revaluation reserve
Profit and loss reserves
Total
£
£
£
£
Balance at 1 January 2019
1,000
103,866
(1,549,523)
(1,444,657)
Year ended 31 December 2019:
Profit and total comprehensive income for the year
-
-
74,478
74,478
Transfers
-
(78,368)
78,368
-
Balance at 31 December 2019
1,000
25,498
(1,396,677)
(1,370,179)
Year ended 31 December 2020:
Profit and total comprehensive income for the year
-
-
1,643
1,643
Transfers
-
(25,498)
25,498
-
Balance at 31 December 2020
1,000
-
0
(1,369,536)
(1,368,536)
WEEDON CORRUGATED PRODUCTS LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2020
- 11 -
2020
2019
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
25
480,531
411,568
Interest paid
(164,547)
(179,076)
Income taxes refunded/(paid)
52,892
-
0
Net cash inflow from operating activities
368,876
232,492
Investing activities
Purchase of tangible fixed assets
(137,207)
(57,392)
Interest received
-
0
160
Net cash used in investing activities
(137,207)
(57,232)
Financing activities
Payment of finance leases obligations
(244,318)
(242,061)
Net cash used in financing activities
(244,318)
(242,061)
Net decrease in cash and cash equivalents
(12,649)
(66,801)
Cash and cash equivalents at beginning of year
42,405
109,206
Cash and cash equivalents at end of year
29,756
42,405
WEEDON CORRUGATED PRODUCTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2020
- 12 -
1
Accounting policies
Company information

Weedon Corrugated Products Limited is a private company limited by shares incorporated in England and Wales. The registered office is Unit 110 Anglesey Business Park, Littleworth Road, Hednesford, Staffordshire, United Kingdom, WS12 1NR.

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 presented in Sterling (£) and monetary amounts in these financial statements are rounded to the nearest whole pound (£).

The financial statements have been prepared on the historical cost basis except for the modification to a fair value basis for plant and machinery.

1.2
Going concern

Atruet the time of approving the financial statements, the directors have a reasonable expectation that the group has adequate resources available for the company to continue in operational existence for the foreseeable future due to financial support being provided by Weedon Holdings Limited. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods 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 manufacture of corrugated packaging is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer.

1.4
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life of 10 years.

 

1.5
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

 

Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.

Amortisation 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:

Intellectual Property
10 years straight line
WEEDON CORRUGATED PRODUCTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2020
1
Accounting policies
(Continued)
- 13 -
1.6
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Plant and machinery
5 to 15 years straight line
Fixtures, fittings & equipment
2 to 5 years straight line
1.7
Impairment of fixed assets

At each reporting end date, the company 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.

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.

1.8
Stocks

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

1.9
Cash and cash equivalents

Cash at bank and in hand are basic financial assets and include cash in hand and deposits held at call with banks.

1.10
Financial instruments

Financial instruments are recognised at fair value using a valuation technique with any gains or losses being reported in the Income Statement.

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.

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.

WEEDON CORRUGATED PRODUCTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2020
1
Accounting policies
(Continued)
- 14 -
Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

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

 

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

Derecognition of financial assets

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

Classification of financial liabilities

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

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest.

 

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

Other financial liabilities

Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.

 

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

WEEDON CORRUGATED PRODUCTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2020
1
Accounting policies
(Continued)
- 15 -
Derecognition of financial liabilities

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

1.11
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.

1.12
Taxation

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

Current tax

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

Deferred tax

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

 

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 when the company has 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.

1.13
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.

1.14
Retirement benefits

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

WEEDON CORRUGATED PRODUCTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2020
1
Accounting policies
(Continued)
- 16 -
1.15
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.

1.16
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.

1.17
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 are included in the profit and loss account for the period.

2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

Key sources of estimation uncertainty

The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.

Tangible fixed assets and depreciation

Tangible fixed assets are depreciated over their useful lives taking into account residual values, where appropriate. The actual lives of the assets and residual values are assessed annually and may vary depending on a number of factors. In re-assessing asset lives, all relevant known factors are taken into account but there is inherent uncertainty present in making this assessment.

Recoverability of trade debtors

The determination of whether trade debtors should be impaired requires the estimation of the expected cash flows and the relevant age of those debtors

WEEDON CORRUGATED PRODUCTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2020
- 17 -
3
Turnover and other revenue

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

2020
2019
£
£
Turnover analysed by class of business
Sale of goods
11,777,218
12,035,201
2020
2019
£
£
Other significant revenue
Interest income
-
160
Grants received
14,111
-
0
4
Operating profit
2020
2019
Operating profit for the year is stated after charging/(crediting):
£
£
Government grants
(14,111)
-
0
Depreciation of owned tangible fixed assets
113,734
142,683
Depreciation of tangible fixed assets held under finance leases
96,829
97,799
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 company
8,900
8,500

 

6
Employees

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

2020
2019
Number
Number
Management and administration
30
30
Production
60
60
Total
90
90
WEEDON CORRUGATED PRODUCTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2020
6
Employees
(Continued)
- 18 -

Their aggregate remuneration comprised:

2020
2019
£
£
Wages and salaries
2,495,566
2,233,178
Social security costs
211,635
186,972
Pension costs
53,385
47,855
2,760,586
2,468,005
7
Interest receivable and similar income
2020
2019
£
£
Interest income
Interest on bank deposits
-
0
160

Investment income includes the following:

Interest on financial assets not measured at fair value through profit or loss
-
0
160
8
Interest payable and similar expenses
2020
2019
£
£
Interest on financial liabilities measured at amortised cost:
Interest on invoice finance arrangements
59,038
65,811
Other finance costs:
Interest on finance leases and hire purchase contracts
105,351
113,265
Other interest
158
-
0
164,547
179,076
WEEDON CORRUGATED PRODUCTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2020
- 19 -
9
Taxation
2020
2019
£
£
Current tax
UK corporation tax on profits for the current period
10,171
-
0
Adjustments in respect of prior periods
(52,892)
-
0
Total current tax
(42,721)
-
0
Deferred tax
Origination and reversal of timing differences
7,320
12,989
Write down or reversal of write down of deferred tax asset
137,770
80,842
Total deferred tax
145,090
93,831
Total tax charge
102,369
93,831
2020
2019
£
£
Profit before taxation
104,012
168,309
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2019: 19.00%)
19,762
31,979
Tax effect of expenses that are not deductible in determining taxable profit
34
129
Tax effect of income not taxable in determining taxable profit
2,091
(206)
Unutilised tax losses carried forward
-
0
(18,913)
Under/(over) provided in prior years
(52,892)
-
0
Deferred tax adjustments in respect of prior years
133,374
80,842
Taxation charge for the year
102,369
93,831
WEEDON CORRUGATED PRODUCTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2020
- 20 -
10
Intangible fixed assets
Goodwill
Intellectual Property
Total
£
£
£
Cost
At 1 January 2020 and 31 December 2020
1
7
8
Amortisation and impairment
At 1 January 2020 and 31 December 2020
-
0
-
0
-
0
Carrying amount
At 31 December 2020
1
7
8
At 31 December 2019
1
7
8
11
Tangible fixed assets
Plant and machinery
Fixtures, fittings & equipment
Total
£
£
£
Cost
At 1 January 2020
2,216,512
88,199
2,304,711
Additions
134,341
2,866
137,207
At 31 December 2020
2,350,853
91,065
2,441,918
Depreciation and impairment
At 1 January 2020
837,947
44,120
882,067
Depreciation charged in the year
196,938
13,625
210,563
At 31 December 2020
1,034,885
57,745
1,092,630
Carrying amount
At 31 December 2020
1,315,968
33,320
1,349,288
At 31 December 2019
1,378,565
44,079
1,422,644

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

2020
2019
£
£
Plant and machinery
884,139
980,968
WEEDON CORRUGATED PRODUCTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2020
- 21 -
12
Stocks
2020
2019
£
£
Raw materials and consumables
251,524
397,295
Work in progress
61,836
64,245
Finished goods and goods for resale
105,645
93,915
419,005
555,455
13
Debtors
2020
2019
Amounts falling due within one year:
£
£
Trade debtors
1,532,658
1,325,643
Prepayments and accrued income
255,131
154,232
1,787,789
1,479,875
2020
2019
Amounts falling due after more than one year:
£
£
Deferred tax asset (note 17)
-
0
137,770
Total debtors
1,787,789
1,617,645

Trade debtors disclosed above are subject to an invoice discounting arrangement.

14
Creditors: amounts falling due within one year
2020
2019
Notes
£
£
Obligations under finance leases
16
329,494
287,463
Trade creditors
1,162,014
1,357,994
Amounts owed to group undertakings
188,891
1,096,151
Corporation tax
10,171
-
0
Other taxation and social security
334,666
157,332
Other creditors
1,281,062
1,142,393
Accruals and deferred income
228,696
168,586
3,534,994
4,209,919

Included within the above is £1,583,400 (2019 - £1,402,239) on which security has been given.

WEEDON CORRUGATED PRODUCTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2020
- 22 -
15
Creditors: amounts falling due after more than one year
2020
2019
Notes
£
£
Obligations under finance leases
16
359,870
646,219
Amounts owed to group undertakings
900,000
-
0
1,259,870
646,219

Security has been given on the amounts outstanding at the year end on obligations under finance leases of £359,870 (2019 - £646,219).

16
Finance lease obligations
2020
2019
Future minimum lease payments due under finance leases:
£
£
Within one year
384,797
376,434
In two to five years
377,824
725,485
762,621
1,101,919
Less: future finance charges
(73,257)
(168,237)
689,364
933,682

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

17
Deferred taxation

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

Liabilities
Liabilities
Assets
Assets
2020
2019
2020
2019
Balances:
£
£
£
£
ACAs
159,518
152,198
-
-
Tax losses
-
-
-
137,770
159,518
152,198
-
137,770
WEEDON CORRUGATED PRODUCTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2020
17
Deferred taxation
(Continued)
- 23 -
2020
Movements in the year:
£
Liability at 1 January 2020
14,428
Charge to profit or loss
145,090
Liability at 31 December 2020
159,518

£5,000 of the deferred tax liability is expected to reverse in the next 12 months.

18
Retirement benefit schemes
2020
2019
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
53,385
47,855

The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.

19
Share capital
2020
2019
2020
2019
Ordinary share capital
Number
Number
£
£
Issued and fully paid
A ordinary shares of £1 each
950
950
950
950
B ordinary shares of £1 each
50
50
50
50
1,000
1,000
1,000
1,000

Class B ordinary shares do not carry voting rights.

20
Revaluation reserve
2020
2019
£
£
At the beginning of the year
25,498
103,866
Transfer to retained earnings
(25,498)
(78,368)
At the end of the year
-
0
25,498
WEEDON CORRUGATED PRODUCTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2020
- 24 -
21
Operating lease commitments

The operating leases entered into during the year represent leases to third parties in respect of plant and machinery. The leases are negotiated over terms of between 5 to 6 years and rentals are fixed for the same periods.

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

2020
2019
£
£
Within one year
406,799
56,364
Between two and five years
1,088,408
213,680
In over five years
860,864
3,505
2,356,071
273,549
22
Events after the reporting date

The Directors continuously monitor business performance and key financial indicators in light of the ongoing Coronavirus pandemic. The Directors are of the opinion that the company can meet it's obligations as they fall due for a period of at least 12 months following the approval of these financial statements.

 

The company invested in new plant and machinery post year end totalling £100,000.

23
Related party transactions
Transactions with related parties

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

Sales
Purchases
2020
2019
2020
2019
£
£
£
£
Other related parties
4,985,457
4,820,761
417,121
484,854

The following amounts were outstanding at the reporting end date:

2020
2019
Amounts due to related parties
£
£
Other related parties
1,088,891
1,096,150
WEEDON CORRUGATED PRODUCTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2020
- 25 -
24
Ultimate controlling party

The parent company is Weedon Holdings Limited, a company incorporated in England and Wales. Weedon Holdings Limited's registered office is 110 Anglesey Business Park, Littleworth Road Hednesford, Cannock, Staffordshire, WS12 1NR.

 

The ultimate controlling parties are Mr J Weedon and Mr P Weedon by virtue of their shareholdings in the parent company.

25
Cash generated from operations
2020
2019
£
£
Profit for the year after tax
1,643
74,478
Adjustments for:
Taxation charged
102,369
93,831
Finance costs
164,547
179,076
Investment income
-
0
(160)
Depreciation and impairment of tangible fixed assets
210,563
240,482
Movements in working capital:
Decrease in stocks
136,450
80,436
(Increase)/decrease in debtors
(307,914)
97,835
Increase/(decrease) in creditors
172,873
(354,410)
Cash generated from operations
480,531
411,568
2020-12-312020-01-01falseCCH SoftwareCCH Accounts Production 2021.200Mr P R WeedonMr J D Weedon075504042020-01-012020-12-3107550404bus:Director12020-01-012020-12-3107550404bus:Director22020-01-012020-12-3107550404bus:RegisteredOffice2020-01-012020-12-3107550404bus:Agent12020-01-012020-12-31075504042020-12-31075504042019-01-012019-12-3107550404core:RetainedEarningsAccumulatedLosses2019-01-012019-12-3107550404core:RetainedEarningsAccumulatedLosses2020-01-012020-12-3107550404core:Goodwill2020-12-3107550404core:Goodwill2019-12-3107550404core:OtherResidualIntangibleAssets2020-12-3107550404core:OtherResidualIntangibleAssets2019-12-3107550404core:PatentsTrademarksLicencesConcessionsSimilar2020-12-3107550404core:PatentsTrademarksLicencesConcessionsSimilar2019-12-31075504042019-12-3107550404core:PlantMachinery2020-12-3107550404core:FurnitureFittings2020-12-3107550404core:PlantMachinery2019-12-3107550404core:FurnitureFittings2019-12-3107550404core:CurrentFinancialInstrumentscore:WithinOneYear2020-12-3107550404core:CurrentFinancialInstrumentscore:WithinOneYear2019-12-3107550404core:Non-currentFinancialInstrumentscore:AfterOneYear2020-12-3107550404core:Non-currentFinancialInstrumentscore:AfterOneYear2019-12-3107550404core:CurrentFinancialInstruments2020-12-3107550404core:CurrentFinancialInstruments2019-12-3107550404core:Non-currentFinancialInstruments2020-12-3107550404core:Non-currentFinancialInstruments2019-12-3107550404core:ShareCapital2020-12-3107550404core:ShareCapital2019-12-3107550404core:RevaluationReserve2020-12-3107550404core:RevaluationReserve2019-12-3107550404core:RetainedEarningsAccumulatedLosses2020-12-3107550404core:RetainedEarningsAccumulatedLosses2019-12-3107550404core:ShareCapital2018-12-3107550404core:RevaluationReserve2018-12-3107550404core:RetainedEarningsAccumulatedLosses2018-12-31075504042018-12-3107550404core:ShareCapitalOrdinaryShares2020-12-3107550404core:ShareCapitalOrdinaryShares2019-12-3107550404core:RevaluationReserve2019-12-3107550404core:RevaluationReserve2019-01-012019-12-3107550404core:RevaluationReserve2020-01-012020-12-31075504042019-12-3107550404core:Goodwill2020-01-012020-12-3107550404core:IntangibleAssetsOtherThanGoodwill2020-01-012020-12-3107550404core:PatentsTrademarksLicencesConcessionsSimilar2020-01-012020-12-3107550404core:PlantMachinery2020-01-012020-12-3107550404core:FurnitureFittings2020-01-012020-12-3107550404core:PlantMachinery2019-01-012019-12-310755040412020-01-012020-12-310755040412019-01-012019-12-3107550404core:UKTax2020-01-012020-12-3107550404core:UKTax2019-01-012019-12-3107550404core:Goodwill2019-12-3107550404core:PatentsTrademarksLicencesConcessionsSimilar2019-12-3107550404core:PlantMachinery2019-12-3107550404core:FurnitureFittings2019-12-3107550404core:WithinOneYear2020-12-3107550404core:WithinOneYear2019-12-3107550404core:BetweenTwoFiveYears2020-12-3107550404core:BetweenTwoFiveYears2019-12-3107550404core:MoreThanFiveYears2020-12-3107550404core:MoreThanFiveYears2019-12-3107550404core:OtherRelatedPartiescore:SaleOrPurchaseGoods2020-01-012020-12-3107550404core:OtherRelatedPartiescore:SaleOrPurchaseGoods2019-01-012019-12-3107550404bus:PrivateLimitedCompanyLtd2020-01-012020-12-3107550404bus:FRS1022020-01-012020-12-3107550404bus:Audited2020-01-012020-12-3107550404bus:FullAccounts2020-01-012020-12-31xbrli:purexbrli:sharesiso4217:GBP