Opalbond Limited - Period Ending 2022-10-31

Opalbond Limited - Period Ending 2022-10-31


Opalbond Limited 03765347 false 2021-11-01 2022-10-31 2022-10-31 The principal activity of the company is importers and distributors of ingredients and finished products to the pharmaceutical, human nutrition and personal care industries. Digita Accounts Production Advanced 6.30.9574.0 false true true true 03765347 2021-11-01 2022-10-31 03765347 2022-10-31 03765347 bus:OrdinaryShareClass1 2022-10-31 03765347 core:FinancialAssetsDesignatedFairValueThroughProfitOrLoss core:Non-currentFinancialInstruments 2022-10-31 03765347 core:CurrentFinancialInstruments 2022-10-31 03765347 core:CurrentFinancialInstruments core:WithinOneYear 2022-10-31 03765347 core:Non-currentFinancialInstruments 2022-10-31 03765347 core:Non-currentFinancialInstruments core:AfterOneYear 2022-10-31 03765347 core:BetweenTwoFiveYears 2022-10-31 03765347 core:MoreThanFiveYears 2022-10-31 03765347 core:WithinOneYear 2022-10-31 03765347 core:FurnitureFittingsToolsEquipment 2022-10-31 03765347 core:MotorVehicles 2022-10-31 03765347 core:AllSubsidiaries 2022-10-31 03765347 core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity 2022-10-31 03765347 bus:SmallEntities 2021-11-01 2022-10-31 03765347 bus:AuditExemptWithAccountantsReport 2021-11-01 2022-10-31 03765347 bus:FullAccounts 2021-11-01 2022-10-31 03765347 bus:SmallCompaniesRegimeForAccounts 2021-11-01 2022-10-31 03765347 bus:RegisteredOffice 2021-11-01 2022-10-31 03765347 bus:CompanySecretaryDirector2 2021-11-01 2022-10-31 03765347 bus:Director1 2021-11-01 2022-10-31 03765347 bus:OrdinaryShareClass1 2021-11-01 2022-10-31 03765347 bus:PrivateLimitedCompanyLtd 2021-11-01 2022-10-31 03765347 core:FurnitureFittingsToolsEquipment 2021-11-01 2022-10-31 03765347 core:MotorVehicles 2021-11-01 2022-10-31 03765347 core:OfficeEquipment 2021-11-01 2022-10-31 03765347 core:AllSubsidiaries 2021-11-01 2022-10-31 03765347 core:AllSubsidiaries core:SaleOrPurchaseGoods 2021-11-01 2022-10-31 03765347 core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity 2021-11-01 2022-10-31 03765347 core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity core:SaleOrPurchaseGoods 2021-11-01 2022-10-31 03765347 core:Subsidiary1 2021-11-01 2022-10-31 03765347 core:Subsidiary1 1 2021-11-01 2022-10-31 03765347 core:Subsidiary1 countries:EnglandWales 2021-11-01 2022-10-31 03765347 1 2021-11-01 2022-10-31 03765347 countries:EnglandWales 2021-11-01 2022-10-31 03765347 2021-10-31 03765347 core:CostValuation 2021-10-31 03765347 core:FurnitureFittingsToolsEquipment 2021-10-31 03765347 core:MotorVehicles 2021-10-31 03765347 core:AllSubsidiaries 2021-10-31 03765347 core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity 2021-10-31 03765347 2020-11-01 2021-10-31 03765347 2021-10-31 03765347 bus:OrdinaryShareClass1 2021-10-31 03765347 core:CurrentFinancialInstruments 2021-10-31 03765347 core:CurrentFinancialInstruments core:WithinOneYear 2021-10-31 03765347 core:Non-currentFinancialInstruments 2021-10-31 03765347 core:Non-currentFinancialInstruments core:AfterOneYear 2021-10-31 03765347 core:BetweenTwoFiveYears 2021-10-31 03765347 core:MoreThanFiveYears 2021-10-31 03765347 core:WithinOneYear 2021-10-31 03765347 core:FurnitureFittingsToolsEquipment 2021-10-31 03765347 core:MotorVehicles 2021-10-31 03765347 core:AllSubsidiaries 2021-10-31 03765347 core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity 2021-10-31 03765347 core:AllSubsidiaries core:SaleOrPurchaseGoods 2020-11-01 2021-10-31 03765347 core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity 2020-11-01 2021-10-31 03765347 core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity core:SaleOrPurchaseGoods 2020-11-01 2021-10-31 03765347 core:Subsidiary1 1 2020-11-01 2021-10-31 03765347 2020-10-31 03765347 core:AllSubsidiaries 2020-10-31 03765347 core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity 2020-10-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 03765347

Opalbond Limited

Unaudited Filleted Financial Statements

for the Year Ended 31 October 2022

 

Opalbond Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 13

 

Opalbond Limited

Company Information

Directors

A D McNish

D L McNish

Company secretary

D L McNish

Registered office

10c Aspen House
Vantage Park
Washingley Road
Huntingdon
Cambridgeshire
PE29 6SR

 

Opalbond Limited

(Registration number: 03765347)
Balance Sheet as at 31 October 2022

Note

2022
£

2021
£

Fixed assets

 

Tangible assets

4

131,461

28,758

Investments

5

100

100

Other financial assets

6

-

562,678

 

131,561

591,536

Current assets

 

Stocks

7

116,504

225,556

Debtors

8

696,243

459,359

Cash at bank and in hand

 

1,800,616

1,604,379

 

2,613,363

2,289,294

Creditors: Amounts falling due within one year

9

(383,043)

(277,294)

Net current assets

 

2,230,320

2,012,000

Total assets less current liabilities

 

2,361,881

2,603,536

Creditors: Amounts falling due after more than one year

9

(20,787)

-

Provisions for liabilities

(32,862)

(1,900)

Net assets

 

2,308,232

2,601,636

Capital and reserves

 

Called up share capital

10

1,000

1,000

Retained earnings

2,307,232

2,600,636

Shareholders' funds

 

2,308,232

2,601,636

For the financial year ending 31 October 2022 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

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

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

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

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime. As permitted by section 444 (5A) of the Companies Act 2006, the directors have not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the Board on 23 May 2023 and signed on its behalf by:
 

 

Opalbond Limited

(Registration number: 03765347)
Balance Sheet as at 31 October 2022

.........................................
A D McNish
Director

 

Opalbond Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 October 2022

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:
10c Aspen House
Vantage Park
Washingley Road
Huntingdon
Cambridgeshire
PE29 6SR

These financial statements were authorised for issue by the Board on 23 May 2023.

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

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

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

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.

Exemption from preparing group accounts

The company has taken advantage of the exemption in section 398 of the Companies Act 2006 from the requirement to prepare consolidated financial statements, on the grounds that it is a small sized group.

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.

 

Opalbond Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 October 2022

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.

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

Fixtures and fittings

10% on cost

Office equipment

15% to 25% on cost

Motor Vehicles

25% on cost

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.

 

Opalbond Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 October 2022

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.

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

 

Opalbond Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 October 2022

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

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

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

Leases

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

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.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 8 (2021 - 8).

 

Opalbond Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 October 2022

4

Tangible assets

Furniture, fittings and equipment
 £

Motor vehicles
 £

Total
£

Cost or valuation

At 1 November 2021

54,361

22,493

76,854

Additions

4,524

131,524

136,048

Disposals

-

(22,493)

(22,493)

At 31 October 2022

58,885

131,524

190,409

Depreciation

At 1 November 2021

46,038

2,058

48,096

Charge for the year

4,142

11,408

15,550

Eliminated on disposal

-

(4,698)

(4,698)

At 31 October 2022

50,180

8,768

58,948

Carrying amount

At 31 October 2022

8,705

122,756

131,461

At 31 October 2021

8,323

20,435

28,758

5

Investments

2022
£

2021
£

Investments in subsidiaries

100

100

Subsidiaries

£

Cost or valuation

At 1 November 2021

100

Provision

Carrying amount

At 31 October 2022

100

At 31 October 2021

100

 

Opalbond Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 October 2022

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

     

2022

2021

Subsidiary undertakings

Opalbond Nutrition Limited

10c Aspen House, Washingley Road, Huntingdon PE29 6SR

England and Wales

Ordinary

100%

100%

Subsidiary undertakings

Opalbond Nutrition Limited

The principal activity of Opalbond Nutrition Limited is distribution..

6

Other financial assets (current and non-current)

Financial assets at fair value through profit and loss
£

Total
£

Non-current financial assets

Cost or valuation

At 1 November 2021

562,678

562,678

Fair value adjustments

11,916

11,916

Disposals

(574,594)

(574,594)

At 31 October 2022

-

-

Impairment

Carrying amount

At 31 October 2022

-

-

7

Stocks

2022
£

2021
£

Other inventories

116,504

225,556

The carrying amount of stocks pledged as security for liabilities amounted to £116,504 (2021 - £Nil).

 

Opalbond Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 October 2022

8

Debtors

Current

2022
£

2021
£

Trade debtors

652,486

410,961

Prepayments

27,654

33,696

Other debtors

16,103

14,702

 

696,243

459,359

The carrying amount of trade debtors pledged as security for liabilities amounted to £696,243 (2021 - £Nil).

9

Creditors

Creditors: amounts falling due within one year

Note

2022
£

2021
£

Due within one year

 

Loans and borrowings

11

31,200

-

Trade creditors

 

168,110

124,733

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

13

87

100

Taxation and social security

 

155,351

106,874

Accruals and deferred income

 

26,604

43,658

Other creditors

 

1,691

1,929

 

383,043

277,294

Creditors include bank loans and overdrafts and net obligations under finance lease and hire purchase contracts which are secured of £31,200 (2021 - £nil).

Creditors: amounts falling due after more than one year

Note

2022
£

2021
£

Due after one year

 

Loans and borrowings

11

20,787

-

Creditors include bank loans and overdrafts and net obligations under finance lease and hire purchase contracts which are secured of £20,787 (2021 - £nil).

10

Share capital

Allotted, called up and fully paid shares

 

Opalbond Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 October 2022

 

2022

2021

 

No.

£

No.

£

Ordinary of £1 each

1,000

1,000

1,000

1,000

         

11

Loans and borrowings

2022
£

2021
£

Non-current loans and borrowings

Bank borrowings

20,787

-

2022
£

2021
£

Current loans and borrowings

Bank borrowings

31,200

-

12

Obligations under leases and hire purchase contracts

Operating leases

The total of future minimum lease payments is as follows:

2022
£

2021
£

Not later than one year

26,895

30,619

Later than one year and not later than five years

72,649

80,149

Later than five years

58,500

75,000

158,044

185,768

The amount of non-cancellable operating lease payments recognised as an expense during the year was £31,074 (2021 - £31,084).

13

Related party transactions

Summary of transactions with entities with joint control or significant interest

Entities with joint control or significant influence.
 The company sold products to a company with joint control or significant influence.
 The transactions were on normal commercial terms.
 

Summary of transactions with subsidiaries

Subsidiary companies.
 The company sells products to a subsidiary.
 

 

Opalbond Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 October 2022

Loans to related parties

2022

Entities with joint control or significant influence
£

Total
£

At start of period

135,508

135,508

Repaid

(3,431)

(3,431)

Impairment

(132,077)

(132,077)

At end of period

-

-

2021

Entities with joint control or significant influence
£

Total
£

At start of period

148,313

148,313

Repaid

(12,805)

(12,805)

At end of period

135,508

135,508

Provision for doubtful debts

135,508

135,508

Terms of loans to related parties

The loan originally carried interest at 6% although the rate was reduced in stagesr to 0% in view of difficult trading conditions. The loan was repayable on demand.
 The amounts advanced to the subsidiary are interest-free and repayable on demand.
 

Loans from related parties

2022

Subsidiary
£

Total
£

At start of period

100

100

Repaid

(13)

(13)

At end of period

87

87

2021

Subsidiary
£

Total
£

At start of period

100

100

At end of period

100

100

 

Opalbond Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 October 2022

Income and receivables from related parties

2022

Entities with joint control or significant influence
£

Subsidiary
£

Sale of goods

-

3,511,260

Amounts receivable from related party

34,202

652,034

Provision for doubtful debts

34,202

-

2021

Entities with joint control or significant influence
£

Subsidiary
£

Sale of goods

2,659

3,435,755

Amounts receivable from related party

34,202

398,250

Provision for doubtful debts

34,202

-

14

Parent and ultimate parent undertaking

The ultimate controlling party is A D McNish.