FIBRELINE_LIMITED - Accounts


Company registration number 01657840 (England and Wales)
FIBRELINE LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2023
FIBRELINE LIMITED
COMPANY INFORMATION
Directors
Mr R Prudhoe
Mr J N Prudhoe
Secretary
Ms S E Prudhoe
Company number
01657840
Registered office
Victoria Park Mills
Hardings Road
Keighley
BD21 3ND
Auditor
Henton & Co LLP
Northgate
118 North Street
Leeds
West Yorkshire
LS2 7PN
FIBRELINE LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2 - 3
Independent auditor's report
4 - 6
Statement of comprehensive income
7
Balance sheet
8
Statement of changes in equity
9
Statement of cash flows
10
Notes to the financial statements
11 - 23
FIBRELINE LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 MARCH 2023
- 1 -

The directors present the strategic report for the year ended 31 March 2023.

Review of the business

Sales volumes remained strong throughout the year as customers continued to unwind high order books resulting from the post pandemic demand. Raw materials continued to be a challenge due to a shortage of supply limiting our ability to satisfy demand and driving up our input costs.

 

Despite the 14% increase in sales volumes, gross margin declined 15% due to increases in raw materials, labour and operational costs, such as energy. Since year end raw materials supply constraints have eased and prices have softened slightly. However, operational costs and labour costs remain a challenge and look like they will continue to rise because of government policies.

Principal risks and uncertainties

The management of the business and the execution of the company’s strategy are subject to a number of ongoing risks and concerns. Risks are reviewed by the board and appropriate processes put in place to monitor and mitigate them.

Market Place

The furniture industry is subject to the economic ups and downs of the retail trade and is ultimately a discretionary spend. The continued pressure resulting from the rising cost of living is currently supressing demand in the marketplace. The directors are confident that the extensive product range continues to differentiate the business from its competitors in the market. The business strategy remains to offer the best range of products at competitive prices to enable the continued growth of market share.

Key performance indicators

The board monitors progress to the overall strategy by refence to two key KPIs

 

 

2023

2022

2021

2020

Growth in Sales

14%

43%

-5%

8%

Gross Profit Margin

17%

20%

17%

19%

 

On behalf of the board

Mr R Prudhoe
Director
9 October 2023
FIBRELINE LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 MARCH 2023
- 2 -

The directors present their annual report and financial statements for the year ended 31 March 2023.

Principal activities

The principal activity of the company continued to be that of upholstery and cushion manufacturers.

Results and dividends

The results for the year are set out on page 7.

Ordinary dividends were paid amounting to £684,857. The directors do not recommend payment of a final dividend.

Directors

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

Mr R Prudhoe
Mr J N Prudhoe
Auditor

The auditor, Henton & Co LLP, is deemed to be reappointed under section 487(2) of the Companies Act 2006.

Statement of directors' responsibilities

The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.

 

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:

 

  •     select suitable accounting policies and then apply them consistently;

  •     make judgements and accounting estimates that are reasonable and prudent;

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

 

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

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.

FIBRELINE LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
- 3 -

Information is not shown in the directors report because it is shown in the strategic report instead under s414C (11).

On behalf of the board
Mr R Prudhoe
Director
9 October 2023
FIBRELINE LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF FIBRELINE LIMITED
- 4 -
Opinion

We have audited the financial statements of Fibreline Limited (the 'company') for the year ended 31 March 2023 which comprise the statement of comprehensive income, the balance sheet, the statement of changes in equity, the statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

  •     give a true and fair view of the state of the company's affairs as at 31 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 directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

 

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

 

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

Other information

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

 

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

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

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

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

FIBRELINE LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF FIBRELINE LIMITED
- 5 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.

 

We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:

  •     adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or

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

  •     certain disclosures of remuneration specified by law are not made; or

  •     we have not received all the information and explanations we require for our audit.

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

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

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

  • Reviewed the nature of the industry and sector, the control environment and business performance for the year.

  • Identifying the laws and regulations the company operates within and enquiring with management if they are aware of any non compliance issues.

  • Discussed how and where fraud may occur with all members of the audit engagement team.

  • In line with all audits under ISAs (UK) we were required to perform tests to respond to the risk of management override. We tested the appropriateness of journal entries, evaluated the judgements made for accounting estimates to assess if any bias, and assessed the rationale behind any significant or unusual transactions.

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

Use of our report

This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.

FIBRELINE LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF FIBRELINE LIMITED
- 6 -
Chris Howitt
Senior Statutory Auditor
For and on behalf of Henton & Co LLP
9 October 2023
2023-10-09
Chartered Accountants
Statutory Auditor
Northgate
118 North Street
Leeds
West Yorkshire
LS2 7PN
FIBRELINE LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 MARCH 2023
- 7 -
2023
2022
Notes
£
£
Turnover
3
23,274,732
20,414,645
Cost of sales
(19,180,471)
(16,306,747)
Gross profit
4,094,261
4,107,898
Administrative expenses
(2,436,523)
(2,094,043)
Other operating income
15,596
32,329
Operating profit
4
1,673,334
2,046,184
Interest receivable and similar income
8
2,691
-
0
Interest payable and similar expenses
9
(26,676)
(24,959)
Profit before taxation
1,649,349
2,021,225
Tax on profit
10
(460,599)
(458,939)
Profit for the financial year
1,188,750
1,562,286

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

FIBRELINE LIMITED
BALANCE SHEET
AS AT
31 MARCH 2023
31 March 2023
- 8 -
2023
2022
Notes
£
£
£
£
Fixed assets
Tangible assets
12
2,181,718
2,203,211
Current assets
Stocks
13
811,000
756,316
Debtors
14
4,859,246
4,123,036
Cash at bank and in hand
3,627,367
3,509,301
9,297,613
8,388,653
Creditors: amounts falling due within one year
15
(5,504,058)
(4,888,660)
Net current assets
3,793,555
3,499,993
Total assets less current liabilities
5,975,273
5,703,204
Creditors: amounts falling due after more than one year
16
(499,205)
(857,335)
Provisions for liabilities
Deferred tax liability
19
558,403
432,097
(558,403)
(432,097)
Net assets
4,917,665
4,413,772
Capital and reserves
Called up share capital
22
63,503
63,503
Revaluation reserve
22,882
22,882
Capital redemption reserve
1,500
1,500
Profit and loss reserves
4,829,780
4,325,887
Total equity
4,917,665
4,413,772

These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.true

The financial statements were approved by the board of directors and authorised for issue on 9 October 2023 and are signed on its behalf by:
Mr R Prudhoe
Director
Company registration number 01657840 (England and Wales)
FIBRELINE LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2023
- 9 -
Share capital
Revaluation reserve
Capital redemption reserve
Profit and loss reserves
Total
Notes
£
£
£
£
£
Balance at 1 April 2021
63,503
22,882
1,500
2,973,158
3,061,043
Year ended 31 March 2022:
Profit and total comprehensive income
-
-
-
1,562,286
1,562,286
Dividends
11
-
-
-
(209,557)
(209,557)
Balance at 31 March 2022
63,503
22,882
1,500
4,325,887
4,413,772
Year ended 31 March 2023:
Profit and total comprehensive income
-
-
-
1,188,750
1,188,750
Dividends
11
-
-
-
(684,857)
(684,857)
Balance at 31 March 2023
63,503
22,882
1,500
4,829,780
4,917,665
FIBRELINE LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2023
- 10 -
2023
2022
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
28
1,657,922
1,492,450
Interest paid
(26,676)
(24,959)
Income taxes paid
(307,076)
(400,476)
Net cash inflow from operating activities
1,324,170
1,067,015
Investing activities
Purchase of tangible fixed assets
(218,656)
(581,740)
Proceeds from disposal of tangible fixed assets
667
5,394
Repayment of loans
-
0
321
Interest received
2,691
-
0
Net cash used in investing activities
(215,298)
(576,025)
Financing activities
Repayment of bank loans
(150,000)
(112,500)
Payment of finance leases obligations
(155,949)
(54,793)
Dividends paid
(684,857)
(209,557)
Net cash used in financing activities
(990,806)
(376,850)
Net increase in cash and cash equivalents
118,066
114,140
Cash and cash equivalents at beginning of year
3,509,301
3,395,161
Cash and cash equivalents at end of year
3,627,367
3,509,301
FIBRELINE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2023
- 11 -
1
Accounting policies
Company information

Fibreline Limited is a private company limited by shares incorporated in England and Wales. The registered office is Victoria Park Mills, Hardings Road, Keighley, BD21 3ND.

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

Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Turnover

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

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
10% / 25% reducing balance
Motor vehicles
25% 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 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).

FIBRELINE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
1
Accounting policies
(Continued)
- 12 -

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

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

1.6
Stocks

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

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 less.

1.7
Cash and cash equivalents

Cash and cash equivalents include cash in hand, deposits held at call with banks and other short-term liquid investments with original maturities of three months or less.

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

Basic financial assets

Basic financial assets, which include 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.

FIBRELINE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
1
Accounting policies
(Continued)
- 13 -
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.

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 trade and other payables, 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 receipts discounted at a market rate of interest.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate 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.

Derecognition of financial liabilities

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

1.9
Equity instruments

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

1.10
Derivatives

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

 

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

1.11
Taxation

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

FIBRELINE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
1
Accounting policies
(Continued)
- 14 -
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.

Deferred tax

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

 

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

1.12
Employee benefits

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

1.13
Retirement benefits

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

1.14
Leases

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

 

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

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

1.15
Government grants

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

1.16
Foreign exchange

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

FIBRELINE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
- 15 -
2
Judgements and key sources of estimation uncertainty

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

 

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

Key areas of judgement and estimation relate to provisions against stocks and doubtful debt, but the directors are satisfied that there is no significant risk of material misstatement arising.

3
Turnover and other revenue

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

2023
2022
£
£
Turnover analysed by class of business
Upholstery manufacturing
23,274,732
20,414,645
2023
2022
£
£
Turnover analysed by geographical market
UK sales
23,274,732
20,414,645
2023
2022
£
£
Other revenue
Interest income
2,691
-
Grants received
15,596
32,329
4
Operating profit
2023
2022
Operating profit for the year is stated after charging/(crediting):
£
£
Exchange losses/(gains)
1,380
(2,575)
Government grants
(15,596)
(32,329)
Depreciation of owned tangible fixed assets
228,161
224,024
Depreciation of tangible fixed assets held under finance leases
11,015
-
Loss/(profit) on disposal of tangible fixed assets
306
(2,770)
Operating lease charges
307,447
241,109
FIBRELINE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
- 16 -
5
Auditor's remuneration
2023
2022
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the company
11,450
9,900
6
Employees

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

2023
2022
Number
Number
Production staff
231
212
Administration and Sales
13
19
Total
244
231

Their aggregate remuneration comprised:

2023
2022
£
£
Wages and salaries
5,882,847
4,753,655
Social security costs
390,847
315,540
Pension costs
164,242
204,024
6,437,936
5,273,219
7
Directors' remuneration
2023
2022
£
£
Remuneration for qualifying services
12,500
12,048
Company pension contributions to defined contribution schemes
40,000
40,000
52,500
52,048

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

FIBRELINE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
- 17 -
8
Interest receivable and similar income
2023
2022
£
£
Interest income
Interest receivable from group companies
2,261
-
0
Other interest income
430
-
0
Total income
2,691
-
0
2023
2022
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
2,261
-
0
9
Interest payable and similar expenses
2023
2022
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
15,612
14,309
Other finance costs:
Interest on finance leases and hire purchase contracts
6,012
8,784
Other interest
5,052
1,866
26,676
24,959
10
Taxation
2023
2022
£
£
Current tax
UK corporation tax on profits for the current period
334,293
307,076
Deferred tax
Origination and reversal of timing differences
126,306
151,863
Total tax charge
460,599
458,939
FIBRELINE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
10
Taxation
(Continued)
- 18 -

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
1,649,349
2,021,225
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2022: 19.00%)
313,376
384,033
Tax effect of expenses that are not deductible in determining taxable profit
4,847
9,970
Tax effect of utilisation of tax losses not previously recognised
-
0
(1,343)
Permanent capital allowances in excess of depreciation
16,070
(85,584)
Deferred tax adjustments
126,306
151,863
Taxation charge for the year
460,599
458,939
11
Dividends
2023
2022
£
£
Interim paid
684,857
209,557
12
Tangible fixed assets
Plant and machinery
Motor vehicles
Total
£
£
£
Cost
At 1 April 2022
4,996,326
52,934
5,049,260
Additions
218,156
500
218,656
Disposals
-
0
(6,200)
(6,200)
At 31 March 2023
5,214,482
47,234
5,261,716
Depreciation and impairment
At 1 April 2022
2,799,020
47,029
2,846,049
Depreciation charged in the year
237,796
1,380
239,176
Eliminated in respect of disposals
-
0
(5,227)
(5,227)
At 31 March 2023
3,036,816
43,182
3,079,998
Carrying amount
At 31 March 2023
2,177,666
4,052
2,181,718
At 31 March 2022
2,197,306
5,905
2,203,211
FIBRELINE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
12
Tangible fixed assets
(Continued)
- 19 -

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
99,131
564,703
13
Stocks
2023
2022
£
£
Raw materials and consumables
699,971
661,334
Finished goods and goods for resale
111,029
94,982
811,000
756,316
14
Debtors
2023
2022
Amounts falling due within one year:
£
£
Trade debtors
4,678,575
3,988,191
Other debtors
90
-
0
Prepayments and accrued income
180,581
134,845
4,859,246
4,123,036
15
Creditors: amounts falling due within one year
2023
2022
Notes
£
£
Bank loans
17
150,000
150,000
Obligations under finance leases
18
36,585
-
0
Payments received on account
-
0
418,366
Trade creditors
3,207,943
2,584,289
Corporation tax
334,293
307,076
Other taxation and social security
638,608
621,297
Other creditors
16,168
16,110
Accruals and deferred income
1,120,461
791,522
5,504,058
4,888,660
FIBRELINE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
- 20 -
16
Creditors: amounts falling due after more than one year
2023
2022
Notes
£
£
Bank loans and overdrafts
17
337,500
487,500
Obligations under finance leases
18
21,341
213,875
Government grants
21
140,364
155,960
499,205
857,335
17
Loans and overdrafts
2023
2022
£
£
Bank loans
487,500
637,500
Payable within one year
150,000
150,000
Payable after one year
337,500
487,500

The long-term loans are secured by fixed charges over the assets of the company. The loan is repayable after thirteen months of draw-down and is repaid over five years at an interest rate of 2.74% per annum.

18
Finance lease obligations
2023
2022
Future minimum lease payments due under finance leases:
£
£
Within one year
36,585
161,700
In two to five years
21,341
56,994
57,926
218,694
Less: future finance charges
-
0
(4,819)
57,926
213,875

Finance lease payments represent rentals payable by the company for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. The average lease term is 5 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.

FIBRELINE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
- 21 -
19
Deferred taxation

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

Liabilities
Liabilities
2023
2022
Balances:
£
£
ACAs
51,125
397,802
Short term timing differences
507,278
34,295
558,403
432,097

The deferred tax liability set out above is expected to reverse within 12 months and relates to accelerated capital allowances that are expected to mature within the same period.

20
Retirement benefit schemes
2023
2022
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
164,242
204,024

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.

21
Government grants
2023
2022
£
£
Arising from government grants
140,364
155,960

Government grants worth £15,596 has been released into the income statement this year in respect of revenue costs and depreciation of relevant fixed assets. The remaining balance of government grant is £140,364 and is carried forward at the year end within long term liabilities.

 

 

 

22
Share capital
2023
2022
2023
2022
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
63,500
63,500
63,500
63,500
Ordinary A share of £1 each
1
1
1
1
Ordinary B share of £1 each
1
1
1
1
Ordinary C share of £1 each
1
1
1
1
63,503
63,503
63,503
63,503
FIBRELINE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
22
Share capital
(Continued)
- 22 -
23
Financial commitments, guarantees and contingent liabilities

The Company has given the bank a cross guarantee and debenture in respect of the bank liabilities of its parent company, which at 31 March 2023 amounted to £269,140 (2022: £647,858).

24
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
153,373
166,466
Between two and five years
-
0
6,289
153,373
172,755
25
Directors' transactions

Dividends totalling £184,857 (2022 - £209,557) were paid in the year in respect of shares held by the company's directors.

26
Ultimate controlling party

The ultimate controlling party is Mr R N Prudhoe, by virtue of his shareholding in the parent company (FLD Limited).

27
Parent company

The parent company is FLD Limited, the registered office is Victoria Park Mills, Hardings Road, Keighley, West Yorkshire, BD21 3ND.

FIBRELINE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
- 23 -
28
Cash generated from operations
2023
2022
£
£
Profit for the year after tax
1,188,750
1,562,286
Adjustments for:
Taxation charged
460,599
458,939
Finance costs
26,676
24,959
Investment income
(2,691)
-
0
Loss/(gain) on disposal of tangible fixed assets
306
(2,770)
Depreciation and impairment of tangible fixed assets
239,176
224,024
Movements in working capital:
Increase in stocks
(54,684)
(166,316)
Increase in debtors
(736,210)
(819,877)
Increase in creditors
551,596
228,533
Decrease in deferred income
(15,596)
(17,328)
Cash generated from operations
1,657,922
1,492,450
29
Analysis of changes in net funds
1 April 2022
Cash flows
31 March 2023
£
£
£
Cash at bank and in hand
3,509,301
118,066
3,627,367
Borrowings excluding overdrafts
(637,500)
150,000
(487,500)
Obligations under finance leases
(213,875)
155,949
(57,926)
2,657,926
424,015
3,081,941
2023-03-312022-04-01falseCCH SoftwareCCH Accounts Production 2023.300Mr R PrudhoeMr J N PrudhoeMs S E Prudhoefalse016578402022-04-012023-03-3101657840bus:Director12022-04-012023-03-3101657840bus:Director22022-04-012023-03-3101657840bus:CompanySecretary12022-04-012023-03-3101657840bus:RegisteredOffice2022-04-012023-03-31016578402023-03-31016578402021-04-012022-03-3101657840core:RetainedEarningsAccumulatedLosses2021-04-012022-03-3101657840core:RetainedEarningsAccumulatedLosses2022-04-012023-03-31016578402022-03-3101657840core:PlantMachinery2023-03-3101657840core:MotorVehicles2023-03-3101657840core:PlantMachinery2022-03-3101657840core:MotorVehicles2022-03-3101657840core:CurrentFinancialInstrumentscore:WithinOneYear2023-03-3101657840core:CurrentFinancialInstrumentscore:WithinOneYear2022-03-3101657840core:Non-currentFinancialInstrumentscore:AfterOneYear2023-03-3101657840core:Non-currentFinancialInstrumentscore:AfterOneYear2022-03-3101657840core:CurrentFinancialInstruments2023-03-3101657840core:CurrentFinancialInstruments2022-03-3101657840core:Non-currentFinancialInstruments2023-03-3101657840core:Non-currentFinancialInstruments2022-03-3101657840core:ShareCapital2023-03-3101657840core:ShareCapital2022-03-3101657840core:RevaluationReserve2023-03-3101657840core:RevaluationReserve2022-03-3101657840core:CapitalRedemptionReserve2023-03-3101657840core:CapitalRedemptionReserve2022-03-3101657840core:RetainedEarningsAccumulatedLosses2023-03-3101657840core:RetainedEarningsAccumulatedLosses2022-03-3101657840core:ShareCapital2021-03-3101657840core:RevaluationReserve2021-03-3101657840core:CapitalRedemptionReserve2021-03-3101657840core:RetainedEarningsAccumulatedLosses2021-03-3101657840core:ShareCapitalOrdinaryShares2023-03-3101657840core:ShareCapitalOrdinaryShares2022-03-310165784012022-04-012023-03-310165784012021-04-012022-03-31016578402022-03-31016578402021-03-3101657840core:PlantMachinery2022-04-012023-03-3101657840core:MotorVehicles2022-04-012023-03-3101657840core:UKTax2022-04-012023-03-3101657840core:UKTax2021-04-012022-03-3101657840core:PlantMachinery2022-03-3101657840core:MotorVehicles2022-03-3101657840core:WithinOneYear2023-03-3101657840core:WithinOneYear2022-03-3101657840core:BetweenTwoFiveYears2023-03-3101657840core:BetweenTwoFiveYears2022-03-3101657840bus:PrivateLimitedCompanyLtd2022-04-012023-03-3101657840bus:FRS1022022-04-012023-03-3101657840bus:Audited2022-04-012023-03-3101657840bus:FullAccounts2022-04-012023-03-31xbrli:purexbrli:sharesiso4217:GBP