REGISTERED NUMBER: |
STRATEGIC REPORT, REPORT OF THE DIRECTORS AND |
FINANCIAL STATEMENTS |
FOR THE YEAR ENDED 30TH NOVEMBER 2022 |
FOR |
CLWYD COMPOUNDERS LIMITED |
REGISTERED NUMBER: |
STRATEGIC REPORT, REPORT OF THE DIRECTORS AND |
FINANCIAL STATEMENTS |
FOR THE YEAR ENDED 30TH NOVEMBER 2022 |
FOR |
CLWYD COMPOUNDERS LIMITED |
CLWYD COMPOUNDERS LIMITED (REGISTERED NUMBER: 01378413) |
CONTENTS OF THE FINANCIAL STATEMENTS |
FOR THE YEAR ENDED 30TH NOVEMBER 2022 |
Page |
Company Information | 1 |
Strategic Report | 2 |
Report of the Directors | 3 |
Report of the Independent Auditors | 5 |
Statement of Income and Retained Earnings | 9 |
Balance Sheet | 10 |
Notes to the Financial Statements | 11 |
CLWYD COMPOUNDERS LIMITED |
COMPANY INFORMATION |
FOR THE YEAR ENDED 30TH NOVEMBER 2022 |
DIRECTORS: |
SECRETARY: |
REGISTERED OFFICE: |
REGISTERED NUMBER: |
AUDITORS: |
Chartered Accountants |
and Statutory Auditors |
25 Grosvenor Road |
Wrexham |
LL11 1BT |
BANKERS: |
17-19 Regent Street |
Wrexham |
LL11 1RN |
CLWYD COMPOUNDERS LIMITED (REGISTERED NUMBER: 01378413) |
STRATEGIC REPORT |
FOR THE YEAR ENDED 30TH NOVEMBER 2022 |
The directors present their strategic report for the year ended 30th November 2022. |
REVIEW OF BUSINESS |
Raw material supply issues have been the predominant feature of 2022. The upturn in demand commenced in late 2021, was unanticipated by the global industrial sector, and there were little or no available reserves to cater for the additional demand. The Ukraine conflict and the associated sanctions imposed on Russia has in effectively removed many sources of base ingredients for our sector such as a large volume of global carbon black supply and a wide range of fine chemicals used in rubber processing are unavailable to the market whilst sanctions remain in place against Russia. The FKM sector has been particularly badly affected, in so far as not only were the global supply issues mentioned above in play, but a number of 'Force Majeure incidents with several key elastomer suppliers combined with enforced regulatory changes have added to the supply crisis. Unprecedented price increases were the net result where our raw material costs have in many cases doubled or tripled overnight. Allied to all the materials cost increase, almost every overhead cost in our business has been affected by energy and labour cost increases due to the highest levels of inflation experienced in living memory. |
Our sales values for the year have grown by 27% over 2021, however more than two thirds of this value growth has been due to passing on our cost increases to the market, the remaining growth has been driven by a move towards higher specification materials being used where there has been no availability of standard materials. In many of our market sectors our sales have been restricted by the lack of available materials, and this pent-up demand is reflected in our record order book at year end. |
An area of significant investment in 2022 has been our Technical Department, which has received enhanced materials testing equipment and additional Laboratory staff. The ability for Clwyd to remain at the forefront of technology in our industry is essential for our growth and these investments ensure we have the best equipped team and facility to address the ever-changing material supply and regulatory situations. |
PRINCIPAL RISKS AND UNCERTAINTIES |
The directors will continue to identify, monitor, and manage potential risks and uncertainties to the company, at present the principal risks are the following: - |
- Market conditions remain volatile and hard to predict. While demand is strong, the already challenging |
materials supply situation has been further complicated by the non-availability of some FKM polymers, |
regulatory changes and events in Ukraine, |
- Inflation pressures remain high and the impacts of record energy cost increases, general overhead costs and labour costs will need careful management. |
- The potential threat of recession in the UK and other developed markets may reduce demands from |
FMCG markets. |
- Consolidation of material supplies with a concentration on volume production may put further pressure on supplies of higher specification grades |
- Exchange rate risk |
- Recovery continues in the oil and gas and renewable energy markets we supply, which is helping |
business in this sector. |
ON BEHALF OF THE BOARD: |
CLWYD COMPOUNDERS LIMITED (REGISTERED NUMBER: 01378413) |
REPORT OF THE DIRECTORS |
FOR THE YEAR ENDED 30TH NOVEMBER 2022 |
The directors present their report with the financial statements of the company for the year ended 30th November 2022. |
PRINCIPAL ACTIVITY |
The principal activity of the company in the year under review was that of manufacture of rubber compounds. |
DIVIDENDS |
An interim dividend of £ |
The total distribution of dividends for the year ended 30th November 2022 will be £ |
FUTURE DEVELOPMENTS |
The company is in a strong position to develop it's operations. |
DIRECTORS |
The directors set out in the table below have held office during the whole of the period from 1st December 2021 to the date of this report. |
The directors shown below were in office at 30th November 2022 but did not hold any interest in the Ordinary shares of £0.10 each at 1st December 2021 or 30th November 2022. |
FINANCIAL INSTRUMENTS |
The company's operations expose it to a variety of financial risks including price risk, credit risk, liquidity risk and cash flow risk. |
The company's principal financial instruments comprise sterling, euro and dollar cash and bank deposit, together with trade debtors and trade creditors that arise directly from operations. |
Credit risk |
The company's credit risk is primarily attributable to its trade debtors. Credit risk is mitigated by monitoring and management of the credit limits given to its customers. |
Price risk |
The company is exposed to currency fluctuations as many raw materials need to be purchased in euros. Company policy is to internally hedge as much as possible, and to purchase the balance of euros required 3 months in advance. Formal hedging instruments are not used due to the difficulty in forecasting demand accurately |
Liquidity risk/ cash flow risk |
The company continues to experience fluctuating sales levels from month to month; as short lead time suppliers we are quickly affected by "market shocks" such as the war in Ukraine and oil price fluctuations. There is also a need for increased stockholding to cope with the ongoing difficulties in the raw materials supply chain. The directors consider that the company has the financial strength to cover the impact of such events. |
POST BALANCE SHEET EVENTS |
There have been no events since the year end which would materially affect the financial statements. |
FINANCIAL RISK MANAGEMENT |
To mitigate the effects of such risks the Directors have established procedures and methods which are reviewed on a regular basis, both on a monitoring basis and as a mechanism to identify new risks and uncertainties and to plan accordingly. |
CLWYD COMPOUNDERS LIMITED (REGISTERED NUMBER: 01378413) |
REPORT OF THE DIRECTORS |
FOR THE YEAR ENDED 30TH NOVEMBER 2022 |
STATEMENT OF DIRECTORS' RESPONSIBILITIES |
The directors are responsible for preparing the 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 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 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 company's auditors are unaware, and each director has taken all the steps that he or she ought to have taken as a director in order to make himself or herself aware of any relevant audit information and to establish that the company's auditors are aware of that information. |
AUDITORS |
The auditors, M. D. Coxey and Co. Limited, 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 |
CLWYD COMPOUNDERS LIMITED |
Opinion |
We have audited the financial statements of Clwyd Compounders Limited (the 'company') for the year ended 30th November 2022 which comprise the Statement of Income and Retained Earnings, Balance Sheet and 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 company's affairs as at 30th November 2022 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 Auditors' 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 directors are responsible for the other information. The other information comprises the information in the 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 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 Strategic Report and the Report of the Directors have been prepared in accordance with applicable legal requirements. |
REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF |
CLWYD COMPOUNDERS LIMITED |
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 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, 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 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 four, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. |
In preparing the financial statements, the directors are responsible for assessing the 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. |
REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF |
CLWYD COMPOUNDERS 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: |
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: |
- the engagement partner ensured that the engagement team collectively had the appropriate competence, |
capabilities and skills to identify or recognise non-compliance with applicable laws and regulations; |
- we identified the laws and regulations applicable to the company through discussions with directors and other |
management; |
- we assessed the extent of compliance with the laws and regulations identified above through making enquiries of |
management and inspecting legal correspondence; and |
- identified laws and regulations were communicated within the audit team regularly and the team remained alert to |
instances of non-compliance throughout the audit. |
We assessed the susceptibility of the company's financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by: |
- making enquiries of management as to where they considered there was susceptibility to fraud, their knowledge of |
actual, suspected and alleged fraud; and |
- considering the internal controls in place to mitigate risks of fraud and non-compliance with laws and regulations; |
To address the risk of fraud through management bias and override of controls, we: |
- performed analytical procedures to identify any unusual or unexpected relationships; |
- tested journal entries to identify unusual transactions; |
- assessed whether judgements and assumptions made in determining accounting estimates were indicative of |
potential bias; and |
- investigated the rationale behind significant or unusual transactions; |
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. |
A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the Auditors. |
REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF |
CLWYD COMPOUNDERS LIMITED |
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 |
Chartered Accountants |
and Statutory Auditors |
25 Grosvenor Road |
Wrexham |
LL11 1BT |
CLWYD COMPOUNDERS LIMITED (REGISTERED NUMBER: 01378413) |
STATEMENT OF INCOME AND |
RETAINED EARNINGS |
FOR THE YEAR ENDED 30TH NOVEMBER 2022 |
30.11.22 | 30.11.21 |
Notes | £ | £ | £ | £ |
TURNOVER | 3 |
Cost of sales |
GROSS PROFIT |
Distribution costs |
Administrative expenses |
4,947,983 | 3,940,411 |
2,359,608 | 1,268,671 |
Other operating income | 4 |
OPERATING PROFIT | 7 |
Interest receivable and similar income | 8 |
PROFIT BEFORE TAXATION |
Tax on profit | 9 |
PROFIT FOR THE FINANCIAL YEAR |
Retained earnings at beginning of year |
Dividends | 10 | ( |
) | ( |
) |
RETAINED EARNINGS AT END OF YEAR |
CLWYD COMPOUNDERS LIMITED (REGISTERED NUMBER: 01378413) |
BALANCE SHEET |
30TH NOVEMBER 2022 |
30.11.22 | 30.11.21 |
Notes | £ | £ | £ | £ |
FIXED ASSETS |
Tangible assets | 11 |
CURRENT ASSETS |
Stocks | 12 |
Debtors | 13 |
Cash at bank and in hand |
CREDITORS |
Amounts falling due within one year | 14 |
NET CURRENT ASSETS |
TOTAL ASSETS LESS CURRENT LIABILITIES |
CREDITORS |
Amounts falling due after more than one year | 15 | ( |
) | ( |
) |
PROVISIONS FOR LIABILITIES | 17 | ( |
) | ( |
) |
NET ASSETS |
CAPITAL AND RESERVES |
Called up share capital | 18 |
Capital redemption reserve | 19 |
Retained earnings | 19 |
SHAREHOLDERS' FUNDS |
The financial statements were approved by the Board of Directors and authorised for issue on |
CLWYD COMPOUNDERS LIMITED (REGISTERED NUMBER: 01378413) |
NOTES TO THE FINANCIAL STATEMENTS |
FOR THE YEAR ENDED 30TH NOVEMBER 2022 |
1. | STATUTORY INFORMATION |
Clwyd Compounders Limited is a |
The presentation currency of the financial statements is the Pound Sterling (£). |
2. | ACCOUNTING POLICIES |
Basis of preparing the financial statements |
Status and principal activities |
Clwyd Compounders Limited is a company limited by shares, incorporated in England and Wales. Its Registered Office is 1 Elm Point, Abbey Road North, Wrexham Industrial Estate, Wrexham, LL13 9UE. |
The principal activity of the company is the manufacture of rubber compounds. |
Financial Reporting Standard 102 - reduced disclosure exemptions |
The company has taken advantage of the following disclosure exemptions in preparing these financial statements, as permitted by FRS 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland": |
• | the requirements of Section 7 Statement of Cash Flows; |
• | the requirement of paragraph 3.17(d); |
• | the requirements of paragraphs 11.42, 11.44, 11.45, 11.47, 11.48(a)(iii), 11.48(a)(iv), 11.48(b) and 11.48(c); |
• | the requirement of paragraph 33.7. |
Related party exemption |
The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with wholly owned subsidiaries within the group. |
CLWYD COMPOUNDERS LIMITED (REGISTERED NUMBER: 01378413) |
NOTES TO THE FINANCIAL STATEMENTS - continued |
FOR THE YEAR ENDED 30TH NOVEMBER 2022 |
2. | ACCOUNTING POLICIES - continued |
Significant judgements and estimates |
In the application of the Company’s accounting policies, management are required to make judgements, estimates and assumptions about carrying values of assets and liabilities that are not readily available from other sources. The estimates and underlying 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 if the revision affects only that period, or in the period of the revision and future periods if the revision affects both current and future periods. |
The key judgements and sources of estimation uncertainty that have a significant effect on the amounts recognised in the financial statements are described below: |
- Estimated useful lives and residual values of fixed assets: |
Depreciation of tangible fixed assets has been based on estimated useful lives and residual values deemed appropriate by the directors. Estimated useful lives and residual values are reviewed annually and revised as appropriate. Revisions take into account estimated useful lives used by other companies operating in the sector and actual asset lives and residual values, as evidenced by disposals during current and prior accounting periods. |
- Estimated write down of stock to net realisable value: |
Stock valuation has been based on an estimated useful life and residual value deemed appropriate by the directors. The estimated write down of stock to net realisable value is reviewed annually and revised as appropriate by the directors. |
- Revenue recognition: |
In making its judgement, management consider the detailed criteria for the recognition of revenue as set out within Section 23 of FRS 102. The directors are satisfied that the recognition point being typically when goods are delivered and legal title has passed is correct. |
Turnover |
Turnover is measured at the fair value of the consideration received or receivable and represents amounts receivable for goods supplied, stated net of Value Added Tax. |
Sales of goods |
The company recognises revenue when the amount of revenue can be measured reliably, when it is probable that future economic benefits will flow to the entity and when the risks and rewards of ownership have passed to the customer. This typically happens when goods are delivered and legal title has passed. |
Tangible fixed assets |
Short leasehold | - |
Plant and machinery | - |
Fixtures, fittings & equipment | - |
Motor vehicles | - |
Computer equipment | - |
Stocks |
Stocks and work in progress are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items. |
Cost is calculated using the first-in, first-out method and includes all purchase, transport, and handling costs in bringing stocks to their present location and condition. |
CLWYD COMPOUNDERS LIMITED (REGISTERED NUMBER: 01378413) |
NOTES TO THE FINANCIAL STATEMENTS - continued |
FOR THE YEAR ENDED 30TH NOVEMBER 2022 |
2. | ACCOUNTING POLICIES - continued |
Financial instruments |
Financial assets and financial liabilities are recognised when the company becomes party to the contractual provisions of the financial instrument. |
Cash and cash equivalents: |
These comprise cash at bank and other short-term highly liquid bank deposits with an original maturity of three months or less. |
Debtors: |
Debtors do not carry any interest and are stated at their nominal value. Appropriate allowances for estimated irrecoverable amounts are recognised in the profit and loss account when there is objective evidence that the asset is impaired. |
Trade creditors: |
Trade creditors are not interest bearing and are stated at their nominal value. |
Intra-group balances (being repayable on demand) are measured at the undiscounted amount of cash or other consideration expected to be paid or received. |
Taxation |
Taxation for the year comprises current and deferred tax. Tax is recognised in the Statement of Comprehensive Income, except to the extent that it relates to items recognised in other comprehensive income or directly in equity. |
Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date. |
Deferred tax |
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date. |
Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference. |
Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. |
Research and development |
Expenditure on research and development is written off in the year in which it is incurred. |
Foreign currencies |
Assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the balance sheet date. Transactions in foreign currencies are translated into sterling at the rate of exchange ruling at the date of transaction. Exchange differences are taken into account in arriving at the operating result. |
Pension costs and other post-retirement benefits |
Contributions are made to a group personal pension plan for the benefit of staff managed by an independent insurance company. Contributions are charged to the profit and loss account as they become payable in accordance with the rules of the scheme. |
CLWYD COMPOUNDERS LIMITED (REGISTERED NUMBER: 01378413) |
NOTES TO THE FINANCIAL STATEMENTS - continued |
FOR THE YEAR ENDED 30TH NOVEMBER 2022 |
3. | TURNOVER |
The turnover and profit before taxation are attributable to the one principal activity of the company. |
An analysis of turnover by class of business is given below: |
30.11.22 | 30.11.21 |
£ | £ |
An analysis of turnover by geographical market is given below: |
30.11.22 | 30.11.21 |
£ | £ |
United Kingdom | 14,139,811 | 11,331,166 |
European Community | 1,499,118 | 1,874,674 |
Non European Community | 1,882,592 | 559,393 |
4. | OTHER OPERATING INCOME |
30.11.22 | 30.11.21 |
£ | £ |
Other income |
Government grants |
Exchange gains | 16,482 | - |
18,857 | 3,091 |
5. | EMPLOYEES AND DIRECTORS |
30.11.22 | 30.11.21 |
£ | £ |
Wages and salaries |
Social security costs |
Other pension costs |
The average number of employees during the year was as follows: |
30.11.22 | 30.11.21 |
Production | 41 | 32 |
Sales, technical and laboratory | 28 | 28 |
Administration | 5 | 5 |
CLWYD COMPOUNDERS LIMITED (REGISTERED NUMBER: 01378413) |
NOTES TO THE FINANCIAL STATEMENTS - continued |
FOR THE YEAR ENDED 30TH NOVEMBER 2022 |
6. | DIRECTORS' EMOLUMENTS |
30.11.22 | 30.11.21 |
£ | £ |
Directors' remuneration |
Directors' pension contributions to money purchase schemes |
The number of directors to whom retirement benefits were accruing was as follows: |
Money purchase schemes |
Information regarding the highest paid director is as follows: |
30.11.22 | 30.11.21 |
£ | £ |
Emoluments etc |
Pension contributions to money purchase schemes |
Key management are also the directors. |
7. | OPERATING PROFIT |
The operating profit is stated after charging/(crediting): |
30.11.22 | 30.11.21 |
£ | £ |
Depreciation - owned assets |
Profit on disposal of fixed assets | ( |
) |
Auditors' remuneration |
Auditors' remuneration for non audit work |
Foreign exchange differences | ( |
) |
Operating lease rentals: other assets |
8. | INTEREST RECEIVABLE AND SIMILAR INCOME |
30.11.22 | 30.11.21 |
£ | £ |
Deposit account interest |
Corporation tax interest |
CLWYD COMPOUNDERS LIMITED (REGISTERED NUMBER: 01378413) |
NOTES TO THE FINANCIAL STATEMENTS - continued |
FOR THE YEAR ENDED 30TH NOVEMBER 2022 |
9. | TAXATION |
Analysis of the tax charge |
The tax charge on the profit for the year was as follows: |
30.11.22 | 30.11.21 |
£ | £ |
Current tax: |
UK corporation tax |
Prior year tax credit | (33,119 | ) | - |
Total current tax |
Deferred tax |
Tax on profit |
UK corporation tax has been charged at 19% (2021 - 19%). |
Reconciliation of total tax charge included in profit and loss |
The tax assessed for the year is higher than the standard rate of corporation tax in the UK. The difference is explained below: |
30.11.22 | 30.11.21 |
£ | £ |
Profit before tax |
Profit multiplied by the standard rate of corporation tax in the UK of |
Effects of: |
Permanent timing differences |
Pension timing differences |
Research & development (2 years) | ( |
) |
Super-deduction capital allowance | ( |
) | ( |
) |
Grant timing |
Tax rate |
Total tax charge | 479,851 | 241,332 |
10. | DIVIDENDS |
30.11.22 | 30.11.21 |
£ | £ |
Interim |
CLWYD COMPOUNDERS LIMITED (REGISTERED NUMBER: 01378413) |
NOTES TO THE FINANCIAL STATEMENTS - continued |
FOR THE YEAR ENDED 30TH NOVEMBER 2022 |
11. | TANGIBLE FIXED ASSETS |
Fixtures, |
Short | Plant and | fittings |
leasehold | machinery | & equipment |
£ | £ | £ |
COST |
At 1st December 2021 |
Additions |
At 30th November 2022 |
DEPRECIATION |
At 1st December 2021 |
Charge for year |
At 30th November 2022 |
NET BOOK VALUE |
At 30th November 2022 |
At 30th November 2021 |
Motor | Computer |
vehicles | equipment | Totals |
£ | £ | £ |
COST |
At 1st December 2021 |
Additions |
At 30th November 2022 |
DEPRECIATION |
At 1st December 2021 |
Charge for year |
At 30th November 2022 |
NET BOOK VALUE |
At 30th November 2022 |
At 30th November 2021 |
12. | STOCKS |
30.11.22 | 30.11.21 |
£ | £ |
Raw materials & consumables |
Work-in-progress |
CLWYD COMPOUNDERS LIMITED (REGISTERED NUMBER: 01378413) |
NOTES TO THE FINANCIAL STATEMENTS - continued |
FOR THE YEAR ENDED 30TH NOVEMBER 2022 |
13. | DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |
30.11.22 | 30.11.21 |
£ | £ |
Trade debtors |
Other debtors |
Prepayments |
14. | CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |
30.11.22 | 30.11.21 |
£ | £ |
Trade creditors |
Amounts owed to group undertakings |
Corporation tax |
Social security and other taxes |
VAT | 315,108 | 283,471 |
Other creditors & accruals |
15. | CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR |
30.11.22 | 30.11.21 |
£ | £ |
Deferred government grants |
16. | LEASING AGREEMENTS |
Minimum lease payments under non-cancellable operating leases fall due as follows: |
30.11.22 | 30.11.21 |
£ | £ |
Within one year |
Between one and five years |
In more than five years |
17. | PROVISIONS FOR LIABILITIES |
30.11.22 | 30.11.21 |
£ | £ |
Deferred tax |
Accelerated capital allowances | 363,660 | 244,327 |
Deferred |
tax |
£ |
Balance at 1st December 2021 |
Movement in the year due to: |
Changes in tax allowances | 32,055 |
Changes in tax losses |
Changes in tax rates | 87,278 |
Balance at 30th November 2022 |
CLWYD COMPOUNDERS LIMITED (REGISTERED NUMBER: 01378413) |
NOTES TO THE FINANCIAL STATEMENTS - continued |
FOR THE YEAR ENDED 30TH NOVEMBER 2022 |
18. | CALLED UP SHARE CAPITAL |
Allotted, issued and fully paid: |
Number: | Class: | Nominal | 30.11.22 | 30.11.21 |
value: | £ | £ |
Ordinary | £0.10 | 49,000 | 49,000 |
19. | RESERVES |
Capital |
Retained | redemption |
earnings | reserve | Totals |
£ | £ | £ |
At 1st December 2021 | 8,151,361 |
Profit for the year |
Dividends | ( |
) | ( |
) |
At 30th November 2022 | 9,201,885 |
20. | PENSION COMMITMENTS |
Contributions totalling £49,536 (2021: £39,507) were payable to the funds at the year end and are included in creditors. |
21. | ULTIMATE PARENT COMPANY |
Clwydian Group Limited is regarded by the directors as being the company's ultimate parent company. |