REGISTERED NUMBER: 03631723 (England and Wales) |
Group Strategic Report, Report of the Directors and |
Consolidated Financial Statements for the Year Ended 31st December 2022 |
for |
C.P. Holdings (UK) Limited |
Trading as |
C.P. Group of Companies |
REGISTERED NUMBER: 03631723 (England and Wales) |
Group Strategic Report, Report of the Directors and |
Consolidated Financial Statements for the Year Ended 31st December 2022 |
for |
C.P. Holdings (UK) Limited |
Trading as |
C.P. Group of Companies |
C.P. Holdings (UK) Limited (Registered number: 03631723) |
Trading as C.P. Group of Companies |
Contents of the Consolidated Financial Statements |
for the Year Ended 31st December 2022 |
Page |
Company Information | 1 |
Group Strategic Report | 2 |
Report of the Directors | 3 |
Report of the Independent Auditors | 5 |
Consolidated Statement of Income and Retained Earnings |
8 |
Consolidated Balance Sheet | 9 |
Company Balance Sheet | 10 |
Consolidated Cash Flow Statement | 12 |
Notes to the Consolidated Cash Flow Statement | 13 |
Notes to the Consolidated Financial Statements | 15 |
C.P. Holdings (UK) Limited |
Trading as C.P. Group of Companies |
Company Information |
for the Year Ended 31st December 2022 |
DIRECTORS: |
REGISTERED OFFICE: |
REGISTERED NUMBER: |
AUDITORS: |
Silver Rose |
Unit 21, East Lodge Village |
Enfield |
England |
EN2 8AS |
C.P. Holdings (UK) Limited (Registered number: 03631723) |
Trading as C.P. Group of Companies |
Group Strategic Report |
for the Year Ended 31st December 2022 |
The directors present their strategic report of the Company and the Group for the year ended 31st December 2022. |
ON BEHALF OF THE BOARD: |
C.P. Holdings (UK) Limited (Registered number: 03631723) |
Trading as C.P. Group of Companies |
Report of the Directors |
for the Year Ended 31st December 2022 |
The directors present their report with the financial statements of the Company and the Group for the year ended 31st December 2022. |
PRINCIPAL ACTIVITY |
The principal activity of the Group in the year under review was that of the manufacture and distribution of cardboard boxes and associated packaging materials |
DIVIDENDS |
No interim dividends were paid during the year ended 31st December 2022. |
The directors recommend final dividends per share as follows: |
Ordinary Shares 1 shares | £90,000 |
Ordinary A, B, C & D Shares 1 shares | £427,636 |
Ordinary E, F, G, H & J Shares 1 shares | £8,000 |
The total distribution of dividends for the year ended 31st December 2022 will be £ 525,636 . |
DIRECTORS |
The directors shown below have held office during the whole of the period from 1st January 2022 to the date of this report. |
STATEMENT OF DIRECTORS' RESPONSIBILITIES |
The directors are responsible for preparing the Group Strategic Report, the Report of the Directors and the financial statements in accordance with applicable law and regulations. |
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the Company and the Group and of the profit or loss of the Group for that period. In preparing these financial statements, the directors are required to: |
- | select suitable accounting policies and then apply them consistently; |
- | make judgements and accounting estimates that are reasonable and prudent; |
- | prepare the financial statements on the going concern basis unless it is inappropriate to presume that the Company will continue in business. |
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the Company's and the Group's transactions and disclose with reasonable accuracy at any time the financial position of the Company and the Group and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the Company and the Group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities. |
C.P. Holdings (UK) Limited (Registered number: 03631723) |
Trading as C.P. Group of Companies |
Report of the Directors |
for the Year Ended 31st December 2022 |
STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS |
So far as the directors are aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the Group's auditors are unaware, and each director has taken all the steps that he ought to have taken as a director in order to make himself aware of any relevant audit information and to establish that the Group's auditors are aware of that information. |
AUDITORS |
The auditors, Paul Winston Ltd, will be proposed for re-appointment at the forthcoming Annual General Meeting. |
ON BEHALF OF THE BOARD: |
Report of the Independent Auditors to the Members of |
C.P. Holdings (UK) Limited |
Opinion |
We have audited the financial statements of C.P. Holdings (UK) Limited (the 'Parent Company') and its subsidiaries (the 'Group') for the year ended 31st December 2022 which comprise the Consolidated Statement of Income and Retained Earnings, Consolidated Balance Sheet, Company Balance Sheet, Consolidated Cash Flow Statement and Notes to the Consolidated Cash Flow Statement, Notes to the Financial Statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice). |
In our opinion the financial statements: |
- | give a true and fair view of the state of the Group's and of the Parent Company affairs as at 31st December 2022 and of the Group's profit for the year then ended; |
- | have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and |
- | have been prepared in accordance with the requirements of the Companies Act 2006. |
Basis for opinion |
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the Group in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC's Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion. |
Conclusions relating to going concern |
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate. |
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the Group's and the Parent Company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue. |
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report. |
Report of the Independent Auditors to the Members of |
C.P. Holdings (UK) Limited |
Other information |
The directors are responsible for the other information. The other information comprises the information in the Group Strategic Report and the Report of the Directors, but does not include the financial statements and our Report of the Auditors thereon. |
Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. |
In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard. |
Opinions on other matters prescribed by the Companies Act 2006 |
In our opinion, based on the work undertaken in the course of the audit: |
- | the information given in the Group Strategic Report and the Report of the Directors for the financial year for which the financial statements are prepared is consistent with the financial statements; and |
- | the Group Strategic Report and the Report of the Directors have been prepared in accordance with applicable legal requirements. |
Matters on which we are required to report by exception |
In the light of the knowledge and understanding of the Group and the Parent Company and its environment obtained in the course of the audit, we have not identified material misstatements in the Group Strategic Report or the Report of the Directors. |
We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion: |
- | adequate accounting records have not been kept by the Parent Company, or returns adequate for our audit have not been received from branches not visited by us; or |
- | the Parent Company financial statements are not in agreement with the accounting records and returns; or |
- | certain disclosures of directors' remuneration specified by law are not made; or |
- | we have not received all the information and explanations we require for our audit. |
Responsibilities of directors |
As explained more fully in the Statement of Directors' Responsibilities set out on page three, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. |
In preparing the financial statements, the directors are responsible for assessing the Group's and the Parent Company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the Group or the Parent Company or to cease operations, or have no realistic alternative but to do so. |
Report of the Independent Auditors to the Members of |
C.P. Holdings (UK) Limited |
Auditors' responsibilities for the audit of the financial statements |
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue a Report of the Auditors that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements. |
The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below: |
Detecting irregularities, including fraud |
A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the Auditors. |
Use of our report |
This report is made solely to the Company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the Company's members those matters we are required to state to them in a Report of the Auditors and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the Company and the Company's members as a body, for our audit work, for this report, or for the opinions we have formed. |
for and on behalf of |
Silver Rose |
Unit 21, East Lodge Village |
Enfield |
England |
EN2 8AS |
C.P. Holdings (UK) Limited (Registered number: 03631723) |
Trading as C.P. Group of Companies |
Consolidated Statement of Income and Retained Earnings |
for the Year Ended 31st December 2022 |
31/12/22 | 31/12/21 |
Notes | £ | £ | £ | £ |
TURNOVER | 24,496,700 | 24,352,736 |
Cost of sales | 17,533,927 | 17,604,674 |
GROSS PROFIT | 6,962,773 | 6,748,062 |
Distribution costs | 886,416 | 1,072,135 |
Administrative expenses | 2,553,837 | 2,353,043 |
3,440,253 | 3,425,178 |
3,522,520 | 3,322,884 |
Other operating income | 40,200 | 68,897 |
OPERATING PROFIT | 4 | 3,562,720 | 3,391,781 |
Interest receivable and similar income | 751 | 94 |
3,563,471 | 3,391,875 |
Interest payable and similar expenses | 5 | 355,176 | 184,158 |
Other finance costs | 2,481 | 4,147 |
357,657 | 188,305 |
PROFIT BEFORE TAXATION | 3,205,814 | 3,203,570 |
Tax on profit | 6 | 456,987 | 576,825 |
PROFIT FOR THE FINANCIAL YEAR |
Retained earnings at beginning of year | 7,396,747 | 4,999,906 |
Dividends | 8 | (525,636 | ) | (229,904 | ) |
RETAINED EARNINGS FOR THE GROUP AT END OF YEAR |
9,619,938 |
7,396,747 |
Profit attributable to: |
Owners of the parent | 2,748,827 | 2,626,745 |
C.P. Holdings (UK) Limited (Registered number: 03631723) |
Trading as C.P. Group of Companies |
Consolidated Balance Sheet |
31st December 2022 |
31/12/22 | 31/12/21 |
Notes | £ | £ | £ | £ |
FIXED ASSETS |
Tangible assets | 9 | 14,749,859 | 12,479,333 |
Investments | 10 | 881,483 | 881,483 |
15,631,342 | 13,360,816 |
CURRENT ASSETS |
Stocks | 11 | 1,033,456 | 1,030,855 |
Debtors | 12 | 8,415,905 | 13,042,775 |
Cash at bank and in hand | 554,025 | 636,544 |
10,003,386 | 14,710,174 |
CREDITORS |
Amounts falling due within one year | 13 | 6,213,237 | 12,435,997 |
NET CURRENT ASSETS | 3,790,149 | 2,274,177 |
TOTAL ASSETS LESS CURRENT LIABILITIES |
19,421,491 |
15,634,993 |
CREDITORS |
Amounts falling due after more than one year |
14 |
(7,415,774 |
) |
(6,309,454 |
) |
PROVISIONS FOR LIABILITIES | 17 | (1,018,910 | ) | (561,923 | ) |
NET ASSETS | 10,986,807 | 8,763,616 |
CAPITAL AND RESERVES |
Called up share capital | 18 | 509 | 509 |
Fair value reserve | 19 | 1,366,360 | 1,366,360 |
Retained earnings | 19 | 9,619,938 | 7,396,747 |
SHAREHOLDERS' FUNDS | 10,986,807 | 8,763,616 |
The financial statements were approved by the Board of Directors and authorised for issue on 27th September 2023 and were signed on its behalf by: |
Mr J H Watson - Director |
C.P. Holdings (UK) Limited (Registered number: 03631723) |
Trading as C.P. Group of Companies |
Company Balance Sheet |
31st December 2022 |
31/12/22 | 31/12/21 |
Notes | £ | £ | £ | £ |
FIXED ASSETS |
Tangible assets | 9 |
Investments | 10 |
CURRENT ASSETS |
Debtors | 12 |
Cash at bank |
CREDITORS |
Amounts falling due within one year | 13 |
NET CURRENT LIABILITIES | ( |
) | ( |
) |
TOTAL ASSETS LESS CURRENT LIABILITIES |
CREDITORS |
Amounts falling due after more than one year |
14 |
( |
) |
( |
) |
PROVISIONS FOR LIABILITIES | 17 | ( |
) | ( |
) |
NET ASSETS |
C.P. Holdings (UK) Limited (Registered number: 03631723) |
Trading as C.P. Group of Companies |
Company Balance Sheet - continued |
31st December 2022 |
31/12/22 | 31/12/21 |
Notes | £ | £ | £ | £ |
CAPITAL AND RESERVES |
Called up share capital | 18 |
Retained earnings | 19 |
SHAREHOLDERS' FUNDS |
Company's profit for the financial year | 525,206 | 230,118 |
The financial statements were approved by the Board of Directors and authorised for issue on |
C.P. Holdings (UK) Limited (Registered number: 03631723) |
Trading as C.P. Group of Companies |
Consolidated Cash Flow Statement |
for the Year Ended 31st December 2022 |
31/12/22 | 31/12/21 |
Notes | £ | £ |
Cash flows from operating activities |
Cash generated from operations | 1 | 4,731,623 | 970,352 |
Interest paid | (222,465 | ) | (95,913 | ) |
Interest element of hire purchase payments paid |
(135,192 |
) |
(92,392 |
) |
Tax paid | (477,370 | ) | (152,469 | ) |
Net cash from operating activities | 3,896,596 | 629,578 |
Cash flows from investing activities |
Purchase of tangible fixed assets | (3,078,110 | ) | (5,017,205 | ) |
Sale of tangible fixed assets | 33,297 | 142,398 |
Interest received | 751 | 94 |
Net cash from investing activities | (3,044,062 | ) | (4,874,713 | ) |
Cash flows from financing activities |
New loans in year | - | 5,232,708 |
Loan repayments in year | (2,704,188 | ) | - |
Capital repayments in year | 1,959,349 | (255,217 | ) |
Amount introduced by directors | 269,627 | - |
Amount withdrawn by directors | - | (261,027 | ) |
Equity dividends paid | (525,636 | ) | (229,904 | ) |
Net cash from financing activities | (1,000,848 | ) | 4,486,560 |
(Decrease)/increase in cash and cash equivalents | (148,314 | ) | 241,425 |
Cash and cash equivalents at beginning of year |
2 |
636,544 |
395,119 |
Cash and cash equivalents at end of year |
2 |
488,230 |
636,544 |
C.P. Holdings (UK) Limited (Registered number: 03631723) |
Trading as C.P. Group of Companies |
Notes to the Consolidated Cash Flow Statement |
for the Year Ended 31st December 2022 |
1. | RECONCILIATION OF PROFIT BEFORE TAXATION TO CASH GENERATED FROM OPERATIONS |
31/12/22 | 31/12/21 |
£ | £ |
Profit before taxation | 3,205,814 | 3,203,570 |
Depreciation charges | 775,334 | 706,289 |
Profit on disposal of fixed assets | (1,045 | ) | (32,686 | ) |
Finance costs | 357,657 | 188,305 |
Finance income | (751 | ) | (94 | ) |
4,337,009 | 4,065,384 |
Increase in stocks | (2,601 | ) | (329,210 | ) |
Decrease/(increase) in trade and other debtors | 4,357,243 | (7,870,363 | ) |
(Decrease)/increase in trade and other creditors | (3,960,028 | ) | 5,104,541 |
Cash generated from operations | 4,731,623 | 970,352 |
2. | CASH AND CASH EQUIVALENTS |
The amounts disclosed on the Cash Flow Statement in respect of cash and cash equivalents are in respect of these Balance Sheet amounts: |
Year ended 31st December 2022 |
31.12.22 | 1.1.22 |
£ | £ |
Cash and cash equivalents | 554,025 | 636,544 |
Bank overdrafts | (65,795 | ) | - |
488,230 | 636,544 |
Year ended 31st December 2021 |
31.12.21 | 1.1.21 |
£ | £ |
Cash and cash equivalents | 636,544 | 395,119 |
C.P. Holdings (UK) Limited (Registered number: 03631723) |
Trading as C.P. Group of Companies |
Notes to the Consolidated Cash Flow Statement |
for the Year Ended 31st December 2022 |
3. | ANALYSIS OF CHANGES IN NET DEBT |
At 1.1.22 | Cash flow | At 31.12.22 |
£ | £ | £ |
Net cash |
Cash at bank and in hand | 636,544 | (82,519 | ) | 554,025 |
Bank overdrafts | - | (65,795 | ) | (65,795 | ) |
636,544 | (148,314 | ) | 488,230 |
Debt |
Finance leases | (1,762,077 | ) | (1,959,349 | ) | (3,721,426 | ) |
Debts falling due within 1 year | (2,798,225 | ) | 2,112,638 | (685,587 | ) |
Debts falling due after 1 year | (5,175,238 | ) | 636,880 | (4,538,358 | ) |
(9,735,540 | ) | 790,169 | (8,945,371 | ) |
Total | (9,098,996 | ) | 641,855 | (8,457,141 | ) |
C.P. Holdings (UK) Limited (Registered number: 03631723) |
Trading as C.P. Group of Companies |
Notes to the Consolidated Financial Statements |
for the Year Ended 31st December 2022 |
1. | STATUTORY INFORMATION |
C.P. Holdings (UK) Limited is a |
2. | ACCOUNTING POLICIES |
Basis of preparing the financial statements |
Turnover |
Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. |
Tangible fixed assets |
Freehold property | - |
Plant and machinery | - |
Motor vehicles | - |
Investments in subsidiaries |
Investments in subsidiary undertakings are recognised at cost. |
Stocks |
Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items. |
Taxation |
Taxation for the year comprises current and deferred tax. Tax is recognised in the Consolidated Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity. |
Current or deferred taxation assets and liabilities are not discounted. |
Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date. |
C.P. Holdings (UK) Limited (Registered number: 03631723) |
Trading as C.P. Group of Companies |
Notes to the Consolidated Financial Statements - continued |
for the Year Ended 31st December 2022 |
2. | ACCOUNTING POLICIES - continued |
Deferred tax |
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date. |
Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference. |
Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. |
Hire purchase and leasing commitments |
Assets obtained under hire purchase contracts or finance leases are capitalised in the balance sheet. Those held under hire purchase contracts are depreciated over their estimated useful lives. Those held under finance leases are depreciated over their estimated useful lives or the lease term, whichever is the shorter. |
The interest element of these obligations is charged to profit or loss over the relevant period. The capital element of the future payments is treated as a liability. |
Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease. |
Pension costs and other post-retirement benefits |
The group operates a defined contribution pension scheme. Contributions payable to the group's pension scheme are charged to profit or loss in the period to which they relate. |
3. | EMPLOYEES AND DIRECTORS |
31/12/22 | 31/12/21 |
£ | £ |
Wages and salaries | 4,319,983 | 4,141,103 |
Social security costs | 13,369 | 7,761 |
Other pension costs | 66,713 | 78,316 |
4,400,065 | 4,227,180 |
The average number of employees during the year was as follows: |
31/12/22 | 31/12/21 |
Directors | 2 | 2 |
Administration | 29 | 45 |
Production | 85 | 49 |
C.P. Holdings (UK) Limited (Registered number: 03631723) |
Trading as C.P. Group of Companies |
Notes to the Consolidated Financial Statements - continued |
for the Year Ended 31st December 2022 |
3. | EMPLOYEES AND DIRECTORS - continued |
31/12/22 | 31/12/21 |
£ | £ |
Directors' remuneration | 48,284 | 37,084 |
4. | OPERATING PROFIT |
The operating profit is stated after charging/(crediting): |
31/12/22 | 31/12/21 |
£ | £ |
Other operating leases | 101,280 | 273,169 |
Depreciation - owned assets | 330,550 | 305,098 |
Depreciation - assets on hire purchase contracts | 444,782 | 401,191 |
Profit on disposal of fixed assets | (1,045 | ) | (32,686 | ) |
Auditors' remuneration | 6,000 | - |
5. | INTEREST PAYABLE AND SIMILAR EXPENSES |
31/12/22 | 31/12/21 |
£ | £ |
Bank interest | 55,419 | 27,739 |
Bank loan interest | 12,692 | 10,269 |
HMRC interest & penalties | 655 | 1,326 |
Mortgage | 151,218 | 52,432 |
Hire purchase | 135,192 | 92,392 |
355,176 | 184,158 |
6. | TAXATION |
Analysis of the tax charge |
The tax charge on the profit for the year was as follows: |
31/12/22 | 31/12/21 |
£ | £ |
Current tax: |
UK corporation tax | - | 545,535 |
Deferred tax | 456,987 | 31,290 |
Tax on profit | 456,987 | 576,825 |
C.P. Holdings (UK) Limited (Registered number: 03631723) |
Trading as C.P. Group of Companies |
Notes to the Consolidated Financial Statements - continued |
for the Year Ended 31st December 2022 |
7. | INDIVIDUAL INCOME STATEMENT |
As permitted by Section 408 of the Companies Act 2006, the Income Statement of the parent company is not presented as part of these financial statements. |
8. | DIVIDENDS |
31/12/22 | 31/12/21 |
£ | £ |
Ordinary Shares shares of 1 each |
Final | 90,000 | 90,000 |
Ordinary A, B, C & D Shares shares of 1 each |
Final | 427,636 | 131,904 |
Ordinary E, F, G, H & J Shares shares of 1 each |
Final | 8,000 | 8,000 |
525,636 | 229,904 |
9. | TANGIBLE FIXED ASSETS |
Group |
Freehold | Plant and | Motor |
property | machinery | vehicles | Totals |
£ | £ | £ | £ |
COST |
At 1st January 2022 | 8,744,595 | 7,591,501 | 70,847 | 16,406,943 |
Additions | - | 3,047,925 | 30,185 | 3,078,110 |
Disposals | - | (202,958 | ) | (38,893 | ) | (241,851 | ) |
At 31st December 2022 | 8,744,595 | 10,436,468 | 62,139 | 19,243,202 |
DEPRECIATION |
At 1st January 2022 | - | 3,895,947 | 31,663 | 3,927,610 |
Charge for year | - | 764,681 | 10,651 | 775,332 |
Eliminated on disposal | - | (183,267 | ) | (26,332 | ) | (209,599 | ) |
At 31st December 2022 | - | 4,477,361 | 15,982 | 4,493,343 |
NET BOOK VALUE |
At 31st December 2022 | 8,744,595 | 5,959,107 | 46,157 | 14,749,859 |
At 31st December 2021 | 8,744,595 | 3,695,554 | 39,184 | 12,479,333 |
C.P. Holdings (UK) Limited (Registered number: 03631723) |
Trading as C.P. Group of Companies |
Notes to the Consolidated Financial Statements - continued |
for the Year Ended 31st December 2022 |
9. | TANGIBLE FIXED ASSETS - continued |
Group |
Fixed assets, included in the above, which are held under hire purchase contracts are as follows: |
Plant and | Motor |
machinery | vehicles | Totals |
£ | £ | £ |
COST |
At 1st January 2022 | 2,742,084 | 57,449 | 2,799,533 |
Additions | 3,029,919 | 30,185 | 3,060,104 |
Disposals | - | (25,495 | ) | (25,495 | ) |
Transfer to ownership | (191,770 | ) | - | (191,770 | ) |
At 31st December 2022 | 5,580,233 | 62,139 | 5,642,372 |
DEPRECIATION |
At 1st January 2022 | 812,567 | 21,466 | 834,033 |
Charge for year | 434,451 | 10,331 | 444,782 |
Eliminated on disposal | - | (15,815 | ) | (15,815 | ) |
Transfer to ownership | (47,820 | ) | - | (47,820 | ) |
At 31st December 2022 | 1,199,198 | 15,982 | 1,215,180 |
NET BOOK VALUE |
At 31st December 2022 | 4,381,035 | 46,157 | 4,427,192 |
At 31st December 2021 | 1,929,517 | 35,983 | 1,965,500 |
C.P. Holdings (UK) Limited (Registered number: 03631723) |
Trading as C.P. Group of Companies |
Notes to the Consolidated Financial Statements - continued |
for the Year Ended 31st December 2022 |
9. | TANGIBLE FIXED ASSETS - continued |
Company |
Motor |
vehicles |
£ |
COST |
At 1st January 2022 |
Additions |
Disposals | ( |
) |
At 31st December 2022 |
DEPRECIATION |
At 1st January 2022 |
Charge for year |
Eliminated on disposal | ( |
) |
At 31st December 2022 |
NET BOOK VALUE |
At 31st December 2022 |
At 31st December 2021 |
Fixed assets, included in the above, which are held under hire purchase contracts are as follows: |
Motor |
vehicles |
£ |
COST |
At 1st January 2022 |
Additions |
Disposals | ( |
) |
At 31st December 2022 |
DEPRECIATION |
At 1st January 2022 |
Charge for year |
Eliminated on disposal | ( |
) |
At 31st December 2022 |
NET BOOK VALUE |
At 31st December 2022 |
At 31st December 2021 |
C.P. Holdings (UK) Limited (Registered number: 03631723) |
Trading as C.P. Group of Companies |
Notes to the Consolidated Financial Statements - continued |
for the Year Ended 31st December 2022 |
10. | FIXED ASSET INVESTMENTS |
Group |
Shares in |
group |
undertakings |
£ |
COST |
At 1st January 2022 |
and 31st December 2022 | 881,483 |
NET BOOK VALUE |
At 31st December 2022 | 881,483 |
At 31st December 2021 | 881,483 |
Company |
Shares in |
group |
undertakings |
£ |
COST |
At 1st January 2022 |
and 31st December 2022 |
NET BOOK VALUE |
At 31st December 2022 |
At 31st December 2021 |
11. | STOCKS |
Group |
31/12/22 | 31/12/21 |
£ | £ |
Stocks | 1,033,456 | 1,030,855 |
C.P. Holdings (UK) Limited (Registered number: 03631723) |
Trading as C.P. Group of Companies |
Notes to the Consolidated Financial Statements - continued |
for the Year Ended 31st December 2022 |
12. | DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |
Group | Company |
31/12/22 | 31/12/21 | 31/12/22 | 31/12/21 |
£ | £ | £ | £ |
Trade debtors | 5,390,499 | 6,522,397 | ( |
) |
Amounts owed by group undertakings | - | 6,145,125 |
Other debtors | 2,935,166 | 46,790 |
Directors' current accounts | - | 260,006 | - | 260,006 |
Directors' loan accounts | - | 9,621 | - | 9,621 |
Prepayments | 90,240 | 58,836 |
8,415,905 | 13,042,775 |
13. | CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |
Group | Company |
31/12/22 | 31/12/21 | 31/12/22 | 31/12/21 |
£ | £ | £ | £ |
Bank loans and overdrafts (see note 15) | 709,904 | 2,752,895 |
Other loans (see note 15) | 41,478 | 45,330 |
Hire purchase contracts (see note 16) | 844,010 | 627,861 |
Trade creditors | 3,625,531 | 3,598,186 |
Amounts owed to group undertakings | - | 3,925,914 |
Tax | 116,975 | 594,345 |
Social security and other taxes | 76,413 | 82,235 |
VAT | 531,588 | 418,326 | 54,927 | 61,760 |
Other creditors | 196,064 | 390,905 |
Accrued expenses | 71,274 | - |
6,213,237 | 12,435,997 |
14. | CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR |
Group | Company |
31/12/22 | 31/12/21 | 31/12/22 | 31/12/21 |
£ | £ | £ | £ |
Bank loans (see note 15) | 4,538,358 | 5,133,760 |
Other loans (see note 15) | - | 41,478 |
Hire purchase contracts (see note 16) | 2,877,416 | 1,134,216 |
7,415,774 | 6,309,454 |
C.P. Holdings (UK) Limited (Registered number: 03631723) |
Trading as C.P. Group of Companies |
Notes to the Consolidated Financial Statements - continued |
for the Year Ended 31st December 2022 |
15. | LOANS |
An analysis of the maturity of loans is given below: |
Group |
31/12/22 | 31/12/21 |
£ | £ |
Amounts falling due within one year or | on demand: |
Bank overdrafts | 65,795 | - |
Bank loans | 644,109 | 2,752,895 |
Other loans | 41,478 | 45,330 |
751,382 | 2,798,225 |
Amounts falling due between one and | two years: |
Bank loans - 1-2 years | 1,044,924 | 707,932 |
Amounts falling due between two and | five years: |
Bank loans - 2-5 years | 3,409,443 | 1,425,220 |
Other loans - 2-5 years | - | 41,478 |
3,409,443 | 1,466,698 |
Amounts falling due in more than five | years: |
Repayable by instalments |
Bank loans more 5 yr by instal | 83,991 | 3,000,608 |
16. | LEASING AGREEMENTS |
Minimum lease payments fall due as follows: |
Group |
Hire purchase contracts |
31/12/22 | 31/12/21 |
£ | £ |
Net obligations repayable: |
Within one year | 844,010 | 627,861 |
Between one and five years | 2,877,416 | 1,134,216 |
3,721,426 | 1,762,077 |
C.P. Holdings (UK) Limited (Registered number: 03631723) |
Trading as C.P. Group of Companies |
Notes to the Consolidated Financial Statements - continued |
for the Year Ended 31st December 2022 |
16. | LEASING AGREEMENTS - continued |
Company |
Hire purchase contracts |
31/12/22 | 31/12/21 |
£ | £ |
Net obligations repayable: |
Within one year |
Between one and five years |
17. | PROVISIONS FOR LIABILITIES |
Group | Company |
31/12/22 | 31/12/21 | 31/12/22 | 31/12/21 |
£ | £ | £ | £ |
Deferred tax | 1,018,910 | 561,923 | 3,369 | 4,250 |
Group |
Deferred |
tax |
£ |
Balance at 1st January 2022 | 561,923 |
Charge to Income Statement during year | 456,987 |
Balance at 31st December 2022 | 1,018,910 |
Company |
Deferred |
tax |
£ |
Balance at 1st January 2022 |
Credit to Income Statement during year | ( |
) |
Balance at 31st December 2022 |
C.P. Holdings (UK) Limited (Registered number: 03631723) |
Trading as C.P. Group of Companies |
Notes to the Consolidated Financial Statements - continued |
for the Year Ended 31st December 2022 |
18. | CALLED UP SHARE CAPITAL |
Allotted, issued and fully paid: |
Number: | Class: | Nominal | 31/12/22 | 31/12/21 |
value: | £ | £ |
Ordinary Shares | 1 | 500 | 500 |
Ordinary A, B, C & D Shares | 1 | 4 | 4 |
Ordinary E, F, G, H & J Shares | 1 | 5 | 5 |
509 | 509 |
19. | RESERVES |
Group |
Fair |
Retained | value |
earnings | reserve | Totals |
£ | £ | £ |
At 1st January 2022 | 7,396,747 | 1,366,360 | 8,763,107 |
Profit for the year | 2,748,827 | 2,748,827 |
Dividends | (525,636 | ) | (525,636 | ) |
At 31st December 2022 | 9,619,938 | 1,366,360 | 10,986,298 |
Company |
Retained |
earnings |
£ |
At 1st January 2022 |
Profit for the year |
Dividends | ( |
) |
At 31st December 2022 |