Jackson's Art Supplies Ltd - Limited company accounts 23.2
Jackson's Art Supplies Ltd - Limited company accounts 23.2
REGISTERED NUMBER: 03913002 (England and Wales) |
JACKSON'S ART SUPPLIES LTD |
GROUP STRATEGIC REPORT, |
REPORT OF THE DIRECTORS AND |
CONSOLIDATED FINANCIAL STATEMENTS |
FOR THE YEAR ENDED 31 DECEMBER 2022 |
JACKSON'S ART SUPPLIES LTD (REGISTERED NUMBER: 03913002) |
CONTENTS OF THE CONSOLIDATED FINANCIAL STATEMENTS |
FOR THE YEAR ENDED 31 DECEMBER 2022 |
Page |
Company Information | 1 |
Group Strategic Report | 2 |
Report of the Directors | 4 |
Report of the Independent Auditors | 6 |
Consolidated Income Statement | 9 |
Consolidated Other Comprehensive Income | 10 |
Consolidated Balance Sheet | 11 |
Company Balance Sheet | 12 |
Consolidated Statement of Changes in Equity | 13 |
Company Statement of Changes in Equity | 14 |
Consolidated Cash Flow Statement | 15 |
Notes to the Consolidated Cash Flow Statement | 16 |
Notes to the Consolidated Financial Statements | 17 |
JACKSON'S ART SUPPLIES LTD |
COMPANY INFORMATION |
FOR THE YEAR ENDED 31 DECEMBER 2022 |
DIRECTORS: |
SECRETARY: |
REGISTERED OFFICE: |
REGISTERED NUMBER: |
AUDITORS: |
Statutory Auditors, Chartered Tax Advisers |
and Chartered Certified Accountants |
Broad House |
1 The Broadway |
Old Hatfield |
Hertfordshire |
AL9 5BG |
JACKSON'S ART SUPPLIES LTD (REGISTERED NUMBER: 03913002) |
GROUP STRATEGIC REPORT |
FOR THE YEAR ENDED 31 DECEMBER 2022 |
The directors present their strategic report of the company and the group for the year ended 31 December 2022. |
REVIEW OF BUSINESS |
The year to December 2022 has been a good year in achieving an increase in revenue while also keeping control over the costs of sales and admin expenses. |
Revenue for the twelve months was £22,657,304 a fall from £22,746,251 for the previous year. Cost of sales have fallen inline with revenue from £14,590,702 in 2021 to £14,195,918 this year.. |
The gross profit margin had increase slightly this year from 35.85% last year to 37.35% this year, this is due to good management over costs during the year. |
Administrative costs have increased this year under review by £328,903 from £5,335,004 to £5,663,907. At the operating level, we reported a profit of £2,881,567 compared to a profit of £2,865,890 for 2021. |
Overall the net profit after tax for the financial year amounted to £2,250,573 compared to £2,328,757 for the previous year, the increase is marginal. |
During the year Jackson's Art Supplies Ltd set up an operation in Australia controlled by a holding company, which has a 90% shareholding in the trading company. This expansion into the Australian market allows the Company to sell fine art supplies directly to the Australian market and mitigate some supply chain and exchange rate issues. The Directors are confident that continued global expansion for the Company will meet its strategic objectives. |
PRINCIPAL RISKS AND UNCERTAINTIES |
Risk management is built into the company's business systems and procedures. |
Income and expenditure is constantly reviewed and monitored. |
Longer term plans are reviewed continually to ensure that the underlying strategy is maintained to achieve the planned results. This includes development of staff by way of internal and external training and regular monitoring of their skills. |
Jackson's operates a strict GDPR policy to ensure the security of customer data. The policy can be viewed on www.jacksonsart.com. |
SUPPLY CHAIN RISK MANAGEMENT |
There are still supply chain issues caused by Brexit. To meet this demand and the impact of Brexit on supply, Jackson's maintained strong relationships with suppliers and invested in materials to ensure delivery to customers was not affected |
FINANCIAL RISK MANAGEMENT |
As a result of transactions in a number of different countries and a global customer presence, Jackson's is exposed to movement in foreign exchange rates. It limits these exposures through sound business practices and ensuring a high level of working capital within the business. |
The UK left the European Union on 31 January 2020 and entered a period of transition until 1 January 2021. The impact of this on Jackson's is in the import of materials and the export of goods to customers. the supply chain team at Jackson's have studied new laws and regulations and have worked hard to ensure minimal disruption to operations. |
EXCHANGE RISK MANAGEMENT |
The company is exposed for exchange rate movements which has recently become unpredictable. The company is aware of large any exchange rate movements and will keep reasonable holdings are foreign currencies to offset the risk. |
CREDIT RISK |
The company has no credit risk as the nature of the business results in a large customer base and minimum credit sales. |
LIQUIDITY RISK |
The company seeks to manage liquidity risk by reviewing cash balances on a daily basis and forecasting its cashflow requirements. |
JACKSON'S ART SUPPLIES LTD (REGISTERED NUMBER: 03913002) |
GROUP STRATEGIC REPORT |
FOR THE YEAR ENDED 31 DECEMBER 2022 |
GOING CONCERN |
The company continues to assess the going concern basis and maintains a healthy financial position and performance, even in light of a global volatile economic climate. |
KEY PERFORMANCE INDICATORS |
The Directors consider total sales, gross profit margin and overall net profit to be the key performance indicators of the company. |
ON BEHALF OF THE BOARD: |
23 November 2023 |
JACKSON'S ART SUPPLIES LTD (REGISTERED NUMBER: 03913002) |
REPORT OF THE DIRECTORS |
FOR THE YEAR ENDED 31 DECEMBER 2022 |
The directors present their report with the financial statements of the company and the group for the year ended 31 December 2022. |
PRINCIPAL ACTIVITY |
The principal activity of the group in the year under review was that of the sale, by mail-order, of artists' materials. |
DIVIDENDS |
Interim dividends of £100,000 (2021: nil) were paid during the year; no final dividend is recommended. |
FUTURE DEVELOPMENTS |
The directors will continue to grow the business by identifying new products and new markets where possible. |
There are no plans to move away from the core business of supplying Fine Art materials to those markets. |
In 2023, the USA operations were expanded by investing into a warehouse for storage. |
DIRECTORS |
The directors shown below have held office during the whole of the period from 1 January 2022 to the date of this report. |
EMPLOYEES |
Applications for employment by disabled persons are always fully and fairly considered, bearing in mind the aptitudes of the applicant concerned. In the event of team members becoming disabled every effort is made to ensure that their employment with the company continues and that appropriate training is arranged. It is the policy of the company that the training, career development and promotion of disabled persons should, as far as possible be identical with that of their employees. |
EMPLOYEE ENGAGEMENT |
We consider that out employees act with the utmost integrity and professional expertise in providing out customers with premium products. |
In doing so, the Directors consider that employees are both rewarded fairly and incentivised to deliver the Company's strategy. The Director is kept informed on employee related matters from the Company's Human Resources personnel. |
Consultation with employees happens when their views need to be considered in decisions the Company needs to make that will likely affect their interests. All employees are kept abreast of Company news in regular updates. There is also ongoing communication through the Company's notices boards and team briefings. |
DIRECTORS' RESPONSIBILITIES STATEMENT |
The directors are responsible for preparing the Group Strategic Report, the Report of the Directors and the financial statements in accordance with applicable law and regulations. |
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and the group 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; |
- | prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business. |
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company's and the group's transactions and disclose with reasonable accuracy at any time the financial position of the company and the group and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and the group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities. |
JACKSON'S ART SUPPLIES LTD (REGISTERED NUMBER: 03913002) |
REPORT OF THE DIRECTORS |
FOR THE YEAR ENDED 31 DECEMBER 2022 |
STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS |
So far as the directors are aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the group's auditors are unaware, and each director has taken all the steps that he ought to have taken as a director in order to make himself aware of any relevant audit information and to establish that the group's auditors are aware of that information. |
AUDITORS |
The auditors Keelings Limited, Statutory Auditor, were appointed this year to carry out a statutory audit on Jackson's Art Supplies Ltd. |
ON BEHALF OF THE BOARD: |
REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF |
JACKSON'S ART SUPPLIES LTD (REGISTERED NUMBER: 03913002) |
Opinion |
We have audited the financial statements of Jackson's Art Supplies Ltd (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2022 which comprise the Consolidated Income Statement, Consolidated Other Comprehensive Income, Consolidated Balance Sheet, Company Balance Sheet, Consolidated Statement of Changes in Equity, Company Statement of Changes in Equity, Consolidated Cash Flow Statement and Notes to the Consolidated Cash Flow Statement, Notes to the Financial Statements, including a summary of 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 of the parent company affairs as at 31 December 2022 and of the group's 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 Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the group 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 the 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 directors are responsible for the other information. The other information comprises the information in the Group Strategic Report and the Report of the Directors, but does not include the financial statements and our Report of the Auditors thereon. |
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. |
In connection with our audit of the financial statements, 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 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 the audit: |
- | the information given in the Group Strategic Report and the Report of the Directors for the financial year for which the financial statements are prepared is consistent with the financial statements; and |
- | the Group Strategic Report and the Report of the Directors have been prepared in accordance with applicable legal requirements. |
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 its environment obtained in the course of the audit, we have not identified material misstatements in the Group Strategic Report or the Report of the Directors. |
We have nothing to report in respect of the following matters where 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. |
REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF |
JACKSON'S ART SUPPLIES LTD (REGISTERED NUMBER: 03913002) |
Responsibilities of directors |
As explained more fully in the Directors' Responsibilities Statement set out on page four, 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 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 group's and 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 group or the parent company or to cease operations, or have no realistic alternative but to do so. |
Auditors' 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 a Report of the Auditors 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 relation to fraud, the objectives of our audit are to identify and assess the risk of material misstatement of the financial statements due to fraud, to obtain sufficient appropriate audit evidence regarding the assessed risks of material misstatement due to fraud through designing and implementing appropriate responses and to respond appropriately to fraud and the detection of fraud. |
However, it is the primary responsibility of management with the oversight of those charged with governance to ensure that the entity operations are conducted in accordance with the provisions of laws and regulations and for the prevention and detection fraud. |
In identifying and assessing risks of material misstatement in respect of irregularities, including fraud, the group audit engagement team; |
- obtained an understanding of the nature of the industry and sector, including the legal and regulatory framework that the entity operates in and how the entity is complying with the legal and regulatory framework; |
- inquired of management, and those charged with governance, about their own identification and assessment of the risks of irregularities, including any known actual, suspected or alleged instances of fraud; |
- discussed matters about non-compliance with laws and regulations and how fraud might occur including assessment of how and where the financial statements may be susceptible to fraud. |
As a result of these procedures we consider the most significant laws and regulations that have a direct impact on the financial statements are UK Generally Accepted Accounting Principles, the Companies Act 2006, tax compliance and employment regulations. |
In addition, we considered provision of other laws and regulations that do not have a direct effect on the financial statements but compliance with which may be fundamental to the entity's ability to operate or to avoid a material penalty. The key laws and regulations we considered in this context included Health and Safety Act. |
We identified potential for fraud in the following areas: |
- management override of controls |
- improper revenue recognition |
Our procedures to respond to risk identified included the following: |
- reviewing financial statement disclosures. |
- enquiring of management, the directors and external legal advisors concerning actual and potential litigation and claims. |
- performing analytical procedures to identify any unusual or unexpected relationships that may indicate material misstatement due to fraud. |
- testing the appropriateness of journal entries and assessing the assumption reflected in accounting estimates for indication of potential bias. |
- addressing the risk of fraud in revenue recognition by performing substantive testing between on the revenue. |
Our audit procedures were designed to respond to risks of material misstatement in the financial statements, 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 the fraud may involve deliberate concealment. There are inherent limitations in the audit procedures performed 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 are to become aware of it. |
A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the Auditors. |
REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF |
JACKSON'S ART SUPPLIES LTD (REGISTERED NUMBER: 03913002) |
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 a Report of the Auditors 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. |
for and on behalf of |
Statutory Auditors, Chartered Tax Advisers |
and Chartered Certified Accountants |
Broad House |
1 The Broadway |
Old Hatfield |
Hertfordshire |
AL9 5BG |
JACKSON'S ART SUPPLIES LTD (REGISTERED NUMBER: 03913002) |
CONSOLIDATED INCOME STATEMENT |
FOR THE YEAR ENDED 31 DECEMBER 2022 |
2022 | 2021 |
Notes | £ | £ |
TURNOVER | 3 | 22,657,304 | 22,746,251 |
Cost of sales | 14,195,918 | 14,590,702 |
GROSS PROFIT | 8,461,386 | 8,155,549 |
Administrative expenses | 5,663,907 | 5,335,004 |
2,797,479 | 2,820,545 |
Other operating income | 4 | 40,000 | 45,240 |
OPERATING PROFIT | 6 | 2,837,479 | 2,865,785 |
Loan release | 7 | 40,957 | - |
2,878,436 | 2,865,785 |
Interest receivable and similar income | 3,191 | 112 |
2,881,627 | 2,865,897 |
Interest payable and similar expenses | 8 | 60 | 7 |
PROFIT BEFORE TAXATION | 2,881,567 | 2,865,890 |
Tax on profit | 9 | 630,994 | 537,133 |
PROFIT FOR THE FINANCIAL YEAR |
Profit attributable to: |
Owners of the parent | 2,288,715 | 2,339,477 |
Non-controlling interests | (38,142 | ) | (10,720 | ) |
2,250,573 | 2,328,757 |
JACKSON'S ART SUPPLIES LTD (REGISTERED NUMBER: 03913002) |
CONSOLIDATED OTHER COMPREHENSIVE INCOME |
FOR THE YEAR ENDED 31 DECEMBER 2022 |
2022 | 2021 |
Notes | £ | £ |
PROFIT FOR THE YEAR | 2,250,573 | 2,328,757 |
OTHER COMPREHENSIVE INCOME | - | - |
TOTAL COMPREHENSIVE INCOME FOR THE YEAR |
2,250,573 |
2,328,757 |
Total comprehensive income attributable to: |
Owners of the parent | 2,288,715 | 2,339,477 |
Non-controlling interests | (38,142 | ) | (10,720 | ) |
2,250,573 | 2,328,757 |
JACKSON'S ART SUPPLIES LTD (REGISTERED NUMBER: 03913002) |
CONSOLIDATED BALANCE SHEET |
31 DECEMBER 2022 |
2022 | 2021 |
Notes | £ | £ | £ | £ |
FIXED ASSETS |
Intangible assets | 12 | 400,805 | 388,269 |
Tangible assets | 13 | 1,714,577 | 1,099,175 |
Investments | 14 | 209,267 | 209,267 |
2,324,649 | 1,696,711 |
CURRENT ASSETS |
Stocks | 15 | 5,395,723 | 3,539,585 |
Debtors | 16 | 2,717,426 | 1,187,134 |
Cash at bank | 5,220,423 | 5,113,308 |
13,333,572 | 9,840,027 |
CREDITORS |
Amounts falling due within one year | 17 | 5,218,203 | 3,268,350 |
NET CURRENT ASSETS | 8,115,369 | 6,571,677 |
TOTAL ASSETS LESS CURRENT LIABILITIES |
10,440,018 |
8,268,388 |
PROVISIONS FOR LIABILITIES | 19 | 115,401 | 94,344 |
NET ASSETS | 10,324,617 | 8,174,044 |
CAPITAL AND RESERVES |
Called up share capital | 20 | 120 | 120 |
Retained earnings | 21 | 10,373,359 | 8,184,644 |
SHAREHOLDERS' FUNDS | 10,373,479 | 8,184,764 |
NON-CONTROLLING INTERESTS | (48,862 | ) | (10,720 | ) |
TOTAL EQUITY | 10,324,617 | 8,174,044 |
The financial statements were approved by the Board of Directors and authorised for issue on 23 November 2023 and were signed on its behalf by: |
M K C Venus - Director |
JACKSON'S ART SUPPLIES LTD (REGISTERED NUMBER: 03913002) |
COMPANY BALANCE SHEET |
31 DECEMBER 2022 |
2022 | 2021 |
Notes | £ | £ | £ | £ |
FIXED ASSETS |
Intangible assets | 12 |
Tangible assets | 13 |
Investments | 14 |
CURRENT ASSETS |
Stocks | 15 |
Debtors | 16 |
Cash at bank |
CREDITORS |
Amounts falling due within one year | 17 |
NET CURRENT ASSETS |
TOTAL ASSETS LESS CURRENT LIABILITIES |
PROVISIONS FOR LIABILITIES | 19 |
NET ASSETS |
CAPITAL AND RESERVES |
Called up share capital | 20 |
Retained earnings | 21 |
SHAREHOLDERS' FUNDS |
Company's profit for the financial year | 2,431,347 | 2,364,490 |
The financial statements were approved by the Board of Directors and authorised for issue on |
JACKSON'S ART SUPPLIES LTD (REGISTERED NUMBER: 03913002) |
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY |
FOR THE YEAR ENDED 31 DECEMBER 2022 |
Called up |
share | Retained | Non-controlling | Total |
capital | earnings | Total | interests | equity |
£ | £ | £ | £ | £ |
Balance at 1 January 2021 | 120 | 5,845,167 | 5,845,287 | - | 5,845,287 |
Changes in equity |
Total comprehensive income | - | 2,339,477 | 2,339,477 | (10,720 | ) | 2,328,757 |
Balance at 31 December 2021 | 120 | 8,184,644 | 8,184,764 | (10,720 | ) | 8,174,044 |
Changes in equity |
Dividends | - | (100,000 | ) | (100,000 | ) | - | (100,000 | ) |
Total comprehensive income | - | 2,288,715 | 2,288,715 | (38,142 | ) | 2,250,573 |
Balance at 31 December 2022 | 120 | 10,373,359 | 10,373,479 | (48,862 | ) | 10,324,617 |
JACKSON'S ART SUPPLIES LTD (REGISTERED NUMBER: 03913002) |
COMPANY STATEMENT OF CHANGES IN EQUITY |
FOR THE YEAR ENDED 31 DECEMBER 2022 |
Called up |
share | Retained | Total |
capital | earnings | equity |
£ | £ | £ |
Balance at 1 January 2021 |
Changes in equity |
Total comprehensive income | - |
Balance at 31 December 2021 |
Changes in equity |
Dividends | - | ( |
) | ( |
) |
Total comprehensive income | - |
Balance at 31 December 2022 |
JACKSON'S ART SUPPLIES LTD (REGISTERED NUMBER: 03913002) |
CONSOLIDATED CASH FLOW STATEMENT |
FOR THE YEAR ENDED 31 DECEMBER 2022 |
2022 | 2021 |
Notes | £ | £ |
Cash flows from operating activities |
Cash generated from operations | 1 | 1,067,344 | 2,109,450 |
Interest paid | (60 | ) | (7 | ) |
Tax paid | (466,395 | ) | (869,525 | ) |
Taxation refund | 56,584 | - |
Other items | 67 | (677 | ) |
Net cash from operating activities | 657,540 | 1,239,241 |
Cash flows from investing activities |
Purchase of intangible fixed assets | (16,274 | ) | (197,720 | ) |
Purchase of tangible fixed assets | (760,492 | ) | (196,039 | ) |
Purchase of fixed asset investments | (57 | ) | (209,341 | ) |
Interest received | 3,191 | 112 |
Net cash from investing activities | (773,632 | ) | (602,988 | ) |
Cash flows from financing activities |
Amount withdrawn by directors | 323,207 | - |
Equity dividends paid | (100,000 | ) | - |
Net cash from financing activities | 223,207 | - |
Increase in cash and cash equivalents | 107,115 | 636,253 |
Cash and cash equivalents at beginning of year | 2 | 5,113,308 | 4,477,055 |
Cash and cash equivalents at end of year | 2 | 5,220,423 | 5,113,308 |
JACKSON'S ART SUPPLIES LTD (REGISTERED NUMBER: 03913002) |
NOTES TO THE CONSOLIDATED CASH FLOW STATEMENT |
FOR THE YEAR ENDED 31 DECEMBER 2022 |
1. | RECONCILIATION OF PROFIT BEFORE TAXATION TO CASH GENERATED FROM OPERATIONS |
2022 | 2021 |
£ | £ |
Profit before taxation | 2,881,567 | 2,865,890 |
Depreciation charges | 170,533 | 152,053 |
Exchange movement in Goodwill | (21,705 | ) | - |
Finance costs | 60 | 7 |
Finance income | (3,191 | ) | (112 | ) |
3,027,264 | 3,017,838 |
Increase in stocks | (1,856,138 | ) | (799,398 | ) |
(Increase)/decrease in trade and other debtors | (2,348,827 | ) | 876,696 |
Increase/(decrease) in trade and other creditors | 2,245,045 | (985,686 | ) |
Cash generated from operations | 1,067,344 | 2,109,450 |
2. | CASH AND CASH EQUIVALENTS |
The amounts disclosed on the Cash Flow Statement in respect of cash and cash equivalents are in respect of these Balance Sheet amounts: |
Year ended 31 December 2022 |
31.12.22 | 1.1.22 |
£ | £ |
Cash and cash equivalents | 5,220,423 | 5,113,308 |
Year ended 31 December 2021 |
31.12.21 | 1.1.21 |
£ | £ |
Cash and cash equivalents | 5,113,308 | 4,477,055 |
3. | ANALYSIS OF CHANGES IN NET FUNDS |
At 1.1.22 | Cash flow | At 31.12.22 |
£ | £ | £ |
Net cash |
Cash at bank | 5,113,308 | 107,115 | 5,220,423 |
5,113,308 | 107,115 | 5,220,423 |
Total | 5,113,308 | 107,115 | 5,220,423 |
JACKSON'S ART SUPPLIES LTD (REGISTERED NUMBER: 03913002) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS |
FOR THE YEAR ENDED 31 DECEMBER 2022 |
1. | STATUTORY INFORMATION |
Jackson's Art Supplies Ltd is a |
2. | ACCOUNTING POLICIES |
Basis of preparing the financial statements |
Basis of consolidation |
The Group consolidated financial statements include the financial statements of the Company and its subsidiary undertakings. |
A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of an entity so as to obtain benefits from its activities. Where the Group owns less than 50% of the voting power of an entity but controls the entity by virtue of an agreement with other investors which gave it control of the financial and operating policies of the entity it accounts for that entity as a subsidiary. |
Where a subsidiary has different accounting policies to the Group, adjustments are made to those subsidiary financial statements to apply the Group's accounting policies when preparing the consolidated financial statements. |
All intra-Group transactions, balances, income and expenses are eliminated on consolidation. |
Related party exemption |
For the purpose of these financial statements, a related party is considered to be a related party to the Company as defined by FRS 102. |
Significant judgements and estimates |
The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported for assets and liabilities as at the balance sheet date and the amounts reported for revenues and expenses during the year. However, the nature of estimation means that actual outcomes could differ from those estimates. In the Director's opinion, there are no significant judgements or key sources of estimation uncertainty. |
Turnover |
Turnover is measured at fair value of the consideration received or receivable from sale of goods, excluding discounts, rebates, value added tax and other sales taxes. |
Revenue from the sale of goods is recognised when all the following conditions are satisfied: |
- the Company has transferred to the buyer the significant risks and rewards of ownership of the goods; |
- the Company retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold; |
- the amount of revenue can be measured reliably; |
- it is probable that the economic benefits associated with the transaction will flow to the Company; and |
- the costs incurred or to be incurred in respect of the transaction can be measured reliably. Specifically, revenue from the sale of goods is recognised when goods are delivered and legal title is passed. |
Goodwill |
The Goodwill was achieved from the acquisition of a business last year, it will be amortised over its useful life. |
Tangible fixed assets |
Freehold property | - |
Improvements to property | - |
Fixtures and fittings | - |
Computer equipment | - |
JACKSON'S ART SUPPLIES LTD (REGISTERED NUMBER: 03913002) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
FOR THE YEAR ENDED 31 DECEMBER 2022 |
2. | ACCOUNTING POLICIES - continued |
Government grants |
Government grants given in respect of the Coronavirus Job Retention Scheme have been accounted for under the accrual model, recognised as other income against the period to which they relate. During the year no government grants were recognised (2021 - £5,240) . There were no unfulfilled conditions or contingencies attached to the grant. |
Stocks |
Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items. The FIFO costing method is used. |
Financial instruments |
The company only enters into basic financial instruments that result in the recognition of financial assets and liabilities like trade and other debtors and creditors, loans from banks and other third parties, loans to related parties and investments in non-puttable ordinary shares. |
Financial assets that are measured at cost and amortised cost are assessed at the end of each reporting period for objective evidence of impairment. If objective evidence of impairment is found, an impairment loss is recognised in the Profit and Loss Account. |
Financial assets and liabilities are offset and the net amount reported in the Balance Sheet when there is an 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. |
Taxation |
Taxation for the year comprises current and deferred tax. Tax is recognised in the Consolidated Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity. |
Current or deferred taxation assets and liabilities are not discounted. |
Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date. |
Deferred tax |
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date. |
Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference. |
Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. |
Foreign currencies |
Assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the balance sheet date. Transactions in foreign currencies are translated into sterling at the rate of exchange ruling at the date of transaction. Exchange differences are taken into account in arriving at the operating result. |
Pension costs and other post-retirement benefits |
The group operates a defined contribution pension scheme. Contributions payable to the group's pension scheme are charged to profit or loss in the period to which they relate. |
A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the Company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods. |
Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment |
Lease commitments |
Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease. |
JACKSON'S ART SUPPLIES LTD (REGISTERED NUMBER: 03913002) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
FOR THE YEAR ENDED 31 DECEMBER 2022 |
2. | ACCOUNTING POLICIES - continued |
Going concern |
It is the expectation of the Director's that the group will be able to meet liabilities as they fall due over a period of at least 12 months. The financial statements do not include the adjustments that would result if the company were unable to continue as a going concern. |
Intangible assets & fixed asset investments |
Intangible assets are initially measured at cost. After initial recognition, intangible assets are measured at costs less any accumulated amortisation and any accumulated impairments losses. |
Computer software is being amortised evenly over its estimated useful life of ten years. |
Fixed asset investments are recognised at cost less impairments. |
3. | TURNOVER |
The turnover and profit before taxation are attributable to the one principal activity of the group. |
An analysis of turnover by geographical market is given below: |
2022 | 2021 |
£ | £ |
United Kingdom | 14,777,351 | 15,022,361 |
Europe | 2,749,110 | 2,780,924 |
United States of America | 3,999,591 | 3,698,540 |
South America | 246,037 | 248,885 |
Asia | 885,215 | 995,541 |
22,657,304 | 22,746,251 |
4. | OTHER OPERATING INCOME |
2022 | 2021 |
£ | £ |
Share of Joint Venture Income | 40,000 | 40,000 |
Government grants | - | 5,240 |
40,000 | 45,240 |
5. | EMPLOYEES AND DIRECTORS |
2022 | 2021 |
£ | £ |
Wages and salaries | 3,350,790 | 2,771,491 |
Social security costs | 306,673 | 209,525 |
Other pension costs | 60,608 | 41,686 |
3,718,071 | 3,022,702 |
The average number of employees during the year was as follows: |
2022 | 2021 |
Warehouse | 70 | 63 |
Management | 7 | 7 |
Sales, Marketing, Administration | 38 | 38 |
Finance | 3 | 3 |
The average number of employees by undertakings that were proportionately consolidated during the year was 4 (2021 - 4 ) . |
JACKSON'S ART SUPPLIES LTD (REGISTERED NUMBER: 03913002) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
FOR THE YEAR ENDED 31 DECEMBER 2022 |
5. | EMPLOYEES AND DIRECTORS - continued |
2022 | 2021 |
£ | £ |
Directors' remuneration | 425,490 | 434,206 |
Directors' pension contributions to money purchase schemes | 1,321 | 1,507 |
The number of directors to whom retirement benefits were accruing was as follows: |
Money purchase schemes | 2 | 2 |
Information regarding the highest paid director is as follows: |
2022 | 2021 |
£ | £ |
Emoluments etc | 296,860 | 304,952 |
Pension contributions to money purchase schemes | 1,313 | 1,313 |
6. | OPERATING PROFIT |
The operating profit is stated after charging/(crediting): |
2022 | 2021 |
£ | £ |
Depreciation - owned assets | 144,091 | 127,404 |
Computer software amortisation | 25,443 | 23,972 |
Auditors' remuneration | 10,000 | 10,000 |
Foreign exchange differences | (253,243 | ) | 48,229 |
Operating lease charges for land and buildings | 188,883 | 125,350 |
7. | EXCEPTIONAL ITEMS |
2022 | 2021 |
£ | £ |
Loan release | 40,957 | - |
During the year ended 31 December 2022, £40,957 of loans owed to a connected parties were waived. |
8. | INTEREST PAYABLE AND SIMILAR EXPENSES |
2022 | 2021 |
£ | £ |
Bank interest | 60 | 7 |
9. | TAXATION |
Analysis of the tax charge |
The tax charge on the profit for the year was as follows: |
2022 | 2021 |
£ | £ |
Current tax: |
UK corporation tax | 609,937 | 521,633 |
Adjustments for previous years | - | 7,600 |
Total current tax | 609,937 | 529,233 |
Deferred tax | 21,057 | 7,900 |
Tax on profit | 630,994 | 537,133 |
UK corporation tax has been charged at 19 % (2021 - 19 %). |
JACKSON'S ART SUPPLIES LTD (REGISTERED NUMBER: 03913002) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
FOR THE YEAR ENDED 31 DECEMBER 2022 |
9. | TAXATION - continued |
Reconciliation of total tax charge included in profit and loss |
The tax assessed for the year is higher than the standard rate of corporation tax in the UK. The difference is explained below: |
2022 | 2021 |
£ | £ |
Profit before tax | 2,881,567 | 2,865,890 |
Profit multiplied by the standard rate of corporation tax in the UK of 19 % (2021 - 19 %) |
547,498 |
544,519 |
Effects of: |
Expenses not deductible for tax purposes | 760 | 7,278 |
Capital allowances in excess of depreciation | - | (11,476 | ) |
Depreciation in excess of capital allowances | 8,522 | - |
Movement in deferred tax | 21,057 | 7,600 |
Tax refund relating to R&D claims in prior years | - | 7,900 |
Share of international taxable losses | 34,346 | 6,789 |
Other adjustments | 18,811 | (25,477 | ) |
Total tax charge | 630,994 | 537,133 |
From the 1 April 2023 the corporation tax rate changed from 19% to 25% in the UK, the group has factored this increase into their future cashflow projections. |
10. | INDIVIDUAL INCOME STATEMENT |
As permitted by Section 408 of the Companies Act 2006, the Profit and Loss Account of the parent company is not presented as part of these financial statements. |
11. | DIVIDENDS |
2022 | 2021 |
£ | £ |
Ordinary shares of £1 each |
Interim | 100,000 | - |
12. | INTANGIBLE FIXED ASSETS |
Group |
Computer |
Goodwill | software | Totals |
£ | £ | £ |
COST |
At 1 January 2022 | 222,213 | 249,434 | 471,647 |
Additions | (1 | ) | 16,275 | 16,274 |
Exchange differences | 21,705 | - | 21,705 |
At 31 December 2022 | 243,917 | 265,709 | 509,626 |
AMORTISATION |
At 1 January 2022 | 40,500 | 42,878 | 83,378 |
Amortisation for year | - | 25,443 | 25,443 |
At 31 December 2022 | 40,500 | 68,321 | 108,821 |
NET BOOK VALUE |
At 31 December 2022 | 203,417 | 197,388 | 400,805 |
At 31 December 2021 | 181,713 | 206,556 | 388,269 |
JACKSON'S ART SUPPLIES LTD (REGISTERED NUMBER: 03913002) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
FOR THE YEAR ENDED 31 DECEMBER 2022 |
12. | INTANGIBLE FIXED ASSETS - continued |
Company |
Computer |
Goodwill | software | Totals |
£ | £ | £ |
COST |
At 1 January 2022 |
Additions |
At 31 December 2022 |
AMORTISATION |
At 1 January 2022 |
Amortisation for year |
At 31 December 2022 |
NET BOOK VALUE |
At 31 December 2022 |
At 31 December 2021 |
13. | TANGIBLE FIXED ASSETS |
Group |
Improvements | Fixtures |
Freehold | to | and | Computer |
property | property | fittings | equipment | Totals |
£ | £ | £ | £ | £ |
COST |
At 1 January 2022 | 916,779 | - | 673,835 | 133,094 | 1,723,708 |
Additions | 602,324 | 13,752 | 93,203 | 51,213 | 760,492 |
At 31 December 2022 | 1,519,103 | 13,752 | 767,038 | 184,307 | 2,484,200 |
DEPRECIATION |
At 1 January 2022 | 90,641 | - | 477,609 | 57,282 | 625,532 |
Charge for year | 19,371 | 207 | 91,332 | 33,181 | 144,091 |
At 31 December 2022 | 110,012 | 207 | 568,941 | 90,463 | 769,623 |
NET BOOK VALUE |
At 31 December 2022 | 1,409,091 | 13,545 | 198,097 | 93,844 | 1,714,577 |
At 31 December 2021 | 826,138 | - | 196,226 | 75,812 | 1,098,176 |
JACKSON'S ART SUPPLIES LTD (REGISTERED NUMBER: 03913002) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
FOR THE YEAR ENDED 31 DECEMBER 2022 |
13. | TANGIBLE FIXED ASSETS - continued |
Company |
Fixtures |
Freehold | and | Computer |
property | fittings | equipment | Totals |
£ | £ | £ | £ |
COST |
At 1 January 2022 |
Additions |
At 31 December 2022 |
DEPRECIATION |
At 1 January 2022 |
Charge for year |
At 31 December 2022 |
NET BOOK VALUE |
At 31 December 2022 |
At 31 December 2021 |
14. | FIXED ASSET INVESTMENTS |
Group |
Unlisted |
investments |
£ |
COST |
At 1 January 2022 |
and 31 December 2022 | 209,267 |
NET BOOK VALUE |
At 31 December 2022 | 209,267 |
At 31 December 2021 | 209,267 |
Company |
Shares in |
group | Unlisted |
undertakings | investments | Totals |
£ | £ | £ |
COST |
At 1 January 2022 | 209,638 |
Additions | 57 |
At 31 December 2022 | 209,695 |
NET BOOK VALUE |
At 31 December 2022 | 209,695 |
At 31 December 2021 | 209,638 |
JACKSON'S ART SUPPLIES LTD (REGISTERED NUMBER: 03913002) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
FOR THE YEAR ENDED 31 DECEMBER 2022 |
14. | FIXED ASSET INVESTMENTS - continued |
The group or the company's investments at the Balance Sheet date in the share capital of companies include the following: |
Subsidiaries |
Registered office: United States |
Nature of business: |
% |
Class of shares: | holding |
Registered office: United States |
Nature of business: |
% |
Class of shares: | holding |
Registered office: Australia |
Nature of business: |
% |
Class of shares: | holding |
Registered office: Australia |
Nature of business: |
% |
Class of shares: | holding |
15. | STOCKS |
Group | Company |
2022 | 2021 | 2022 | 2021 |
£ | £ | £ | £ |
Stocks | 5,395,723 | 3,539,585 |
16. | DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |
Group | Company |
2022 | 2021 | 2022 | 2021 |
£ | £ | £ | £ |
Trade debtors | 1,263,118 | 644,104 |
Amounts owed by group undertakings | - | - |
Other debtors | 1,099,675 | 235,789 |
VAT | 5,050 | - |
Prepayments and accrued income | 349,583 | 307,241 |
2,717,426 | 1,187,134 |
JACKSON'S ART SUPPLIES LTD (REGISTERED NUMBER: 03913002) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
FOR THE YEAR ENDED 31 DECEMBER 2022 |
17. | CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |
Group | Company |
2022 | 2021 | 2022 | 2021 |
£ | £ | £ | £ |
Trade creditors | 3,082,991 | 2,200,512 |
Amounts owed to group undertakings | - | - |
Tax | 373,220 | 173,093 |
Social security and other taxes | 289,749 | 196,590 |
Directors' current accounts | 323,207 | - | 323,207 | - |
Accrued expenses | 1,149,036 | 698,155 |
5,218,203 | 3,268,350 |
18. | LEASING AGREEMENTS |
Minimum lease payments fall due as follows: |
Group |
Non-cancellable operating | leases |
2022 | 2021 |
£ | £ |
Within one year | 138,841 | 46,500 |
Between one and five years | 347,643 | 55,208 |
486,484 | 101,708 |
Company |
Non-cancellable operating | leases |
2022 | 2021 |
£ | £ |
Within one year |
Between one and five years |
19. | PROVISIONS FOR LIABILITIES |
Group | Company |
2022 | 2021 | 2022 | 2021 |
£ | £ | £ | £ |
Deferred tax | 115,401 | 94,344 | 115,401 | 94,344 |
Group |
Deferred |
tax |
£ |
Balance at 1 January 2022 | 94,344 |
Provided during year | 21,057 |
Balance at 31 December 2022 | 115,401 |
JACKSON'S ART SUPPLIES LTD (REGISTERED NUMBER: 03913002) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
FOR THE YEAR ENDED 31 DECEMBER 2022 |
19. | PROVISIONS FOR LIABILITIES - continued |
Company |
Deferred |
tax |
£ |
Balance at 1 January 2022 |
Provided during year |
Balance at 31 December 2022 |
20. | CALLED UP SHARE CAPITAL |
Allotted, issued and fully paid: |
Number: | Class: | Nominal | 2022 | 2021 |
value: | £ | £ |
Ordinary | £1 | 120 | 120 |
The shares carry full rights with regards to voting, participation and dividends. In the event of the company being wound up, the shareholders will be entitled to a share in the proceeds of the company's assets after all the debts have been paid. |
21. | RESERVES |
Group |
Retained |
earnings |
£ |
At 1 January 2022 | 8,184,644 |
Profit for the year | 2,288,715 |
Dividends | (100,000 | ) |
At 31 December 2022 | 10,373,359 |
Company |
Retained |
earnings |
£ |
At 1 January 2022 |
Profit for the year |
Dividends | ( |
) |
At 31 December 2022 |
22. | PENSION COMMITMENTS |
The company contributes to pension schemes for the benefit of its employees. These schemes operate on the money purchase principle, which ensures that their liabilities cannot exceed their assets. The assets of the schemes are held in independently administered funds. The pension charge represents contributions payable for the year by the company and amounts to £60,607 (2021: £41,686). Pension contributions of £895 were owed at the balance sheet date (2021: £nil). |
23. | OTHER FINANCIAL COMMITMENTS |
The company has provided a bank guarantee of £16,200 (2021: £16,200) to HM Customs & Excise in respect of its duty-deferment arrangements. |
JACKSON'S ART SUPPLIES LTD (REGISTERED NUMBER: 03913002) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
FOR THE YEAR ENDED 31 DECEMBER 2022 |
24. | DIRECTORS' ADVANCES, CREDITS AND GUARANTEES |
The following advances and credits to a director subsisted during the years ended 31 December 2022 and 31 December 2021: |
2022 | 2021 |
£ | £ |
M K C Venus |
Balance outstanding at start of year | - | - |
Amounts repaid | (323,207 | ) | - |
Amounts written off | - | - |
Amounts waived | - | - |
Balance outstanding at end of year | (323,207 | ) | - |
No interest is charged on this loan and there are no agreed repayment terms. |
JACKSON'S ART SUPPLIES LTD (REGISTERED NUMBER: 03913002) |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued |
FOR THE YEAR ENDED 31 DECEMBER 2022 |
25. | RELATED PARTY DISCLOSURES |
Jackson's Fulham Limited |
A company in which two directors each have a significant influence. |
2022 | 2021 |
£ | £ |
Amount due from the related party at the balance sheet date | 63,734 | 49,424 |
AS Handover Limited |
A company in which a director has a controlling interest. |
2022 | 2021 |
£ | £ |
Amount due to the related party at the balance sheet date | 442,369 | 572,260 |
Handover Jackson Partnership |
A partnership in which the company has a controlling interest. |
Included in Rent is a charge of £40,000 payable to the Handover Jackson Partnership. Included within Other Income is £40,000, being the company's share of the partnership's profit for the year-ended 31 December 2022. |
2022 | 2021 |
£ | £ |
Amount due from the related party at the balance sheet date | 161,104 | 92,320 |
Jackson's Art IAS LLC |
An indirect subsidiary of Jackson's Art Supplies Ltd. |
Included in sales are amounts of £11,452 (2021: £34,735) payable from Jackson's Art IAS LLC. |
2022 | 2021 |
£ | £ |
Amount due from the related party at the balance sheet date | 777,377 | 41,682 |
Jackson's Art Australia Pty Limited |
An indirect subsidiary of Jackson's Art Supplies Ltd. |
Included in sales are amounts of £108,834 (2021: Nil) payable from Jackson's Art IAS LLC. |
2022 | 2021 |
£ | £ |
Amount due from the related party at the balance sheet date | 514,436 | Nil |
26. | ULTIMATE CONTROLLING PARTY |
In the Directors' opinion there is no party with overall control. |