IMPACT_RETAIL_LIMITED - Accounts


Company registration number 03088906 (England and Wales)
IMPACT RETAIL LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2022
IMPACT RETAIL LIMITED
COMPANY INFORMATION
Directors
Mr M N Sharman
Mr S Underwood
Secretary
Mr M N Sharman
Company number
03088906
Registered office
Unit 3 Meridian South
Meridian Business Park
Leicester
LE19 1WY
Auditor
Pierce C A Limited
Mentor House
Ainsworth Street
Blackburn
Lancashire
BB1 6AY
Business address
Unit 3 Meridian South
Meridian Business Park
Leicester
LE19 1WY
Bankers
Barclays Bank PLC
2 Bishop Meadow Road
Loughborough
Leicestershire
LE11 5RE
IMPACT RETAIL 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
Notes to the financial statements
10 - 21
IMPACT RETAIL LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 OCTOBER 2022
- 1 -

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

Fair review of the business

The year under review was challenging, with the retail sector still in periods of recovery following the post Covid-19 lockdowns and clients' spend limited, but the directors are delighted with the group performance.

 

Our focus on generating new business has been a huge success and we have seen our investment of in-house production adding significant value to our profitability.

 

Despite the poor general economic outlook, we have witnessed a recovery of the retail sector and we anticipate our client portfolio to further strengthen which will increase sales and profitability in the immediate future.

Principal risks and uncertainties

The company is exposed to the usual credit risks and cash flow risks associated with selling on credit and manages this through credit control procedures and an invoice discounting facility. The company has also invested in new plant and machinery and a commercial motor vehicle utilising hire purchase facilities.

 

The directors consider the company has potential risks similar to those faced by similar companies in the sector, namely, retaining the loyalty of its customers, suppliers and staff.

 

Considerable emphasis is devoted to maintaining service levels with customers and working closely with suppliers on logistical and quality issues to ensure that high levels of performance are achieved.

 

Staff are encouraged to contribute fully to the business and the directors recognise that the future success of the business depends on the retention and dedication of key employees. Targeted remuneration packages, which the directors consider to be attractive by industry standards, are offered to mitigate this risk and encourage development.

 

The impact of the worldwide Coronavirus pandemic, Covid-19, on all businesses represents an uncertainty and added risk and the true impact of this pandemic will only become apparent over time. The company has made use of available Government incentives as required in prior periods, specifically the Coronavirus Job Retention Scheme, and has also received loan funding of £350k under the CBILS initiative.

Development and performance

The directors consider that market conditions will continue to be difficult and challenging, and margins continue to be under pressure. The directors aim to maintain market share and meet its customers requirements.

Key performance indicators

The directors have identified that the company's sales and margins by customer, sales representative and product type, labour and machine utilisation and efficiency and staff turnover are key performance indicators, and as such are reviewed and monitored by management on a monthly basis.

On behalf of the board

..............................
Mr M N Sharman
Director
Date: .............................................
IMPACT RETAIL LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 OCTOBER 2022
- 2 -

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

Principal activities

The principal activity of the company during the year was design and supply of point of sale display materials.

Results and dividends

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

Ordinary dividends were paid amounting to £464,054. The directors do not recommend payment of a final dividend.

Directors

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

Mr M N Sharman
Mr S Underwood
Mr G W Smith
(Resigned 7 July 2022)
Auditor

The auditor, Pierce C A Limited, is deemed to be reappointed under section 487(2) of the Companies Act 2006.

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;

  •     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.

IMPACT RETAIL LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2022
- 3 -
On behalf of the board
Mr M N Sharman
Director
13 June 2023
IMPACT RETAIL LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF IMPACT RETAIL LIMITED
- 4 -
Opinion

We have audited the financial statements of Impact Retail Limited (the 'company') for the year ended 31 October 2022 which comprise the statement of comprehensive income, the balance sheet, the statement of changes in equity 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 October 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.

IMPACT RETAIL LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF IMPACT RETAIL 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.

The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

In identifying and assessing risks of material misstatement in respect of irregularities we considered the following:

  • The nature of the industry and the company’s control environment.

  • Results of our enquiries of management.

  • The company’s procedures and controls on compliance with laws and regulations and the risks of fraud.

  • Discussions among the audit engagement team concerning potential indicators of fraud.

We are also required to perform specific procedures to respond to the risk of management override.

As a result of our audit procedures we did not identify a material risk of fraud or other 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.

IMPACT RETAIL LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF IMPACT RETAIL 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.

Simon Diggle (Senior Statutory Auditor)
For and on behalf of Pierce C A Limited
13 June 2023
Statutory Auditor
Mentor House
Ainsworth Street
Blackburn
Lancashire
BB1 6AY
IMPACT RETAIL LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 OCTOBER 2022
- 7 -
2022
2021
Notes
£
£
Turnover
3
13,030,790
9,813,441
Cost of sales
(8,557,160)
(6,335,741)
Gross profit
4,473,630
3,477,700
Distribution costs
(154,860)
(121,305)
Administrative expenses
(3,245,316)
(2,911,094)
Other operating income
-
0
283,658
Operating profit
4
1,073,454
728,959
Interest receivable and similar income
7
165
13
Interest payable and similar expenses
8
(81,282)
(43,442)
Profit before taxation
992,337
685,530
Tax on profit
9
(197,605)
(176,663)
Profit for the financial year
794,732
508,867

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

IMPACT RETAIL LIMITED
BALANCE SHEET
AS AT
31 OCTOBER 2022
31 October 2022
- 8 -
2022
2021
Notes
£
£
£
£
Fixed assets
Tangible assets
12
865,143
788,971
Current assets
Stocks
13
185,670
153,601
Debtors
14
5,884,340
5,039,927
Cash at bank and in hand
1,121,281
624,887
7,191,291
5,818,415
Creditors: amounts falling due within one year
15
(5,592,445)
(4,341,477)
Net current assets
1,598,846
1,476,938
Total assets less current liabilities
2,463,989
2,265,909
Creditors: amounts falling due after more than one year
16
(470,477)
(623,906)
Provisions for liabilities
Deferred tax liability
19
206,426
185,595
(206,426)
(185,595)
Net assets
1,787,086
1,456,408
Capital and reserves
Called up share capital
21
219
219
Share premium account
11,309
11,309
Capital redemption reserve
50
50
Profit and loss reserves
1,775,508
1,444,830
Total equity
1,787,086
1,456,408
The financial statements were approved by the board of directors and authorised for issue on 13 June 2023 and are signed on its behalf by:
Mr M N Sharman
Director
Company Registration No. 03088906
IMPACT RETAIL LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 OCTOBER 2022
- 9 -
Share capital
Share premium account
Capital redemption reserve
Profit and loss reserves
Total
Notes
£
£
£
£
£
Balance at 1 November 2020
219
11,309
50
1,324,195
1,335,773
Year ended 31 October 2021:
Profit and total comprehensive income for the year
-
-
-
508,867
508,867
Dividends
10
-
-
-
(388,232)
(388,232)
Balance at 31 October 2021
219
11,309
50
1,444,830
1,456,408
Year ended 31 October 2022:
Profit and total comprehensive income for the year
-
-
-
794,732
794,732
Dividends
10
-
-
-
(464,054)
(464,054)
Balance at 31 October 2022
219
11,309
50
1,775,508
1,787,086
IMPACT RETAIL LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2022
- 10 -
1
Accounting policies
Company information

Impact Retail Limited is a private company limited by shares incorporated in England and Wales. The registered office is Unit 3 Meridian South, Meridian Business Park, Leicester, LE19 1WY.

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.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

This company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements:

 

  • Section 4 ‘Statement of Financial Position’ – Reconciliation of the opening and closing number of shares;

  • Section 7 ‘Statement of Cash Flows’ – Presentation of a statement of cash flow and related notes and disclosures.

1.2
Going concern

The company finances its operations by means of an invoice discounting facility and loans advanced under the Government backed CBILS scheme. The directors are not aware of any reason why the invoice discounting facility will not be maintained at its current level.true

 

As a result the directors have continued to adopt the going concern basis in preparing the financial statements.

 

1.3
Turnover

Turnover comprises revenue recognised by the company in respect of goods and services supplied during the year, exclusive of Value Added Tax and trade discounts.

 

Revenue is recognised at the point of delivery.

1.4
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

1.5
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost, net of depreciation and any impairment losses.

IMPACT RETAIL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2022
1
Accounting policies
(Continued)
- 11 -

Depreciation is recognised so as to write off the cost of assets less their residual values over their useful lives on the following bases:

Plant and machinery
10% - 14.29% straight line
Fixtures, fittings & equipment
10% straight line
Motor vehicles
20% straight line

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.

1.6
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.

1.7
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.

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.

1.8
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.

1.9
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.

IMPACT RETAIL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2022
1
Accounting policies
(Continued)
- 12 -
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.

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.

 

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.

1.10
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.

1.11
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.

IMPACT RETAIL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2022
1
Accounting policies
(Continued)
- 13 -
Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

1.12
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 employees' 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 the profit and loss account on a straight line basis over the life of the finance lease obligation.

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.

1.15
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.

1.17

Long term contracts

Amounts recoverable on long term contracts, which are included in debtors, are stated at the net sales value of the work done after provision for contingencies and anticipated future losses on contracts, less amounts received as progress payments on account. Excess progress payments are included in creditors as payments on account.

IMPACT RETAIL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2022
- 14 -
2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

Key sources of estimation uncertainty

The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.

WIP profit recognition

The recognition of profit on jobs which are work in progress is considered to be a key accounting estimate and is assessed by management across all jobs for monthly management accounts reporting purposes.

Carriage accruals

The assessments of accruals to be made for monthly carriage charges is considered to be a key accounting estimate as there can be considerable delays between making provision for the accruals estimates and receipt of actual invoices, for which reconciliations between these amounts are often required to be made by management.

3
Turnover and other revenue

An analysis of the company's turnover is as follows:

2022
2021
£
£
Turnover analysed by class of business
Design and supply of point of sale display materials
13,030,790
9,813,441
2022
2021
£
£
Other significant revenue
Interest income
165
13
Grants received - Coronavirus Job Retention Scheme
-
0
283,658
2022
2021
£
£
Turnover analysed by geographical market
United Kingdom
12,132,053
9,136,236
Rest of European Union
721,783
620,321
Rest of World
176,954
56,884
13,030,790
9,813,441
IMPACT RETAIL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2022
- 15 -
4
Operating profit
2022
2021
Operating profit for the year is stated after charging/(crediting):
£
£
Exchange losses
98,766
28,861
Government grants
-
0
(283,658)
Fees payable to the company's auditor for the audit of the company's financial statements
13,600
12,250
Depreciation of owned tangible fixed assets
59,785
55,466
Depreciation of tangible fixed assets held under finance leases
107,064
104,664
Operating lease charges
232,486
245,918
5
Employees

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

2022
2021
Number
Number
Production and design
64
45
Administration and selling
36
34
Total
100
79

Their aggregate remuneration comprised:

2022
2021
£
£
Wages and salaries
3,306,391
3,073,178
Social security costs
292,571
232,910
Pension costs
162,288
78,189
3,761,250
3,384,277
6
Directors' remuneration
2022
2021
£
£
Remuneration for qualifying services
58,690
72,842
Company pension contributions to defined contribution schemes
72,419
16,370
131,109
89,212

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 2 (2021 - 3).

IMPACT RETAIL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2022
- 16 -
7
Interest receivable and similar income
2022
2021
£
£
Interest income
Interest on bank deposits
165
13
8
Interest payable and similar expenses
2022
2021
£
£
Interest on bank overdrafts and loans
67,587
29,303
Interest on finance leases and hire purchase contracts
13,695
13,329
Other interest
-
0
810
81,282
43,442
9
Taxation
2022
2021
£
£
Current tax
UK corporation tax on profits for the current period
177,582
148,140
Adjustments in respect of prior periods
(808)
15
Total current tax
176,774
148,155
Deferred tax
Origination and reversal of timing differences
20,831
28,508
Total tax charge
197,605
176,663

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
992,337
685,530
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2021: 19.00%)
188,544
130,251
Tax effect of expenses that are not deductible in determining taxable profit
15,068
3,729
Adjustments in respect of prior years
(808)
15
Effect of change in corporation tax rate
4,999
44,543
Enhanced capital allowances claimed
(10,198)
(1,875)
Taxation charge for the year
197,605
176,663
IMPACT RETAIL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2022
- 17 -
10
Dividends
2022
2021
£
£
Interim paid
464,054
388,232
11
Intangible fixed assets
Goodwill
£
Cost
At 1 November 2021 and 31 October 2022
16,337
Amortisation and impairment
At 1 November 2021 and 31 October 2022
16,337
Carrying amount
At 31 October 2022
-
0
At 31 October 2021
-
0
12
Tangible fixed assets
Plant and machinery
Fixtures, fittings & equipment
Motor vehicles
Total
£
£
£
£
Cost
At 1 November 2021
1,219,791
417,616
26,192
1,663,599
Additions
91,332
115,694
35,995
243,021
Disposals
(54,006)
(274,889)
-
0
(328,895)
At 31 October 2022
1,257,117
258,421
62,187
1,577,725
Depreciation and impairment
At 1 November 2021
487,022
361,414
26,192
874,628
Depreciation charged in the year
121,624
42,825
2,400
166,849
Eliminated in respect of disposals
(54,006)
(274,889)
-
0
(328,895)
At 31 October 2022
554,640
129,350
28,592
712,582
Carrying amount
At 31 October 2022
702,477
129,071
33,595
865,143
At 31 October 2021
732,769
56,202
-
0
788,971
IMPACT RETAIL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2022
12
Tangible fixed assets
(Continued)
- 18 -

The net carrying value of tangible fixed assets includes the following in respect of assets held under finance leases or hire purchase contracts.

2022
2021
£
£
Plant and machinery
572,600
619,264
Motor vehicles
33,595
-
0
606,195
619,264
13
Stocks
2022
2021
£
£
Raw materials and consumables
185,670
153,601
14
Debtors
2022
2021
Amounts falling due within one year:
£
£
Trade debtors
4,138,624
3,310,530
Gross amounts owed by contract customers
562,687
625,834
Corporation tax recoverable
38,930
34,537
Amounts owed by group undertakings
787,080
787,165
Other debtors
145,833
168,817
Prepayments and accrued income
211,186
113,044
5,884,340
5,039,927
15
Creditors: amounts falling due within one year
2022
2021
Notes
£
£
Bank loans
17
1,042,617
326,245
Obligations under finance leases
18
157,260
134,319
Payments received on account
193,402
560,928
Trade creditors
2,836,817
1,769,245
Corporation tax
181,975
151,375
Other taxation and social security
278,216
541,898
Other creditors
39,610
42,145
Accruals and deferred income
862,548
815,322
5,592,445
4,341,477
IMPACT RETAIL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2022
- 19 -
16
Creditors: amounts falling due after more than one year
2022
2021
Notes
£
£
Bank loans and overdrafts
17
182,292
269,792
Obligations under finance leases
18
288,185
354,114
470,477
623,906
17
Loans and overdrafts
2022
2021
£
£
Bank loans
1,224,909
596,037
Payable within one year
1,042,617
326,245
Payable after one year
182,292
269,792

The company's banking and invoice discounting facilities are secured by debentures with a first charge over all of the assets of the company in favour of the company's bankers, Barclays Bank plc. In addition, there are cross guarantees in place between all group companies.

 

Included within the bank loans and overdrafts is an amount of £955,117 (2021 - £251,245) secured on the company's sales ledger balances.

 

The remaining balances within the bank loans and overdrafts of £269,792 (2021 - £344,792) represent advances made under the Government backed CBILS scheme. The company received £250,000 in September 2020 for which monthly repayments commenced from October 2021 and a further £100,000 in April 2021 for which monthly repayments commenced from May 2022, both loans being repayable over a 4 year period.

18
Finance lease obligations
2022
2021
Future minimum lease payments due under finance leases:
£
£
Within one year
175,125
147,648
In two to five years
326,270
390,527
In over five years
1,246
-
0
502,641
538,175
Less: future finance charges
(57,196)
(49,742)
445,445
488,433

Finance lease payments represent rentals payable by the company for certain items of plant and machinery and a commercial motor vehicle. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets.

IMPACT RETAIL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2022
- 20 -
19
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
206,426
185,595
2022
Movements in the year:
£
Liability at 1 November 2021
185,595
Charge to profit or loss
20,831
Liability at 31 October 2022
206,426
20
Retirement benefit schemes
2022
2021
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
162,288
78,189

The company operates defined contribution pension schemes for all qualifying employees. The assets of the schemes are held separately from those of the company in independently administered funds.

21
Share capital
2022
2021
2022
2021
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
219
219
219
219
22
Financial commitments, guarantees and contingent liabilities

The company is party to a cross guarantee given to Barclays Bank plc with Impact Creative Group Limited, limited to all monies due from the parties to Barclays Bank plc. As at 31 October 2022, the total amount outstanding to Barclays Bank plc from the parties was £955,117 (2021 - £251,245).

IMPACT RETAIL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2022
- 21 -
23
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
222,702
309,996
Between two and five years
31,508
254,203
254,210
564,199
24
Directors' transactions

During the year rents and expenses of £12,000 (2021 - £12,000) and £2,453 (2021 - £2,641) respectively were paid in respect of a property owned by one of the company's directors.

Advances or credits have been granted by the company to its directors as follows:

Description
% Rate
Opening balance
Amounts advanced
Closing balance
£
£
£
Mr M N Sharman - Director's loan
-
83,383
13,015
96,398
Mr S Underwood - Director's loan
-
12,073
-
12,073
95,456
13,015
108,471

The maximum overdrawn balances on the above loans during the year were £96,398 and £12,073 respectively.

25
Ultimate controlling party

The company is ultimately controlled by its directors by virtue of their shareholdings in the parent company, Impact Creative Group Limited, a company registered in England and Wales.

2022-10-312021-11-01falseCCH SoftwareCCH Accounts Production 2023.100Mr S UnderwoodMr G W SmithMr G W SmithMr M N Sharman030889062021-11-012022-10-3103088906bus:CompanySecretaryDirector12021-11-012022-10-3103088906bus:Director12021-11-012022-10-3103088906bus:CompanySecretary12021-11-012022-10-3103088906bus:Director22021-11-012022-10-3103088906bus:Director32021-11-012022-10-3103088906bus:RegisteredOffice2021-11-012022-10-3103088906bus:Agent12021-11-012022-10-31030889062022-10-31030889062020-11-012021-10-3103088906core:RetainedEarningsAccumulatedLosses2020-11-012021-10-3103088906core:RetainedEarningsAccumulatedLosses2021-11-012022-10-31030889062021-10-3103088906core:PlantMachinery2022-10-3103088906core:FurnitureFittings2022-10-3103088906core:MotorVehicles2022-10-3103088906core:PlantMachinery2021-10-3103088906core:FurnitureFittings2021-10-3103088906core:MotorVehicles2021-10-3103088906core:CurrentFinancialInstrumentscore:WithinOneYear2022-10-3103088906core:CurrentFinancialInstrumentscore:WithinOneYear2021-10-3103088906core:Non-currentFinancialInstrumentscore:AfterOneYear2022-10-3103088906core:Non-currentFinancialInstrumentscore:AfterOneYear2021-10-3103088906core:CurrentFinancialInstruments2022-10-3103088906core:CurrentFinancialInstruments2021-10-3103088906core:Non-currentFinancialInstruments2022-10-3103088906core:Non-currentFinancialInstruments2021-10-3103088906core:ShareCapital2022-10-3103088906core:ShareCapital2021-10-3103088906core:SharePremium2022-10-3103088906core:SharePremium2021-10-3103088906core:CapitalRedemptionReserve2022-10-3103088906core:CapitalRedemptionReserve2021-10-3103088906core:RetainedEarningsAccumulatedLosses2022-10-3103088906core:RetainedEarningsAccumulatedLosses2021-10-3103088906core:ShareCapital2020-10-3103088906core:SharePremium2020-10-3103088906core:CapitalRedemptionReservecore:RestatedAmount2020-10-3103088906core:RetainedEarningsAccumulatedLosses2020-10-3103088906core:Goodwill2021-11-012022-10-3103088906core:PlantMachinery2021-11-012022-10-3103088906core:FurnitureFittings2021-11-012022-10-3103088906core:MotorVehicles2021-11-012022-10-310308890612021-11-012022-10-310308890612020-11-012021-10-3103088906core:UKTax2021-11-012022-10-3103088906core:UKTax2020-11-012021-10-3103088906core:Goodwill2021-10-3103088906core:Goodwill2022-10-3103088906core:Goodwill2021-10-3103088906core:PlantMachinery2021-10-3103088906core:FurnitureFittings2021-10-3103088906core:MotorVehicles2021-10-31030889062021-10-3103088906core:WithinOneYear2022-10-3103088906core:WithinOneYear2021-10-3103088906core:BetweenTwoFiveYears2022-10-3103088906core:BetweenTwoFiveYears2021-10-3103088906core:MoreThanFiveYears2022-10-3103088906core:MoreThanFiveYears2021-10-3103088906bus:PrivateLimitedCompanyLtd2021-11-012022-10-3103088906bus:FRS1022021-11-012022-10-3103088906bus:Audited2021-11-012022-10-3103088906bus:FullAccounts2021-11-012022-10-31xbrli:purexbrli:sharesiso4217:GBP