WEEDON_PACKAGING_SOLUTION - Accounts


Company Registration No. 01208323 (England and Wales)
WEEDON PACKAGING SOLUTION CENTRE LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2020
WEEDON PACKAGING SOLUTION CENTRE LIMITED
COMPANY INFORMATION
Directors
Mr P R Weedon
Mr J D Weedon
Secretary
Mr P R Weedon
Company number
01208323
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
Bankers
Barclays Bank Plc - Cannock Branch
2 Market Place
Cannock
Staffordshire
United Kingdom
WS11 1AJ
WEEDON PACKAGING SOLUTION CENTRE 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 PACKAGING SOLUTION CENTRE LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2020
- 1 -

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

Fair review of the business

The results for the year and the financial position at the year end were considered satisfactory by the directors who expect continued growth in the foreseeable future.

Principal risks and uncertainties

The company's operations expose it to a variety of financial risks that include price risk, credit risk, liquidity risk, exchange rate risk and interest rate risk. The directors and senior management monitor financial risk management.

 

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 the pandemic continues to have a financial impact on UK business.

Development and performance

The position of the company at the year end is disclosed on the statement of financial position.

Key performance indicators

Turnover increased by 5.02% (2019 - increased by 7.82%)

 

Gross profit margin 26.42% (2019 - 27.21%)

 

Profit before taxation was 3.55% (2019 - 2.53%) of sales

On behalf of the board

Mr P R Weedon
Director
15 September 2021
WEEDON PACKAGING SOLUTION CENTRE 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 packaging and point of sale display manufacture.
Results and dividends

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

An interim ordinary dividend was paid amounting to £293,556 (2019 - £278,120). 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 posted a profit of £432,182 (2019 - £362,988) and has a strong net asset position of £2,077,705 (2019 - £1,939,079). Consequently, the directors believe that the company has adequate resources to continue in operational existence for the foreseeable future and have therefore adopted the going concern basis for these financial statements.

 

 

On behalf of the board
Mr P R Weedon
Director
15 September 2021
WEEDON PACKAGING SOLUTION CENTRE 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;

  •     state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements;

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

 

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the 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 PACKAGING SOLUTION CENTRE LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBER OF WEEDON PACKAGING SOLUTION CENTRE LIMITED
- 4 -
Opinion

We have audited the financial statements of Weedon Packaging Solution Centre 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 PACKAGING SOLUTION CENTRE LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBER OF WEEDON PACKAGING SOLUTION CENTRE 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 PACKAGING SOLUTION CENTRE LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBER OF WEEDON PACKAGING SOLUTION CENTRE 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 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 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 member 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 PACKAGING SOLUTION CENTRE LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2020
- 7 -
2020
2019
Notes
£
£
Turnover
3
14,606,150
13,907,435
Cost of sales
(10,747,824)
(10,122,769)
Gross profit
3,858,326
3,784,666
Distribution costs
(786,196)
(843,326)
Administrative expenses
(2,841,606)
(2,827,501)
Other operating income
412,711
409,706
Operating profit
4
643,235
523,545
Interest receivable and similar income
8
-
0
415
Interest payable and similar expenses
9
(125,058)
(172,263)
Profit before taxation
518,177
351,697
Tax on profit
10
(85,995)
11,291
Profit for the financial year
432,182
362,988

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

WEEDON PACKAGING SOLUTION CENTRE LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2020
- 8 -
2020
2019
£
£
Profit for the year
432,182
362,988
Other comprehensive income
-
-
Total comprehensive income for the year
432,182
362,988
WEEDON PACKAGING SOLUTION CENTRE LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2020
31 December 2020
- 9 -
2020
2019
Notes
£
£
£
£
Fixed assets
Tangible assets
12
803,345
954,729
Current assets
Stocks
13
279,011
245,141
Debtors
14
6,361,894
6,834,406
Cash at bank and in hand
55,194
87,433
6,696,099
7,166,980
Creditors: amounts falling due within one year
15
(5,108,348)
(5,643,596)
Net current assets
1,587,751
1,523,384
Total assets less current liabilities
2,391,096
2,478,113
Creditors: amounts falling due after more than one year
16
(211,145)
(420,398)
Provisions for liabilities
Deferred tax liability
19
102,246
118,636
(102,246)
(118,636)
Net assets
2,077,705
1,939,079
Capital and reserves
Called up share capital
22
100
100
Revaluation reserve
23
24,485
24,485
Profit and loss reserves
2,053,120
1,914,494
Total equity
2,077,705
1,939,079
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. 01208323
WEEDON PACKAGING SOLUTION CENTRE LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2020
- 10 -
Share capital
Revaluation reserve
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 January 2019
100
24,485
1,829,626
1,854,211
Year ended 31 December 2019:
Profit and total comprehensive income for the year
-
-
362,988
362,988
Dividends
11
-
-
(278,120)
(278,120)
Balance at 31 December 2019
100
24,485
1,914,494
1,939,079
Year ended 31 December 2020:
Profit and total comprehensive income for the year
-
-
432,182
432,182
Dividends
11
-
-
(293,556)
(293,556)
Balance at 31 December 2020
100
24,485
2,053,120
2,077,705
WEEDON PACKAGING SOLUTION CENTRE 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
28
594,674
615,983
Interest paid
(125,058)
(172,263)
Income taxes paid
-
0
(4,069)
Net cash inflow from operating activities
469,616
439,651
Investing activities
Purchase of tangible fixed assets
(31,275)
(35,998)
Interest received
-
0
415
Net cash used in investing activities
(31,275)
(35,583)
Financing activities
Proceeds of new bank loans
50,000
-
0
Payment of finance leases obligations
(227,024)
(89,926)
Dividends paid
(293,556)
(278,120)
Net cash used in financing activities
(470,580)
(368,046)
Net (decrease)/increase in cash and cash equivalents
(32,239)
36,022
Cash and cash equivalents at beginning of year
87,433
51,411
Cash and cash equivalents at end of year
55,194
87,433
WEEDON PACKAGING SOLUTION CENTRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2020
- 12 -
1
Accounting policies
Company information

Weedon Packaging Solution Centre 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 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 company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

Revenue from the sale of packaging and point of sale displays is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer.

1.4
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:

Land and buildings short leasehold
8 years straight line
Plant and machinery
2 to 15 years straight line
Fixtures, fittings & equipment
2 to 5 years straight line
1.5
Impairment of fixed assets

At each reporting period 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.

WEEDON PACKAGING SOLUTION CENTRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2020
1
Accounting policies
(Continued)
- 13 -

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.

1.6
Stocks

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

1.7
Cash at bank and in hand

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

1.8
Financial instruments

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

 

Financial instruments are recognised in the 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.

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 PACKAGING SOLUTION CENTRE 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 PACKAGING SOLUTION CENTRE 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.

1.9
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.

Changes in the fair value of derivatives that are designated and qualify as fair value hedges are recognised in profit or loss immediately, together with any changes in the fair value of the hedged asset or liability that are attributable to the hedged risk.

1.10
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.

 

1.11
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.

1.12
Retirement benefits

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

WEEDON PACKAGING SOLUTION CENTRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2020
1
Accounting policies
(Continued)
- 16 -
1.13
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.

1.14
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.

1.15
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.

 

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.

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 PACKAGING SOLUTION CENTRE 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
Turnover
14,606,150
13,907,435
2020
2019
£
£
Other significant revenue
Interest income
-
415
Grants received
15,465
6,000
4
Operating profit
2020
2019
Operating profit for the year is stated after charging/(crediting):
£
£
Exchange differences apart from those arising on financial instruments measured at fair value through profit or loss
(141)
669
Government grants
(15,465)
(6,000)
Depreciation of owned tangible fixed assets
37,483
25,846
Depreciation of tangible fixed assets held under finance leases
145,176
147,051
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
14,900
14,500

 

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
36
36
Production
78
78
Total
114
114
WEEDON PACKAGING SOLUTION CENTRE 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
3,149,969
3,023,673
Social security costs
297,255
247,841
Pension costs
90,810
74,640
3,538,034
3,346,154

 

7
Directors' remuneration
2020
2019
£
£
Remuneration for qualifying services
32,478
20,754
Company pension contributions to defined contribution schemes
30,409
30,949
62,887
51,703

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 2 (2019 - 2).

8
Interest receivable and similar income
2020
2019
£
£
Interest income
Interest on bank deposits
-
0
12
Other interest income
-
0
403
Total income
-
0
415

Investment income includes the following:

Interest on financial assets not measured at fair value through profit or loss
-
0
12
WEEDON PACKAGING SOLUTION CENTRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2020
- 19 -
9
Interest payable and similar expenses
2020
2019
£
£
Interest on financial liabilities measured at amortised cost:
Interest on invoice finance arrangements
64,250
85,078
Other finance costs:
Interest on finance leases and hire purchase contracts
57,949
87,185
Other interest
2,859
-
0
125,058
172,263
10
Taxation
2020
2019
£
£
Current tax
UK corporation tax on profits for the current period
62,653
-
0
Adjustments in respect of prior periods
39,732
-
0
Total current tax
102,385
-
0
Deferred tax
Origination and reversal of timing differences
(16,390)
(11,291)
Total tax charge/(credit)
85,995
(11,291)

The actual charge/(credit) for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:

2020
2019
£
£
Profit before taxation
518,177
351,697
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2019: 19.00%)
98,454
66,822
Tax effect of expenses that are not deductible in determining taxable profit
1,507
243
Tax effect of income not taxable in determining taxable profit
(1,140)
-
0
Group relief
(51,063)
(76,861)
Depreciation on assets not qualifying for tax allowances
1,678
1,678
Other non-reversing timing differences
(3,173)
(3,173)
Under/(over) provided in prior years
39,732
-
0
Taxation charge/(credit) for the year
85,995
(11,291)
WEEDON PACKAGING SOLUTION CENTRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2020
- 20 -
11
Dividends
2020
2019
£
£
Interim paid
293,556
278,120
12
Tangible fixed assets
Land and buildings short leasehold
Plant and machinery
Fixtures, fittings & equipment
Total
£
£
£
£
Cost
At 1 January 2020
121,674
3,770,304
505,491
4,397,469
Additions
-
0
20,296
10,979
31,275
At 31 December 2020
121,674
3,790,600
516,470
4,428,744
Depreciation and impairment
At 1 January 2020
104,052
2,856,242
482,446
3,442,740
Depreciation charged in the year
8,832
158,161
15,666
182,659
At 31 December 2020
112,884
3,014,403
498,112
3,625,399
Carrying amount
At 31 December 2020
8,790
776,197
18,358
803,345
At 31 December 2019
17,622
914,062
23,045
954,729

The net carrying value of tangible fixed assets includes the following in respect of assets held under finance leases or hire purchase contracts. The depreciation charge in respect of such assets amounted to £145,176 (2019 - £147,051) for the year.

2020
2019
£
£
Plant and machinery
752,577
897,752
13
Stocks
2020
2019
£
£
Raw materials and consumables
128,144
103,281
Work in progress
56,762
53,094
Finished goods and goods for resale
94,105
88,766
279,011
245,141
WEEDON PACKAGING SOLUTION CENTRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2020
- 21 -
14
Debtors
2020
2019
Amounts falling due within one year:
£
£
Trade debtors
3,377,119
3,889,349
Corporation tax recoverable
10,364
50,095
Amounts owed by group undertakings
2,760,445
2,724,055
Other debtors
17,262
14,075
Prepayments and accrued income
196,704
156,832
6,361,894
6,834,406
15
Creditors: amounts falling due within one year
2020
2019
Notes
£
£
Bank loans
17
50,000
-
0
Obligations under finance leases
18
247,711
226,982
Trade creditors
2,107,879
2,138,046
Corporation tax
62,653
-
0
Other taxation and social security
641,578
299,439
Government grants
20
6,000
50,500
Other creditors
1,622,353
2,770,930
Accruals and deferred income
370,174
157,699
5,108,348
5,643,596

Included within the above is £1,728,188 (2019 - £2,889,896) on which security has been given.

16
Creditors: amounts falling due after more than one year
2020
2019
Notes
£
£
Obligations under finance leases
18
172,645
420,398
Government grants
20
38,500
-
0
211,145
420,398

Security has been given on the amounts outstanding at the year end on obligations under finance leases of £172,645 (2019 - £420,398).

WEEDON PACKAGING SOLUTION CENTRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2020
- 22 -
17
Loans and overdrafts
2020
2019
£
£
Bank loans
50,000
-
0
Payable within one year
50,000
-
0
18
Finance lease obligations
2020
2019
Future minimum lease payments due under finance leases:
£
£
Within one year
278,477
287,445
In two to five years
182,112
458,530
460,589
745,975
Less: future finance charges
(40,233)
(98,595)
420,356
647,380

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.

19
Deferred taxation

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

Liabilities
Liabilities
2020
2019
Balances:
£
£
ACAs
102,246
118,636
2020
Movements in the year:
£
Liability at 1 January 2020
118,636
Credit to profit or loss
(16,390)
Liability at 31 December 2020
102,246

£4,000 of the deferred tax liability noted above is expected to reverse in the next 12 months.

WEEDON PACKAGING SOLUTION CENTRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2020
- 23 -
20
Deferred grants
2020
2019
£
£
Arising from government grants
44,500
50,500

Deferred income is included in the financial statements as follows:

Current liabilities
6,000
50,500
Non-current liabilities
38,500
-
0
44,500
50,500

Grants received during the year are being amortised in line with the depreciation policy of the connected plant and machinery.

 

£6,000 has been released to the profit and loss during the year.

 

At the year end, a balance of £44,500 remains in deferred income which will be amortised in future periods.

21
Retirement benefit schemes
2020
2019
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
90,810
74,640

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.

22
Share capital
2020
2019
2020
2019
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
100
100
100
100
23
Revaluation reserve
2020
2019
£
£
At the beginning and end of the year
24,485
24,485
WEEDON PACKAGING SOLUTION CENTRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2020
- 24 -
24
Operating lease commitments

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
269,298
271,744
Between two and five years
463,261
732,204
732,559
1,003,948
25
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 £670,000.

26
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
417,121
484,854
4,985,457
4,820,761

The following amounts were outstanding at the reporting end date:

2020
2019
Amounts due from related parties
£
£
Entities with control, joint control or significant influence over the company
255,093
236,664
Other related parties
2,505,352
2,487,391
27
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.

WEEDON PACKAGING SOLUTION CENTRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2020
- 25 -
28
Cash generated from operations
2020
2019
£
£
Profit for the year after tax
432,182
362,988
Adjustments for:
Taxation charged/(credited)
85,995
(11,291)
Finance costs
125,058
172,263
Investment income
-
0
(415)
Depreciation and impairment of tangible fixed assets
182,659
172,897
Movements in working capital:
Increase in stocks
(33,870)
(27,027)
Decrease/(increase) in debtors
432,780
(1,081,194)
(Decrease)/increase in creditors
(624,130)
1,033,762
Decrease in deferred income
(6,000)
(6,000)
Cash generated from operations
594,674
615,983
2020-12-312020-01-01falseCCH SoftwareCCH Accounts Production 2021.200Mr J D WeedonMr J D WeedonMr P R Weedon012083232020-01-012020-12-3101208323bus:CompanySecretaryDirector12020-01-012020-12-3101208323bus:Director12020-01-012020-12-3101208323bus:CompanySecretary12020-01-012020-12-3101208323bus:Director22020-01-012020-12-3101208323bus:RegisteredOffice2020-01-012020-12-3101208323bus:Agent12020-01-012020-12-31012083232020-12-31012083232019-01-012019-12-3101208323core:RetainedEarningsAccumulatedLosses2019-01-012019-12-3101208323core:RetainedEarningsAccumulatedLosses2020-01-012020-12-31012083232019-12-3101208323core:LandBuildingscore:LeasedAssetsHeldAsLessee2020-12-3101208323core:PlantMachinery2020-12-3101208323core:FurnitureFittings2020-12-3101208323core:LandBuildingscore:LeasedAssetsHeldAsLessee2019-12-3101208323core:PlantMachinery2019-12-3101208323core:FurnitureFittings2019-12-3101208323core:CurrentFinancialInstrumentscore:WithinOneYear2020-12-3101208323core:CurrentFinancialInstrumentscore:WithinOneYear2019-12-3101208323core:Non-currentFinancialInstrumentscore:AfterOneYear2020-12-3101208323core:Non-currentFinancialInstrumentscore:AfterOneYear2019-12-3101208323core:CurrentFinancialInstruments2020-12-3101208323core:CurrentFinancialInstruments2019-12-3101208323core:Non-currentFinancialInstruments2020-12-3101208323core:Non-currentFinancialInstruments2019-12-3101208323core:ShareCapital2020-12-3101208323core:ShareCapital2019-12-3101208323core:RevaluationReserve2020-12-3101208323core:RevaluationReserve2019-12-3101208323core:RetainedEarningsAccumulatedLosses2020-12-3101208323core:RetainedEarningsAccumulatedLosses2019-12-3101208323core:ShareCapital2018-12-3101208323core:RevaluationReserve2018-12-3101208323core:RetainedEarningsAccumulatedLosses2018-12-31012083232018-12-310120832312020-01-012020-12-310120832312019-01-012019-12-31012083232019-12-3101208323core:LandBuildingscore:LeasedAssetsHeldAsLessee2020-01-012020-12-3101208323core:PlantMachinery2020-01-012020-12-3101208323core:FurnitureFittings2020-01-012020-12-3101208323core:PlantMachinery2019-01-012019-12-3101208323core:UKTax2020-01-012020-12-3101208323core:UKTax2019-01-012019-12-310120832322020-01-012020-12-310120832322019-01-012019-12-3101208323core:LandBuildingscore:LeasedAssetsHeldAsLessee2019-12-3101208323core:PlantMachinery2019-12-3101208323core:FurnitureFittings2019-12-3101208323core:WithinOneYear2020-12-3101208323core:WithinOneYear2019-12-3101208323core:BetweenTwoFiveYears2020-12-3101208323core:BetweenTwoFiveYears2019-12-3101208323core:OtherRelatedPartiescore:SaleOrPurchaseGoods2020-01-012020-12-3101208323core:OtherRelatedPartiescore:SaleOrPurchaseGoods2019-01-012019-12-3101208323bus:PrivateLimitedCompanyLtd2020-01-012020-12-3101208323bus:FRS1022020-01-012020-12-3101208323bus:Audited2020-01-012020-12-3101208323bus:FullAccounts2020-01-012020-12-31xbrli:purexbrli:sharesiso4217:GBP