E_Collinson_&_Co_Limited - Accounts


Company Registration No. 11461839 (England and Wales)
E Collinson & Co Limited
Annual Report And Financial Statements
For The Year Ended 31 December 2022
E COLLINSON & CO LIMITED
E Collinson & Co Limited
COMPANY INFORMATION
Directors
E Collinson
F Collinson
S Collinson
P Hutton
R Addis
M Bracewell
C Wormleighton
Secretary
A Bensley
Company number
11461839
Registered office
Riverside Industrial Park
Catterall
Preston
Lancashire
United Kingdom
PR3 0HP
Auditor
Azets Audit Services
Floor 1, Capital House
8 Pittman Court, Pittman Way
Fulwood
Preston
Lancashire
United Kingdom
PR2 9ZG
Solicitors
Harrison Drury & Co
1a Chapel Street
Winckley Square
Preston
Lancashire
United Kingdom
PR1 8BU
E COLLINSON & CO LIMITED
E Collinson & Co Limited
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 4
Independent auditor's report
5 - 7
Statement of comprehensive income
8
Statement of financial position
9
Statement of changes in equity
10
Statement of cash flows
11
Notes to the financial statements
12 - 27
E COLLINSON & CO LIMITED
E Collinson & Co Limited
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2022
- 1 -

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

Fair review of the business

The principal activity of the company is that of design, manufacture, supply and installation of bulk feed storage silos, conveyors and feeding systems across the dairy, pig, poultry and mill/mix sectors.

 

Key performance indicators

The directors regard key financial performance indicators of the company as those that communicate the financial performance and strength of the company as a whole: these being revenue, gross profit, gross margin, operating profit, profit after tax, net current assets and retained earnings.

 

 

2022

2021

 

£

£

Turnover

12,830,997

13,404,320

Gross profit

5,775,516

5,349,057

Gross margin

45.01%

39.91%

Operating profit

Profit after tax

Net current assets

1,640,994

1,172,900

34,047

1,113,555

735,656

529,153

Shareholders' funds

9,881,410

10,147,937

 

The company achieved turnover of £12,830,997 (2021: £13,404,320) with a gross profit margin of 45.01% (2021: 39.91%).

 

There are continually high standards maintained by employees in all areas of the business. Our thanks go to them for their continued hard work.

 

Position at the end of the year

The company has access to credit facilities which put it in a strong cash position to service loan commitments and meet liabilities as they fall due. The company current assets ratio of the company is 1.00 (2021: 1.15).

E COLLINSON & CO LIMITED
E Collinson & Co Limited
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 2 -
Principal risks and uncertainties

The company is exposed to a moderate level of credit risk, liquidity risk and interest rate risk. The company manages these risks by financing its operations through retained profits, supplemented by long-term bank borrowings where necessary to fund expansion or capital expenditure programmes.

 

Liquidity risk

The company's principal financial instruments comprise cash deposits, together with trade debtors and trade creditors arising directly from trading.

 

The management objectives are to retain sufficient liquid funds to enable it to meet its day to day requirements, minimise the company's exposure to fluctuating interest rates, and match the repayment schedule of any external borrowings or overdrafts with the future cash flows expected to arise from the company's trading activities.

 

Credit risk

The company operate normal credit terms and this is specified in some cases in the contractual agreement. Despite strict credit control systems and trading with reputable long standing customers there is a risk of non payment of debtors.

 

Interest rate risk

The company is at risk from interest rate rises. However, the performance of the company is adequate cover for the interest repayments.

 

The non financial risks faced by the company are:

 

Health and Safety

The company seeks to comply with all relevant health and safety legislation and regulations in recognising its obligation to ensure, as far as is reasonably practicable, that safe working rules are established and maintained to secure employees health, safety and welfare at work.

 

On behalf of the board

S Collinson
Director
5 July 2023
E COLLINSON & CO LIMITED
E Collinson & Co Limited
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2022
- 3 -

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

Results and dividends

The results for the year are set out on page 8.

Ordinary dividends were paid amounting to £1,439,427. The directors do not recommend payment of a further dividend.

Directors

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

E Collinson
F Collinson
S Collinson
P Hutton
R Addis
M Bracewell
S J Mooring
(Resigned 16 December 2022)
C Wormleighton
Research and development

Research and development is an integral part of the business operations. We continually strive to improve our existing products with new technology, and the directors frequently meet to discuss developments in the market and any new opportunities which may arise.

 

Environmental Issues

The company has continued to follow policies and procedures that take account of the need to preserve and protect the environment.

 

Policy on the payment of creditors

It is the company's policy that payments to suppliers are made in accordance with terms and conditions agreed between the company and its suppliers provided that all terms and conditions agreed between the company and it's suppliers have been complied with.

Future developments

The Directors intend to fully explore opportunities to expand the company activities.

Auditor

The auditor, Azets Audit Services, is deemed to be reappointed under section 487(2) of the Companies Act 2006.

E COLLINSON & CO LIMITED
E Collinson & Co Limited
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 4 -
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.

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:

 

  •     Financial risk management objectives and policies

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
S Collinson
Director
5 July 2023
E COLLINSON & CO LIMITED
E Collinson & Co Limited
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF E COLLINSON & CO LIMITED
- 5 -
Opinion

We have audited the financial statements of E Collinson & Co Limited (the 'company') for the year ended 31 December 2022 which comprise the statement of comprehensive income, the statement of financial position, the statement of changes in equity, the statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

  •     give a true and fair view of the state of the company's affairs as at 31 December 2022 and of its profit for the year then ended;

  •     have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and

  •     have been prepared in accordance with the requirements of the Companies Act 2006.

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

 

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

 

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

Other information

The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

 

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of our audit:

  • the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and

  • the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.

E COLLINSON & CO LIMITED
E Collinson & Co Limited
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF E COLLINSON & CO 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

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.

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.

E COLLINSON & CO LIMITED
E Collinson & Co Limited
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF E COLLINSON & CO LIMITED
- 7 -

Extent to which the audit was considered capable of detecting irregularities, including fraud

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above and on the Financial Reporting Council’s website, to detect material misstatements in respect of irregularities, including fraud.

 

We obtain and update our understanding of the entity, its activities, its control environment, and likely future developments, including in relation to the legal and regulatory framework applicable and how the entity is complying with that framework.  Based on this understanding, we identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion.  This includes consideration of the risk of acts by the entity that were contrary to applicable laws and regulations, including fraud.

 

In response to the risk of irregularities and non-compliance with laws and regulations, including fraud, we designed procedures which included:

 

  • Enquiry of management and those charged with governance around actual and potential litigation and claims as well as actual, suspected and alleged fraud; 

  • Reviewing minutes of meetings of those charged with governance;

  • Assessing the extent of compliance with the laws and regulations considered to have a direct material effect on the financial statements or the operations of the company through enquiry and inspection; 

  • Reviewing financial statement disclosures and testing to supporting documentation to assess compliance with applicable laws and regulations;

  • Performing audit work over the risk of management bias and override of controls, including testing of journal entries and other adjustments for appropriateness, evaluating the business rationale of significant transactions outside the normal course of business and reviewing accounting estimates for indicators of potential bias. 

 

Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation.  This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance.  The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.

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.

Julie Flintoff BA(Hons) FCA (Senior Statutory Auditor)
For and on behalf of Azets Audit Services
Statutory Auditor
PRESTON
14 July 2023
E COLLINSON & CO LIMITED
E Collinson & Co Limited
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2022
- 8 -
2022
2021
Notes
£
£
Revenue
3
12,830,997
13,404,320
Cost of sales
(7,055,481)
(8,055,263)
Gross profit
5,775,516
5,349,057
Distribution costs
(843,445)
(864,825)
Administrative expenses
(3,421,535)
(3,503,673)
Other operating income
130,458
132,996
Operating profit
5
1,640,994
1,113,555
Investment income
8
1,419
60
Finance costs
9
(60,531)
(51,843)
Profit before taxation
1,581,882
1,061,772
Tax on profit
10
(408,982)
(326,116)
Profit for the financial year
1,172,900
735,656

The income statement has been prepared on the basis that all operations are continuing operations.

E COLLINSON & CO LIMITED
E Collinson & Co Limited
STATEMENT OF FINANCIAL POSITION
AS AT
31 DECEMBER 2022
31 December 2022
- 9 -
2022
2021
Notes
£
£
£
£
Non-current assets
Goodwill
12
3,511,892
4,097,207
Other intangible assets
12
12,821
15,449
Total intangible assets
3,524,713
4,112,656
Property, plant and equipment
13
8,149,070
8,401,108
11,673,783
12,513,764
Current assets
Inventories
14
2,429,712
2,335,726
Trade and other receivables
15
1,473,343
1,788,015
Cash and cash equivalents
24,143
-
0
3,927,198
4,123,741
Current liabilities
16
(3,893,151)
(3,594,588)
Net current assets
34,047
529,153
Total assets less current liabilities
11,707,830
13,042,917
Non-current liabilities
17
(1,475,608)
(2,571,233)
Provisions for liabilities
Deferred tax liability
20
350,812
323,747
(350,812)
(323,747)
Net assets
9,881,410
10,147,937
Equity
Called up share capital
23
4,303,500
4,303,500
Capital redemption reserve
1,396,500
1,396,500
Retained earnings
4,181,410
4,447,937
Total equity
9,881,410
10,147,937
The financial statements were approved by the board of directors and authorised for issue on 5 July 2023 and are signed on its behalf by:
S Collinson
Director
Company Registration No. 11461839
E COLLINSON & CO LIMITED
E Collinson & Co Limited
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2022
- 10 -
Share capital
Capital redemption reserve
Retained earnings
Total
Notes
£
£
£
£
Balance at 1 January 2021
5,700,000
-
0
7,078,772
12,778,772
Year ended 31 December 2021:
Profit and total comprehensive income for the year
-
-
735,656
735,656
Dividends
11
-
-
(1,087,991)
(1,087,991)
Own shares acquired
-
-
(2,278,500)
(2,278,500)
Redemption of shares
23
(1,396,500)
1,396,500
-
0
-
0
Balance at 31 December 2021
4,303,500
1,396,500
4,447,937
10,147,937
Year ended 31 December 2022:
Profit and total comprehensive income for the year
-
-
1,172,900
1,172,900
Dividends
11
-
-
(1,439,427)
(1,439,427)
Balance at 31 December 2022
4,303,500
1,396,500
4,181,410
9,881,410
E COLLINSON & CO LIMITED
E Collinson & Co Limited
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2022
- 11 -
2022
2021
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
30
2,436,046
2,577,882
Interest paid
(60,531)
(51,843)
Income taxes paid
(54,827)
(376,239)
Net cash inflow from operating activities
2,320,688
2,149,800
Investing activities
Purchase of intangible assets
(11,743)
(20,580)
Purchase of property, plant and equipment
(123,306)
(957,060)
Proceeds on disposal of property, plant and equipment
18,757
5,750
Receipts arising from loans made
-
0
251,513
Interest received
1,419
60
Net cash used in investing activities
(114,873)
(720,317)
Financing activities
Purchase of treasury shares
-
0
(2,278,500)
Proceeds of new bank loans
650,000
-
0
Repayment of bank loans
(610,830)
(73,893)
Proceeds of new finance lease obligations
-
616,346
Payment of finance leases obligations
(166,444)
(185,875)
Dividends paid
(1,439,427)
(1,087,991)
Net cash used in financing activities
(1,566,701)
(3,009,913)
Net increase/(decrease) in cash and cash equivalents
639,114
(1,580,430)
Cash and cash equivalents at beginning of year
(950,272)
630,158
Cash and cash equivalents at end of year
(311,158)
(950,272)
Relating to:
Cash at bank and in hand
24,143
-
0
Bank overdrafts included in creditors payable within one year
(335,301)
(950,272)
E COLLINSON & CO LIMITED
E Collinson & Co Limited
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022
- 12 -
1
Accounting policies
Company information

E Collinson & Co Limited is a private company limited by shares incorporated in England and Wales. The registered office and principal place of business is Riverside Industrial Park, Catterall, Preston, Lancashire, United Kingdom, PR3 0HP.

 

The company's principal activity is detailed in the Strategic Report.

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 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, despite net current assets of £34,047, as included within current liabilities are directors loan accounts totalling £1,171,034. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Revenue

Revenue is recognised at the fair value of the consideration received or receivable for goods 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.

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

1.4
Research and development expenditure

Research expenditure is written off against profits in the year in which it is incurred. Identifiable development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can be demonstrated.

1.5
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of 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. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 10 years.

 

For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.

E COLLINSON & CO LIMITED
E Collinson & Co Limited
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 13 -
1.6
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

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

Software
33% Straight Line
1.7
Property, plant and equipment

Property, plant and equipment are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

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

Freehold land and buildings
4% Straight Line
Plant and equipment
6.67% and 12.5% Straight Line
Motor vehicles
25% Straight Line

Freehold land is not depreciated.

 

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

1.8
Impairment of non-current assets

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

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

 

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

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

E COLLINSON & CO LIMITED
E Collinson & Co Limited
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 14 -
1.9
Inventories

Inventories 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 inventories to their present location and condition.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of inventories 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.

1.10
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.

1.11
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 statement of financial position 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 trade and other receivables 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.

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.

E COLLINSON & CO LIMITED
E Collinson & Co Limited
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 15 -
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 trade and other payables, bank loans, and loans from related companies, 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 payables 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 payables are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

Derecognition of financial liabilities

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

1.12
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.

1.13
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 income statement 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.

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 income statement, 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.

E COLLINSON & CO LIMITED
E Collinson & Co Limited
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 16 -
1.14
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 non-current assets.

 

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

1.15
Retirement benefits

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

1.16
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 statement of financial position 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 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.

1.17
Government grants

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

 

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

1.18
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.

E COLLINSON & CO LIMITED
E Collinson & Co Limited
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 17 -
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.

Depreciation and residual values

Property, plant and equipment are depreciated over their useful economic lives to their estimated residual values. Both the estimated useful life and the residual value are reviewed at least at each financial period end.

3
Revenue
2022
2021
£
£
Revenue analysed by class of business
Sale of goods
12,830,997
13,404,320
2022
2021
£
£
Other significant revenue
Interest income
1,419
60
4
Auditor's remuneration
2022
2021
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the company
12,100
12,100
E COLLINSON & CO LIMITED
E Collinson & Co Limited
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 18 -
5
Operating profit
2022
2021
Operating profit for the year is stated after charging/(crediting):
£
£
Exchange differences apart from those arising on financial instruments measured at fair value through profit or loss
25,767
(3,459)
Research and development costs
362,254
408,638
Depreciation of owned property, plant and equipment
254,037
209,117
Depreciation of property, plant and equipment held under finance leases
51,428
66,136
Loss/(profit) on disposal of property, plant and equipment
51,122
(243)
Amortisation of owned intangible assets
599,686
590,447
Amortisation of intangible fixed assets held under finance leases
-
16,713
Operating lease charges
15,943
17,897
6
Employees

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

2022
2021
Number
Number
Production
51
54
Distribution
12
12
Administration
47
52
Total
110
118

Their aggregate remuneration comprised:

2022
2021
£
£
Wages and salaries
3,244,745
3,383,629
Social security costs
310,494
347,986
Pension costs
73,721
110,471
3,628,960
3,842,086
E COLLINSON & CO LIMITED
E Collinson & Co Limited
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 19 -
7
Directors' remuneration
2022
2021
£
£
Remuneration for qualifying services
378,474
365,538
Company pension contributions to defined contribution schemes
6,788
13,709
385,262
379,247

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 5 (2021 - 7).

Remuneration disclosed above include the following amounts paid to the highest paid director:
2022
2021
£
£
Remuneration for qualifying services
91,659
87,290
Company pension contributions to defined contribution schemes
1,321
1,319
8
Investment income
2022
2021
£
£
Interest income
Other interest income
1,419
60
9
Finance costs
2022
2021
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
36,320
25,506
Other finance costs:
Interest on finance leases and hire purchase contracts
24,211
26,337
60,531
51,843
E COLLINSON & CO LIMITED
E Collinson & Co Limited
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 20 -
10
Taxation
2022
2021
£
£
Current tax
UK corporation tax on profits for the current period
424,448
175,651
Adjustments in respect of prior periods
(42,531)
(95,332)
Total current tax
381,917
80,319
Deferred tax
Origination and reversal of timing differences
27,065
245,797
Total tax charge
408,982
326,116

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

2022
2021
£
£
Profit before taxation
1,581,882
1,061,772
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2021: 19.00%)
300,558
201,737
Tax effect of expenses that are not deductible in determining taxable profit
5,165
6,152
Depreciation on assets not qualifying for tax allowances
-
0
35,593
Amortisation on assets not qualifying for tax allowances
111,210
111,210
Differences in rates
(7,951)
(28,576)
Taxation charge for the year
408,982
326,116
11
Dividends
2022
2021
£
£
Final paid
1,439,427
1,087,991
E COLLINSON & CO LIMITED
E Collinson & Co Limited
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 21 -
12
Intangible fixed assets
Goodwill
Software
Total
£
£
£
Cost
At 1 January 2022
5,853,155
90,758
5,943,913
Additions
-
0
11,743
11,743
At 31 December 2022
5,853,155
102,501
5,955,656
Amortisation and impairment
At 1 January 2022
1,755,948
75,309
1,831,257
Amortisation charged for the year
585,315
14,371
599,686
At 31 December 2022
2,341,263
89,680
2,430,943
Carrying amount
At 31 December 2022
3,511,892
12,821
3,524,713
At 31 December 2021
4,097,207
15,449
4,112,656

Goodwill represents the value of the Agriculture business acquired from Collinson Construction Limited.

 

Amortisation expense for the period is recognised within administrative expenses.

13
Property, plant and equipment
Freehold land and buildings
Plant and equipment
Motor vehicles
Total
£
£
£
£
Cost
At 1 January 2022
5,981,669
3,135,968
65,301
9,182,938
Additions
-
0
123,306
-
0
123,306
Disposals
-
0
(85,167)
-
0
(85,167)
At 31 December 2022
5,981,669
3,174,107
65,301
9,221,077
Depreciation and impairment
At 1 January 2022
276,761
487,612
17,457
781,830
Depreciation charged in the year
97,494
201,957
6,014
305,465
Eliminated in respect of disposals
-
0
(15,288)
-
0
(15,288)
At 31 December 2022
374,255
674,281
23,471
1,072,007
Carrying amount
At 31 December 2022
5,607,414
2,499,826
41,830
8,149,070
At 31 December 2021
5,704,908
2,648,356
47,844
8,401,108
E COLLINSON & CO LIMITED
E Collinson & Co Limited
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
13
Property, plant and equipment
(Continued)
- 22 -

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 equipment
682,031
1,017,800

Freehold land and buildings with a carrying amount of £5,607,414 (2021: £5,704,908) have been pledged to secure the borrowings of the company. The company is not allowed to pledge these assets as security for other borrowings or to sell them to another entity.

14
Inventories
2022
2021
£
£
Raw materials and consumables
2,429,712
2,335,726
15
Trade and other receivables
2022
2021
Amounts falling due within one year:
£
£
Trade receivables
1,300,111
1,437,182
Other receivables
39,210
282,776
Prepayments and accrued income
134,022
68,057
1,473,343
1,788,015
16
Current liabilities
2022
2021
Notes
£
£
Bank loans and overdrafts
18
966,321
1,030,272
Obligations under finance leases
19
57,468
100,830
Trade payables
657,581
1,177,049
Corporation tax
397,254
70,164
Other taxation and social security
310,682
215,036
Other payables
1,435,491
904,897
Accruals and deferred income
68,354
96,340
3,893,151
3,594,588
E COLLINSON & CO LIMITED
E Collinson & Co Limited
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 23 -
17
Non-current liabilities
2022
2021
Notes
£
£
Bank loans and overdrafts
18
-
0
511,850
Obligations under finance leases
19
426,366
549,448
Government grants
21
75,076
79,768
Other payables
974,166
1,430,167
1,475,608
2,571,233
Amounts included above which fall due after five years are as follows:
Payable by instalments
467,833
869,501
18
Borrowings
2022
2021
£
£
Bank loans
631,020
591,850
Bank overdrafts
335,301
950,272
966,321
1,542,122
Payable within one year
966,321
1,030,272
Payable after one year
-
0
511,850

The bank loan is secured by a first legal charge over freehold land and buildings, and a debenture over the company's whole assets and undertakings.

The bank loan of £631,020 is a 10 year loan ending 02/01/2029 which is repayable by instalments. Interest is charged on the loan at 2.1% + base rate.

E COLLINSON & CO LIMITED
E Collinson & Co Limited
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 24 -
19
Finance lease obligations
2022
2021
Future minimum lease payments due under finance leases:
£
£
Within one year
127,952
188,692
In two to five years
413,443
450,987
In over five years
22,621
113,030
564,016
752,709
Less: future finance charges
(80,182)
(102,431)
483,834
650,278

Finance lease payments represent rentals payable by the company for certain items of plant and machinery and intangible assets. The Company has options to purchase the equipment for a nominal amount at the conclusion of the lease arrangements. The average lease term is 3 to 5 years.

 

The finance leases are secured by the lessors' title to the leased tangible and intangible assets which have a carrying value of £682,031 (2021: £1,017,800).

 

The directors consider that the carrying amount of the obligations under finance leases approximate to their fair value.

20
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
353,955
326,587
Tax losses
(1,793)
(1,793)
Retirement benefit obligations
(1,350)
(1,047)
350,812
323,747
2022
Movements in the year:
£
Liability at 1 January 2022
323,747
Charge to profit or loss
27,065
Liability at 31 December 2022
350,812
E COLLINSON & CO LIMITED
E Collinson & Co Limited
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 25 -
21
Government grants
2022
2021
£
£
Arising from government grants
75,076
79,768

The government grant in the accounts is in relation to monies received for a project undertaken to accelerate business growth in the form of a research and development and manufacturing building on site.

 

There are no unfulfilled conditions or other contingencies surrounding the grant monies received. The grant is being released to the profit and loss account in line with the depreciation policy for the manufactured building which has now been completed. The total amount released to the profit and loss account this year is £4,692. There is currently £79,768 (2021: £84,460) within accruals and deferred income which has yet to be released to the profit and loss account.

 

There have been no other forms of government assistance received during the year from which the company directly benefited.

22
Retirement benefit schemes
2022
2021
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
73,721
110,471

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.

 

There were no outstanding contributions are the balance sheet date.

23
Share capital
2022
2021
2022
2021
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary A Shares of £1 each
313,500
313,500
313,500
313,500
Ordinary C Shares of £1 each
313,500
313,500
313,500
313,500
Ordinary D Shares of £1 each
1,396,500
1,396,500
1,396,500
1,396,500
Ordinary E Shares of £1 each
912,000
912,000
912,000
912,000
Ordinary F Shares of £1 each
912,000
912,000
912,000
912,000
Ordinary G Shares of £1 each
114,000
114,000
114,000
114,000
Ordinary H Shares of £1 each
114,000
114,000
114,000
114,000
Ordinary I Shares of £1 each
57,000
114,000
57,000
114,000
Ordinary J Shares of £1 each
114,000
114,000
114,000
114,000
Ordinary K Shares of £1 each
57,000
-
57,000
-
4,303,500
4,303,500
4,303,500
4,303,500

The company has ten classes of ordinary shares. The holders of ordinary shares are entitled to receive dividends from time to time. All ordinary shares rank equally with regard to the Company's residual assets.

 

On 5 January 2022 the company redesignated 57,000 £1 Ordinary I shares to 57,000 £1 Ordinary K shares.

E COLLINSON & CO LIMITED
E Collinson & Co Limited
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 26 -
24
Financial commitments, guarantees and contingent liabilities

The company has provided a guarantee for a contract awarded to Collinson Construction Limited with a total contract value of £2,679,344. This contract was completed in the current accounting period.

25
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
676
-
0
Between two and five years
1,012
-
0
1,688
-
0
26
Related party transactions

Other related parties

During the period the company provided a unsecured interest free loan to related companies which were repayable on demand. The amount outstanding and included within other debtors at the balance sheet date is £30,906 (2021: £270,497).

 

During the period the company received management fee income from related companies totalling £125,766 (2021: £128,304). The income is included within other operating income.

 

During the period the company recharged goods and services to a related company totalling £716,440 (2021: £158,412) and received recharged goods totalling £Nil (2021: £846,563). The amount outstanding at the balance sheet date is included within trade debtors.

27
Directors' transactions

During the period the directors provided interest free loans to the company. The amount outstanding at the balance sheet date was £2,145,200 (2021: £1,670,973). The amount including in current liabilities was £1,171,034 (2021: £240,807) and non-current liabilities £974,166 (2021: £1,430,167).

Dividends totalling £1,218,390 (2021: £958,055) were paid in the period in respect of shares held by the company's directors.

28
Ultimate controlling party

The company is under the control of Sam Collinson, by virtue of his shareholding in the company.

E COLLINSON & CO LIMITED
E Collinson & Co Limited
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 27 -
29
Analysis of changes in net debt
1 January 2022
Cash flows
31 December 2022
£
£
£
Cash at bank and in hand
-
24,143
24,143
Bank overdrafts
(950,272)
614,971
(335,301)
(950,272)
639,114
(311,158)
Borrowings excluding overdrafts
(591,850)
(39,170)
(631,020)
Obligations under finance leases
(650,278)
166,444
(483,834)
(2,192,400)
766,388
(1,426,012)
30
Cash generated from operations
2022
2021
£
£
Profit for the year after tax
1,172,900
735,656
Adjustments for:
Taxation charged
408,982
326,116
Finance costs
60,531
51,843
Investment income
(1,419)
(60)
Loss/(gain) on disposal of property, plant and equipment
51,122
(243)
Amortisation and impairment of intangible assets
599,686
607,160
Depreciation and impairment of property, plant and equipment
305,465
275,253
Movements in working capital:
Increase in inventories
(93,986)
(830,054)
Decrease/(increase) in trade and other receivables
314,672
(200,563)
(Decrease)/increase in trade and other payables
(377,215)
1,617,466
Decrease in deferred income
(4,692)
(4,692)
Cash generated from operations
2,436,046
2,577,882
2022-12-312022-01-01falseCCH SoftwareCCH Accounts Production 2023.100No description of principal activityE CollinsonF CollinsonS CollinsonP HuttonR AddisM BracewellS J MooringC WormleightonA Bensley114618392022-01-012022-12-3111461839bus:Director12022-01-012022-12-3111461839bus:Director22022-01-012022-12-3111461839bus:Director32022-01-012022-12-3111461839bus:Director42022-01-012022-12-3111461839bus:Director52022-01-012022-12-3111461839bus:Director62022-01-012022-12-3111461839bus:Director82022-01-012022-12-3111461839bus:CompanySecretary12022-01-012022-12-3111461839bus:Director72022-01-012022-12-3111461839bus:RegisteredOffice2022-01-012022-12-3111461839bus:Agent12022-01-012022-12-31114618392022-12-31114618392021-01-012021-12-3111461839core:RetainedEarningsAccumulatedLosses2021-01-012021-12-3111461839core:RetainedEarningsAccumulatedLosses2022-01-012022-12-3111461839core:Goodwill2022-12-3111461839core:Goodwill2021-12-3111461839core:OtherResidualIntangibleAssets2022-12-3111461839core:OtherResidualIntangibleAssets2021-12-31114618392021-12-3111461839core:ComputerSoftware2022-12-3111461839core:ComputerSoftware2021-12-3111461839core:LandBuildingscore:OwnedOrFreeholdAssets2022-12-3111461839core:PlantMachinery2022-12-3111461839core:MotorVehicles2022-12-3111461839core:LandBuildingscore:OwnedOrFreeholdAssets2021-12-3111461839core:PlantMachinery2021-12-3111461839core:MotorVehicles2021-12-3111461839core:CurrentFinancialInstrumentscore:WithinOneYear2022-12-3111461839core:CurrentFinancialInstrumentscore:WithinOneYear2021-12-3111461839core:Non-currentFinancialInstrumentscore:AfterOneYear2022-12-3111461839core:Non-currentFinancialInstrumentscore:AfterOneYear2021-12-3111461839core:CurrentFinancialInstruments2022-12-3111461839core:CurrentFinancialInstruments2021-12-3111461839core:Non-currentFinancialInstruments2022-12-3111461839core:Non-currentFinancialInstruments2021-12-3111461839core:ShareCapital2022-12-3111461839core:ShareCapital2021-12-3111461839core:CapitalRedemptionReserve2022-12-3111461839core:CapitalRedemptionReserve2021-12-3111461839core:RetainedEarningsAccumulatedLosses2022-12-3111461839core:RetainedEarningsAccumulatedLosses2021-12-3111461839core:ShareCapital2020-12-3111461839core:CapitalRedemptionReservecore:RestatedAmount2020-12-3111461839core:RetainedEarningsAccumulatedLosses2020-12-31114618392020-12-3111461839core:ShareCapital2021-01-012021-12-311146183912021-01-012021-12-311146183922021-01-012021-12-31114618392021-12-3111461839core:WithinOneYear2022-12-3111461839core:WithinOneYear2021-12-3111461839core:Goodwill2022-01-012022-12-3111461839core:IntangibleAssetsOtherThanGoodwill2022-01-012022-12-3111461839core:ComputerSoftware2022-01-012022-12-3111461839core:LandBuildingscore:OwnedOrFreeholdAssets2022-01-012022-12-3111461839core:PlantMachinery2022-01-012022-12-3111461839core:MotorVehicles2022-01-012022-12-3111461839core:OwnedAssets2022-01-012022-12-3111461839core:OwnedAssets2021-01-012021-12-3111461839core:LeasedAssets2022-01-012022-12-3111461839core:LeasedAssets2021-01-012021-12-3111461839core:UKTax2022-01-012022-12-3111461839core:UKTax2021-01-012021-12-311146183912022-01-012022-12-311146183922022-01-012022-12-311146183932022-01-012022-12-311146183932021-01-012021-12-3111461839core:Goodwill2021-12-3111461839core:ComputerSoftware2021-12-3111461839core:Goodwillcore:ExternallyAcquiredIntangibleAssets2022-01-012022-12-3111461839core:ComputerSoftwarecore:ExternallyAcquiredIntangibleAssets2022-01-012022-12-3111461839core:ExternallyAcquiredIntangibleAssets2022-01-012022-12-3111461839core:LandBuildingscore:OwnedOrFreeholdAssets2021-12-3111461839core:PlantMachinery2021-12-3111461839core:MotorVehicles2021-12-3111461839core:Non-currentFinancialInstruments12022-12-3111461839core:Non-currentFinancialInstruments12021-12-3111461839core:BetweenTwoFiveYears2022-12-3111461839core:BetweenTwoFiveYears2021-12-3111461839core:MoreThanFiveYears2022-12-3111461839core:MoreThanFiveYears2021-12-3111461839bus:PrivateLimitedCompanyLtd2022-01-012022-12-3111461839bus:FRS1022022-01-012022-12-3111461839bus:Audited2022-01-012022-12-3111461839bus:FullAccounts2022-01-012022-12-31xbrli:purexbrli:sharesiso4217:GBP