BLAYSON_OLEFINES_LIMITED - Accounts


Company Registration No. 0703644 (England and Wales)
BLAYSON OLEFINES LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2022
BLAYSON OLEFINES LIMITED
COMPANY INFORMATION
Directors
R B Williams
K Batchelor
D P Bond
G Williams
M E Williams
Company number
0703644
Registered office
Denny Industrial Estate
Pembroke Avenue
Waterbeach
Cambs
CB25 9QP
Auditor
Xeinadin Audit Ltd
12 Conqueror Court
Sittingbourne
Kent
ME10 5BH
BLAYSON OLEFINES LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2 - 3
Directors' responsibilities statement
4
Independent auditor's report
5 - 6
Profit and loss account
7
Statement of comprehensive income
8
Balance sheet
9
Statement of changes in equity
10
Statement of cash flows
11
Notes to the financial statements
12 - 26
BLAYSON OLEFINES LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 30 SEPTEMBER 2022
- 1 -

The directors present the strategic report for the year ended 30 September 2022.

Review of the business

Following the impact of Covid-19 during 2020 and 2021, turnover and business levels have increased throughout the year to September 2022. Business levels however still remain lower that in 2019, prior to the Pandemic.

 

Cost increases within the industry, in particular raw materials prices and energy prices, have also had a significant impact on margins within the company.

 

 

Principal risks and uncertainties

The management team follow a continuous review of the performance of the Company through monthly senior management meetings. Action plans are developed and reviewed on an ongoing basis. The key risks are principally the competitiveness of the UK market. Sales opportunities are continually evaluated to the current market and economic climate.

 

Whilst cost increases have had a big effect throughout 2022, the company has now undertaken a critical review of all sales prices of products sold to customers. These prices have been increased accordingly to bring profit margins back into line with pre-pandemic levels.

 

 

Key performance indicators

The management team analyse various key performance indicators as part of their overall strategic review but have identified the following as being particularly important:

 

Sales performance versus main competitors, sales versus budget and prior year and quality statistics.

On behalf of the board

G Williams
Director
20 June 2023
BLAYSON OLEFINES LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 30 SEPTEMBER 2022
- 2 -

The directors present their annual report and financial statements for the year ended 30 September 2022.

Principal activities
The principal activity of the company continued to be that of research, manufacture, development, testing and sale of industrial wax, and the sale of machinery.
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:

R B Williams
K Batchelor
D P Bond
G Williams
M E Williams
Financial instruments
Treasury operations and financial instruments

The company operates a treasury function which is responsible for managing the liquidity, interest and foreign currency risks associated with the company’s activities.

 

The company’s principal financial instruments include derivative financial instruments, the purpose of which is to manage currency risks and interest rate risks arising from the company’s activities, and bank overdrafts, loans and corporate bonds, the main purpose of which is to raise finance for the company’s operations. In addition, the company has various other financial assets and liabilities such as trade debtors and trade creditors arising directly from its operations. Derivative transactions which the company enters into principally comprise forward exchange contracts. In accordance with company’s treasury policy, derivative instruments are not entered into for speculative purposes.

Liquidity risk

The company manages its cash and borrowing requirements in order to maximise interest income and minimise interest expense, whilst ensuring the company has sufficient liquid resources to meet the operating needs of the business.

Interest rate risk

The company is exposed to fair value interest rate risk on its fixed rate borrowings and cash flow interest rate risk on floating rate deposits, bank overdrafts and loans. The company uses interest rate derivatives to manage the mix of fixed and variable rate debt so as to reduce its exposure to changes in interest rates.

BLAYSON OLEFINES LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2022
- 3 -
Foreign currency risk

The company’s principal foreign currency exposures arise from trading with overseas companies. Company policy permits but does not demand that these exposures may be hedged in order to fix the cost in sterling. This hedging activity involves the use of foreign exchange forward contracts.

Credit risk

Investments of cash surpluses, borrowings and derivative instruments are made through banks and companies which must fulfil credit rating criteria approved by the Board.

 

All customers who wish to trade on credit terms are subject to credit verification procedures. Trade debtors are monitored on an ongoing basis and provision is made for doubtful debts where necessary.

Auditor
The Auditors, Xeinadin Audit Ltd, are deemed to be reappointed under section 487 (2) of the Companies Act 2006.
Energy and carbon report

As the company has not consumed more than 40,000 kWh of energy in this reporting period, it qualifies as a low energy user under these regulations and is not required to report on its emissions, energy consumption or energy efficiency activities.

Strategic report

The company has chosen in accordance with Companies Act 2006, s. 414C(11) to set out in the company's strategic report information required by Large and Medium-sized Companies and Groups (Accounts and Reports) Regulations 2008, Sch. 7 to be contained in the directors' report. It has done so in respect of fair review of the business, principal risks and uncertainties and key performance indicators.

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.

On behalf of the board
G Williams
Director
20 June 2023
BLAYSON OLEFINES LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 30 SEPTEMBER 2022
- 4 -

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.

BLAYSON OLEFINES LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF BLAYSON OLEFINES LIMITED
- 5 -
Opinion

We have audited the financial statements of Blayson Olefines Limited (the 'company') for the year ended 30 September 2022 which comprise the profit and loss account, 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 30 September 2022 and of its loss 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.

BLAYSON OLEFINES LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF BLAYSON OLEFINES LIMITED
- 6 -
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

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 detailed below.

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

ICAEW guidance relating to reporting on irregularities, November 2020, based on ISA 700 A39-1 to A39-5

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.

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.

Barry Leibovitch (Senior Statutory Auditor)
For and on behalf of Xeinadin Audit Ltd
27 June 2023
Statutory Auditors
12 Conqueror Court
Sittingbourne
Kent
ME10 5BH
BLAYSON OLEFINES LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 30 SEPTEMBER 2022
- 7 -
2022
2021
Notes
£
£
Turnover
3
5,444,991
4,800,751
Cost of sales
(3,683,738)
(3,031,264)
Gross profit
1,761,253
1,769,487
Administrative expenses
(1,827,333)
(1,733,047)
Other operating income
-
0
178,553
Operating (loss)/profit
4
(66,080)
214,993
Interest receivable and similar income
7
-
0
65
Interest payable and similar expenses
8
(63,938)
(32,688)
(Loss)/profit before taxation
(130,018)
182,370
Tax on (loss)/profit
9
(15,507)
50,372
(Loss)/profit for the financial year
(145,525)
232,742

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

BLAYSON OLEFINES LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 30 SEPTEMBER 2022
- 8 -
2022
2021
£
£
(Loss)/profit for the year
(145,525)
232,742
Other comprehensive income
Revaluation of tangible fixed assets
(13,704)
(13,704)
Total comprehensive income for the year
(159,229)
219,038
BLAYSON OLEFINES LIMITED
BALANCE SHEET
AS AT
30 SEPTEMBER 2022
30 September 2022
- 9 -
2022
2021
Notes
£
£
£
£
Fixed assets
Tangible assets
10
1,044,491
1,087,018
Current assets
Stocks
11
1,159,470
834,476
Debtors
12
1,370,059
1,335,383
Cash at bank and in hand
516,893
253,072
3,046,422
2,422,931
Creditors: amounts falling due within one year
13
(2,576,028)
(1,696,699)
Net current assets
470,394
726,232
Total assets less current liabilities
1,514,885
1,813,250
Creditors: amounts falling due after more than one year
14
(218,693)
(350,336)
Provisions for liabilities
Deferred tax liability
17
66,560
74,053
(66,560)
(74,053)
Net assets
1,229,632
1,388,861
Capital and reserves
Called up share capital
19
100
100
Revaluation reserve
47,830
61,534
Profit and loss reserves
1,181,702
1,327,227
Total equity
1,229,632
1,388,861
The financial statements were approved by the board of directors and authorised for issue on 20 June 2023 and are signed on its behalf by:
G Williams
Director
Company Registration No. 0703644
BLAYSON OLEFINES LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 SEPTEMBER 2022
- 10 -
Share capital
Revaluation reserve
Profit and loss reserves
Total
£
£
£
£
Balance at 1 October 2020
100
75,238
1,094,485
1,169,823
Year ended 30 September 2021:
Profit for the year
-
-
232,742
232,742
Other comprehensive income:
Revaluation of tangible fixed assets
-
(13,704)
-
(13,704)
Total comprehensive income for the year
-
(13,704)
232,742
219,038
Balance at 30 September 2021
100
61,534
1,327,227
1,388,861
Year ended 30 September 2022:
Loss for the year
-
-
(145,525)
(145,525)
Other comprehensive income:
Revaluation of tangible fixed assets
-
(13,704)
-
(13,704)
Total comprehensive income for the year
-
(13,704)
(145,525)
(159,229)
Balance at 30 September 2022
100
47,830
1,181,702
1,229,632
BLAYSON OLEFINES LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 30 SEPTEMBER 2022
- 11 -
2022
2021
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
23
132,179
272,114
Interest paid
(63,938)
(32,688)
Income taxes refunded
29,824
-
0
Net cash inflow from operating activities
98,065
239,426
Investing activities
Purchase of tangible fixed assets
(56,531)
-
0
Interest received
-
0
65
Net cash (used in)/generated from investing activities
(56,531)
65
Financing activities
Repayment of bank loans
(76,818)
210,445
Payment of finance leases obligations
(13,536)
(43,633)
Net cash (used in)/generated from financing activities
(90,354)
166,812
Net (decrease)/increase in cash and cash equivalents
(48,820)
406,303
Cash and cash equivalents at beginning of year
58,324
(347,979)
Cash and cash equivalents at end of year
9,504
58,324
Relating to:
Cash at bank and in hand
516,893
253,072
Bank overdrafts included in creditors payable within one year
(507,389)
(194,748)
BLAYSON OLEFINES LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2022
- 12 -
1
Accounting policies
Company information

Blayson Olefines Limited is a private company limited by shares incorporated in England and Wales. The registered office is Denny Industrial Estate, Pembroke Avenue, Waterbeach, Cambs, CB25 9QP.

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, [modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value]. The principal accounting policies adopted are set out below.

1.2
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.

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

Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.

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:

Land and buildings Freehold/Leasehold
2% p.a. straight line
Plant and machinery
15% p.a. straight line
Fixtures, fittings & equipment
25% p.a. reducing balance
BLAYSON OLEFINES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2022
1
Accounting policies
(Continued)
- 13 -

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

1.5
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

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

 

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

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.6
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

 

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

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

1.7
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

BLAYSON OLEFINES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2022
1
Accounting policies
(Continued)
- 14 -
1.8
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

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.

BLAYSON OLEFINES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2022
1
Accounting policies
(Continued)
- 15 -
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.

1.9
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.10
Derivatives

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

 

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

1.11
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

BLAYSON OLEFINES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2022
1
Accounting policies
(Continued)
- 16 -
Deferred tax

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

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.12
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.13
Retirement benefits

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

1.14
Leases

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

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

Rentals payable under operating leases, including any lease incentives received, are charged to income 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 lease 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.

BLAYSON OLEFINES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2022
1
Accounting policies
(Continued)
- 17 -
1.16
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.

2
Judgements and key sources of estimation uncertainty

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

 

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

3
Turnover and other revenue

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

2022
2021
£
£
Turnover analysed by class of business
Sales
5,444,991
4,800,751
2022
2021
£
£
Other revenue
Interest income
-
65
Grants received
-
0
178,553
2022
2021
£
£
Turnover analysed by geographical market
United Kingdom, Europe and Asia
5,444,991
4,800,751
BLAYSON OLEFINES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2022
- 18 -
4
Operating (loss)/profit
2022
2021
Operating (loss)/profit for the year is stated after charging/(crediting):
£
£
Exchange losses
25,839
12,187
Government grants
-
0
(178,553)
Fees payable to the company's auditor for the audit of the company's financial statements
8,100
8,100
Depreciation of owned tangible fixed assets
71,066
77,654
Depreciation of tangible fixed assets held under finance leases
27,992
14,495
Operating lease charges
35,466
32,002
5
Employees

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

2022
2021
Number
Number
25
26

Their aggregate remuneration comprised:

2022
2021
£
£
Wages and salaries
996,773
940,325
Social security costs
78,356
56,493
Pension costs
62,853
57,546
1,137,982
1,054,364
6
Directors' remuneration
2022
2021
£
£
Remuneration for qualifying services
110,936
102,228
Company pension contributions to defined contribution schemes
10,870
10,657
121,806
112,885
7
Interest receivable and similar income
2022
2021
£
£
Interest income
Interest on bank deposits
-
0
65
BLAYSON OLEFINES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2022
7
Interest receivable and similar income
(Continued)
- 19 -
2022
2021
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
-
0
65
8
Interest payable and similar expenses
2022
2021
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
57,043
23,245
Other finance costs:
Interest on finance leases and hire purchase contracts
6,895
7,679
Other interest
-
0
1,764
63,938
32,688
9
Taxation
2022
2021
£
£
Current tax
UK corporation tax on profits for the current period
-
0
(23,000)
Adjustments in respect of prior periods
23,000
(29,824)
Total current tax
23,000
(52,824)
Deferred tax
Origination and reversal of timing differences
(7,493)
2,452
Total tax charge/(credit)
15,507
(50,372)
BLAYSON OLEFINES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2022
9
Taxation
(Continued)
- 20 -

The actual charge/(credit) for the year can be reconciled to the expected (credit)/charge for the year based on the profit or loss and the standard rate of tax as follows:

2022
2021
£
£
(Loss)/profit before taxation
(130,018)
182,370
Expected tax (credit)/charge based on the standard rate of corporation tax in the UK of 19.00% (2021: 19.00%)
(24,703)
34,650
Tax effect of expenses that are not deductible in determining taxable profit
15
-
0
Unutilised tax losses carried forward
22,490
-
0
Permanent capital allowances in excess of depreciation
2,199
13,495
Research and development tax credit
-
0
(100,969)
Under/(over) provided in prior years
23,000
-
0
Deferred tax adjustments in respect of prior years
(7,494)
2,452
Taxation charge/(credit) for the year
15,507
(50,372)
10
Tangible fixed assets
Land and buildings Freehold/Leasehold
Plant and machinery
Fixtures, fittings & equipment
Total
£
£
£
£
Cost or valuation
At 1 October 2021
1,172,884
382,458
140,628
1,695,970
Additions
4,202
49,865
2,464
56,531
At 30 September 2022
1,177,086
432,323
143,092
1,752,501
Depreciation and impairment
At 1 October 2021
329,778
186,224
92,950
608,952
Depreciation charged in the year
35,700
50,287
13,071
99,058
At 30 September 2022
365,478
236,511
106,021
708,010
Carrying amount
At 30 September 2022
811,608
195,812
37,071
1,044,491
At 30 September 2021
843,106
196,234
47,678
1,087,018
BLAYSON OLEFINES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2022
10
Tangible fixed assets
(Continued)
- 21 -

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
100,718
95,116
Fixtures, fittings & equipment
21,201
26,932
121,919
122,048

Land and buildings with a carrying amount of £811,608 were revalued at 30 September 2022 by the directors. The valuation conforms to International Valuation Standards and was based on recent market transactions on arm's length terms for similar properties.

Land and buildings are carried at valuation. If they were measured using the cost model, the carrying amounts would have been approximately £623,906 (2021 - 659,606), being cost £989,384 (2021 - £989,384) and depreciation £365,478 (2021 - £329,778).

2022
2021
£
£
Cost
989,384
989,384
Accumulated depreciation
(365,478)
(329,778)
Carrying value
623,906
659,606
11
Stocks
2022
2021
£
£
Raw materials and consumables
819,920
548,659
Finished goods and goods for resale
339,550
285,817
1,159,470
834,476
BLAYSON OLEFINES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2022
- 22 -
12
Debtors
2022
2021
Amounts falling due within one year:
£
£
Trade debtors
856,759
819,636
Corporation tax recoverable
-
0
52,824
Amounts owed by group undertakings
380,714
336,729
Other debtors
19,962
5,499
Prepayments and accrued income
112,624
120,695
1,370,059
1,335,383
13
Creditors: amounts falling due within one year
2022
2021
Notes
£
£
Bank loans and overdrafts
15
591,139
234,748
Obligations under finance leases
16
29,512
31,973
Trade creditors
804,204
529,232
Taxation and social security
22,007
21,912
Other creditors
1,063,000
767,930
Accruals and deferred income
66,166
110,904
2,576,028
1,696,699
14
Creditors: amounts falling due after more than one year
2022
2021
Notes
£
£
Bank loans and overdrafts
15
180,166
300,734
Obligations under finance leases
16
38,527
49,602
218,693
350,336

The long-term loans are secured by fixed and floating charges over the assets of the company.

BLAYSON OLEFINES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2022
- 23 -
15
Loans and overdrafts
2022
2021
£
£
Bank loans
263,916
340,734
Bank overdrafts
507,389
194,748
771,305
535,482
Payable within one year
591,139
234,748
Payable after one year
180,166
300,734

The long-term bank loan is secured by a fixed and floating charge over the freehold land and buildings. The bank also holds a floating charge over all the assets of the company.

16
Finance lease obligations
2022
2021
Future minimum lease payments due under finance leases:
£
£
Within one year
38,527
31,973
In two to five years
29,512
49,602
68,039
81,575

Finance lease payments represent rentals payable by the company for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. The average lease term is three years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.

17
Deferred taxation

Deferred tax assets and liabilities are offset where the company has a legally enforceable right to do so. The following is the analysis of the deferred tax balances (after offset) for financial reporting purposes:

Liabilities
Liabilities
2022
2021
Balances:
£
£
ACAs
66,560
74,053
2022
Movements in the year:
£
Liability at 1 October 2021
74,053
Credit to profit or loss
(7,493)
Liability at 30 September 2022
66,560
BLAYSON OLEFINES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2022
17
Deferred taxation
(Continued)
- 24 -
18
Retirement benefit schemes
2022
2021
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
62,853
57,546

The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.

19
Share capital
2022
2021
2022
2021
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary Shares of £1 each
100
100
100
100
20
Operating lease commitments

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
167,000
167,000
Between two and five years
311,000
478,000
478,000
645,000
21
Related party transactions
Remuneration of key management personnel

The remuneration of key management personnel is as follows.

2022
2021
£
£
Aggregate compensation
110,936
102,228

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

BLAYSON OLEFINES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2022
21
Related party transactions
(Continued)
- 25 -
Management charges
2022
2021
£
£
Entities with control, joint control or significant influence over the company
360,000
265,000

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
380,714
336,729
22
Ultimate controlling party

The ultimate parent company is The Blayson Group Limited, a company incorporated in England & Wales. The ultimate controlling party is R B Williams.

23
Cash generated from operations
2022
2021
£
£
(Loss)/profit for the year after tax
(145,525)
232,742
Adjustments for:
Taxation charged/(credited)
15,507
(50,372)
Finance costs
63,938
32,688
Investment income
-
0
(65)
Depreciation and impairment of tangible fixed assets
85,354
78,042
Movements in working capital:
Increase in stocks
(324,994)
(93,310)
Increase in debtors
(87,500)
(205,671)
Increase in creditors
525,399
278,060
Cash generated from operations
132,179
272,114
BLAYSON OLEFINES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2022
- 26 -
24
Analysis of changes in net debt
1 October 2021
Cash flows
30 September 2022
£
£
£
Cash at bank and in hand
253,072
263,821
516,893
Bank overdrafts
(194,748)
(312,641)
(507,389)
58,324
(48,820)
9,504
Borrowings excluding overdrafts
(340,734)
76,818
(263,916)
Obligations under finance leases
(81,575)
13,536
(68,039)
(363,985)
41,534
(322,451)
2022-09-302021-10-01falseCCH SoftwareCCH Accounts Production 2023.100K BatchelorD P BondG WilliamsM E WilliamsM Williams07036442021-10-012022-09-300703644bus:ChiefExecutive2021-10-012022-09-300703644bus:Director12021-10-012022-09-300703644bus:Director22021-10-012022-09-300703644bus:Director32021-10-012022-09-300703644bus:Director42021-10-012022-09-300703644bus:Director52021-10-012022-09-300703644bus:RegisteredOffice2021-10-012022-09-3007036442022-09-3007036442020-10-012021-09-300703644core:RetainedEarningsAccumulatedLosses2020-10-012021-09-300703644core:RetainedEarningsAccumulatedLosses2021-10-012022-09-300703644core:RevaluationReserve2021-10-012022-09-3007036442021-09-300703644core:LandBuildingscore:OwnedOrFreeholdAssets2022-09-300703644core:PlantMachinery2022-09-300703644core:FurnitureFittings2022-09-300703644core:LandBuildingscore:OwnedOrFreeholdAssets2021-09-300703644core:PlantMachinery2021-09-300703644core:FurnitureFittings2021-09-300703644core:CurrentFinancialInstrumentscore:WithinOneYear2022-09-300703644core:CurrentFinancialInstrumentscore:WithinOneYear2021-09-300703644core:Non-currentFinancialInstrumentscore:AfterOneYear2022-09-300703644core:Non-currentFinancialInstrumentscore:AfterOneYear2021-09-300703644core:CurrentFinancialInstruments2022-09-300703644core:CurrentFinancialInstruments2021-09-300703644core:Non-currentFinancialInstruments2022-09-300703644core:Non-currentFinancialInstruments2021-09-300703644core:ShareCapital2022-09-300703644core:ShareCapital2021-09-300703644core:RevaluationReserve2022-09-300703644core:RevaluationReserve2021-09-300703644core:RetainedEarningsAccumulatedLosses2022-09-300703644core:RetainedEarningsAccumulatedLosses2021-09-300703644core:ShareCapital2020-09-300703644core:RevaluationReserve2020-09-300703644core:RetainedEarningsAccumulatedLosses2020-09-30070364412021-10-012022-09-3007036442021-09-3007036442020-09-300703644core:WithinOneYear2022-09-300703644core:WithinOneYear2021-09-300703644core:LandBuildingscore:OwnedOrFreeholdAssets2021-10-012022-09-300703644core:PlantMachinery2021-10-012022-09-300703644core:FurnitureFittings2021-10-012022-09-300703644core:FurnitureFittings2020-10-012021-09-30070364412020-10-012021-09-300703644core:UKTax2021-10-012022-09-300703644core:UKTax2020-10-012021-09-300703644core:LandBuildingscore:OwnedOrFreeholdAssets2021-09-300703644core:PlantMachinery2021-09-300703644core:FurnitureFittings2021-09-300703644core:BetweenTwoFiveYears2022-09-300703644core:BetweenTwoFiveYears2021-09-300703644core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntitycore:SaleOrPurchaseGoods2021-10-012022-09-300703644core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntitycore:SaleOrPurchaseGoods2020-10-012021-09-300703644bus:PrivateLimitedCompanyLtd2021-10-012022-09-300703644bus:FRS1022021-10-012022-09-300703644bus:Audited2021-10-012022-09-300703644bus:FullAccounts2021-10-012022-09-30xbrli:purexbrli:sharesiso4217:GBP