PAVERS_HOLDINGS_LIMITED - Accounts


Company Registration No. 08647181 (England and Wales)
PAVERS HOLDINGS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 28 JANUARY 2023
PAVERS HOLDINGS LIMITED
COMPANY INFORMATION
Directors
Mr S D Paver
Mr J M paver
Company number
08647181
Registered office
Catherine House
Northminster Business Park
Upper Poppleton
York
North Yorkshire
YO26 6QU
Auditors
BHP LLP
New Chartford House
Centurion Way
Cleckheaton
Bradford
West Yorkshire
BD19 3QB
PAVERS HOLDINGS LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 6
Independent auditor's report
7 - 9
Group statement of comprehensive income
10
Group balance sheet
11
Company balance sheet
12
Group statement of changes in equity
13
Company statement of changes in equity
14
Group statement of cash flows
15
Notes to the financial statements
16 - 35
PAVERS HOLDINGS LIMITED
STRATEGIC REPORT
FOR THE PERIOD ENDED 28 JANUARY 2023
- 1 -

The directors present the strategic report for the period ended 28 January 2023.

Pavers Holdings Limited: Stakeholder Engagement - Section 172(1) statement

As the Board of Pavers Holdings Ltd, we have a legal responsibility under section 172 of the Companies Act 2006 to act in the way we consider to be most likely to promote the company’s success for the benefit of its members as a whole, and to have regard to the long-term effect of our decisions on the company and its stakeholders. This statement addresses the ways in which we as a Board carry out this responsibility.

 

Promoting the company’s success for its members

Pavers Holdings Ltd history dates back to the founding of its subsidiary, Pavers Limited, in 1971 by Catherine Kinloch Paver, today the business is run by joint Managing Directors Stuart Paver (Cathy’s son) and Jason Paver (Stuart’s Son). We’re proud of the ways in which, over 50 years, the group has provided employment, training and financial reward for its owners and employees.

 

We make strategic decisions based on long-term objectives. In particular this has meant significant recent capital investment in shop fits, our warehouse, and IT infrastructure. This will enable us to continue to grow in the future and will ensure that we can serve more customers more effectively.

 

 

Engaging with stakeholders

Our key stakeholders, and the ways in which we engage with them, are as follows:

 

Our employees

We rely on a team of loyal and committed people to ensure our business is run efficiently and effectively, many of whom have been with us many years.

 

Recruitment and retention of staff is therefore a critical business activity. We engage with team members by:

 

  • setting remuneration at competitive rates, and rewarding performance with bonuses at all levels;

 

  • providing annual performance feedback and personal development support;

 

  • providing training and career development opportunities through Pavers Academy.

 

Our customers and suppliers

We look for long term relationships with our suppliers, many of whom we have dealt with for many years. We have built, and will maintain, a reputation for loyalty and fairness in our interaction with customers and suppliers.

 

Our community

We are a family owned group who support charitable causes through the Pavers Foundation. The Foundation was launched in 2017 by the family following the sad loss of our founder Cathy Paver. This employee led Foundation supports worthy causes in three main areas: health, education and community. In addition, employees select a national or significant charity each year which then goes on to receive a substantial donation.

 

The group contributes a % of its profits each year, together with the carrier bag levy, to the Foundation, who then distribute this to worthy causes.

 

Our planet

We take our responsibility to the planet seriously. We have invested in Solar PV on the roof of our Head Office and we have extended our Head Office using Green Materials wherever possible. We aim to eliminate or recycle waste materials and continue to invest in lower energy consumption lighting. We are looking to use less packaging and we recycle and re-use where possible. We are constantly looking at all ways to reduce our Carbon Footprint.

During the year we have been awarded the One Carbon World Carbon Neutral International Standard.

 

PAVERS HOLDINGS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE PERIOD ENDED 28 JANUARY 2023
- 2 -
Fair review of the business

We have seen continued sales growth, achieving our highest ever sales levels, with our customers able to transact in-store, online and from home and our activity levels reflect continued investment in good product.

 

There is a prior year adjustment included in the financial statements this year reflecting the payments made to staff resolving an issue with furlough payments that was identified and rectified. The cost to the business was £985,000. As this related to the period in which Covid-19 impacted the business we have shown this as a prior year adjustment.

 

We had a very challenging year operationally which in the opinion of the Directors led to disappointing profitability despite an increase in revenue. We are fortunate that our staff, suppliers, and stakeholders were supportive during this period and we thank them for this. In 2023 our operational performance has mostly normalised and we have seen profitability improve. We are grateful for the hard work of all our teams in delivering this improvement.

 

We closed the year with an increase in underlying net assets before a dividend was paid and the group is therefore well placed for investment in continued growth.

 

The group uses a number of financial KPI’s to measure performance and these are reported regularly to the board and senior management team. These KPI’s include the following:

 

Sales to target

Gross margin to target

Expenses against budget

 

The group's key financial and other performance indicators during the period were as follows:

 

 

Unit

2023

2022

Turnover

£'000

155,023

128,120

Net current assets

£'000

27,817

28,731

Net assets

£'000

74,132

74,506

 

Principal risks and uncertainties

The risks and uncertainties faced by the business are those typical to the retail industry. The directors consider the principal risks and uncertainties to be the current economic climate in the UK, competition from other retailers, rising costs, maintaining the brand, the retention of key staff.

On behalf of the board

Mr S D Paver
Director
18 October 2023
PAVERS HOLDINGS LIMITED
DIRECTORS' REPORT
FOR THE PERIOD ENDED 28 JANUARY 2023
- 3 -

The directors present their annual report and financial statements for the period ended 28 January 2023.

 

Information relating to fair review of the business, principal risks and uncertainties and future developments is included in the strategic report.

Principal activities

The principal activity of the group is the retailing of shoes.

 

The principal activity of the company is that of a holding company with property.

Results and dividends

The results for the period are set out on page 10.

Ordinary dividends were paid amounting to £6,000,045. The directors do not recommend payment of a further dividend.

Directors

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

Mr S D Paver
Mr J M paver
Financial instruments

The group's principal financial instruments comprise bank balances, trade debtors, trade creditors and bank overdrafts.

 

The main purpose of these instruments is to raise funds for the group's operations and to finance the group's activities.

 

The group's approach to managing the risks applicable to the financial instruments concerned is shown below.

 

In respect of bank balances, the liquidity risk is managed by maintaining a balance between the continuity of funding and flexibility through the use of bank overdraft facilities.

 

The group makes use of money market facilities when funds are available.

 

Trade debtors are managed in respect of credit and cashflow risk by policies concerning the credit offered to customers and the regular monitoring of amounts outstanding for both time and credit limits.

 

Trade creditors liquidity risk is managed by ensuring that sufficient funds are available to meet amounts due.

 

Employee involvement

 

The group continues to involve staff in the decision making process and communicates regularly with them during the year.

 

The group's aim for all its staff and applicants for employment is to fit the qualifications, aptitude and ability of each individual to the appropriate job and to provide equal opportunity, regardless of sex, religion or ethnic origin.

 

The group does all that is practicable to meet its responsibilities towards the employment and training of disabled people. Where an employee becomes disabled, every effort is made to provide continuity of employment in the same job or a suitable alternative.

PAVERS HOLDINGS LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE PERIOD ENDED 28 JANUARY 2023
- 4 -
Auditor

In accordance with the company's articles, a resolution proposing that BHP LLP be reappointed as auditor of the company will be put at a General Meeting.

Energy and carbon report

The company set out below the group energy consumption and emissions for the financial year.

2023
2022
Energy consumption
kWh
kWh
Aggregate of energy consumption in the year
3,872,291
3,676,582
2023
2022
Emissions of CO2 equivalent
metric tonnes
metric tonnes
Scope 1 - direct emissions
- Gas combustion
87.00
83.00
- Fuel consumed for owned transport
358.00
867.00
445.00
950.00
Scope 2 - indirect emissions
- Electricity purchased
595.00
584.00
Scope 3 - other indirect emissions
- Fuel consumed for transport not owned by the
53.00
53.00
Total gross emissions
1,093.00
1,587.00
Intensity ratio
tCO2/annual turnover (£)
0.00008757
0.00001338
Quantification and reporting methodology

The company has followed the 2019 HM Government Environmental Reporting Guidelines and GHG Reporting Protocol - Corporate Standard. They have also used the 2022 UK Government's Conversion Factors for Company Reporting. We have used an operational approach to define our boundary and scopes.

 

The primary source for energy consumption is invoices and supplier interval data. Where invoices are not in line with the financial year, a pro rata calculation has been used to estimate the usage for the reporting period.

 

Electricity and gas data has been recorded over a 12 month period from February 2022 to January 2023. Data was collated directly from monthly invoices generated by suppliers.

 

Company transport data was generated over the course of the mentioned supply period. Transport has been displayed by the total mileage for all vehicles owned by the company.

Intensity measurement

The group has used annual turnover to calculate the intensity metric. The formula used to calculate this is tCO2/annual turnover (£).

PAVERS HOLDINGS LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE PERIOD ENDED 28 JANUARY 2023
- 5 -
Measures taken to improve energy efficiency

The company continues to monitor and review our energy usage and associated carbon dioxide emissions.

 

We are focused on assessing the recommendations to drive further energy efficiency improvements across all sites.

 

We are also continuing to replace lighting to LED throughout the company.

The figures above relate to the energy consumption of Pavers Limited and Pavers Holdings Limited. The report does not include data in relation to the subsidiaries, Herring Shoes Limited and Norwich Footwear Limited, as they are exempt from the disclosure requirements due to the companies having no requirement to report.

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 group and company, and of the profit or loss of the group 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 ;

  •     prepare the on the going concern basis unless it is inappropriate to presume that the group and company will continue in business.

 

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and 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 group and company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

The directors are responsible for the maintenance and integrity of the company website. Legislation in the United Kingdom governing the preparation and dissemination of financial statements may differ from legislation in other jurisdictions.

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 group’s auditors are 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 auditors are aware of that information.

Charitable donations

During the period the group made charitable donations of £360,000.

PAVERS HOLDINGS LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE PERIOD ENDED 28 JANUARY 2023
- 6 -
On behalf of the board
Mr S D Paver
Director
18 October 2023
PAVERS HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF PAVERS HOLDINGS LIMITED
- 7 -
Opinion

We have audited the financial statements of Pavers Holdings Limited (the 'parent company') and its subsidiaries (the 'group') for the period ended 28 January 2023 which comprise the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group 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 group's and the parent company's affairs as at 28 January 2023 and of the group's profit for the period 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 group and parent 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 group's and parent 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 period 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.

PAVERS HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF PAVERS HOLDINGS LIMITED
- 8 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the group and the parent company and their 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 by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or

  • the parent company financial statements are not in agreement with the accounting records and returns; or

  • certain disclosures of directors' 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 parent 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 parent company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

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

We gained an understanding of the legal and regulatory framework applicable to the company and the industry in which it operates and considered the risk of acts by the company that were contrary to applicable laws and regulations, including fraud. We designed audit procedures to respond to the risk, recognising that the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery or intentional misrepresentations, or through collusion.

We focussed on laws and regulations, relevant to the company, which could give rise to a material misstatement in the financial statements. Our tests included agreeing the financial statement disclosures to underlying supporting documentation, enquiries with management, review of client's operation of controls within the year, in particular, in particular, revenue, expenditure and payroll, review of provisions, in particular stock provisions, and review of expenses, such as legal costs. There are inherent limitations in the audit procedures described and, the further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we would become aware of it.

As part of our audit, we addressed the risk of management override of internal controls, including testing of journals and review of nominal ledger. We evaluated whether there was evidence of bias by the directors that represented a risk of material misstatement due to fraud.

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.

PAVERS HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF PAVERS HOLDINGS LIMITED
- 9 -

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.

Ann Brown (Senior Statutory Auditor)
For and on behalf of BHP LLP
18 October 2023
Chartered Accountants
Statutory Auditor
New Chartford House
Centurion Way
Cleckheaton
Bradford
West Yorkshire
BD19 3QB
PAVERS HOLDINGS LIMITED
CONSOLIDATED STATEMENT OF TOTAL COMPREHENSIVE INCOME
FOR THE PERIOD ENDED 28 JANUARY 2023
- 10 -
52 weeks
52 weeks
ended
ended
28 January
29 January
2023
2022
as restated
Notes
£'000
£'000
Turnover
3
155,023
128,120
Cost of sales
(115,757)
(90,050)
Gross profit
39,266
38,070
Distribution costs
(18,702)
(19,426)
Administrative expenses
(14,211)
(13,998)
Other operating income
382
3,640
Operating profit
4
6,735
8,286
Income from other fixed asset investments
8
48
111
Interest receivable and similar income
8
37
(175)
Interest payable and similar expenses
9
(144)
(108)
Charitable donations
(360)
(217)
Fair value gains and losses on foreign exchange contracts
(363)
-
0
Profit before taxation
5,953
7,897
Taxation
10
(327)
(2,526)
Profit for the financial period
5,626
5,371
Total comprehensive income for the period is all attributable to the owners of the parent company.

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

 

The group has no recognised gains or losses for the period other than the results above.

PAVERS HOLDINGS LIMITED
GROUP BALANCE SHEET
AS AT
28 JANUARY 2023
28 January 2023
- 11 -
2023
2022
as restated
Notes
£'000
£'000
£'000
£'000
Fixed assets
Goodwill
12
27,612
26,852
Other intangible assets
12
575
575
Total intangible assets
28,187
27,427
Tangible assets
13
18,750
19,690
Investments
14
1,937
1,937
48,874
49,054
Current assets
Stocks
15
35,379
21,767
Debtors
16
14,901
12,036
Cash at bank and in hand
7,841
20,044
58,121
53,847
Creditors: amounts falling due within one year
18
(30,304)
(25,116)
Net current assets
27,817
28,731
Total assets less current liabilities
76,691
77,785
Creditors: amounts falling due after more than one year
19
(1,978)
(2,369)
Provisions for liabilities
Deferred tax liability
20
581
910
(581)
(910)
Net assets
74,132
74,506
Capital and reserves
Called up share capital
23
25
25
Profit and loss reserves
74,107
74,481
Total equity
74,132
74,506
The financial statements were approved by the board of directors and authorised for issue on 18 October 2023 and are signed on its behalf by:
18 October 2023
Mr S D Paver
Director
PAVERS HOLDINGS LIMITED
COMPANY BALANCE SHEET
AS AT 28 JANUARY 2023
28 January 2023
- 12 -
2023
2022
as restated
Notes
£'000
£'000
£'000
£'000
Fixed assets
Intangible assets
12
575
575
Tangible assets
13
12,437
13,300
Investments
14
64,923
63,916
77,935
77,791
Current assets
Debtors
16
1,587
7
Cash at bank and in hand
104
66
1,691
73
Creditors: amounts falling due within one year
18
(4,578)
(4,328)
Net current liabilities
(2,887)
(4,255)
Total assets less current liabilities
75,048
73,536
Creditors: amounts falling due after more than one year
19
(450)
-
0
Provisions for liabilities
-
(521)
Net assets
74,598
73,015
Capital and reserves
Called up share capital
23
25
25
Profit and loss reserves
74,573
72,990
Total equity
74,598
73,015
The financial statements were approved by the board of directors and authorised for issue on 18 October 2023 and are signed on its behalf by:
18 October 2023
Mr S D Paver
Director
Company Registration No. 08647181
PAVERS HOLDINGS LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE PERIOD ENDED 28 JANUARY 2023
- 13 -
Share capital
Profit and loss reserves
Total
Notes
£'000
£'000
£'000
As restated for the period ended 29 January 2022:
Balance at 31 January 2021
20
71,210
71,230
Period ended 29 January 2022:
Profit and total comprehensive income for the period
-
5,371
5,371
Issue of share capital
23
5
-
5
Dividends
11
-
(2,100)
(2,100)
Balance at 29 January 2022
25
74,481
74,506
Period ended 28 January 2023:
Profit and total comprehensive income for the period
-
5,626
5,626
Dividends
11
-
(6,000)
(6,000)
Balance at 28 January 2023
25
74,107
74,132
PAVERS HOLDINGS LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE PERIOD ENDED 28 JANUARY 2023
- 14 -
Share capital
Profit and loss reserves
Total
Notes
£'000
£'000
£'000
Balance at 31 January 2021
20
72,105
72,125
Period ended 29 January 2022:
Profit and total comprehensive income for the period
-
2,985
2,985
Issue of share capital
23
5
-
5
Dividends
11
-
(2,100)
(2,100)
Balance at 29 January 2022
25
72,990
73,015
Period ended 28 January 2023:
Profit and total comprehensive income for the period
-
7,583
7,583
Dividends
11
-
(6,000)
(6,000)
Balance at 28 January 2023
25
74,573
74,598
PAVERS HOLDINGS LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE PERIOD ENDED 28 JANUARY 2023
- 15 -
2023
2022
as restated
Notes
£'000
£'000
£'000
£'000
Cash flows from operating activities
Cash (absorbed by)/generated from operations
27
(7,910)
14,416
Interest paid
(144)
(108)
Income taxes paid
(1,025)
(2,542)
Net cash (outflow)/inflow from operating activities
(9,079)
11,766
Investing activities
Purchase of tangible fixed assets
(2,707)
(5,649)
Proceeds from disposal of tangible fixed assets
1,503
-
Purchase of subsidiaries
(1,007)
-
Net assets acquired on acquisition
5
-
Purchase of investments
-
(504)
Proceeds from disposal of investments
-
2,082
Interest received
37
45
Other income received from investments
48
111
Net cash used in investing activities
(2,121)
(3,915)
Financing activities
Proceeds from issue of shares
-
5
Net movement of other borrowings
6,488
-
Repayment of bank loans
(1,359)
(1,118)
Dividends paid to equity shareholders
(6,000)
(2,100)
Net cash used in financing activities
(871)
(3,213)
Net (decrease)/increase in cash and cash equivalents
(12,071)
4,638
Cash and cash equivalents at beginning of period
19,912
15,274
Cash and cash equivalents at end of period
7,841
19,912
Relating to:
Cash at bank and in hand
7,841
20,044
Bank overdrafts included in creditors payable within one year
-
(132)
PAVERS HOLDINGS LIMITED
NOTES TO THE  FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 28 JANUARY 2023
- 16 -
1
Accounting policies
Company information

Pavers Holdings Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is Catherine House, Northminster Business Park, Upper Poppleton, York, North Yorkshire, YO26 6QU.

 

The group consists of Pavers Holdings Limited and all of its subsidiaries.

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 £'000.

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

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

 

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

  • Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instrument Issues: Interest income/expense and net gains/losses for financial instruments not measured at fair value; basis of determining fair values; details of collateral, loan defaults or breaches, details of hedges, hedging fair value changes recognised in profit or loss and in other comprehensive income;

  • Section 26 ‘Share based Payment’: Share-based payment expense charged to profit or loss, reconciliation of opening and closing number and weighted average exercise price of share options, how the fair value of options granted was measured, measurement and carrying amount of liabilities for cash-settled share-based payments, explanation of modifications to arrangements;

  • Section 33 ‘Related Party Disclosures’: Compensation for key management personnel.

As permitted by s408 Companies Act 2006, the Company has not presented its own profit and loss account and related notes. The Company’s profit for the year was £7,583k (2022 - £2,984k).

1.2
Basis of consolidation

The group financial statements consolidate the financial statements of the company and its subsidiary undertakings drawn up to 28 January 2023.

 

Subsidiary undertakings are included using the acquisitions method of accounting. Under this method the group profit and loss account and statement of cashflows include the results and cashflows of subsidiaries from the date of acquisition and to the date of sale outside the group in the case of disposals of subsidiaries. The purchase consideration has been allocated to the assets and liabilities on the basis of fair value at the date of acquisition.

 

Entities, other than subsidiary undertakings or joint ventures, in which the group has a participating interest but over whose operating and financial policies the group doesn't exercise a significant influence due to deadlock, are treated as associates within the financial statements and are not consolidated.

PAVERS HOLDINGS LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 28 JANUARY 2023
1
Accounting policies
(Continued)
- 17 -
1.3
Going concern

At the time of approving the financial statements, the directors have a reasonable expectation that the group 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.

1.4
Turnover

Turnover represents amounts invoiced, net of value added tax, in respect of the sale of goods to customers.

1.5
Intangible fixed assets - goodwill

Positive goodwill is capitalised, classified as an asset on the balance sheet and amortised on a straight line basis over its useful economic life. It is reviewed for impairment at the end of the first full financial year following the acquisition and in other periods if events or changes in circumstances indicate that the carrying value may not be recoverable.

 

If a subsidiary, associate or business is subsequently sold or closed, any goodwill arising on acquisition that was written off directly to reserves or that has not been amortised through the profit and loss account is taken into account in determining the profit or loss on sale or closure.

1.6
Amortisation

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:

Trademarks
over 1 year
Website development costs
over 3 years
Lease premiums
10% or 50% straight line
Lease premiums
Straight line over the term of the lease or less, based on store KPI's
Intellectual Property
over 2 to 5 years commencing the year after acquisition
1.7
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 (unless held at fair value as discussed below).

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:

Short leasehold premiums
Straight line over the term of the lease
Properties
50 years straight line
Land
Nil depreciation
Plant and machinery
Fixtures and fittings
20% or 33.33% straight line
Computers
50% reducing balance
Motor vehicles
33.33% or 50% of cost
PAVERS HOLDINGS LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 28 JANUARY 2023
1
Accounting policies
(Continued)
- 18 -

The assets held by Pavers Holdings Limited are measured using the fair value model and are stated at their fair value as at the reporting end date.

 

Although this accounting policy is in accordance with the applicable accounting standard, FRS 102 "The Financial Reporting Standard", it is a departure from the general requirement of the Companies Act 2006 for all tangible fixed assets to be depreciated.

 

The accounting policy adopted is necessary for the financial statements to give a true and fair view. Depreciation is only one of many factors reflected in the annual valuation and the amount of this which might otherwise have been charged cannot be separately identified or quantified.

 

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 recognised in the profit and loss account.

1.8
Fixed asset investments

Equity investments are measured at fair value through profit or loss, except for those equity investments that are not publicly traded and whose fair value cannot otherwise be measured reliably, which are recognised at cost less impairment until a reliable measure of fair value becomes available.

 

In the parent company financial statements, investments in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.

A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

1.9
Impairment of fixed assets

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

1.10
Stocks

Stock is valued at the lower of cost and net realisable value, after due regard for obsolete and slow moving stocks.

1.11
Cash and cash equivalents

Cash and cash equivalents 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.

1.12
Financial instruments

The group 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 group's balance sheet when the group becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset and 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.

PAVERS HOLDINGS LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 28 JANUARY 2023
1
Accounting policies
(Continued)
- 19 -
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 group 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 group after deducting all of its 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.

PAVERS HOLDINGS LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 28 JANUARY 2023
1
Accounting policies
(Continued)
- 20 -
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.

Derecognition of financial liabilities

Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.

1.13
Equity instruments

Equity instruments issued by the group 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 group.

1.14
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.

1.15
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 group’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 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 if, and only if, there is 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.

PAVERS HOLDINGS LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 28 JANUARY 2023
1
Accounting policies
(Continued)
- 21 -
1.16
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.

1.17
Retirement benefits

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

1.18
Leases

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.

 

Rentals payable under operating leases 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.

1.19
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.

Grants received in relation to the government Coronavirus Job Retention Scheme (Furlough) have been recognised within other operating income. The grant is accounted for on the accruals basis once the related payroll return has been submitted.

1.20
Foreign exchange

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

1.21

Research and development

Development expenditure incurred on an individual project is carried forward when its future recoverability can reasonably be regarded as assured. Any expenditure carried forward is amortised in line with the expected future sales from the related project.

1.22

Retail outlet fixturing grants

Grants received in excess of costs incurred are written off to the profit and loss account immediately. The balance of these grants and grants received of a lessor amount than costs incurred are written off to the profit and loss account in equal instalments over the relevant outlet lease.

PAVERS HOLDINGS LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 28 JANUARY 2023
- 22 -
2
Judgements and key sources of estimation uncertainty

In the application of the group’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.

Critical judgements

The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.

Stock

Stock is valued at the lower of cost and net realisable value. Included within stock there are various provisions for obsolete and slow moving stocks, The directors must ascertain that the provisions included have been properly calculated and reflect the true recoverable stock value as at the period end. When calculating the stock provisions, management considers the saleability of stock items.

3
Turnover and other revenue

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

2023
2022
£'000
£'000
Turnover analysed by geographical market
UK and Eire
154,425
125,680
Rest of World
598
2,440
155,023
128,120
2023
2022
£'000
£'000
Other revenue
Interest income
37
(175)
Grants received
-
3,457
4
Operating profit
2023
2022
£'000
£'000
Operating profit for the period is stated after charging/(crediting):
Exchange gains
(1,647)
(574)
Government grants
-
(3,678)
Depreciation of owned tangible fixed assets
2,442
1,912
(Profit)/loss on disposal of tangible fixed assets
(253)
47
Amortisation of intangible assets
157
1
Operating lease charges
11,767
10,573
PAVERS HOLDINGS LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 28 JANUARY 2023
- 23 -
5
Auditor's remuneration
2023
2022
Fees payable to the company's auditor and associates:
£'000
£'000
For audit services
Audit of the financial statements of the company
3
6
Audit of the financial statements of the company's subsidiaries
49
35
52
41
For other services
Taxation compliance services
9
18
All other non-audit services
7
5
16
23
6
Employees

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

2023
2022
Number
Number
Administration and support
347
262
Sales
1,409
1,255
Management
5
4
1,761
1,521

Their aggregate remuneration comprised:

2023
2022
£'000
£'000
Wages and salaries
25,761
23,781
Social security costs
2,015
1,369
Pension costs
307
493
28,083
25,643
PAVERS HOLDINGS LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 28 JANUARY 2023
- 24 -
7
Directors' remuneration
2023
2022
£'000
£'000
Remuneration for qualifying services
464
442
Company pension contributions to defined contribution schemes
48
42
512
484

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 1 (2022 - 1).

Remuneration disclosed above includes the following amounts paid to the highest paid director:
2023
2022
£'000
£'000
Remuneration for qualifying services
302
308
8
Interest receivable and similar income
2023
2022
£'000
£'000
Interest income
Interest on bank deposits
3
4
Other interest income
34
41
Total interest revenue
37
45
Other income from investments
Gains on financial instruments measured at fair value through profit or loss
-
0
(220)
37
(175)
Income from fixed asset investments
Income from other fixed asset investments
48
111
Total income
85
(64)
9
Interest payable and similar expenses
2023
2022
£'000
£'000
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
12
104
Other finance costs:
Other interest
132
4
Total finance costs
144
108
PAVERS HOLDINGS LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 28 JANUARY 2023
- 25 -
10
Taxation
2023
2022
£'000
£'000
Current tax
UK corporation tax on profits for the current period
852
218
Adjustments in respect of prior periods
8
201
Total current tax
860
419
Deferred tax
Origination and reversal of timing differences
(533)
2,107
Total tax charge
327
2,526

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

2023
2022
£'000
£'000
(Loss)/profit before taxation
5,953
7,897
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2022: 19.00%)
1,131
1,500
Tax effect of expenses that are not deductible in determining taxable profit
42
41
Tax effect of income not taxable in determining taxable profit
(24)
(24)
Adjustments in respect of prior years
(776)
201
Effect of change in corporation tax rate
61
126
Group relief
-
0
46
Other permanent differences
(107)
(64)
Deferred tax adjustments in respect of prior years
-
0
593
Other tax adjustments
-
0
107
Tax expense for the period
327
2,526
11
Dividends
2023
2022
£'000
£'000
Dividends paid
6,000
2,100
PAVERS HOLDINGS LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 28 JANUARY 2023
- 26 -
12
Intangible fixed assets
Group
Goodwill
Trademarks
Website development costs
Lease premiums
Intellectual Property
Total
£'000
£'000
£'000
£'000
£'000
£'000
Cost
At 30 January 2022
29,734
10
249
195
700
30,888
Additions - separately acquired
3
-
0
-
0
-
0
-
3
Additions - business combinations
920
-
0
-
0
-
0
-
920
At 28 January 2023
30,657
10
249
195
700
31,811
Amortisation and impairment
At 30 January 2022
2,882
10
249
195
125
3,461
Amortisation charged for the period
157
-
0
-
0
-
0
-
157
On acquisition of subsidiary
6
-
0
-
0
-
0
-
6
At 28 January 2023
3,045
10
249
195
125
3,624
Carrying amount
At 28 January 2023
27,612
-
0
-
0
-
0
575
28,187
At 29 January 2022
26,852
-
0
-
0
-
0
575
27,427
Company
Lease premiums
£'000
Cost
At 30 January 2022 and 28 January 2023
575
Amortisation and impairment
At 30 January 2022 and 28 January 2023
-
0
Carrying amount
At 28 January 2023
575
At 29 January 2022
575
PAVERS HOLDINGS LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 28 JANUARY 2023
- 27 -
13
Tangible fixed assets
Group
Properties
Plant and machinery
Fixtures and fittings
Motor vehicles
Total
£'000
£'000
£'000
£'000
£'000
Cost
At 30 January 2022
13,793
-
0
23,254
46
37,093
Additions
386
-
0
2,971
-
0
3,357
Business combinations
-
0
11
40
-
0
51
Disposals
(1,250)
-
0
(681)
-
0
(1,931)
At 28 January 2023
12,929
11
25,584
46
38,570
Depreciation and impairment
At 30 January 2022
268
-
0
17,100
35
17,403
Depreciation charged in the period
-
0
4
2,430
8
2,442
Eliminated in respect of disposals
-
0
-
0
(38)
-
0
(38)
On acquisition of subsidiary
-
0
5
8
-
0
13
At 28 January 2023
268
9
19,500
43
19,820
Carrying amount
At 28 January 2023
12,661
2
6,084
3
18,750
At 29 January 2022
13,525
-
0
6,154
11
19,690
Company
Properties
Fixtures and fittings
Total
£'000
£'000
£'000
Cost
At 30 January 2022
13,300
-
0
13,300
Additions
386
1
387
Disposals
(1,250)
-
0
(1,250)
At 28 January 2023
12,436
1
12,437
Depreciation and impairment
At 30 January 2022 and 28 January 2023
-
0
-
0
-
0
Carrying amount
At 28 January 2023
12,436
1
12,437
At 29 January 2022
13,300
-
0
13,300
PAVERS HOLDINGS LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 28 JANUARY 2023
- 28 -
14
Fixed asset investments
Group
Company
2023
2022
2023
2022
Notes
£'000
£'000
£'000
£'000
Investments in subsidiaries
26
-
0
-
0
64,419
63,412
Unlisted investments
1,937
1,937
504
504
1,937
1,937
64,923
63,916
Movements in fixed asset investments
Group
Shares in
Other investments
Total
£'000
£'000
£'000
Cost or valuation
At 30 January 2022 and 28 January 2023
3,878
10,189
14,067
Impairment
At 30 January 2022 and 28 January 2023
3,878
8,252
12,130
Carrying amount
At 28 January 2023
-
1,937
1,937
At 29 January 2022
-
1,937
1,937
Movements in fixed asset investments
Company
Shares in subsidiaries
Other investments
Total
£'000
£'000
£'000
Cost or valuation
At 30 January 2022
63,412
504
63,916
Additions
1,007
-
1,007
At 28 January 2023
64,419
504
64,923
Carrying amount
At 28 January 2023
64,419
504
64,923
At 29 January 2022
63,412
504
63,916
15
Stocks
Group
Company
2023
2022
2023
2022
£'000
£'000
£'000
£'000
Stocks
35,379
21,767
-
0
-
0
PAVERS HOLDINGS LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 28 JANUARY 2023
- 29 -
16
Debtors
Group
Company
2023
2022
2023
2022
Amounts falling due within one year:
£'000
£'000
£'000
£'000
Trade debtors
1,724
299
328
7
Corporation tax recoverable
523
444
-
0
-
0
Amounts due from fellow group undertakings
-
0
-
0
1,008
-
0
Other debtors
9,851
8,378
-
0
-
0
Prepayments and accrued income
2,600
2,915
48
-
0
14,698
12,036
1,384
7
Amounts falling due after one year:
Deferred tax asset (note 20)
203
-
0
203
-
0
Total debtors
14,901
12,036
1,587
7
17
Financial instruments
Group
Company
2023
2022
2023
2022
£'000
£'000
£'000
£'000
Carrying amount of financial liabilities
Measured at fair value through profit or loss
- Other financial liabilities
363
106
-
-
18
Creditors: amounts falling due within one year
Group
Company
2023
2022
2023
2022
Notes
£'000
£'000
£'000
£'000
Bank loans and overdrafts
21
7,142
1,465
-
0
-
0
Trade creditors
10,013
11,866
27
11
Amounts owed to group undertakings
-
0
-
0
2,884
4,144
Corporation tax payable
222
309
125
125
Other taxation and social security
3,932
3,312
23
28
Derivative financial instruments
363
106
-
0
-
0
Other creditors
2,864
764
1,511
20
Accruals and deferred income
5,768
7,294
8
-
0
30,304
25,116
4,578
4,328
PAVERS HOLDINGS LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 28 JANUARY 2023
- 30 -
19
Creditors: amounts falling due after more than one year
Group
Company
2023
2022
2023
2022
Notes
£'000
£'000
£'000
£'000
Bank loans and overdrafts
21
-
0
680
-
0
-
0
Other creditors
1,978
1,689
450
-
0
1,978
2,369
450
-
Amounts included above which fall due after five years are as follows:
Payable other than by instalments
-
349
-
-
20
Deferred taxation

Deferred tax assets and liabilities are offset where the group or 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
Assets
Assets
2023
2022
2023
2022
Group
£'000
£'000
£'000
£'000
Accelerated capital allowances
674
848
203
-
Short term timing differences
(93)
62
-
-
581
910
203
-
Liabilities
Liabilities
Assets
Assets
2023
2022
2023
2022
Company
£'000
£'000
£'000
£'000
Accelerated capital allowances
-
521
203
-
Group
Company
2023
2023
Movements in the period:
£'000
£'000
At 30 January 2022
910
521
Credit to profit and loss
(532)
(724)
Liability/(Asset) at 28 January 2023
378
(203)

The deferred tax asset has arisen principally as a result of the disposal of a property in the year and is expected to reverse within 12 months.

PAVERS HOLDINGS LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 28 JANUARY 2023
- 31 -
21
Loans and overdrafts
Group
Company
2023
2022
2023
2022
£'000
£'000
£'000
£'000
Bank loans
7,142
2,013
-
0
-
0
Bank overdrafts
-
0
132
-
0
-
0
7,142
2,145
-
-
Payable within one year
7,142
1,465
-
0
-
0
Payable after one year
-
0
680
-
0
-
0

There is a debenture in place creating a fixed and floating charge over the undertaking and assets of the group.

Bank loan interest is charged per annum at 2%.

22
Retirement benefit schemes
2023
2022
Defined contribution schemes
£'000
£'000
Charge to profit and loss in respect of defined contribution schemes
304
491
PAVERS HOLDINGS LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 28 JANUARY 2023
- 32 -
23
Share capital
Group and company
2023
2022
Ordinary share capital
£'000
£'000
Issued and fully paid
Ordinary shares of £1 each
19
19
Ordinary 'B' shares of £1 each
1
1
Ordinary 'C' shares of £1 each
5
5
25
25

Ordinary shares

Ordinary shares carry the rights to participate in dividends and capital distributions whether on a winding up or otherwise. The ordinary shares are not redeemable.

 

Ordinary 'B' shares

Ordinary 'B' shares are entitled to vote but the number of votes shall be limited to either (I) 3% of all voting rights or (II) the % of voting rights equal to the number of B ordinary shares then in issue. They carry the rights to dividend payments or any other distribution subject to Article 5 and to participate in a distribution arising from a winding up of the company subject to Article 4. The ordinary shares are not redeemable.

 

Ordinary 'C' shares

Ordinary 'C' shares are entitled to receive notice of, attend at and vote at general meetings of the Company but the number of votes allocated to the Ordinary C shares shall be reduced in proportion to the percentage of C Ordinary shares which are note vested at the relevant time. The holders of the C Ordinary Shares are entitled to receive exit proceeds subject to the provisions of Article 4. After the second anniversary of the Class C issues date, each C Ordinary share will be entitled to participate in dividends subject to the provisions of Article 5. The shares are non-redeemable.

24
Operating lease commitments

At the reporting end date the group had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:

Group
Company
2023
2022
2023
2022
£'000
£'000
£'000
£'000
Within one year
7,358
7,748
-
-
Between two and five years
12,364
15,112
-
-
In over five years
1,784
2,164
-
-
21,506
25,024
-
-
PAVERS HOLDINGS LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 28 JANUARY 2023
- 33 -
25
Related party transactions
Remuneration of key management personnel

The remuneration of key management personnel, which include the Board of Directors and Senior Management, is as follows.

2023
2022
£'000
£'000
Aggregate compensation
959
969

Controlling party

The company is controlled by the Directors.

 

26
Subsidiaries

Details of the company's subsidiaries at 28 January 2023 are as follows:

Name of undertaking
Nature of business
Class of
% Held
shareholding
Direct
Indirect
Pavers Limited
Retailing of shoes
Ordinary shares
100.00
-
Shoe-Shop.com Limited
Dormant
Ordinary shares
-
100.00
Herring Shoes Limited
Retailing of shoes
Ordinary shares
100.00
-
Jones Bootmaker Limited
Dormant
Ordinary shares
100.00
-
Norwich Footwear Limited
Retail of shoes
Ordinary shares
100.00
-

The financial period end of Shoe-Shop.Com Limited is 31 January. The profit for the financial period of Shoe-Shop.Com Limited was £nil and the aggregate amount of capital and reserves at the end of the period was £122k.

 

The financial period end of Norwich Footwear Limited is 31 January. The profit for Norwich Footwear Limited from acquisition on 31 March 2022 to 31 January 2023 is included in the consolidated financial statements.

 

The results of the other subsidiary undertakings are included in the consolidated accounts for the group on a comparable period.

PAVERS HOLDINGS LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 28 JANUARY 2023
- 34 -
27
Cash (absorbed by)/generated from group operations
2023
2022
£'000
£'000
Profit for the period after tax
5,626
5,371
Adjustments for:
Taxation charged
327
2,526
Finance costs
504
108
Investment income
(85)
64
(Gain)/loss on disposal of tangible fixed assets
(253)
47
Amortisation and impairment of intangible assets
157
1
Depreciation and impairment of tangible fixed assets
2,442
1,912
Movements in working capital:
(Increase)/decrease in stocks
(13,612)
2,731
Increase in debtors
(2,583)
(4,583)
(Decrease)/increase in creditors
(433)
6,239
Cash (absorbed by)/generated from operations
(7,910)
14,416
PAVERS HOLDINGS LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 28 JANUARY 2023
- 35 -
28
Prior period adjustment
Reconciliation of changes in equity - group
31 January
29 January
2021
2022
£'000
£'000
Adjustments to prior period
Underprovision of wage costs
-
(985)
Overprovision of taxation
-
187
Total adjustments
-
(798)
Equity as previously reported
71,229
75,303
Equity as adjusted
71,229
74,505
Analysis of the effect upon equity
Profit and loss reserves
-
(798)
Reconciliation of changes in profit for the previous financial period
2022
£'000
Adjustments to prior period
Underprovision of wage costs
(985)
Overprovision of taxation
187
Total adjustments
(798)
Profit as previously reported
6,169
Profit as adjusted
5,371
Notes to reconciliation

The prior period adjustments are in relation to an issue with Coronavirus Job Retention Scheme payments that was identified by the company during the year in a subsidiary and rectified. As this related to claims made in the prior year, the adjustments above were deemed necessary.

2023-01-282022-01-30falseCCH SoftwareCCH Accounts Production 2023.300Mr S D PaverMr J M paverMrs C K Paverfalse086471812022-01-302023-01-2808647181bus:Director12022-01-302023-01-2808647181bus:Director22022-01-302023-01-2808647181bus:CompanySecretary12022-01-302023-01-2808647181bus:RegisteredOffice2022-01-302023-01-2808647181bus:Consolidated2023-01-28086471812023-01-2808647181bus:Consolidated2022-01-302023-01-2808647181bus:Consolidated2021-01-312022-01-2908647181core:Goodwillbus:Consolidated2022-01-2908647181core:OtherResidualIntangibleAssetsbus:Consolidated2022-01-2908647181core:OtherResidualIntangibleAssets2023-01-2808647181core:OtherResidualIntangibleAssets2022-01-2908647181core:PatentsTrademarksLicencesConcessionsSimilarbus:Consolidated2023-01-2808647181core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2023-01-2808647181core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2023-01-2808647181core:PatentsTrademarksLicencesConcessionsSimilarbus:Consolidated2022-01-2908647181core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2022-01-2908647181core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2022-01-2908647181bus:Consolidated2022-01-2908647181core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2023-01-2808647181core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2022-01-29086471812021-01-312022-01-2908647181bus:Consolidated12022-01-302023-01-2808647181bus:Consolidated22022-01-302023-01-2808647181bus:Consolidated32022-01-302023-01-28086471812022-01-2908647181core:PlantMachinerybus:Consolidated2023-01-2808647181core:PlantMachinerybus:Consolidated2022-01-2908647181core:LandBuildingscore:LeasedAssetsHeldAsLessee2022-01-2908647181core:FurnitureFittings2022-01-2908647181core:CurrentFinancialInstruments2023-01-2808647181core:CurrentFinancialInstruments2022-01-2908647181core:Non-currentFinancialInstruments2023-01-2808647181core:Non-currentFinancialInstruments2022-01-2908647181core:ShareCapital2021-01-3008647181core:RetainedEarningsAccumulatedLosses2021-01-30086471812021-01-3008647181core:ShareCapital2021-01-312022-01-2908647181bus:Consolidated2021-01-3008647181core:Goodwill2022-01-302023-01-2808647181core:LandBuildingscore:OwnedOrFreeholdAssets2022-01-302023-01-2808647181core:LandBuildingscore:LongLeaseholdAssets2022-01-302023-01-2808647181core:LeaseholdImprovementscore:LeasedAssetsHeldAsLessee2022-01-302023-01-2808647181core:FurnitureFittings2022-01-302023-01-2808647181core:ComputerEquipment2022-01-302023-01-2808647181core:MotorVehicles2022-01-302023-01-2808647181core:UKTaxbus:Consolidated2022-01-302023-01-2808647181core:UKTaxbus:Consolidated2021-01-312022-01-2908647181bus:Consolidated12021-01-312022-01-2908647181bus:Consolidated22021-01-312022-01-2908647181core:Goodwillbus:Consolidated2022-01-2908647181core:PatentsTrademarksLicencesConcessionsSimilarbus:Consolidated2022-01-2908647181core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2022-01-2908647181core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2022-01-2908647181bus:Consolidated2022-01-2908647181core:Goodwillbus:Consolidated2023-01-2808647181core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2022-01-2908647181core:Goodwillcore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2022-01-302023-01-2808647181core:PatentsTrademarksLicencesConcessionsSimilarcore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2022-01-302023-01-2808647181core:DevelopmentCostsCapitalisedDevelopmentExpenditurecore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2022-01-302023-01-2808647181core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillcore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2022-01-302023-01-2808647181core:ExternallyAcquiredIntangibleAssetsbus:Consolidated2022-01-302023-01-2808647181core:Goodwillbus:Consolidated2022-01-302023-01-2808647181core:PatentsTrademarksLicencesConcessionsSimilarbus:Consolidated2022-01-302023-01-2808647181core:DevelopmentCostsCapitalisedDevelopmentExpenditurebus:Consolidated2022-01-302023-01-2808647181core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2022-01-302023-01-2808647181core:PlantMachinerybus:Consolidated2022-01-2908647181core:MotorVehiclesbus:Consolidated2022-01-2908647181core:MotorVehiclesbus:Consolidated2023-01-2808647181core:FurnitureFittings2022-01-2908647181core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2022-01-302023-01-2808647181core:PlantMachinerybus:Consolidated2022-01-302023-01-2808647181core:MotorVehiclesbus:Consolidated2022-01-302023-01-2808647181core:LandBuildingscore:LeasedAssetsHeldAsLessee2022-01-302023-01-2808647181core:FurnitureFittingsbus:Consolidated2022-01-302023-01-2808647181core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2022-01-2908647181core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2023-01-2808647181core:LandBuildingscore:LeasedAssetsHeldAsLessee2022-01-29086471812022-01-2908647181core:UnlistedNon-exchangeTradedbus:Consolidated2023-01-2808647181core:UnlistedNon-exchangeTradedbus:Consolidated2022-01-2908647181core:UnlistedNon-exchangeTraded2023-01-2808647181core:UnlistedNon-exchangeTraded2022-01-2908647181core:CurrentFinancialInstrumentsbus:Consolidated2023-01-2808647181core:CurrentFinancialInstrumentsbus:Consolidated2022-01-2908647181core:Non-currentFinancialInstrumentsbus:Consolidated2023-01-2808647181core:Non-currentFinancialInstrumentsbus:Consolidated2022-01-2908647181core:WithinOneYearbus:Consolidated2023-01-2808647181core:WithinOneYearbus:Consolidated2022-01-2908647181core:CurrentFinancialInstrumentscore:WithinOneYear2023-01-2808647181core:CurrentFinancialInstrumentscore:WithinOneYear2022-01-2908647181core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2023-01-2808647181core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2022-01-2908647181core:Non-currentFinancialInstrumentscore:AfterOneYear2023-01-2808647181core:Non-currentFinancialInstrumentscore:AfterOneYear2022-01-2908647181core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2023-01-2808647181core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2022-01-2908647181core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated12023-01-2808647181core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated12022-01-2908647181core:Non-currentFinancialInstrumentscore:AfterOneYear22023-01-2808647181core:Non-currentFinancialInstrumentscore:AfterOneYear22022-01-2908647181core:Subsidiary12022-01-302023-01-2808647181core:Subsidiary22022-01-302023-01-2808647181core:Subsidiary32022-01-302023-01-2808647181core:Subsidiary42022-01-302023-01-2808647181core:Subsidiary52022-01-302023-01-280864718112022-01-302023-01-2808647181core:Subsidiary212022-01-302023-01-2808647181core:Subsidiary312022-01-302023-01-2808647181core:Subsidiary412022-01-302023-01-2808647181core:Subsidiary512022-01-302023-01-2808647181bus:PrivateLimitedCompanyLtd2022-01-302023-01-2808647181bus:FRS1022022-01-302023-01-2808647181bus:Audited2022-01-302023-01-2808647181bus:ConsolidatedGroupCompanyAccounts2022-01-302023-01-2808647181bus:FullAccounts2022-01-302023-01-28xbrli:purexbrli:sharesiso4217:GBP