Company registration number 01419058 (England and Wales)
NORTH YORKSHIRE TIMBER COMPANY LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021
NORTH YORKSHIRE TIMBER COMPANY LIMITED
COMPANY INFORMATION
Directors
R T Barclay
V P Bellas
N P Kershaw
N A McGill
R Timmens
R G Myatt
J M Chilton
Company number
01419058
Registered office
Standard House
Thurston Road
Northallerton Business Park
Northallerton
North Yorkshire
DL6 2NA
Auditor
BHP LLP
2 Rutland Park
Sheffield
S10 2PD
Bankers
Santander UK plc
Bootle Centre
Bridle Road
Bootle
L30 4GB
Solicitors
Addleshaw Goddard LLP
19 Canning Street
Edinburgh
EH3 8EH
NORTH YORKSHIRE TIMBER COMPANY LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 4
Independent auditor's report
5 - 8
Statement of comprehensive income
9
Balance sheet
10
Statement of changes in equity
11
Notes to the financial statements
12 - 24
NORTH YORKSHIRE TIMBER COMPANY LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2021
- 1 -
The directors present the strategic report for the year ended 31 December 2021.
Fair review of the business
The Company is primarily engaged in the fabrication and retail of timber and building products.
The business continues to remain customer-focussed, delivering service and product innovation to support its growth plans across its target market segments. Its broad range of products, market sectors and customers should ensure that it is not over-reliant on one market. The Company is well placed to service the growth opportunities that exist in the housing, RM&I and commercial sectors. The company continues to invest in production capacity to support growth plans and to deliver value add product solutions to our customers.
North Yorkshire Timber Company Limited is a subsidiary of National Timber Group TopCo Limited. Through the continued growth and development of all subsidiaries, including North Yorkshire Timber Company Limited, the Group aims to increase its overall capability and presence across the UK, and to become the UK’s market leading independent timber specialist.
Development and performance
In 2021, full year revenues were £32.1m, up £12.4m. Revenue growth in part was driven by the recovery in the market post COVID 19, albeit the business remained impacted by lockdown measures in Q1. Throughout the pandemic the Group continued to invest in growth initiatives which have continued to gain traction during 2021, with like for like revenue up 53% versus 2019 pre-pandemic levels.
Gross margin decreased by 300bps 33.0%, resulting from material price fluctuation. Strong increase in volume driven by demand and material shortages pushed up material prices throughout the year. Whilst the merchant side of the business could pass on these increases almost immediately the engineering side of the business had contractual obligations and in most cases resulted in a delay before increases could be passed through to customers which impacted margin generation.
Overall operating costs % of revenue reduced to 5.8% in the year, with the business benefitting from the operational gearing impact of higher volumes and the actions taken during the pandemic to accelerate planned cost efficiency measures.
Overall the Company delivered an operating profit, before exceptional income, of £1.9m, £1.1m ahead of the prior year.
Principal risks and uncertainties
The Company’s operations expose it to a variety of financial risks as discussed below. The Company has a risk management programme that seeks to limit the adverse effect of such risks on financial performance.
The principal risks and uncertainties affecting the Company include the following:
Price risk
The Company is exposed to commodity price risk as a result of its operations. However, given the size of the Company’s operation, the cost of managing the exposure to commodity price risk exceed the potential benefits. The directors will revisit the appropriateness of this policy should the Company’s operation change in size or nature.
Credit risk
The Company has implemented a policy that requires credit checks on potential customers before sales are made, in line with the terms of its credit insurance. The amount of exposure to any individual counterparty is subject to a limit, which is assessed regularly by the board.
Liquidity risk
The Company maintains short-term debt finance that is designed to ensure the Company has sufficient funds for its operations.
NORTH YORKSHIRE TIMBER COMPANY LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 2 -
R G Myatt
Director
30 September 2022
NORTH YORKSHIRE TIMBER COMPANY LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2021
- 3 -
The directors present their annual report and financial statements for the year ended 31 December 2021.
Principal activities
The principal activity of the company continued to be that of the fabrication and retail of timber and building products.
Results and dividends
The results for the year are set out on page 9.
No ordinary dividends were paid. 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:
R T Barclay
V P Bellas
N P Kershaw
N A McGill
R Timmens
R G Myatt
J M Chilton
Auditor
The auditor, BHP 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.
NORTH YORKSHIRE TIMBER COMPANY LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 4 -
On behalf of the board
R G Myatt
Director
30 September 2022
NORTH YORKSHIRE TIMBER COMPANY LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF NORTH YORKSHIRE TIMBER COMPANY LIMITED
- 5 -
Opinion
We have audited the financial statements of North Yorkshire Timber Company Limited (the 'company') for the year ended 31 December 2021 which comprise the statement of comprehensive income, the balance sheet, the statement of changes in equity and notes to the financial statements, including significant accounting policies.
The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102
The Financial Reporting Standard applicable in the UK and Republic of Ireland
(United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements:
-
give a true and fair view of the state of the company's affairs as at 31 December 2021 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.
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.
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'
r
eport 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.
NORTH YORKSHIRE TIMBER COMPANY LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF NORTH YORKSHIRE TIMBER COMPANY LIMITED
- 6 -
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identifie
d
material misstatements in the strategic report or the directors'
r
eport
. 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'
r
esponsibilities
s
tatement, 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
.
Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with
our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to
which our procedures are capable of detecting irregularities, including fraud is detailed below.
NORTH YORKSHIRE TIMBER COMPANY LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF NORTH YORKSHIRE TIMBER COMPANY LIMITED
- 7 -
Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was as follows:
We assessed the susceptibility of the company’s financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by:
To address the risk of fraud through management bias and override of controls, we:
In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to:
There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of the directors and other management and the inspection of regulatory and legal correspondence, if any.
Material misstatements that arise due to fraud can be harder to detect than those that arise from error as they may involve deliberate concealment or collusion.
NORTH YORKSHIRE TIMBER COMPANY LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF NORTH YORKSHIRE TIMBER COMPANY LIMITED
- 8 -
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.
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.
Paul Winwood (Senior Statutory Auditor)
For and on behalf of BHP LLP
30 September 2022
Chartered Accountants
Statutory Auditor
2 Rutland Park
Sheffield
S10 2PD
NORTH YORKSHIRE TIMBER COMPANY LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2021
- 9 -
2021
2020
Notes
£
£
Turnover
3
32,077,844
19,707,463
Cost of sales
(21,501,228)
(12,608,184)
Gross profit
10,576,616
7,099,279
Administrative expenses
(8,695,294)
(6,827,861)
Other operating income
23,362
520,509
Exceptional items
4
997,441
259,296
Operating profit
5
2,902,125
1,051,223
Interest payable and similar expenses
8
(112,157)
(20,107)
Profit before taxation
2,789,968
1,031,116
Tax on profit
9
(476,701)
23,857
Profit for the financial year
2,313,267
1,054,973
The profit and loss account has been prepared on the basis that all operations are continuing operations.
NORTH YORKSHIRE TIMBER COMPANY LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2021
31 December 2021
- 10 -
2021
2020
Notes
£
£
£
£
Fixed assets
Tangible assets
10
875,066
2,034,504
Investments
11
1,520
1,520
876,586
2,036,024
Current assets
Stocks
12
4,815,232
3,349,830
Debtors
13
12,116,329
6,923,397
Cash at bank and in hand
510,796
406,029
17,442,357
10,679,256
Creditors: amounts falling due within one year
14
(9,027,737)
(5,807,341)
Net current assets
8,414,620
4,871,915
Total assets less current liabilities
9,291,206
6,907,939
Provisions for liabilities
Deferred tax liability
16
154,000
84,000
(154,000)
(84,000)
Net assets
9,137,206
6,823,939
Capital and reserves
Called up share capital
18
100,000
100,000
Revaluation reserve
51
Capital redemption reserve
50,000
50,000
Profit and loss reserves
8,987,206
6,673,888
Total equity
9,137,206
6,823,939
The financial statements were approved by the board of directors and authorised for issue on 30 September 2022 and are signed on its behalf by:
R G Myatt
Director
Company Registration No. 01419058
NORTH YORKSHIRE TIMBER COMPANY LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2021
- 11 -
Share capital
Revaluation reserve
Capital redemption reserve
Profit and loss reserves
Total
£
£
£
£
£
Balance at 1 January 2020
100,000
87,702
50,000
5,531,264
5,768,966
Year ended 31 December 2020:
Profit and total comprehensive income for the year
-
-
-
1,054,973
1,054,973
Transfers
-
(87,651)
-
87,651
-
Balance at 31 December 2020
100,000
51
50,000
6,673,888
6,823,939
Year ended 31 December 2021:
Profit and total comprehensive income for the year
-
-
-
2,313,267
2,313,267
Transfers
-
(51)
-
51
-
Balance at 31 December 2021
100,000
50,000
8,987,206
9,137,206
NORTH YORKSHIRE TIMBER COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021
- 12 -
1
Accounting policies
Company information
North Yorkshire Timber Company Limited is a
private
company
limited by shares
incorporated in
England and Wales
.
The registered office is
Standard House, Thurston Road, Northallerton Business Park, Northallerton, North Yorkshire, DL6 2NA.
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 a
mounts
in these financial statements are
rounded to the nearest £.
The financial statements have been prepared under the historical cost convention, [modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value]. The principal accounting policies adopted are set out below.
This company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares
publicly available consolidated financial statements
, including this company,
which are
intended to give a true and fair view of the assets, liabilities,
financial position and profit or loss
of the group
.
T
he company has
therefore
taken advantage of
e
xemptions from the following disclosure requirements:
-
Section 7 ‘Statement of Cash Flows’: Presentation of a statement of cash flow and related notes and disclosures;
-
Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instrument Issues’
:
Interest
income/expense and net gains/losses for each category of financial instrument;
basis
of determining fair values; details of collateral, loan defaults or breaches, details of hedges, hedging fair value changes recognised in profit or loss and in other comprehensive income
;
-
Section 26 ‘Share based Payment’
:
Share-based payment expense charged to profit or loss, reconciliation of opening and closing number and weighted average exercise price of share options, how the fair value of options granted was measured, measurement and carrying amount of liabilities for cash-settled share-based payments, explanation of modifications to arrangements
;
-
Section 33 ‘Related Party Disclosures’
:
Compensation for key management personnel
.
The financial statements of the company are consolidated in the financial statements of
National Timber Group Topco Limited.
These consolidated financial statements are available from
Companies House.
1.2
Going concern
After reviewing the Company’s forecasts, risk assessments and making enquiries, the Board has formed the judgement at the time of approving the financial statements that there is a reasonable expectation that the Company has adequate resources to continue in operational existence for the foreseeable future. For this reason the Board continues to adopt the going concern basis in preparing the financial statements.
true
In arriving at this opinion, the Directors have considered the Company’s cash flow forecasts and revenue projections, reasonable possible changes in trading performance, the committed facilities available to the Company and wider National Timber Group and the covenants thereon, the conclusion from these reviews all supported the adoption of the going concern basis.
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.
NORTH YORKSHIRE TIMBER COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 13 -
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:
Freehold property
2% on revaluation
Short leasehold
Straight line over 20 years
Plant and equipment
15% reducing balance
Fixtures and fittings
20% reducing balance
Computers
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
.
Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.
The investments are assessed for impairment at each reporting date
and
any
impairment
losses or reversals of impairment losses are recognised immediately in
profit
or
loss
.
1.5
Impairment of fixed assets
At each reporting
period
end date, the
company
reviews the carrying amounts of its tangible
assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the
company
estimates the recoverable amount of the cash-generating unit to which the asset belongs.
1.6
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.
1.7
Cash and cash equivalents
Cash and cash equivalents
are basic financial assets
and
include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
NORTH YORKSHIRE TIMBER COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 14 -
1.8
Financial instruments
The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset
, with
the net amounts presented in the financial statements
,
when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
Basic financial assets
Basic financial assets, which include
debtors
and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest
method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest.
Financial assets classified as receivable within one year are not amortised.
Other financial assets
Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in
profit
or
loss
, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.
Impairment of financial assets
Financial assets, other than those
held
at
fair value through profit and loss
, are assessed for indicators of impairment at each reporting end date.
Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected.
If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.
If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.
Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when
the company
transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.
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.
NORTH YORKSHIRE TIMBER COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 15 -
Basic financial liabilities
Basic financial liabilities, including
creditors
, bank loans, loans from
fellow group companies and preference shares that are classified as debt, are
initially recognised at transaction price unless the arrangement constitutes a
financing transaction, where the debt instrument is measured at the present value of
the future
paymen
ts discounted at a market rate of interest.
Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective
interest rate method.
Trade creditors
are obligations to pay for goods or services that have been acquired
in the ordinary course of business from suppliers. A
m
ounts payable are classified as
current liabilities if payment is due within one year or less. If not, they are presented
as non-current liabilities.
Trade creditors
are recognised initially at transaction price
and subsequently measured at amortised cost using the effective interest method.
Other financial liabilities
Derivatives, including interest rate swaps and forward foreign exchange contracts,
are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are
s
ubsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in
profit
or
loss
in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.
Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as
being measured at
fair value th
r
ough profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.
Derecognition of financial liabilities
Financial liabilities are derecognised when the company’s contractual obligations
expire or are discharged or cancelled.
1.9
Equity instruments
Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.
1.10
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the
profit and loss account
because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The
company’s
liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
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.
NORTH YORKSHIRE TIMBER COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 16 -
1.11
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or
fixed assets
.
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
1.12
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.13
Leases
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 lease
s
asset are consumed.
1.14
Government grants
Government grants are recognised at the fair value of the asset receive
d
or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.
A grant that specifies performance conditions is recognised in income when the performance conditions are met
. Where a
grant does not specify performance conditions
it
is recognised in income when the proceeds are received or receivable
. A grant received before the recognition criteria are satisfied is recognised as a liability.
NORTH YORKSHIRE TIMBER COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 17 -
2
Judgements and key sources of estimation uncertainty
In the application of the Company’s accounting policies, as described above, the Directors are required to make judgements, estimates and assumptions that affect the amounts reported for assets and liabilities at the year end date, and the amounts reported for revenues and expenses during the period.
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, and in future period should it affect these.
The significant estimates and assumptions which are currently applicable are outlined below.
Impairment of fixed assets
The Company tests tangible fixed assets and investments annually for impairment, or more frequently if there are indications that an impairment may be required.
In determining whether no
n
-current assets are impaired, the value of use of the cash generating unit is reviewed. The key estimates made in the value in use calculation are those regarding discount rates, sales growth rates and direct costs to reflect the operational gearing of the business. Reviews are performed by forecasting cashflows based upon the budget and latest forecasts, which anticipates sales growth based on industry growth expectation and management experience.
Useful economic lives of tangible fixed assets
The annual depreciation charge for tangible fixed assets is sensitive to changes in the estimated useful economic lives and residual values of the assets. The useful economic lives and residual values of all asset categories are reviewed on an annual basis to ensure appropriate changes are made for depreciations.
Stock provision
Stocks are stated at the lower of cost and net realisable value. The Directors will assess the requirement for any provision for obsolete stock or value deterioration as based on historical transactions, stock utilisation patterns, regular inspection and counting of physical items.
Retrospective rebates
A number of rebate receivable and payable agreements are non-coterminous with the Company’s financial year, requiring estimation over the level of future purchases and sales. At the balance sheet date the Directors estimate the amount of rebate that will become due to and payable by the Company under these agreements based upon historical experience, current trading patterns and the latest internal and external forecasts.
Impairment of debtors
Debtors are stated at recoverable amounts after appropriate impairment for bad and doubtful debts. Calculation of bad debt impairment requires judgement from the management team based on the credit worthiness of the debtor, the ageing profile of the debtor and the historical experience. The carrying amount of trade debtors as at 31 December 202
1
was £
3,411,943.
3
Turnover and other revenue
All turnover arose within the United Kingdom.
2021
2020
£
£
Turnover analysed by class of business
Sale of timber products
32,077,844
19,707,463
NORTH YORKSHIRE TIMBER COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
3
Turnover and other revenue
(Continued)
- 18 -
2021
2020
£
£
Other significant revenue
Government grants received
23,362
520,509
4
Exceptional items
2021
2020
£
£
Profit on the sale of freehold properties
(997,441)
(292,133)
Restructuring costs
-
32,837
(997,441)
(259,296)
5
Operating profit
2021
2020
Operating profit for the year is stated after charging/(crediting):
£
£
Government grants
(23,362)
(520,509)
Fees payable to the company's auditor for the audit of the company's financial statements
23,000
20,784
Depreciation of owned tangible fixed assets
164,344
215,721
Operating lease charges
531,457
352,040
6
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2021
2020
Number
Number
Machinists, Yard & Drivers
109
101
Sales / Design
51
51
Office / Administration
25
25
Directors
3
3
Total
188
180
NORTH YORKSHIRE TIMBER COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
6
Employees
(Continued)
- 19 -
Their aggregate remuneration comprised:
2021
2020
£
£
Wages and salaries
5,525,615
4,190,828
Social security costs
480,708
294,603
Pension costs
96,543
77,992
6,102,866
4,563,423
7
Directors' remuneration
2021
2020
£
£
Remuneration for qualifying services
283,784
309,985
Company pension contributions to defined contribution schemes
13,556
13,450
297,340
323,435
The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to
3 (2020 - 3).
Remuneration disclosed above include the following amounts paid to the highest paid director:
2021
2020
£
£
Remuneration for qualifying services
128,171
149,490
Company pension contributions to defined contribution schemes
7,256
7,150
8
Interest payable and similar expenses
2021
2020
£
£
Interest on bank overdrafts and loans
112,157
20,107
9
Taxation
2021
2020
£
£
Current tax
UK corporation tax on profits for the current period
412,212
Adjustments in respect of prior periods
(5,511)
22,143
Total current tax
406,701
22,143
NORTH YORKSHIRE TIMBER COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
9
Taxation
2021
2020
£
£
(Continued)
- 20 -
Deferred tax
Origination and reversal of timing differences
70,000
(46,000)
Total tax charge/(credit)
476,701
(23,857)
The actual charge/(credit) 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:
2021
2020
£
£
Profit before taxation
2,789,968
1,031,116
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2020: 19.00%)
530,094
195,912
Tax effect of expenses that are not deductible in determining taxable profit
6,480
1,018
Tax effect of income not taxable in determining taxable profit
(115)
Change in unrecognised deferred tax assets
(44)
(21,042)
Adjustments in respect of prior years
(5,511)
22,143
Group relief
(203,297)
Readjustment of deferred tax for changes in tax rates
36,953
12,810
Fixed asset differences
(182,767)
(40,458)
Chargeable gains/(losses)
91,496
9,172
Taxation charge/(credit) for the year
476,701
(23,857)
NORTH YORKSHIRE TIMBER COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 21 -
10
Tangible fixed assets
Freehold property
Short leasehold
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
£
£
Cost
At 1 January 2021
1,250,000
250,621
1,294,376
985,839
724,747
283,278
4,788,861
Additions
914,000
11,249
123,403
7,002
9,336
10,070
1,075,060
Disposals
(2,164,000)
(32,335)
(430)
(2,196,765)
At 31 December 2021
261,870
1,385,444
992,411
734,083
293,348
3,667,156
Depreciation and impairment
At 1 January 2021
95,000
160,712
836,789
841,357
580,071
240,428
2,754,357
Depreciation charged in the year
6,672
77,955
30,376
37,160
12,181
164,344
Eliminated in respect of disposals
(95,000)
(31,200)
(411)
(126,611)
At 31 December 2021
167,384
883,544
871,322
617,231
252,609
2,792,090
Carrying amount
At 31 December 2021
94,486
501,900
121,089
116,852
40,739
875,066
At 31 December 2020
1,155,000
89,909
457,587
144,482
144,676
42,850
2,034,504
NORTH YORKSHIRE TIMBER COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 22 -
11
Fixed asset investments
2021
2020
£
£
Unlisted investments
1,520
1,520
The company's investment in its dormant subsidiary, Joseph Thompson & Co., Limited, has previously been impaired in full.
The company's unlisted investment represents a minority interest in National Merchant Buying Society, and the directors are of the opinion that the amount recognised is a an appropriate reflection of fair value.
12
Stocks
2021
2020
£
£
Finished goods and goods for resale
4,815,232
3,349,830
13
Debtors
2021
2020
Amounts falling due within one year:
£
£
Trade debtors
3,560,502
2,615,118
Corporation tax recoverable
29,533
Amounts owed by group undertakings
6,892,268
2,957,040
Other debtors
16,513
22,417
Prepayments and accrued income
1,647,046
1,299,289
12,116,329
6,923,397
14
Creditors: amounts falling due within one year
2021
2020
Notes
£
£
Invoice discount facility
15
2,001,734
1,571,922
Trade creditors
3,512,252
2,595,576
Amounts owed to group undertakings
1,412,631
674,833
Corporation tax
412,212
Other taxation and social security
774,163
368,262
Other creditors
135,142
78,753
Accruals and deferred income
779,603
517,995
9,027,737
5,807,341
NORTH YORKSHIRE TIMBER COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 23 -
15
Loans and overdrafts
2021
2020
£
£
Invoice finance facility
2,001,734
1,571,922
Payable within one year
2,001,734
1,571,922
The invoice finance facility is secured by a floating charge on all assets of the company.
On 7th April 2022, following the Group's refinancing the invoice finance facility was repaid in full.
16
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:
Liabilities
Liabilities
2021
2020
Balances:
£
£
Accelerated capital allowances
173,000
103,000
Revaluations
(18,000)
(18,000)
Short term timing differences
(1,000)
(1,000)
154,000
84,000
2021
Movements in the year:
£
Liability at 1 January 2021
84,000
Charge to profit or loss
70,000
Liability at 31 December 2021
154,000
17
Retirement benefit schemes
2021
2020
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
96,543
77,992
The company operates
two
defined contribution pension scheme
s
for all qualifying employees.
The assets of the schemes are held separately from those of the company in independently administered funds.
NORTH YORKSHIRE TIMBER COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 24 -
18
Share capital
2021
2020
2021
2020
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
100,000
100,000
100,000
100,000
19
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:
2021
2020
£
£
Within one year
621,918
434,104
Between two and five years
2,254,268
1,368,353
In over five years
2,873,542
994,375
5,749,728
2,796,832
20
Capital commitments
Amounts contracted for but not provided in the financial statements:
2021
2020
£
£
Acquisition of tangible fixed assets
53,900
19,722
21
Related party transactions
The company has taken advantage of the exemption provided by FRS 102 from the requirement to report transactions with other group companies that are 100% subsidiaries of the parent company National Timber Group Topco Limited.
22
Ultimate controlling party
The company's immediate parent company is NYT (Holdings) Limited.
The company's ultimate parent company is National Timber Group Topco Limited, a company registered in England and Wales.
The ultimate controlling party is Cairngorm Capital Partners II LP, a fund managed by Cairngorm Capital Partners LLP, a partnership registered in England and Wales.
2021-12-31
2021-01-01
false
CCH Software
CCH Accounts Production 2022.200
R T Barclay
V P Bellas
N P Kershaw
N P Kershaw
N A McGill
R Timmens
J M Chilton
01419058
2021-01-01
2021-12-31
01419058
bus:Director1
2021-01-01
2021-12-31
01419058
bus:Director2
2021-01-01
2021-12-31
01419058
bus:Director4
2021-01-01
2021-12-31
01419058
bus:Director5
2021-01-01
2021-12-31
01419058
bus:Director6
2021-01-01
2021-12-31
01419058
bus:Director11
2021-01-01
2021-12-31
01419058
bus:Director12
2021-01-01
2021-12-31
01419058
bus:Director3
2021-01-01
2021-12-31
01419058
bus:Director7
2021-01-01
2021-12-31
01419058
bus:RegisteredOffice
2021-01-01
2021-12-31
01419058
bus:Agent1
2021-01-01
2021-12-31
01419058
2021-12-31
01419058
2020-01-01
2020-12-31
01419058
core:Exceptional
1
2021-01-01
2021-12-31
01419058
core:Exceptional
1
2020-01-01
2020-12-31
01419058
core:RetainedEarningsAccumulatedLosses
2020-01-01
2020-12-31
01419058
core:RetainedEarningsAccumulatedLosses
2021-01-01
2021-12-31
01419058
2020-12-31
01419058
core:LandBuildings
core:OwnedOrFreeholdAssets
2021-12-31
01419058
core:LandBuildings
core:LeasedAssetsHeldAsLessee
2021-12-31
01419058
core:PlantMachinery
2021-12-31
01419058
core:FurnitureFittings
2021-12-31
01419058
core:ComputerEquipment
2021-12-31
01419058
core:MotorVehicles
2021-12-31
01419058
core:LandBuildings
core:OwnedOrFreeholdAssets
2020-12-31
01419058
core:LandBuildings
core:LeasedAssetsHeldAsLessee
2020-12-31
01419058
core:PlantMachinery
2020-12-31
01419058
core:FurnitureFittings
2020-12-31
01419058
core:ComputerEquipment
2020-12-31
01419058
core:MotorVehicles
2020-12-31
01419058
core:CurrentFinancialInstruments
core:WithinOneYear
2021-12-31
01419058
core:CurrentFinancialInstruments
core:WithinOneYear
2020-12-31
01419058
core:CurrentFinancialInstruments
2021-12-31
01419058
core:CurrentFinancialInstruments
2020-12-31
01419058
core:ShareCapital
2021-12-31
01419058
core:ShareCapital
2020-12-31
01419058
core:RevaluationReserve
2021-12-31
01419058
core:RevaluationReserve
2020-12-31
01419058
core:CapitalRedemptionReserve
2021-12-31
01419058
core:CapitalRedemptionReserve
2020-12-31
01419058
core:RetainedEarningsAccumulatedLosses
2021-12-31
01419058
core:RetainedEarningsAccumulatedLosses
2020-12-31
01419058
core:ShareCapital
2019-12-31
01419058
core:RevaluationReserve
2019-12-31
01419058
core:CapitalRedemptionReserve
core:RestatedAmount
2019-12-31
01419058
core:RetainedEarningsAccumulatedLosses
2019-12-31
01419058
2019-12-31
01419058
core:RevaluationReserve
2020-01-01
2020-12-31
01419058
core:RevaluationReserve
2021-01-01
2021-12-31
01419058
core:LandBuildings
core:OwnedOrFreeholdAssets
2021-01-01
2021-12-31
01419058
core:LandBuildings
core:LongLeaseholdAssets
2021-01-01
2021-12-31
01419058
core:PlantMachinery
2021-01-01
2021-12-31
01419058
core:FurnitureFittings
2021-01-01
2021-12-31
01419058
core:ComputerEquipment
2021-01-01
2021-12-31
01419058
core:MotorVehicles
2021-01-01
2021-12-31
01419058
core:UKTax
2021-01-01
2021-12-31
01419058
core:UKTax
2020-01-01
2020-12-31
01419058
1
2021-01-01
2021-12-31
01419058
1
2020-01-01
2020-12-31
01419058
2
2021-01-01
2021-12-31
01419058
2
2020-01-01
2020-12-31
01419058
3
2021-01-01
2021-12-31
01419058
3
2020-01-01
2020-12-31
01419058
core:LandBuildings
core:OwnedOrFreeholdAssets
2020-12-31
01419058
core:LandBuildings
core:LeasedAssetsHeldAsLessee
2020-12-31
01419058
core:PlantMachinery
2020-12-31
01419058
core:FurnitureFittings
2020-12-31
01419058
core:ComputerEquipment
2020-12-31
01419058
core:MotorVehicles
2020-12-31
01419058
2020-12-31
01419058
core:LandBuildings
core:LeasedAssetsHeldAsLessee
2021-01-01
2021-12-31
01419058
core:Non-currentFinancialInstruments
core:UnlistedNon-exchangeTraded
2021-12-31
01419058
core:Non-currentFinancialInstruments
core:UnlistedNon-exchangeTraded
2020-12-31
01419058
core:WithinOneYear
2021-12-31
01419058
core:WithinOneYear
2020-12-31
01419058
core:BetweenTwoFiveYears
2021-12-31
01419058
core:BetweenTwoFiveYears
2020-12-31
01419058
core:MoreThanFiveYears
2021-12-31
01419058
core:MoreThanFiveYears
2020-12-31
01419058
bus:PrivateLimitedCompanyLtd
2021-01-01
2021-12-31
01419058
bus:FRS102
2021-01-01
2021-12-31
01419058
bus:Audited
2021-01-01
2021-12-31
01419058
bus:FullAccounts
2021-01-01
2021-12-31
xbrli:pure
xbrli:shares
iso4217:GBP