EUROPLAST_(BLACKBURN)_LIM - Accounts


Company registration number 02798524 (England and Wales)
EUROPLAST (BLACKBURN) LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 MARCH 2023
EUROPLAST (BLACKBURN) LIMITED
COMPANY INFORMATION
Director
Mr Z V Issa
Secretary
Mr Z V Issa
Company number
02798524
Registered office
Unit 1 - 2 Euro House
Duttons Way
Shadsworth Business Park
Blackburn
Lancashire
BB1 2QR
Auditor
Pierce C A Limited
Mentor House
Ainsworth Street
Blackburn
Lancashire
BB1 6AY
Business address
Unit 1 - 2 Euro House
Duttons Way
Shadsworth Business Park
Blackburn
Lancashire
BB1 2QR
EUROPLAST (BLACKBURN) LIMITED
CONTENTS
Page
Strategic report
1
Director's report
2
Independent auditor's report
3 - 5
Profit and loss account
6
Balance sheet
7
Statement of changes in equity
8
Statement of cash flows
9
Notes to the financial statements
10 - 21
EUROPLAST (BLACKBURN) LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 30 MARCH 2023
- 1 -

The director presents the strategic report and financial statements for the year ended 30 March 2023.

 

The results for the year are disclosed in the attached financial statements.

 

The principal activity of the company during the year was the manufacturing of bubble wraps, bubble bags, bubble envelopes & other bubble related products. The company manufactures LDPE films, tubings & bespoke LDPE bags.

Review of the business

The company returned an excellent pre-tax profit in the year of £1,297,033. The director and management are pleased with the performance of the company in the year.

 

The company continues to seek to be the go-to supplier for plastic packaging requirements.

 

The company has managed to keep its turnover consistent when compared with 2022 and maintain a strong gross margin of 45.51%.

 

The director and management continue to monitor trading levels, gross profit margins, and net profit margins on a regular basis and are optimistic about the company's future performance with due regard to the competitiveness of the industry.

 

As at the year end the company had shareholder’s funds of £7,639,565 (2022 - £6,519,949).

 

Principal risks and uncertainties

A fundamental risk to the business comes from the quality of raw material used in production along with ensuring the correct quality of product is manufactured using this raw material. An inferior quality product would definitely damage the company's reputation as the premier supplier of packaging material in the U.K market.

 

The company does not actively use financial instruments as part of its financial risk management. It is exposed to the usual credit risk and cash flow risk associated with selling on credit and manages this through standard credit control procedures.

On behalf of the board

Mr Z V Issa
Director
22 November 2023
EUROPLAST (BLACKBURN) LIMITED
DIRECTOR'S REPORT
FOR THE YEAR ENDED 30 MARCH 2023
- 2 -

The director presents his annual report and financial statements for the year ended 30 March 2023.

Principal activities

The principal activity of the company continued to be that of polythene bag and bubble wrap manufacturers.

Results and dividends

The results for the year are set out on page 6.

No ordinary dividends were paid. The director does not recommend payment of a final dividend.

Director

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

Mr Z V Issa
Auditor

Pierce C A Limited were appointed as auditor to the company and in accordance with section 485 of the Companies Act 2006, a resolution proposing that they be re-appointed will be put at a General Meeting.

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.

Medium-sized companies exemption

This report has been prepared in accordance with the provisions applicable to companies entitled to the medium-sized companies exemption.

On behalf of the board
Mr Z V Issa
Director
22 November 2023
EUROPLAST (BLACKBURN) LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF EUROPLAST (BLACKBURN) LIMITED
- 3 -
Opinion

We have audited the financial statements of Europlast (Blackburn) Limited (the 'company') for the year ended 30 March 2023 which comprise the profit and loss account, the balance sheet, the statement of changes in equity, the statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

  •     give a true and fair view of the state of the company's affairs as at 30 March 2023 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 director's 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 director 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 director is 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 director's report for the financial year for which the financial statements are prepared is consistent with the financial statements; and

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

EUROPLAST (BLACKBURN) LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF EUROPLAST (BLACKBURN) LIMITED
- 4 -
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 director's 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 director

As explained more fully in the director's responsibilities statement, the director is 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 director determines 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 director is 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 director either intends to liquidate the company or to cease operations, or has no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

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

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

In identifying and assessing risks of material misstatements in respect of irregularities (including fraud) we considered the following:

  • The nature of the industry, the company’s control environment, the significant laws and regulations relevant to the company, and the company’s policies on detection of fraud;

  • Results of our enquiries of management, of those charged with governance and of our discussions with staff in compliance roles;

  • Our review of disclosures included in the financial statements, and

  • Engagement team discussions in respect of any potential indicators of non-compliance or fraud.

We have also performed specific procedures to consider the risk of management override and of fraud arising in significant transactions outside the normal course of business.

We did not identify a material risk of non-compliance with laws and regulations or of 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.

EUROPLAST (BLACKBURN) LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF EUROPLAST (BLACKBURN) LIMITED
- 5 -

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.

Jane Smith (Senior Statutory Auditor)
For and on behalf of Pierce C A Limited
22 November 2023
Statutory Auditor
Mentor House
Ainsworth Street
Blackburn
Lancashire
BB1 6AY
EUROPLAST (BLACKBURN) LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 30 MARCH 2023
- 6 -
2023
2022
Notes
£
£
Turnover
3
12,383,167
12,320,439
Cost of sales
(6,746,959)
(6,942,438)
Gross profit
5,636,208
5,378,001
Distribution costs
(777,330)
(940,212)
Administrative expenses
(3,529,011)
(2,953,707)
Other operating income
3,020
-
0
Operating profit
4
1,332,887
1,484,082
Interest receivable and similar income
6
6,067
5,250
Interest payable and similar expenses
7
(41,921)
(65,595)
Profit before taxation
1,297,033
1,423,737
Tax on profit
8
(177,417)
(275,639)
Profit for the financial year
1,119,616
1,148,098

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

EUROPLAST (BLACKBURN) LIMITED
BALANCE SHEET
AS AT
30 MARCH 2023
30 March 2023
- 7 -
2023
2022
Notes
£
£
£
£
Fixed assets
Tangible assets
10
1,635,400
1,765,700
Current assets
Stocks
11
1,493,242
2,202,200
Debtors falling due after more than one year
21
1,510,000
750,000
Debtors falling due within one year
12
1,549,823
1,960,186
Cash at bank and in hand
3,569,515
2,418,065
8,122,580
7,330,451
Creditors: amounts falling due within one year
13
(1,886,010)
(2,333,556)
Net current assets
6,236,570
4,996,895
Total assets less current liabilities
7,871,970
6,762,595
Creditors: amounts falling due after more than one year
14
-
0
(3,039)
Provisions for liabilities
(232,405)
(239,607)
Net assets
7,639,565
6,519,949
Capital and reserves
Called up share capital
17
20,000
20,000
Profit and loss reserves
7,619,565
6,499,949
Total equity
7,639,565
6,519,949
The financial statements were approved and signed by the director and authorised for issue on 22 November 2023
Mr Z V Issa
Director
Company Registration No. 02798524
EUROPLAST (BLACKBURN) LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 MARCH 2023
- 8 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 31 March 2021
20,000
6,101,851
6,121,851
Year ended 30 March 2022:
Profit and total comprehensive income
-
1,148,098
1,148,098
Dividends
9
-
(750,000)
(750,000)
Balance at 30 March 2022
20,000
6,499,949
6,519,949
Year ended 30 March 2023:
Profit and total comprehensive income
-
1,119,616
1,119,616
Balance at 30 March 2023
20,000
7,619,565
7,639,565
EUROPLAST (BLACKBURN) LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 30 MARCH 2023
- 9 -
2023
2022
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
23
1,314,173
921,333
Interest paid
(41,921)
(65,595)
Income taxes paid
(155,224)
(283,805)
Net cash inflow from operating activities
1,117,028
571,933
Investing activities
Purchase of tangible fixed assets
(142,098)
(128,634)
Repayment of loans
183,517
(183,517)
Interest received
6,067
5,250
Net cash generated from/(used in) investing activities
47,486
(306,901)
Financing activities
Payment of finance leases obligations
(13,064)
(13,600)
Dividends paid
-
0
(750,000)
Net cash used in financing activities
(13,064)
(763,600)
Net increase/(decrease) in cash and cash equivalents
1,151,450
(498,568)
Cash and cash equivalents at beginning of year
2,418,065
2,916,633
Cash and cash equivalents at end of year
3,569,515
2,418,065
EUROPLAST (BLACKBURN) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 MARCH 2023
- 10 -
1
Accounting policies
Company information

Europlast (Blackburn) Limited is a private company limited by shares incorporated in England and Wales. The registered office is Unit 1 - 2 Euro House, Duttons Way, Shadsworth Business Park, Blackburn, Lancashire, BB1 2QR.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

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

1.2
Going concern

The director trueis not aware of any material uncertainties affecting the company and considers that the company will have sufficient resources to continue trading for the foreseeable future. As a result the director has continued to adopt the going concern basis in preparing the financial statements.

1.3
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

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
Tangible fixed assets

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

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

Plant and machinery
15% reducing balance
Fixtures, fittings & equipment
15% reducing balance
Computer equipment
15% reducing balance
Motor vehicles
15% reducing balance

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

1.5
Impairment of fixed assets

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

EUROPLAST (BLACKBURN) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 MARCH 2023
1
Accounting policies
(Continued)
- 11 -

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.

1.6
Stocks

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

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

1.7
Cash and cash equivalents

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

1.8
Financial instruments

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

 

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

 

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

Basic financial assets

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

Other financial assets

Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.

Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

EUROPLAST (BLACKBURN) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 MARCH 2023
1
Accounting policies
(Continued)
- 12 -
Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

Other financial liabilities

Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.

 

Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.

Derecognition of financial liabilities

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

1.9
Equity instruments

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

1.10
Taxation

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

Current tax

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

EUROPLAST (BLACKBURN) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 MARCH 2023
1
Accounting policies
(Continued)
- 13 -
Deferred tax

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

1.11
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.

1.12
Retirement benefits

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

1.13
Leases

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

 

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

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

1.14
Government grants

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

 

A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.

1.15
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.

EUROPLAST (BLACKBURN) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 MARCH 2023
1
Accounting policies
(Continued)
- 14 -
1.16

Trust

The company has created a trust whose beneficiaries include employees of the company and their dependants. Assets held under this trust will be controlled by trustees who will be acting independently and entirely at their own discretion.

 

Where assets are held in the trust and these are considered by the company to be in respect of services already provided by employees to the company, the company will account for these as assets of the company until the earlier of it no longer having de facto control of these assets and it not obtaining future economic benefit from these assets. The value transferred will be charged in the company's profit and loss account for the year to which it relates.

2
Judgements and key sources of estimation uncertainty

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

 

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

3
Turnover and other revenue

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

2023
2022
£
£
Turnover analysed by class of business
Sale of goods
12,383,167
12,320,439
2023
2022
£
£
Turnover analysed by geographical market
United Kingdom
12,378,645
12,311,700
Overseas
4,522
8,739
12,383,167
12,320,439
2023
2022
£
£
Other revenue
Interest income
6,067
5,250
Grants received
3,020
-
EUROPLAST (BLACKBURN) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 MARCH 2023
- 15 -
4
Operating profit
2023
2022
Operating profit for the year is stated after charging/(crediting):
£
£
Exchange gains
(6,658)
(12,360)
Government grants
(3,020)
-
Fees payable to the company's auditor for the audit of the company's financial statements
8,500
7,500
Depreciation of owned tangible fixed assets
212,632
223,018
Depreciation of tangible fixed assets held under finance leases
58,490
68,811
Loss on disposal of tangible fixed assets
1,276
285
Operating lease charges
300,291
300,273
5
Employees

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

2023
2022
Number
Number
Administration
5
5
Production
65
65
Sales
1
1
Total
71
71

Their aggregate remuneration comprised:

2023
2022
£
£
Wages and salaries
1,420,478
1,338,042
Social security costs
103,203
94,037
Pension costs
19,440
18,835
1,543,121
1,450,914
6
Interest receivable and similar income
2023
2022
£
£
Interest income
Interest on bank deposits
-
0
5,250
Other interest income
6,067
-
0
Total income
6,067
5,250
EUROPLAST (BLACKBURN) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 MARCH 2023
6
Interest receivable and similar income
(Continued)
- 16 -
2023
2022
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
-
0
5,250
7
Interest payable and similar expenses
2023
2022
£
£
Other finance costs:
Other interest
41,921
65,595
8
Taxation
2023
2022
£
£
Current tax
UK corporation tax on profits for the current period
259,850
283,796
Adjustments in respect of prior periods
(75,231)
(57,471)
Total current tax
184,619
226,325
Deferred tax
Origination and reversal of timing differences
(7,202)
49,314
Total tax charge
177,417
275,639

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:

2023
2022
£
£
Profit before taxation
1,297,033
1,423,737
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2022: 19.00%)
246,436
270,510
Tax effect of expenses that are not deductible in determining taxable profit
59,720
67,928
Adjustments in respect of prior years
(75,231)
-
0
Permanent capital allowances in excess of depreciation
(46,306)
(54,642)
Over provided in prior years
(7,202)
(8,157)
Taxation charge for the year
177,417
275,639
EUROPLAST (BLACKBURN) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 MARCH 2023
- 17 -
9
Dividends
2023
2022
£
£
Interim paid
-
0
750,000
10
Tangible fixed assets
Plant and machinery
Fixtures, fittings & equipment
Computer equipment
Motor vehicles
Total
£
£
£
£
£
Cost
At 31 March 2022
4,816,680
79,201
53,447
176,911
5,126,239
Additions
-
0
-
0
417
141,681
142,098
Disposals
(7,350)
-
0
-
0
(900)
(8,250)
At 30 March 2023
4,809,330
79,201
53,864
317,692
5,260,087
Depreciation and impairment
At 31 March 2022
3,192,273
73,560
28,413
66,293
3,360,539
Depreciation charged in the year
243,605
846
3,817
22,854
271,122
Eliminated in respect of disposals
(6,521)
-
0
-
0
(453)
(6,974)
At 30 March 2023
3,429,357
74,406
32,230
88,694
3,624,687
Carrying amount
At 30 March 2023
1,379,973
4,795
21,634
228,998
1,635,400
At 30 March 2022
1,624,407
5,641
25,034
110,618
1,765,700

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

2023
2022
£
£
Plant and machinery
299,441
352,284
Motor vehicles
17,549
37,644
316,990
389,928
11
Stocks
2023
2022
£
£
Raw materials and consumables
870,922
1,653,737
Finished goods and goods for resale
622,320
548,463
1,493,242
2,202,200
EUROPLAST (BLACKBURN) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 MARCH 2023
- 18 -
12
Debtors
2023
2022
Amounts falling due within one year:
£
£
Trade debtors
1,431,620
1,740,390
Other debtors
-
0
183,517
Prepayments and accrued income
118,203
36,279
1,549,823
1,960,186
13
Creditors: amounts falling due within one year
2023
2022
Notes
£
£
Obligations under finance leases
15
3,576
13,601
Trade creditors
1,257,271
1,937,986
Corporation tax
160,729
131,334
Other taxation and social security
268,077
124,689
Government grants
19
-
0
3,020
Other creditors
23,821
3,055
Accruals and deferred income
172,536
119,871
1,886,010
2,333,556
14
Creditors: amounts falling due after more than one year
2023
2022
Notes
£
£
Obligations under finance leases
15
-
0
3,039
15
Finance lease obligations
2023
2022
Future minimum lease payments due under finance leases:
£
£
Within one year
3,576
13,601
In two to five years
-
0
3,039
3,576
16,640

Assets held under hire purchase or finance lease contracts are secured over the assets concerned.

EUROPLAST (BLACKBURN) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 MARCH 2023
- 19 -
16
Deferred taxation

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

Liabilities
Liabilities
2023
2022
Balances:
£
£
Accelerated capital allowances
232,405
239,607
2023
Movements in the year:
£
Liability at 31 March 2022
239,607
Credit to profit or loss
(7,202)
Liability at 30 March 2023
232,405
17
Share capital
2023
2022
£
£
Ordinary share capital
Issued and fully paid
20,000 Ordinary shares of £1 each
20,000
20,000
18
Retirement benefit schemes
2023
2022
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
19,440
18,835

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

19
Government grants
2023
2022
£
£

Deferred income is included in the financial statements as follows:

Current liabilities
-
0
3,020
EUROPLAST (BLACKBURN) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 MARCH 2023
- 20 -
20
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:

2023
2022
£
£
Within one year
300,000
300,000
21
Related party transactions
Transactions with related parties

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

Rent charged
Recharge of costs
2023
2022
2023
2022
£
£
£
£
Entities over which the entity has control, joint control or significant influence
300,000
300,000
133,653
116,504

The following amounts were outstanding at the reporting end date:

2023
2022
Amounts due to related parties
£
£
Key management personnel
19,696
-

Amounts owed to key management personnel is a loan with the director. The loan was overdrawn at the previous year end date.

The following amounts were outstanding at the reporting end date:

2023
2022
Amounts due from related parties
£
£
Entities with control, joint control or significant influence over the company
1,510,000
750,000
Key management personnel
-
183,517

Amounts owed by key management personnel in the previous year was a loan with the director.

22
Ultimate controlling party

The parent company of Europlast (Blackburn) Limited is EP Holdings Limited, a company registered in Jersey.

The ultimate controlling party is Mr Zakir Issa, the director.

EUROPLAST (BLACKBURN) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 MARCH 2023
- 21 -
23
Cash generated from operations
2023
2022
£
£
Profit for the year after tax
1,119,616
1,148,098
Adjustments for:
Taxation charged
177,417
275,639
Finance costs
41,921
65,595
Investment income
(6,067)
(5,250)
Loss on disposal of tangible fixed assets
1,276
285
Depreciation and impairment of tangible fixed assets
271,122
291,829
Movements in working capital:
Decrease/(increase) in stocks
708,958
(882,576)
(Increase)/decrease in debtors
(533,154)
515,981
Decrease in creditors
(463,896)
(487,735)
Decrease in deferred income
(3,020)
(533)
Cash generated from operations
1,314,173
921,333
2023-03-302022-03-31falseCCH SoftwareCCH Accounts Production 2023.300Mr Z V IssaMr Z V Issafalse027985242022-03-312023-03-3002798524bus:CompanySecretaryDirector12022-03-312023-03-3002798524bus:CompanySecretary12022-03-312023-03-3002798524bus:Director12022-03-312023-03-3002798524bus:RegisteredOffice2022-03-312023-03-30027985242023-03-30027985242021-03-312022-03-3002798524core:RetainedEarningsAccumulatedLosses2021-03-312022-03-3002798524core:RetainedEarningsAccumulatedLosses2022-03-312023-03-30027985242022-03-3002798524core:PlantMachinery2023-03-3002798524core:FurnitureFittings2023-03-3002798524core:ComputerEquipment2023-03-3002798524core:MotorVehicles2023-03-3002798524core:PlantMachinery2022-03-3002798524core:FurnitureFittings2022-03-3002798524core:ComputerEquipment2022-03-3002798524core:MotorVehicles2022-03-3002798524core:Non-currentFinancialInstrumentscore:AfterOneYear2023-03-3002798524core:Non-currentFinancialInstrumentscore:AfterOneYear2022-03-3002798524core:CurrentFinancialInstrumentscore:WithinOneYear2023-03-3002798524core:CurrentFinancialInstrumentscore:WithinOneYear2022-03-3002798524core:CurrentFinancialInstruments2023-03-3002798524core:CurrentFinancialInstruments2022-03-3002798524core:ShareCapital2023-03-3002798524core:ShareCapital2022-03-3002798524core:RetainedEarningsAccumulatedLosses2023-03-3002798524core:RetainedEarningsAccumulatedLosses2022-03-3002798524core:ShareCapital2021-03-3002798524core:RetainedEarningsAccumulatedLosses2021-03-30027985242022-03-30027985242021-03-3002798524core:PlantMachinery2022-03-312023-03-3002798524core:FurnitureFittings2022-03-312023-03-3002798524core:ComputerEquipment2022-03-312023-03-3002798524core:MotorVehicles2022-03-312023-03-300279852412022-03-312023-03-300279852412021-03-312022-03-3002798524core:UKTax2022-03-312023-03-3002798524core:UKTax2021-03-312022-03-3002798524core:PlantMachinery2022-03-3002798524core:FurnitureFittings2022-03-3002798524core:ComputerEquipment2022-03-3002798524core:MotorVehicles2022-03-3002798524core:Non-currentFinancialInstruments2023-03-3002798524core:Non-currentFinancialInstruments2022-03-3002798524core:WithinOneYear2023-03-3002798524core:WithinOneYear2022-03-3002798524core:BetweenTwoFiveYears2023-03-3002798524core:BetweenTwoFiveYears2022-03-3002798524bus:PrivateLimitedCompanyLtd2022-03-312023-03-3002798524bus:FRS1022022-03-312023-03-3002798524bus:Audited2022-03-312023-03-3002798524bus:FullAccounts2022-03-312023-03-30xbrli:purexbrli:sharesiso4217:GBP