COX_WOKINGHAM_PLASTICS_LI - Accounts


Company registration number 02959737 (England and Wales)
COX WOKINGHAM PLASTICS LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022
PAGES FOR FILING WITH REGISTRAR
COX WOKINGHAM PLASTICS LIMITED
CONTENTS
PAGE
Balance sheet
1
Notes to the financial statements
2 - 9
COX WOKINGHAM PLASTICS LIMITED
BALANCE SHEET
AS AT 31 DECEMBER 2022
31 December 2022
- 1 -
2022
2021
Notes
£
£
£
£
FIXED ASSETS
Intangible assets
5
2,046
4,246
Tangible assets
6
787,737
989,650
789,783
993,896
CURRENT ASSETS
Stocks
482,780
337,485
Debtors
7
640,091
906,531
Cash at bank and in hand
643,620
278,281
1,766,491
1,522,297
CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
8
(668,738)
(509,061)
Net current assets
1,097,753
1,013,236
TOTAL ASSETS LESS CURRENT LIABILITIES
1,887,536
2,007,132
CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
9
(151,219)
(237,905)
PROVISIONS FOR LIABILITIES
(125,700)
(159,600)
NET ASSETS
1,610,617
1,609,627
CAPITAL AND RESERVES
Called up share capital
10
20,200
20,200
Revaluation reserve
11
8,910
36,824
Capital redemption reserve
800
800
Profit and loss reserves
12
1,580,707
1,551,803
TOTAL EQUITY
1,610,617
1,609,627

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The financial statements were approved by the board of directors and authorised for issue on 23 March 2023 and are signed on its behalf by:
Mr R G Tompsett
DIRECTOR
COMPANY REGISTRATION NO. 02959737
COX WOKINGHAM PLASTICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022
- 2 -
1
ACCOUNTING POLICIES
COMPANY INFORMATION

Cox Wokingham Plastics Limited is a limited company domiciled and incorporated in England and Wales. The registered office is 19 Highfield Road, Edgbaston, Birmingham, B15 3BH.

 

The company's principal place of business is Fishponds Road, Wokingham, West Berkshire, RG41 2QH.

1.1
ACCOUNTING CONVENTION

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention, [modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value]. The principal accounting policies adopted are set out below.

1.2
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.

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

1.3
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:

Website development
25% on cost
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.

COX WOKINGHAM PLASTICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
ACCOUNTING POLICIES
(Continued)
- 3 -

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:

Leasehold improvements
Over period of lease
Plant and machinery
10% on cost
Fixtures and fittings
20% on cost
Motor vehicles
25% on cost

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.5
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.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

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. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.7
CASH AND CASH EQUIVALENTS

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.

COX WOKINGHAM PLASTICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
ACCOUNTING POLICIES
(Continued)
- 4 -
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. Financial assets classified as receivable within one year are not amortised.

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. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

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.

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.

1.10
DERIVATIVES

Derivatives are initially recognised at fair value at the date a derivative contract is entered into and are subsequently remeasured to fair value at each reporting end date. The resulting gain or loss is recognised in profit or loss immediately unless the derivative is designated and effective as a hedging instrument, in which event the timing of the recognition in profit or loss depends on the nature of the hedge relationship.

 

A derivative with a positive fair value is recognised as a financial asset, whereas a derivative with a negative fair value is recognised as a financial liability.

1.11
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.

COX WOKINGHAM PLASTICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
ACCOUNTING POLICIES
(Continued)
- 5 -
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.

1.12
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.

1.13
RETIREMENT BENEFITS

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

1.14
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.

1.15
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.

1.16
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 in the period are included in profit or loss.

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.

COX WOKINGHAM PLASTICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 6 -
3
EMPLOYEES

The average monthly number of persons (including directors) employed by the company during the year was 21 (2021 - 22).

2022
2021
Number
Number
Total
21
22
4
DIRECTORS' REMUNERATION
2022
2021
£
£
Remuneration paid to directors
53,608
-
0
5
INTANGIBLE FIXED ASSETS
Website development
£
COST
At 1 January 2022 and 31 December 2022
11,000
AMORTISATION AND IMPAIRMENT
At 1 January 2022
6,754
Amortisation charged for the year
2,200
At 31 December 2022
8,954
CARRYING AMOUNT
At 31 December 2022
2,046
At 31 December 2021
4,246
COX WOKINGHAM PLASTICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 7 -
6
TANGIBLE FIXED ASSETS
Leasehold improvements
Plant and machinery
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
£
COST
At 1 January 2022
44,492
2,341,906
115,099
26,500
2,527,997
Additions
1,700
62,406
1,725
-
0
65,831
Disposals
-
0
(27,076)
(510)
-
0
(27,586)
At 31 December 2022
46,192
2,377,236
116,314
26,500
2,566,242
DEPRECIATION AND IMPAIRMENT
At 1 January 2022
44,019
1,372,322
104,339
17,667
1,538,347
Depreciation charged in the year
473
251,698
6,740
8,833
267,744
Eliminated in respect of disposals
-
0
(27,076)
(510)
-
0
(27,586)
At 31 December 2022
44,492
1,596,944
110,569
26,500
1,778,505
CARRYING AMOUNT
At 31 December 2022
1,700
780,292
5,745
-
0
787,737
At 31 December 2021
474
969,582
10,760
8,834
989,650

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 £62,289 (2021 - £111,289) for the year.

2022
2021
£
£
Plant and machinery
385,410
447,700
385,410
447,700

Assets held under hire purchase agreements are secured on the assets to which they relate.

7
DEBTORS
2022
2021
AMOUNTS FALLING DUE WITHIN ONE YEAR:
£
£
Trade debtors
367,934
376,393
Amounts owed by group undertakings
-
0
300,047
Other debtors
76,284
77,377
Prepayments and accrued income
195,873
152,714
640,091
906,531

Other debtors include an amount of £76,284 (2021: £70,595) in respect of factored debts, which are specifically secured against the trade debtors of the company.

COX WOKINGHAM PLASTICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 8 -
8
CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2022
2021
Notes
£
£
Loans and overdrafts
10,497
-
0
Hire purchase obligations
80,615
92,113
Trade creditors
365,676
277,880
Corporation tax
64,923
-
0
Other taxation and social security
80,267
49,298
Other creditors
3,430
5,588
Accruals and deferred income
63,330
84,182
668,738
509,061
9
CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
2022
2021
Notes
£
£
Hire purchase obligations
151,219
237,905

Hire purchase liabilities are secured by a fixed and floating charges over the assets to which they relate.

 

Santander UK plc hold a debenture including a fixed charge over all present and future freehold and leasehold property. First fixed charge over patents, patent applications, trade marks, design rights, copyrights and all other intellectual property, both present and future, and first floating charge over all the property and undertaking both present and future dated 9 March 2017.

 

Santander UK plc hold a chattel mortgage which includes a fixed charge and negative pledge dated 28 November 2019.

10
CALLED UP SHARE CAPITAL
2022
2021
2022
2021
ORDINARY SHARE CAPITAL
Number
Number
£
£
ISSUED AND FULLY PAID
Ordinary of £1 each
20,200
20,200
20,200
20,200
11
REVALUATION RESERVE
2022
2021
£
£
At the beginning of the year
36,824
76,264
Excess depreciation on revalued assets
(27,914)
(39,440)
At the end of the year
8,910
36,824
COX WOKINGHAM PLASTICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 9 -
12
PROFIT AND LOSS RESERVES
2022
2021
£
£
At the beginning of the year
1,551,803
1,223,601
Profit for the year
576,990
713,762
Dividends
(576,000)
(425,000)
Excess depreciation on revalued assets
27,914
39,440
At the end of the year
1,580,707
1,551,803
13
AUDIT REPORT INFORMATION

As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006:

The auditor's report was unqualified.

Senior Statutory Auditor:
Neal Aston ACA ACCA
Statutory Auditor:
JW Hinks LLP
14
OPERATING LEASE COMMITMENTS

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

2022
2021
£
£
1,079,501
1,309,340
15
RELATED PARTY TRANSACTIONS

The company has taken advantage of exemption of Section 33 of FRS 102 Related Party Disclosures, not to disclose related party transactions with wholly owned subsidiaries within the group.

16
PARENT COMPANY

The parent company and ultimate controlling party is Alycidon Capital Limited, a company registered in England and Wales.

2022-12-312022-01-01false23 March 2023CCH SoftwareCCH Accounts Production 2022.300No description of principal activityThis audit opinion is unqualifiedMr R G TompsettMr N M BarryMr I Carstairs029597372022-01-012022-12-31029597372022-12-3102959737core:OtherResidualIntangibleAssets2022-12-3102959737core:OtherResidualIntangibleAssets2021-12-3102959737core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2022-12-3102959737core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2021-12-31029597372021-12-3102959737core:LeaseholdImprovements2022-12-3102959737core:PlantMachinery2022-12-3102959737core:FurnitureFittings2022-12-3102959737core:MotorVehicles2022-12-3102959737core:LeaseholdImprovements2021-12-3102959737core:PlantMachinery2021-12-3102959737core:FurnitureFittings2021-12-3102959737core:MotorVehicles2021-12-3102959737core:Non-currentFinancialInstruments2022-12-3102959737core:Non-currentFinancialInstruments2021-12-3102959737core:CurrentFinancialInstrumentscore:WithinOneYear2022-12-3102959737core:CurrentFinancialInstrumentscore:WithinOneYear2021-12-3102959737core:CurrentFinancialInstruments2022-12-3102959737core:CurrentFinancialInstruments2021-12-3102959737core:ShareCapital2022-12-3102959737core:ShareCapital2021-12-3102959737core:RevaluationReserve2022-12-3102959737core:RevaluationReserve2021-12-3102959737core:CapitalRedemptionReserve2022-12-3102959737core:CapitalRedemptionReserve2021-12-3102959737core:RetainedEarningsAccumulatedLosses2022-12-3102959737core:RetainedEarningsAccumulatedLosses2021-12-3102959737core:RevaluationReserve2021-12-3102959737core:RevaluationReserve2020-12-3102959737core:RetainedEarningsAccumulatedLossescore:RestatedAmount2021-12-3102959737core:RetainedEarningsAccumulatedLossescore:RestatedAmount2020-12-3102959737bus:Director12022-01-012022-12-3102959737core:IntangibleAssetsOtherThanGoodwill2022-01-012022-12-3102959737core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2022-01-012022-12-3102959737core:LeaseholdImprovements2022-01-012022-12-3102959737core:PlantMachinery2022-01-012022-12-3102959737core:FurnitureFittings2022-01-012022-12-3102959737core:MotorVehicles2022-01-012022-12-31029597372021-01-012021-12-3102959737core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2021-12-3102959737core:LeaseholdImprovements2021-12-3102959737core:PlantMachinery2021-12-3102959737core:FurnitureFittings2021-12-3102959737core:MotorVehicles2021-12-31029597372021-12-3102959737core:RevaluationReserve2022-01-012022-12-3102959737core:RevaluationReserve2021-01-012021-12-3102959737core:RetainedEarningsAccumulatedLosses2022-01-012022-12-3102959737core:OtherReservesSubtotal2021-01-012021-12-3102959737bus:PrivateLimitedCompanyLtd2022-01-012022-12-3102959737bus:SmallCompaniesRegimeForAccounts2022-01-012022-12-3102959737bus:FRS1022022-01-012022-12-3102959737bus:Audited2022-01-012022-12-3102959737bus:Director22022-01-012022-12-3102959737bus:Director32022-01-012022-12-3102959737bus:FullAccounts2022-01-012022-12-31xbrli:purexbrli:sharesiso4217:GBP