Pro Print Group Cartons Limited - Period Ending 2021-09-30

Pro Print Group Cartons Limited - Period Ending 2021-09-30


Pro Print Group Cartons Limited 03435133 false 2020-10-01 2021-09-30 2021-09-30 The principal activity of the company is printing & packaging. Digita Accounts Production Advanced 6.29.9459.0 true true true false true 03435133 2020-10-01 2021-09-30 03435133 2021-09-30 03435133 bus:OrdinaryShareClass1 bus:CumulativeRedeemableShares 2021-09-30 03435133 bus:OrdinaryShareClass2 bus:CumulativeNon-redeemableShares 2021-09-30 03435133 core:CapitalRedemptionReserve 2021-09-30 03435133 core:RetainedEarningsAccumulatedLosses 2021-09-30 03435133 core:ShareCapital 2021-09-30 03435133 core:HirePurchaseContracts core:CurrentFinancialInstruments 2021-09-30 03435133 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2021-09-30 03435133 core:CurrentFinancialInstruments 2021-09-30 03435133 core:CurrentFinancialInstruments core:WithinOneYear 2021-09-30 03435133 core:Non-currentFinancialInstruments 2021-09-30 03435133 core:Non-currentFinancialInstruments core:AfterOneYear 2021-09-30 03435133 core:AdditionsToInvestments 2021-09-30 03435133 core:LandBuildings 2021-09-30 03435133 core:MotorVehicles 2021-09-30 03435133 core:OtherPropertyPlantEquipment 2021-09-30 03435133 core:DeferredTaxation 2021-09-30 03435133 bus:FRS102 2020-10-01 2021-09-30 03435133 bus:AuditExemptWithAccountantsReport 2020-10-01 2021-09-30 03435133 bus:FullAccounts 2020-10-01 2021-09-30 03435133 bus:RegisteredOffice 2020-10-01 2021-09-30 03435133 bus:Director1 2020-10-01 2021-09-30 03435133 bus:OrdinaryShareClass1 bus:CumulativeRedeemableShares 2020-10-01 2021-09-30 03435133 bus:OrdinaryShareClass2 bus:CumulativeNon-redeemableShares 2020-10-01 2021-09-30 03435133 bus:Consolidated 2020-10-01 2021-09-30 03435133 bus:PrivateLimitedCompanyLtd 2020-10-01 2021-09-30 03435133 bus:Agent1 2020-10-01 2021-09-30 03435133 1 2020-10-01 2021-09-30 03435133 2 2020-10-01 2021-09-30 03435133 core:CapitalRedemptionReserve 2020-10-01 2021-09-30 03435133 core:RetainedEarningsAccumulatedLosses 2020-10-01 2021-09-30 03435133 core:ShareCapital 2020-10-01 2021-09-30 03435133 core:PlantEquipmentUnderOperatingLeases 2020-10-01 2021-09-30 03435133 core:LandBuildings 2020-10-01 2021-09-30 03435133 core:MotorVehicles 2020-10-01 2021-09-30 03435133 core:OtherPropertyPlantEquipment 2020-10-01 2021-09-30 03435133 core:PlantMachinery 2020-10-01 2021-09-30 03435133 core:DeferredTaxation 2020-10-01 2021-09-30 03435133 core:Subsidiary1 2020-10-01 2021-09-30 03435133 core:Subsidiary1 1 2020-10-01 2021-09-30 03435133 core:UKTax 2020-10-01 2021-09-30 03435133 countries:EnglandWales 2020-10-01 2021-09-30 03435133 2020-09-30 03435133 core:CapitalRedemptionReserve 2020-09-30 03435133 core:RetainedEarningsAccumulatedLosses 2020-09-30 03435133 core:ShareCapital 2020-09-30 03435133 core:LandBuildings 2020-09-30 03435133 core:MotorVehicles 2020-09-30 03435133 core:OtherPropertyPlantEquipment 2020-09-30 03435133 core:DeferredTaxation 2020-09-30 03435133 2019-10-01 2020-09-30 03435133 2020-09-30 03435133 bus:OrdinaryShareClass1 bus:CumulativeRedeemableShares 2020-09-30 03435133 bus:OrdinaryShareClass2 bus:CumulativeNon-redeemableShares 2020-09-30 03435133 core:CapitalRedemptionReserve 2020-09-30 03435133 core:RetainedEarningsAccumulatedLosses 2020-09-30 03435133 core:ShareCapital 2020-09-30 03435133 core:HirePurchaseContracts core:CurrentFinancialInstruments 2020-09-30 03435133 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2020-09-30 03435133 core:CurrentFinancialInstruments 2020-09-30 03435133 core:CurrentFinancialInstruments core:WithinOneYear 2020-09-30 03435133 core:Non-currentFinancialInstruments 2020-09-30 03435133 core:Non-currentFinancialInstruments core:AfterOneYear 2020-09-30 03435133 core:LandBuildings 2020-09-30 03435133 core:MotorVehicles 2020-09-30 03435133 core:OtherPropertyPlantEquipment 2020-09-30 03435133 1 2019-10-01 2020-09-30 03435133 2 2019-10-01 2020-09-30 03435133 core:CapitalRedemptionReserve 2019-10-01 2020-09-30 03435133 core:RetainedEarningsAccumulatedLosses 2019-10-01 2020-09-30 03435133 core:ShareCapital 2019-10-01 2020-09-30 03435133 core:PlantEquipmentUnderOperatingLeases 2019-10-01 2020-09-30 03435133 core:Subsidiary1 1 2019-10-01 2020-09-30 03435133 core:UKTax 2019-10-01 2020-09-30 03435133 2019-09-30 03435133 core:CapitalRedemptionReserve 2019-09-30 03435133 core:RetainedEarningsAccumulatedLosses 2019-09-30 03435133 core:ShareCapital 2019-09-30 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 03435133

Pro Print Group Cartons Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 30 September 2021

 

Pro Print Group Cartons Limited

Contents

Company Information

1

Strategic Report

2 to 3

Director's Report

4

Accountants' Report

5

Profit and Loss Account

6

Statement of Comprehensive Income

7

Balance Sheet

8 to 9

Statement of Changes in Equity

10

Statement of Cash Flows

11

Notes to the Unaudited Financial Statements

12 to 24

 

Pro Print Group Cartons Limited

Company Information

Director

NJ Tollman

Registered office

7B Morris Close
Park Farm Industrial Estate
Wellingborough
Northamptonshire
NN8 6XF

Accountants

The Numbersmith Limited
10 Cheyne Walk
Northampton
Northamptonshire
NN1 5PT

 

Pro Print Group Cartons Limited

Strategic Report for the Year Ended 30 September 2021

The director presents his strategic report for the year ended 30 September 2021.

Principal activity

The principal activity of the company is printing & packaging.

Fair review of the business

The director is pleased to report that the company has performed well during the year under review and depsite the impact globally of Covid.

In addition we have invested in further plant, machinery and equipment to help underpin the development and growth of the business moving forward and to ensure a high quality of service is maintained.

We work collaboratively with our key strategic suppliers to ensure we operate clean and safe warehouse and offices. We use national contractors for many services e.g. clinical waste, cleaning etc that operate to high professional standards.

Turnover for the year ended 30 September 2021 amounted to £8,146m compared to £7,082m for the year ended 30 September 2020.

Operating proft for the year ended 30 September 2021 amounted to £848k compared to £625k for the year ended 30 September 2020.

The company's key financial and other performance indicators during the year were as follows:

i) Turnover;
ii) Cash flow and financing;
iii) Operating profit;
iv) EBITDA; and
v) Staff & personnel retention

Due to the commercially sensitive nature of the information the directors do not consider it appropriate to disclose the actual ratios concerned in this report.

 

Pro Print Group Cartons Limited

Strategic Report for the Year Ended 30 September 2021

Principal risks and uncertainties

The director has carried out an assessment of the principal risks facing the company, including emerging risks, that would threaten its business model, future performance, solvency or liquidity.

Outlined below are the Group’s principal risks and uncertainties. These are the principal risks of the company as a whole and are not in any order of priority.

The Group is exposed to a variety of other risks related to a range of issues such as human resources and talent, community relations, the regulatory environment and competition. These are all managed as part of the risk process at board level.

Workplace health and safety;
Product safety and quality;
Breaches of IT and information security;
Use of natural resources and managing our environmental impact; and
Supply chain and ethical business practices.

Approved and authorised by the director on 1 March 2022
 

.........................................
NJ Tollman
Director

 

Pro Print Group Cartons Limited

Director's Report for the Year Ended 30 September 2021

The director presents his report and the financial statements for the year ended 30 September 2021.

Director of the company

The director who held office during the year was as follows:

NJ Tollman

Going concern

In preparing these financial statement the director has assessed the ability of the company to continue to operate for the period of at least twelve months from the date of signing the financial statements. The impact of Covid-19 on the company has been limited and based on current position the director has a reasonable expectation that the company has adequate resources to continue in operational existence for a period of at least twelve months from that date of signing these financial statements and accordingly they adopt the going concern basis in preparing these financial statements.

Small companies provision statement

This report has been prepared in accordance with the small companies regime under the Companies Act 2006.

Approved and authorised by the director on 1 March 2022
 

.........................................
NJ Tollman
Director

 

Chartered Accountants' Report to the Director on the Preparation of the Unaudited Statutory Accounts of
Pro Print Group Cartons Limited
for the Year Ended 30 September 2021

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the accounts of Pro Print Group Cartons Limited for the year ended 30 September 2021 as set out on pages 6 to 24 from the company's accounting records and from information and explanations you have given us.

As a practising member firm of the Institute of Chartered Accountants in England and Wales (ICAEW), we are subject to its ethical and other professional requirements which are detailed at
http://www.icaew.com/regulation.

This report is made solely to the Board of Directors of Pro Print Group Cartons Limited, as a body, in accordance with the terms of our engagement letter. Our work has been undertaken solely to prepare for your approval the accounts of Pro Print Group Cartons Limited and state those matters that we have agreed to state to the Board of Directors of Pro Print Group Cartons Limited, as a body, in this report in accordance with ICAEW Technical Release 07/16 AAF. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than Pro Print Group Cartons Limited and its Board of Directors as a body for our work or for this report.

It is your duty to ensure that Pro Print Group Cartons Limited has kept adequate accounting records and to prepare statutory accounts that give a true and fair view of the assets, liabilities, financial position and profit of Pro Print Group Cartons Limited. You consider that Pro Print Group Cartons Limited is exempt from the statutory audit requirement for the year.

We have not been instructed to carry out an audit or a review of the accounts of Pro Print Group Cartons Limited. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory accounts.

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

The Numbersmith Limited
10 Cheyne Walk
Northampton
Northamptonshire
NN1 5PT

1 March 2022

 

Pro Print Group Cartons Limited

Profit and Loss Account for the Year Ended 30 September 2021

Note

2021
£

2020
£

Turnover

3

8,146,065

7,082,488

Cost of sales

 

(4,044,773)

(3,493,161)

Gross profit

 

4,101,292

3,589,327

Administrative expenses

 

(3,253,263)

(2,964,865)

Operating profit

5

848,029

624,462

Interest payable and similar expenses

6

(58,168)

(57,583)

Profit before tax

 

789,861

566,879

Tax on profit

9

(50,127)

(111,317)

Profit for the financial year

 

739,734

455,562

The above results were derived from continuing operations.

The company has no recognised gains or losses for the year other than the results above.

 

Pro Print Group Cartons Limited

Statement of Comprehensive Income for the Year Ended 30 September 2021

2021
£

2020
£

Profit for the year

739,734

455,562

Total comprehensive income for the year

739,734

455,562

 

Pro Print Group Cartons Limited

(Registration number: 03435133)
Balance Sheet as at 30 September 2021

Note

2021
£

2020
£

Fixed assets

 

Tangible assets

10

2,282,313

2,085,498

Investments

11

1,034,757

-

 

3,317,070

2,085,498

Current assets

 

Stocks

12

549,411

308,257

Debtors

13

1,648,848

1,354,852

Cash at bank and in hand

 

988,228

978,129

 

3,186,487

2,641,238

Creditors: Amounts falling due within one year

15

(2,728,370)

(2,256,991)

Net current assets

 

458,117

384,247

Total assets less current liabilities

 

3,775,187

2,469,745

Creditors: Amounts falling due after more than one year

15

(1,587,902)

(956,783)

Provisions for liabilities

16

(318,846)

(264,257)

Net assets

 

1,868,439

1,248,705

Capital and reserves

 

Called up share capital

707

707

Capital redemption reserve

303

303

Profit and loss account

1,867,429

1,247,695

Shareholders' funds

 

1,868,439

1,248,705

 

Pro Print Group Cartons Limited

(Registration number: 03435133)
Balance Sheet as at 30 September 2021

For the financial year ending 30 September 2021 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Director's responsibilities:

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

The director acknowledges his responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

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

Approved and authorised by the director on 1 March 2022
 

.........................................
NJ Tollman
Director

 

Pro Print Group Cartons Limited

Statement of Changes in Equity for the Year Ended 30 September 2021

Share capital
£

Capital redemption reserve
£

Profit and loss account
£

Total
£

At 1 October 2020

707

303

1,247,695

1,248,705

Profit for the year

-

-

739,734

739,734

Total comprehensive income

-

-

739,734

739,734

Dividends

-

-

(120,000)

(120,000)

At 30 September 2021

707

303

1,867,429

1,868,439

Share capital
£

Capital redemption reserve
£

Profit and loss account
£

Total
£

At 1 October 2019

1,010

-

1,267,562

1,268,572

Profit for the year

-

-

455,562

455,562

Total comprehensive income

-

-

455,562

455,562

Dividends

-

-

(141,429)

(141,429)

Purchase of own share capital

(303)

-

(334,000)

(334,303)

Other capital redemption reserve movements

-

303

-

303

At 30 September 2020

707

303

1,247,695

1,248,705

 

Pro Print Group Cartons Limited

Statement of Cash Flows for the Year Ended 30 September 2021

Note

2021
£

2020
£

Cash flows from operating activities

Profit for the year

 

739,734

455,562

Adjustments to cash flows from non-cash items

 

Depreciation and amortisation

5

298,947

231,212

Profit on disposal of tangible assets

4

(27,000)

(500)

Finance costs

6

57,584

52,489

Income tax expense

9

50,127

111,317

 

1,119,392

850,080

Working capital adjustments

 

(Increase)/decrease in stocks

12

(241,154)

2,929

Increase in trade debtors

13

(293,996)

(235,412)

Increase in trade creditors

15

413,890

617,401

Cash generated from operations

 

998,132

1,234,998

Income taxes received/(paid)

9

6,990

(13,676)

Net cash flow from operating activities

 

1,005,122

1,221,322

Cash flows from investing activities

 

Acquisition of subsidiaries

11

(1,034,757)

-

Acquisitions of tangible assets

(499,486)

(212,662)

Proceeds from sale of tangible assets

 

30,725

500

Net cash flows from investing activities

 

(1,503,518)

(212,162)

Cash flows from financing activities

 

Interest paid

6

(57,584)

(52,489)

Payments for purchase of own shares

 

-

(334,303)

Proceeds from bank borrowing draw downs

 

731,250

-

Payments to finance lease creditors

 

(45,171)

(142,877)

Dividends paid

20

(120,000)

(141,429)

Net cash flows from financing activities

 

508,495

(671,098)

Net increase in cash and cash equivalents

 

10,099

338,062

Cash and cash equivalents at 1 October

 

978,129

640,067

Cash and cash equivalents at 30 September

 

988,228

978,129

 

Pro Print Group Cartons Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 September 2021

1

General information

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

The address of its registered office is:
7B Morris Close
Park Farm Industrial Estate
Wellingborough
Northamptonshire
NN8 6XF

These financial statements were authorised for issue by the director on 1 March 2022.

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

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

Statement of compliance

These financial statements were prepared in accordance with Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'.

Basis of preparation

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

Going concern

The financial statements have been prepared on a going concern basis.

 

Pro Print Group Cartons Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 September 2021

Judgements

In applying the Company's accounting policies, the directors are required to make judgements, estimates and assumptions in determining the carrying amounts of assets and liabilities. The directors' best judgements, estimates and assumptions are based on the best and most reliable evidence available at the time when the decisions are made, and are based on historical experience and other factors that are considered to be appropriate.

Due to the inherent subjectivity involved in making such judgements, estimates and assumptions, the actual results and outcomes may differ.

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, if the revision affects only that period, or in the period of the revision and future periods, if the revision affects both current and future periods.

Revenue recognition

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

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

Foreign currency transactions and balances

Transactions in foreign currencies are initially recorded at the functional currency rate prevailing at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies are retranslated into the respective functional currency of the entity at the rates prevailing on the reporting period date. Non-monetary items carried at fair value that are denominated in foreign currencies are retranslated at the rate on the date when the fair value is re-measured.

Non-monetary items measured in terms of historical cost in a foreign currency are not retranslated.

Tax

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

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

 

Pro Print Group Cartons Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 September 2021

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

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

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

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

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

Depreciation

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

Asset class

Depreciation method and rate

Plant and machinery

25% on cost and 15% on cost

Land and buildings

Written off over the life of the lease

Business combinations

Business combinations are accounted for using the purchase method. The consideration for each acquisition is measured at the aggregate of the fair values at acquisition date of assets given, liabilities incurred or assumed, and equity instruments issued by the group in exchange for control of the acquired, plus any costs directly attributable to the business combination. When a business combination agreement provides for an adjustment to the cost of the combination contingent on future events, the group includes the estimated amount of that adjustment in the cost of the combination at the acquisition date if the adjustment is probable and can be measured reliably.

Investments

Investments in equity shares which are publicly traded or where the fair value can be measured reliably are initially measured at fair value, with changes in fair value recognised in profit or loss. Investments in equity shares which are not publicly traded and where fair value cannot be measured reliably are measured at cost less impairment.


Interest income on debt securities, where applicable, is recognised in income using the effective interest method. Dividends on equity securities are recognised in income when receivable.

Cash and cash equivalents

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

 

Pro Print Group Cartons Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 September 2021

Trade debtors

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

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

Stocks

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

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

Trade creditors

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

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

Borrowings

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

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

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

 

Pro Print Group Cartons Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 September 2021

Leases

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

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

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

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

Share capital

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

Dividends

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

Defined contribution pension obligation

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

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

 

Pro Print Group Cartons Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 September 2021

Financial instruments

Classification
The company only enters into basic financial instruments transactions that result in the recognition of financial assets and liabilities like trade and other accounts receivable and payable, loans from banks and other third parties and loans to related parties.

Debt instruments such as loans and other accounts receivable and payable are initially measured at present value of the future payments and subsequently at amortised cost using the effective interest method; Debt instruments that are payable or receivable within one year, typically trade payables or receivables, are measured, initially and subsequently, at the undiscounted amount of the cash or other consideration expected to be paid or received. However if the arrangements of a short-term instrument constitute a financing transaction, such as the payment of a trade debt deferred beyond normal business terms or financed at a rate of interest that is not a market rate or in the case of an outright short-term loan not at market rate, the financial asset or liability is measured, initially and subsequently, at the present value of the future payments discounted at a market rate of interest for a similar debt instrument.

Financial assets that are measured at cost and amortised cost are assessed at the end of each reporting period for objective evidence of impairment. If objective evidence of impairment is found, an impairment loss is recognised in profit or loss.

Financial assets and liabilities are offset and the net amount reported in the statement of financial position when there is an 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.

 
 

3

Revenue

The analysis of the company's revenue for the year from continuing operations is as follows:

2021
£

2020
£

Sale of goods

8,146,022

7,082,443

Interest received

43

45

8,146,065

7,082,488

4

Other gains and losses

The analysis of the company's other gains and losses for the year is as follows:

2021
£

2020
£

Gain on disposal of property, plant and equipment

27,000

500

 

Pro Print Group Cartons Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 September 2021

5

Operating profit

Arrived at after charging/(crediting)

2021
£

2020
£

Depreciation expense

298,947

231,212

Operating lease expense - plant and machinery

44,592

41,848

Profit on disposal of property, plant and equipment

(27,000)

(500)

6

Interest payable and similar expenses

2021
£

2020
£

Foreign exchange gains

584

5,094

Other finance costs

57,584

52,489

58,168

57,583

7

Staff costs

The aggregate payroll costs (including director's remuneration) were as follows:

2021
£

2020
£

Wages and salaries

1,877,430

1,728,943

Social security costs

195,082

183,507

Pension costs, defined contribution scheme

35,589

49,057

Other employee expense

(15)

26

2,108,086

1,961,533

The average number of persons employed by the company (including the director) during the year, analysed by category was as follows:

2021
No.

2020
No.

Production

52

49

Administration and support

11

10

Sales, marketing and distribution

2

2

65

61

 

Pro Print Group Cartons Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 September 2021

8

Director's remuneration

The director's remuneration for the year was as follows:

2021
£

2020
£

Remuneration

303,200

318,474

Contributions paid to money purchase schemes

22,200

22,200

325,400

340,674

9

Taxation

Tax charged/(credited) in the income statement

2021
£

2020
£

Current taxation

UK corporation tax

101,621

99,092

UK corporation tax adjustment to prior periods

(106,082)

-

(4,461)

99,092

Deferred taxation

Arising from origination and reversal of timing differences

54,588

12,225

Tax expense in the income statement

50,127

111,317

 

Pro Print Group Cartons Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 September 2021

10

Tangible assets

Land and buildings
£

Motor vehicles
 £

Other tangible assets
£

Total
£

Cost or valuation

At 1 October 2020

200,468

5,400

2,971,720

3,177,588

Additions

114,130

-

385,357

499,487

Disposals

-

-

(71,225)

(71,225)

At 30 September 2021

314,598

5,400

3,285,852

3,605,850

Depreciation

At 1 October 2020

85,017

1,125

1,005,948

1,092,090

Charge for the year

33,971

1,350

263,626

298,947

Eliminated on disposal

-

-

(67,500)

(67,500)

At 30 September 2021

118,988

2,475

1,202,074

1,323,537

Carrying amount

At 30 September 2021

195,610

2,925

2,083,778

2,282,313

At 30 September 2020

115,451

4,275

1,965,772

2,085,498

Included within the net book value of land and buildings above is £195,610 (2020 - £115,451) in respect of long leasehold land and buildings.
 

 

Pro Print Group Cartons Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 September 2021

11

Investments

2021
£

2020
£

Investments in subsidiaries

1,034,757

-

Subsidiaries

£

Cost or valuation

Additions

1,034,757

Provision

Carrying amount

At 30 September 2021

1,034,757

During the year the company acquired 100% of the shares in Propertex Limited to become its ultimate parent company.

Details of undertakings

Details of the investments (including principal place of business of unincorporated entities) in which the company holds 20% or more of the nominal value of any class of share capital are as follows:

Undertaking

Registered office

Holding

Proportion of voting rights and shares held

     

2021

2020

Subsidiary undertakings

Propertex Limited

10 Cheyne Walk, Northampton, NN1 5PT

Ordinary

100%

0%

Subsidiary undertakings

Propertex Limited

The principal activity of Propertex Limited is property investment.

12

Stocks

2021
£

2020
£

Other inventories

549,411

308,257

 

Pro Print Group Cartons Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 September 2021

13

Debtors

Note

2021
£

2020
£

Trade debtors

 

1,397,911

1,212,826

Amounts owed by related parties

140,449

66,168

Other debtors

 

50,000

-

Prepayments

 

60,488

75,858

 

1,648,848

1,354,852

14

Cash and cash equivalents

2021
£

2020
£

Cash at bank

988,228

978,129

15

Creditors

Note

2021
£

2020
£

Due within one year

 

Loans and borrowings

19

334,053

279,093

Trade creditors

 

1,697,555

1,175,446

Amounts due to related parties

198,110

228,799

Social security and other taxes

 

364,257

415,025

Outstanding defined contribution pension costs

 

8,106

15,109

Other payables

 

9,691

2,388

Accruals

 

14,977

42,039

Income tax liability

9

101,621

99,092

 

2,728,370

2,256,991

Due after one year

 

Loans and borrowings

19

1,587,902

956,783

 

Pro Print Group Cartons Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 September 2021

16

Provisions for liabilities

Deferred tax
£

Total
£

At 1 October 2020

264,257

264,257

Additional provisions

54,589

54,589

At 30 September 2021

318,846

318,846

17

Pension and other schemes

Defined contribution pension scheme

The company operates a defined contribution pension scheme. The pension cost charge for the year represents contributions payable by the company to the scheme and amounted to £35,589 (2020 - £49,057).

Contributions totalling £8,106 (2020 - £15,109) were payable to the scheme at the end of the year and are included in creditors.

18

Share capital

Allotted, called up and fully paid shares

 

2021

2020

 

No.

£

No.

£

Ordinary shares of £1 each

700

700

700

700

Ordinary A shares of £1 each

7

7

7

7

 

707

707

707

707

 

Pro Print Group Cartons Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 September 2021

19

Loans and borrowings

2021
£

2020
£

Non-current loans and borrowings

Bank borrowings

731,250

-

Hire purchase contracts

856,652

956,783

1,587,902

956,783

2021
£

2020
£

Current loans and borrowings

Hire purchase contracts

334,053

279,093

20

Dividends

   

2021

 

2020

   

£

 

£

Interim dividend of £170 (2020 - £200) per ordinary share

 

120,000

 

141,429