BERTSCHI_U._K._LIMITED - Accounts


Company registration number 02408671 (England and Wales)
BERTSCHI U. K. LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022
BERTSCHI U. K. LIMITED
COMPANY INFORMATION
Directors
Hr H J Bertschi
Fr B Berner
Mr N Brown
Secretary
Fr B Berner
Company number
02408671
Registered office
Middlesbrough Road East
South Bank
Middlesbrough
Cleveland
TS6 6TZ
Auditor
Davies Tracey
Swan House
Westpoint Road
Teesdale Business Park
Stockton on Tees
TS17 6BP
BERTSCHI U. K. LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2 - 3
Independent auditor's report
4 - 6
Statement of comprehensive income
7
Balance sheet
8
Statement of changes in equity
9
Statement of cash flows
10
Notes to the financial statements
11 - 22
BERTSCHI U. K. LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2022
- 1 -

The directors present the strategic report for the year ended 31 December 2022.

Fair review of the business

The company suffered rising fuel costs and AdBlue costs throughout the year, whilst the abolition of rebated (red) diesel from 1 April 2022 affected fuel costs for plant and machinery considerably. Warehouse turnover increased substantially due to unprecedented high volumes of imported materials.

 

Turnover from haulage and transport increased by approximately £938,000 and that from warehousing increased by approximately £1,896,000 to £8,341,969 and £9,093,447.

 

Overall, the company generated an operating profit for the year of £1,706,190 compared with £1,176,096 in 2021 and a pre-tax profit of £1,436,269 compared with £914,962 in 2021.

 

Working capital at 31 December 2021 has increased by approximately £1,120,000 compared with 2021. Net assets at 31 December 2022 stand at £5,963,995.

Principal risks and uncertainties

The board aims to minimised financial risk at all times.

 

The financial risks faced by the company are mitigated as the majority of the haulage and transport operations are carried out on behalf of the parent company. Furthermore, financing is provided by the parent company and other group companies at low interest rates. Policies and procedures exist to ensure that appropriate credit limits are set and debts monitored in respect of third party customers. Credit references are obtained for new customers where considered appropriate.

By order of the board

Fr B Berner
Secretary
31 March 2023
BERTSCHI U. K. LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2022
- 2 -

The directors present their annual report and financial statements for the year ended 31 December 2022.

Principal activities

The principal activities of the company continued to be that of warehousing and haulage contractors.

Results and dividends

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

No ordinary dividends were paid. The directors do not recommend payment of a final dividend.

Directors

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

Hr H J Bertschi
Fr B Berner
Mr N Brown
Future developments

No significant developments are planned for 2023. 10 trucks are on order to replace an ageing fleet and possible options for increasing warehouse capacity are under consideration.

Statement of directors' responsibilities

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.

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.

BERTSCHI U. K. LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 3 -
By order of the board
Fr B Berner
Secretary
31 March 2023
BERTSCHI U. K. LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF BERTSCHI U. K. LIMITED
- 4 -
Opinion

We have audited the financial statements of Bertschi U. K. Limited (the 'company') for the year ended 31 December 2022 which comprise 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 Financial Reporting Standard 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 2022 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.

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.

BERTSCHI U. K. LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF BERTSCHI U. K. LIMITED
- 5 -
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 or the directors' report.

 

We have nothing to report in respect of the following matters in relation to which 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 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.

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud, is the extent to which an audit conducted under ISAs (UK) is capable of detecting irregularity, including fraud. Our procedures include:

 

  • obtaining an understanding of the legal and regulatory frameworks applicable to the company, such as the Companies Act 2006;

  • obtaining an understanding of how the company complies with the applicable legal and regulatory frameworks;

  • assessing the susceptibility of the company's financial statements to material misstatement, including how fraud might occur, with audit procedures including reviewing internal controls, testing supporting documentation, enquiring of company management and obtaining written confirmation.

 

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 is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation. We are not responsible for preventing fraud or non-compliance with laws and regulations and cannot be expected to detect all fraud and non-compliance with laws and regulations.

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.

BERTSCHI U. K. LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF BERTSCHI U. K. LIMITED
- 6 -

Use of our report

This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.

Christopher Neasham (Senior Statutory Auditor)
for and on behalf of Davies Tracey
Chartered Accountants and Statutory Auditors
Swan House
Westpoint Road
Teesdale Business Park
Stockton on Tees
TS17 6BP
11 April 2023
BERTSCHI U. K. LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2022
- 7 -
2022
2021
Notes
£
£
Turnover
2
17,435,416
14,601,763
Cost of sales
(6,876,424)
(5,562,199)
Gross profit
10,558,992
9,039,564
Administrative expenses
(9,015,130)
(7,914,364)
Other operating income
162,328
50,896
Operating profit
3
1,706,190
1,176,096
Interest receivable and similar income
6
3,730
142
Interest payable and similar expenses
7
(273,651)
(261,276)
Profit before taxation
1,436,269
914,962
Tax on profit
8
(321,552)
(203,955)
Profit for the financial year
1,114,717
711,007

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

BERTSCHI U. K. LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2022
31 December 2022
- 8 -
2022
2021
Notes
£
£
£
£
Fixed assets
Tangible assets
9
12,795,435
12,563,926
Current assets
Stocks
10
94,580
63,797
Debtors
11
3,485,505
2,066,773
Cash at bank and in hand
2,500,420
2,569,874
6,080,505
4,700,444
Creditors: amounts falling due within one year
12
(1,825,494)
(1,561,819)
Net current assets
4,255,011
3,138,625
Total assets less current liabilities
17,050,446
15,702,551
Creditors: amounts falling due after more than one year
13
(10,796,104)
(10,796,104)
Provisions for liabilities
Deferred tax liability
14
290,347
57,169
(290,347)
(57,169)
Net assets
5,963,995
4,849,278
Capital and reserves
Called up share capital
15
300,000
300,000
Profit and loss reserves
16
5,663,995
4,549,278
Total equity
5,963,995
4,849,278
The financial statements were approved by the board of directors and authorised for issue on 31 March 2003 and are signed on its behalf by:
Hr H J Bertschi
Director
Company Registration No. 02408671
BERTSCHI U. K. LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2022
- 9 -
Share capital
Profit and loss reserves
Total
£
£
£
Balance at 1 January 2021
300,000
3,838,271
4,138,271
Year ended 31 December 2021:
Profit and total comprehensive income for the year
-
711,007
711,007
Balance at 31 December 2021
300,000
4,549,278
4,849,278
Year ended 31 December 2022:
Profit and total comprehensive income for the year
-
1,114,717
1,114,717
Balance at 31 December 2022
300,000
5,663,995
5,963,995
BERTSCHI U. K. LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2022
- 10 -
2022
2021
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
21
1,438,345
2,280,249
Income taxes paid
(77,522)
(213,104)
Net cash inflow from operating activities
1,360,823
2,067,145
Investing activities
Purchase of tangible fixed assets
(1,179,845)
(3,340,654)
Proceeds on disposal of tangible fixed assets
7,115
15,981
Interest received
3,730
142
Net cash used in investing activities
(1,169,000)
(3,324,531)
Financing activities
Proceeds from borrowings
-
0
2,450,000
Loan interest paid
(261,276)
(169,704)
Net cash (used in)/generated from financing activities
(261,276)
2,280,296
Net (decrease)/increase in cash and cash equivalents
(69,453)
1,022,910
Cash and cash equivalents at beginning of year
2,569,874
1,546,963
Cash and cash equivalents at end of year
2,500,421
2,569,873
BERTSCHI U. K. LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022
- 11 -
1
Accounting policies
Company information

Bertschi U. K. Limited is a private company limited by shares incorporated in England and Wales. The registered office is Middlesbrough Road East, South Bank, Middlesbrough, Cleveland, TS6 6TZ.

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 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. The principal accounting policies adopted are set out below.

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.

 

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.

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:

Freehold land and buildings
2% on cost
Plant and equipment
10%, 5% and 2% on cost
Equipment
20% on cost
Motor vehicles
25% on cost

Freehold land and assets in the course of construction are not depreciated.

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
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.

BERTSCHI U. K. LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 12 -

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.

1.6
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.

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.

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.

BERTSCHI U. K. LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 13 -
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.

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.

Derecognition of financial liabilities

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

1.7
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.

1.8
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.

BERTSCHI U. K. LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 14 -
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.

1.9
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.

1.10
Retirement benefits

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

1.11
Leases

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

1.12
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.

 

Government grants relating to turnover are recognised as income over the periods when the related costs are incurred. Grants relating to an asset are recognised in income systematically over the asset's expected useful life. If part of such a grant is deferred it is recognised as deferred income rather than being deducted from the asset's carrying amount.

1.13
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.

BERTSCHI U. K. LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 15 -
2
Turnover and other revenue
2022
2021
£
£
Turnover analysed by class of business
Haulage and Transport
8,341,969
7,403,947
Warehousing
9,093,447
7,197,816
17,435,416
14,601,763
2022
2021
£
£
Other revenue
Interest income
3,730
142
Grants received
1,150
6,637
3
Operating profit
2022
2021
Operating profit for the year is stated after charging/(crediting):
£
£
Exchange (gains)/losses
(11,456)
33,604
Government grants
(1,150)
(6,637)
Fees payable to the company's auditor for the audit of the company's financial statements
8,066
3,925
Depreciation of owned tangible fixed assets
948,336
1,005,814
Profit on disposal of tangible fixed assets
(7,115)
(15,981)
Operating lease charges
130,740
215,087
4
Employees

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

2022
2021
Number
Number
Number of directors
3
3
Number of distrbution staff
129
131
Number of administrative
9
11
Total
141
145
BERTSCHI U. K. LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
4
Employees
(Continued)
- 16 -

Their aggregate remuneration comprised:

2022
2021
£
£
Wages and salaries
5,418,886
4,779,353
Social security costs
620,864
500,311
Pension costs
145,023
132,630
6,184,773
5,412,294
5
Directors' remuneration
2022
2021
£
£
Remuneration for qualifying services
164,868
59,423
Company pension contributions to defined contribution schemes
2,801
1,738
167,669
61,161

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 1 (2021 - 1).

6
Interest receivable and similar income
2022
2021
£
£
Interest income
Other interest income
3,730
142
7
Interest payable and similar expenses
2022
2021
£
£
Interest on financial liabilities measured at amortised cost:
Interest payable to group undertakings
273,651
261,273
Other finance costs:
Other interest
-
0
3
273,651
261,276
8
Taxation
2022
2021
£
£
Current tax
UK corporation tax on profits for the current period
88,374
143,530
BERTSCHI U. K. LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
8
Taxation
2022
2021
£
£
(Continued)
- 17 -
Deferred tax
Origination and reversal of timing differences
233,178
60,425
Total tax charge
321,552
203,955

The actual charge 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:

2022
2021
£
£
Profit before taxation
1,436,269
914,962
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2021: 19.00%)
272,891
173,843
Tax effect of expenses that are not deductible in determining taxable profit
53,090
54,112
Permanent capital allowances in excess of depreciation
(67,541)
(24,000)
Deferred tax adjustments in respect of prior years
(6,571)
-
0
Effect of change of tax rate on deferred tax provision
69,683
-
0
Taxation charge for the year
321,552
203,955
BERTSCHI U. K. LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 18 -
9
Tangible fixed assets
Freehold land and buildings
Plant and equipment
Equipment
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 January 2022
8,158,913
9,815,635
210,398
9,942,299
28,127,245
Additions
-
0
270,432
181,996
727,417
1,179,845
Disposals
-
0
-
0
-
0
(389,852)
(389,852)
At 31 December 2022
8,158,913
10,086,067
392,394
10,279,864
28,917,238
Depreciation and impairment
At 1 January 2022
1,095,306
4,961,585
127,206
9,379,222
15,563,319
Depreciation charged in the year
151,373
433,092
38,704
325,167
948,336
Eliminated in respect of disposals
-
0
-
0
-
0
(389,852)
(389,852)
At 31 December 2022
1,246,679
5,394,677
165,910
9,314,537
16,121,803
Carrying amount
At 31 December 2022
6,912,234
4,691,390
226,484
965,327
12,795,435
At 31 December 2021
7,063,607
4,854,050
83,192
563,077
12,563,926
10
Stocks
2022
2021
£
£
Raw materials and consumables
94,580
63,797
11
Debtors
2022
2021
Amounts falling due within one year:
£
£
Trade debtors
2,081,254
912,855
Amounts owed by group undertakings
750,976
796,373
Other debtors
357,239
165,290
Prepayments and accrued income
296,036
192,255
3,485,505
2,066,773
BERTSCHI U. K. LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 19 -
12
Creditors: amounts falling due within one year
2022
2021
£
£
Trade creditors
764,577
538,629
Amounts owed to group undertakings
311,544
290,957
Corporation tax
85,898
75,046
Other taxation and social security
226,423
207,247
Other creditors
354,480
354,485
Accruals and deferred income
82,573
95,455
1,825,495
1,561,819
13
Creditors: amounts falling due after more than one year
2022
2021
Notes
£
£
Amounts owed to group undertakings
10,796,104
10,796,104
14
Deferred taxation

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

Liabilities
Liabilities
2022
2021
Balances:
£
£
Accelerated capital allowances
294,009
59,761
Other timing differences
(3,662)
(2,592)
290,347
57,169
2022
Movements in the year:
£
Liability at 1 January 2022
57,169
Charge to profit or loss
233,178
Liability at 31 December 2022
290,347
15
Share capital
2022
2021
2022
2021
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of £1 each
300,000
300,000
300,000
300,000
BERTSCHI U. K. LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 20 -
16
Profit and loss reserves
2022
2021
£
£
At the beginning of the year
4,549,279
3,838,271
Profit for the year
1,114,717
711,007
At the end of the year
5,663,995
4,549,278
17
Financial commitments, guarantees and contingent liabilities

Counter indemnities amounting to £312,000 (2020 - £312,000) have been given to the company's bankers in connection with duty deferment arrangements made with H M Revenue & Customs.

18
Operating lease commitments
Lessee

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:

2022
2021
£
£
Within one year
70,701
-
0
19
Related party transactions
Remuneration of key management personnel

The remuneration of key management personnel is as follows.

2022
2021
£
£
Aggregate compensation
379,223
170,230
Transactions with related parties

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

Sales
Sales
Purchases
Purchases
2022
2021
2022
2021
£
£
£
£
Entities with control, joint control or significant influence over the company
(7,537,125)
(7,236,178)
664,620
379,753
Other related parties
(76,419)
(7,616)
-
475
BERTSCHI U. K. LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
19
Related party transactions
(Continued)
- 21 -
Interest payable
Other recharges
2022
2021
2022
2021
£
£
£
£
Entities with control, joint control or significant influence over the company
273,651
261,273
(58,535)
(53,977)
2022
2021
Amounts due to related parties
£
£
Entities with control, joint control or significant influence over the company
(311,544)
(290,957)
Entities with control, joint control or significant influence over the company - loans
(10,796,104)
(10,796,104)

The following amounts were outstanding at the reporting end date:

2022
2021
Amounts due from related parties
£
£
Entities with control, joint control or significant influence over the company
714,903
795,034
Other related parties
36,073
1,339
20
Ultimate controlling party

The ultimate parent company is Bertschi Holding AG, a company incorporated in Switzerland which prepares group accounts. Bertschi Holding AG is controlled by Hr H J Bertschi and his family.

BERTSCHI U. K. LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 22 -
21
Cash generated from operations
2022
2021
£
£
Profit for the year after tax
1,114,717
711,007
Adjustments for:
Taxation charged
321,552
203,955
Finance costs
273,651
261,276
Investment income
(3,730)
(142)
Gain on disposal of tangible fixed assets
(7,115)
(15,981)
Depreciation and impairment of tangible fixed assets
948,336
1,005,814
Movements in working capital:
(Increase)/decrease in stocks
(30,783)
122,140
(Increase)/decrease in debtors
(1,418,732)
341,922
Increase/(decrease) in creditors
240,449
(349,742)
Cash generated from operations
1,438,345
2,280,249
22
Analysis of changes in net debt
1 January 2022
Cash flows
31 December 2022
£
£
£
Cash at bank and in hand
2,569,874
(69,454)
2,500,420
Borrowings excluding overdrafts
(10,796,104)
-
(10,796,104)
(8,226,230)
(69,454)
(8,295,684)
2022-12-312022-01-01falseCCH SoftwareCCH Accounts Production 2023.100Hr H J BertschiMr N BrownMr N BrownFr B Berner024086712022-01-012022-12-3102408671bus:Director12022-01-012022-12-3102408671bus:CompanySecretaryDirector12022-01-012022-12-3102408671bus:Director22022-01-012022-12-3102408671bus:Director32022-01-012022-12-3102408671bus:CompanySecretary12022-01-012022-12-3102408671bus:RegisteredOffice2022-01-012022-12-31024086712022-12-31024086712021-01-012021-12-3102408671core:ContinuingOperations2022-01-012022-12-3102408671core:RetainedEarningsAccumulatedLosses2021-01-012021-12-3102408671core:RetainedEarningsAccumulatedLosses2022-01-012022-12-31024086712021-12-3102408671core:LandBuildingscore:OwnedOrFreeholdAssets2022-12-3102408671core:PlantMachinery2022-12-3102408671core:ComputerEquipment2022-12-3102408671core:MotorVehicles2022-12-3102408671core:LandBuildingscore:OwnedOrFreeholdAssets2021-12-3102408671core:PlantMachinery2021-12-3102408671core:ComputerEquipment2021-12-3102408671core:MotorVehicles2021-12-3102408671core:CurrentFinancialInstrumentscore:WithinOneYear2022-12-3102408671core:CurrentFinancialInstrumentscore:WithinOneYear2021-12-3102408671core:Non-currentFinancialInstrumentscore:AfterOneYear2022-12-3102408671core:Non-currentFinancialInstrumentscore:AfterOneYear2021-12-3102408671core:CurrentFinancialInstruments2022-12-3102408671core:CurrentFinancialInstruments2021-12-3102408671core:ShareCapital2022-12-3102408671core:ShareCapital2021-12-3102408671core:RetainedEarningsAccumulatedLosses2021-12-3102408671core:ShareCapital2020-12-3102408671core:RetainedEarningsAccumulatedLosses2020-12-31024086712020-12-31024086712021-12-3102408671core:LandBuildingscore:OwnedOrFreeholdAssets2022-01-012022-12-3102408671core:PlantMachinery2022-01-012022-12-3102408671core:ComputerEquipment2022-01-012022-12-3102408671core:MotorVehicles2022-01-012022-12-310240867112022-01-012022-12-310240867112021-01-012021-12-3102408671core:UKTax2022-01-012022-12-3102408671core:UKTax2021-01-012021-12-3102408671core:LandBuildingscore:OwnedOrFreeholdAssets2021-12-3102408671core:PlantMachinery2021-12-3102408671core:ComputerEquipment2021-12-3102408671core:MotorVehicles2021-12-3102408671core:Non-currentFinancialInstruments2022-12-3102408671core:Non-currentFinancialInstruments2021-12-3102408671core:WithinOneYear2022-12-3102408671core:WithinOneYear2021-12-3102408671core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntitycore:SaleOrPurchaseGoods2022-01-012022-12-3102408671core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntitycore:SaleOrPurchaseGoods2021-01-012021-12-3102408671core:OtherRelatedPartiescore:SaleOrPurchaseGoods2022-01-012022-12-3102408671core:OtherRelatedPartiescore:SaleOrPurchaseGoods2021-01-012021-12-3102408671core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity2022-12-3102408671bus:PrivateLimitedCompanyLtd2022-01-012022-12-3102408671bus:FRS1022022-01-012022-12-3102408671bus:Audited2022-01-012022-12-3102408671bus:FullAccounts2022-01-012022-12-31xbrli:purexbrli:sharesiso4217:GBP