Company Registration No. 3877685 (England and Wales)
GRANBY MARKETING SERVICES LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED
31 DECEMBER 2019
31 December 2019
PM+M Solutions for Business LLP
Chartered Accountants
New Century House
Greenbank Technology Park
Challenge Way
Blackburn
Lancashire
BB1 5QB
GRANBY MARKETING SERVICES LIMITED
COMPANY INFORMATION
Directors
J Kimber
S Bentley
A N Gregson
(Appointed 1 February 2020)
Company number
3877685
Registered office
Granby House
Stanley Street
Blackburn
Lancashire
BB1 3BW
Auditor
PM+M Solutions for Business LLP
New Century House
Greenbank Technology Park
Challenge Way
Blackburn
Lancashire
BB1 5QB
GRANBY MARKETING SERVICES LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 4
Independent auditor's report
5 - 6
Statement of comprehensive income
7
Balance sheet
8
Statement of changes in equity
9
Statement of cash flows
10
Notes to the financial statements
11 - 23
GRANBY MARKETING SERVICES LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2019
- 1 -

The directors present the strategic report for the year ended 31 December 2019.

Principal risks and uncertainties and review of business

Granby offers 3 main services focused on third party logistics fulfilment to support sales and marketing activity on behalf of clients. We operate to connect brands with their customers, and we are aligned with the brands we work with through our values; Trust/Honesty/Innovative/Unity/Integrity. As an SME Granby are agile and flexible to adapt to the ever change needs of the consumer, focused on next generation logistics that meet the demands logistic providers face.

 

70 years of experience allows clients to benefit from what we have learnt, putting consumers at the heart of logistics focusing on the customer experience.

 

Granby relies heavily on technology to support the services provided, all of which are developed and supported by the in-house team. People play a huge part in the delivery of the service, and as such Granby invests in the Employee journey – looking at developing talent through personal development and the creation of new roles now associated with logistics.

 

Granby’s investment into our professional standards and certifications are fundamental to our business values and ethics, demonstrating our commitment to be a socially responsible and ethical business. Professional Certifications include:

 

 

The business outlook looks set to grow with e-commerce growth and trends to outsource, Granby are well placed to support these demands. Despite general uncertainty over Brexit we believe will see a positive move in the supply chain to more UK based activity to ensure that delays in European & Worldwide supply chains can be avoided.

 

Investment in automation is predicted for 2020 and beyond, to increase operational efficiencies and productivity – along with focusing on new product development, around value added services.

 

Granby is looking forward to servicing Generation Z “the consumer of the future”.

 

The company has mitigated its financial risk by entering fixed rate agreements and believes there are no other key financial risks.

 

Profitability has decreased in 2019 due largely to a reduction in sales volumes, which was driven by the nature of the variable short term demands within the promotional marketing industry. We have responded to this change in sales volume by diversifying our client portfolio and investing further in business development. New contracts are in place which should see the turnover and profitability rise in 2020.

 

During the year, the company's parent undertaking carried out a capital purchase of own shares from a minority shareholder, supported by a bank loan and financing facility. The existing shareholders and management believe this will enable them to continue to develop and grow this company's activities in the medium and long term.

 

The directors believe the company is in a sound position at the year end to take advantage of opportunities that arise.

GRANBY MARKETING SERVICES LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 2 -
Key performance indicators

The company monitors its performance through regular monthly reporting.

 

Key financial performance indicators include: -

 

Turnover - £4.489m (2018 - £5.389m)

 

Gross profit % - 53.8% (2018 - 46.9%)

 

Pre-tax profit margin % - 4.9% (2018 - 10.6%)

 

Current ratio - 7.0 (2018 - 7.1)

 

Net asset level - £3.8m (2018 - £4.6m)

On behalf of the board

J Kimber
Director
12 March 2020
GRANBY MARKETING SERVICES LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2019
- 3 -

The directors present their annual report and financial statements for the year ended 31 December 2019.

Principal activities

The principal activity of the company continued to be the provision of brand support services, offering a complete range of integrated multi-channel contact, database management, outsourced co-packing and handling and fulfilment solutions across a broad set of industry sectors, powering the mechanics behind promotional marketing in connecting the brand with the customer.

Directors

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

J Kimber
S Bentley
A N Gregson
(Appointed 1 February 2020)
Results and dividends

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

Ordinary dividends were paid amounting to £996,503 (2018 - £324,542). The directors do not recommend payment of a further dividend.

Auditor

Mazars LLP resigned as auditor in the year and PM+M Solutions for Business LLP were appointed as auditor to the company. In accordance with section 485 of the Companies Act 2006, a resolution proposing that they be re-appointed will be put at a General Meeting.

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:

 

 

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.

 

 

 

GRANBY MARKETING SERVICES LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 4 -
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.

On behalf of the board
J Kimber
Director
12 March 2020
GRANBY MARKETING SERVICES LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBER OF GRANBY MARKETING SERVICES LIMITED
- 5 -
Opinion

We have audited the financial statements of Granby Marketing Services Limited (the 'company') for the year ended 31 December 2019 which comprise the statement of comprehensive income, the balance sheet, the statement of changes in equity, the statement of cash flows and notes to the financial statements, including 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 FRS 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:

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

We have nothing to report in respect of the following matters in relation to which the ISAs (UK) require us to report to you where:

Other information

The directors are responsible for the other information. The other information comprises the information included in the annual report, other than the financial statements and our auditor’s report 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 there is a material misstatement in the financial statements or a material misstatement of the other information. 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:

GRANBY MARKETING SERVICES LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBER OF GRANBY MARKETING SERVICES 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 identified material misstatements in the strategic report and the directors' report.

 

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:

 

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

 

In preparing the financial statements, the directors are responsible for assessing the company’s ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

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

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council’s website at: http://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor’s report.

Use of our report

 

This report is made solely to the company's member 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 member 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 member for our audit work, for this report, or for the opinions we have formed.

Helen Clayton BSc FCA (Senior Statutory Auditor)
for and on behalf of PM+M Solutions for Business LLP
16 March 2020
Chartered Accountants
New Century House
Statutory Auditor
Greenbank Technology Park
Challenge Way
Blackburn
Lancashire
BB1 5QB
GRANBY MARKETING SERVICES LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2019
- 7 -
2019
2018
Notes
£
£
Turnover
3
4,489,278
5,389,086
Cost of sales
(2,055,844)
(2,863,776)
Gross profit
2,433,434
2,525,310
Administrative expenses
(2,147,171)
(2,137,048)
Other operating income
-
193,821
Operating profit
4
286,263
582,083
Interest payable and similar expenses
7
(15,578)
(9,478)
Profit before taxation
270,685
572,605
Tax on profit
8
(67,981)
(102,933)
Profit for the financial year
202,704
469,672

The statement of comprehensive income has been prepared on the basis that all operations are continuing operations.

GRANBY MARKETING SERVICES LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2019
31 December 2019
- 8 -
2019
2018
Notes
£
£
£
£
Fixed assets
Intangible assets
10
135,304
170,925
Tangible assets
11
92,450
100,801
227,754
271,726
Current assets
Stocks
12
37,949
52,152
Debtors
13
4,501,029
4,415,962
Cash at bank and in hand
500,785
624,919
5,039,763
5,093,033
Creditors: amounts falling due within one year
14
(719,812)
(713,192)
Net current assets
4,319,951
4,379,841
Total assets less current liabilities
4,547,705
4,651,567
Creditors: amounts falling due after more than one year
15
(695,517)
-
Provisions for liabilities
(34,997)
(40,577)
Net assets
3,817,191
4,610,990
Capital and reserves
Called up share capital
19
75
75
Share premium account
20
39,900
39,900
Capital redemption reserve
20
25
25
Profit and loss reserves
20
3,777,191
4,570,990
Total equity
3,817,191
4,610,990
The financial statements were approved by the board of directors and authorised for issue on 12 March 2020 and are signed on its behalf by:
J Kimber
Director
Company Registration No. 3877685
GRANBY MARKETING SERVICES LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2019
- 9 -
Share capital
Share premium account
Capital redemption reserve
Profit and loss reserves
Total
Notes
£
£
£
£
£
Balance at 1 January 2018
75
39,900
25
4,425,860
4,465,860
Year ended 31 December 2018:
Profit and total comprehensive income for the year
-
-
-
469,672
469,672
Dividends
9
-
-
-
(324,542)
(324,542)
Balance at 31 December 2018
75
39,900
25
4,570,990
4,610,990
Year ended 31 December 2019:
Profit and total comprehensive income for the year
-
-
-
202,704
202,704
Dividends
9
-
-
-
(996,503)
(996,503)
Balance at 31 December 2019
75
39,900
25
3,777,191
3,817,191
GRANBY MARKETING SERVICES LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2019
- 10 -
2019
2018
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
24
130,077
597,840
Interest paid
(15,578)
(9,478)
Income taxes paid
(101,223)
(143,644)
Net cash inflow from operating activities
13,276
444,718
Investing activities
Purchase of intangible assets
(25,000)
-
Purchase of tangible fixed assets
(12,554)
(85,806)
Proceeds on disposal of tangible fixed assets
144
1
Net cash used in investing activities
(37,410)
(85,805)
Financing activities
Proceeds of new bank loans
850,000
-
Dividends paid
(950,000)
(324,542)
Net cash used in financing activities
(100,000)
(324,542)
Net (decrease)/increase in cash and cash equivalents
(124,134)
34,371
Cash and cash equivalents at beginning of year
624,919
590,548
Cash and cash equivalents at end of year
500,785
624,919
GRANBY MARKETING SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019
- 11 -
1
Accounting policies
Company information

Granby Marketing Services Limited is a private company limited by shares incorporated in England and Wales. The registered office is Granby House, Stanley Street, Blackburn, Lancashire, BB1 3BW.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Going concern

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

1.3
Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

Rendering of services

Revenue from a contract to provide services is recognised in the period in which the services are provided in accordance with the stage of completion of the contract when all of the following conditions are satisfied:

1.4
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

 

All intangible assets are considered to have a finite useful life. If a reliable estimate of the useful life cannot be made, the useful life shall not exceed ten years.

1.5
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.

GRANBY MARKETING SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
1
Accounting policies
(Continued)
- 12 -

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:

Leasehold land and buildings
4 - 7 years
Fixtures and fittings
7 years
Computers
2 years
Motor vehicles
4 years

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.

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

 

Assets under construction are stated at historical cost less any accumulate impairment losses. Depreciation of assets begins when they are available for use so assets under construction are not depreciated.

1.6
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible 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.

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

1.7
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.

1.8
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.

GRANBY MARKETING SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
1
Accounting policies
(Continued)
- 13 -
1.9
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.

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.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including creditors and bank loans 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 payments 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. Amounts 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.

GRANBY MARKETING SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
1
Accounting policies
(Continued)
- 14 -
1.10
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.

1.11
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.

 

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

1.12
Employee benefits

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

 

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.

1.13
Retirement benefits

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

1.14
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 leases asset are consumed.

GRANBY MARKETING SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
1
Accounting policies
(Continued)
- 15 -
1.15

Research and development costs

Research expenditure is written off against profits in the year in which it is incurred. Identifiable development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can be demonstrated.

2
Judgements and key sources of estimation uncertainty

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

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods. The directors believe that the critical accounting policies where judgements or estimates are necessarily applied are debtor provisions, useful lives of tangible fixed assets and impairment consideration of assets.

3
Turnover and other revenue
2019
2018
£
£
Turnover analysed by class of business
Provision of services
4,489,278
5,389,086

All turnover arose within the United Kingdom.

4
Operating profit
2019
2018
Operating profit for the year is stated after charging/(crediting):
£
£
Fees payable to the company's auditor for the audit of the company's financial statements
13,700
15,652
Depreciation of owned tangible fixed assets
20,905
23,560
Profit on disposal of tangible fixed assets
(144)
-
Amortisation of intangible assets
60,621
56,975
Operating lease charges
241,480
212,118
GRANBY MARKETING SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 16 -
5
Employees

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

2019
2018
Number
Number
Production
68
81
Administration
31
35
99
116

Their aggregate remuneration comprised:

2019
2018
£
£
Wages and salaries
1,970,810
2,044,507
Social security costs
167,724
174,135
Pension costs
60,708
54,337
2,199,242
2,272,979
6
Directors' remuneration
2019
2018
£
£
Remuneration for qualifying services
169,607
213,396
Company pension contributions to defined contribution schemes
15,605
18,031
185,212
231,427

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 2 (2018 - 3).

Remuneration disclosed above include the following amounts paid to the highest paid director:
2019
2018
£
£
Remuneration for qualifying services
n/a
110,550
Company pension contributions to defined contribution schemes
n/a
10,050
GRANBY MARKETING SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 17 -
7
Interest payable and similar expenses
2019
2018
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
-
9,478
Interest on invoice finance arrangements
15,578
-
15,578
9,478

The current year cost represents arrangement fees for an invoice financing facility.

8
Taxation
2019
2018
£
£
Current tax
UK corporation tax on profits for the current period
49,710
101,223
Adjustments in respect of prior periods
23,851
(36)
Total current tax
73,561
101,187
Deferred tax
Origination and reversal of timing differences
(7,513)
1,746
Adjustment in respect of prior periods
1,933
-
Total deferred tax
(5,580)
1,746
Total tax charge
67,981
102,933
GRANBY MARKETING SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
8
Taxation
(Continued)
- 18 -

The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:

2019
2018
£
£
Profit before taxation
270,685
572,605
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2018: 19.00%)
51,430
108,795
Tax effect of expenses that are not deductible in determining taxable profit
1,342
1,315
Adjustments in respect of prior years
23,851
(36)
Effect of change in corporation tax rate
884
-
Group relief
(1)
-
Permanent capital allowances in excess of depreciation
196
166
Research and development tax credit
(11,654)
(7,101)
Deferred tax adjustments in respect of prior years
1,933
(206)
Taxation charge for the year
67,981
102,933
9
Dividends
2019
2018
£
£
Final paid
996,503
324,542
GRANBY MARKETING SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 19 -
10
Intangible fixed assets
Software Development
£
Cost
At 1 January 2019
227,900
Additions
25,000
At 31 December 2019
252,900
Amortisation and impairment
At 1 January 2019
56,975
Amortisation charged for the year
60,621
At 31 December 2019
117,596
Carrying amount
At 31 December 2019
135,304
At 31 December 2018
170,925
11
Tangible fixed assets
Leasehold land and buildings
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 January 2019
122,319
233,656
429,356
-
785,331
Transfers
-
(24,373)
-
24,373
-
Additions
5,926
5,578
1,050
-
12,554
Disposals
-
-
-
(9,378)
(9,378)
At 31 December 2019
128,245
214,861
430,406
14,995
788,507
Depreciation and impairment
At 1 January 2019
55,526
200,302
428,702
-
684,530
Transfers
-
(9,378)
-
9,378
-
Depreciation charged in the year
11,859
4,399
898
3,749
20,905
Eliminated in respect of disposals
-
-
-
(9,378)
(9,378)
At 31 December 2019
67,385
195,323
429,600
3,749
696,057
Carrying amount
At 31 December 2019
60,860
19,538
806
11,246
92,450
At 31 December 2018
66,793
33,354
654
-
100,801
GRANBY MARKETING SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 20 -
12
Stocks
2019
2018
£
£
Finished goods and goods for resale
37,949
52,152
13
Debtors
2019
2018
Amounts falling due within one year:
£
£
Trade debtors
670,778
637,902
Amounts owed by group undertakings
3,623,049
3,661,802
Other debtors
122,640
-
Prepayments and accrued income
84,562
116,258
4,501,029
4,415,962
14
Creditors: amounts falling due within one year
2019
2018
Notes
£
£
Bank loan
16
154,483
-
Trade creditors
184,032
174,094
Corporation tax
49,710
77,372
Other taxation and social security
167,033
128,359
Other creditors
5,653
4,799
Accruals and deferred income
158,901
328,568
719,812
713,192
15
Creditors: amounts falling due after more than one year
2019
2018
Notes
£
£
Bank loan
16
695,517
-
16
Loans and overdrafts
2019
2018
£
£
Bank loan
850,000
-
Payable within one year
154,483
-
Payable after one year
695,517
-
GRANBY MARKETING SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
16
Loans and overdrafts
(Continued)
- 21 -

The bank loan of £850,000 (2018 - Nil) is secured by a debenture giving a fixed and floating charge over the company's assets, together with a director's personal guarantee and a parent company guarantee. The loan is repayable in 2025 by equal monthly instalments of £15,928 at an interest rate of 3.95% above base rate.

17
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:

Liabilities
Liabilities
2019
2018
Balances:
£
£
Accelerated capital allowances
35,279
40,793
Short term timing differences
(282)
(216)
34,997
40,577
2019
Movements in the year:
£
Liability at 1 January 2019
40,577
Credit to profit or loss
(5,580)
Liability at 31 December 2019
34,997

Of the deferred tax liability set out above, approximately £20,000 is expected to reverse within 12 months and relates to accelerated capital allowances that are expected to mature within the same period.

18
Retirement benefit schemes
2019
2018
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
60,708
54,337

The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.

The outstanding contributions at the end of the financial period amounted to £1,662 (2018 - £1,571).

GRANBY MARKETING SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 22 -
19
Share capital
2019
2018
£
£
Ordinary share capital
Authorised
1,000 Ordinary shares of £1 each
1,000
1,000
Issued and fully paid
75 Ordinary shares of £1 each
75
75
20
Reserves
Share premium account

The share premium account represents the amount received on a share issue which are in excess of the nominal value of shares issued.

Capital redemption reserve

The capital redemption reserve represents non-distributable reserves resulting from the purchase of the company's own shares.

Profit and loss reserve

The profit and loss reserve represents the accumulated undistributable reserves of the company.

21
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:

2019
2018
£
£
Within one year
248,988
314,421
Between two and five years
462,200
650,331
711,188
964,752
22
Related party transactions
Transactions with related parties

The entity has taken advantage of the exemption from disclosing related party transactions with its parent company.

During the year the company entered into the following transactions with related parties:

 

The principal place of business of the company is owned by M Bentley, a close family relative of one of the company's directors. Rent paid in the year ended 31 December 2019 was £47,500 (2018 - £47,500).

GRANBY MARKETING SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 23 -
23
Ultimate controlling party

The company's immediate and ultimate parent company is Granby Marketing Solutions Limited. The ultimate controlling party is Mrs J Kimber by way of a majority shareholding in the ultimate parent company.

24
Cash generated from operations
2019
2018
£
£
Profit for the year after tax
202,704
469,672
Adjustments for:
Taxation charged
67,981
102,933
Finance costs
15,578
9,478
Gain on disposal of tangible fixed assets
(144)
-
Amortisation and impairment of intangible assets
60,621
56,975
Depreciation and impairment of tangible fixed assets
20,905
23,560
Movements in working capital:
Decrease/(increase) in stocks
14,203
(3,933)
(Increase)/decrease in debtors
(131,570)
807,609
Decrease in creditors
(120,201)
(868,454)
Cash generated from operations
130,077
597,840
25
Analysis of changes in net funds/(debt)
1 January 2019
Cash flows
31 December 2019
£
£
£
Cash at bank and in hand
624,919
(124,134)
500,785
Borrowings excluding overdrafts
-
(850,000)
(850,000)
624,919
(974,134)
(349,215)
2019-12-312019-01-01falseCCH SoftwareCCH Accounts Production 2019.301J KimberS BentleyA N Gregson38776852019-01-012019-12-3138776852019-12-313877685bus:Director12019-01-012019-12-313877685bus:Director22019-01-012019-12-313877685bus:Director32019-01-012019-12-313877685bus:RegisteredOffice2019-01-012019-12-3138776852018-01-012018-12-313877685core:RetainedEarningsAccumulatedLosses2018-01-012018-12-313877685core:RetainedEarningsAccumulatedLosses2019-01-012019-12-313877685core:OtherResidualIntangibleAssets2019-12-313877685core:OtherResidualIntangibleAssets2018-12-313877685core:ComputerSoftware2019-12-313877685core:ComputerSoftware2018-12-3138776852018-12-313877685core:LandBuildingscore:LeasedAssetsHeldAsLessee2019-12-313877685core:FurnitureFittings2019-12-313877685core:ComputerEquipment2019-12-313877685core:MotorVehicles2019-12-313877685core:LandBuildingscore:LeasedAssetsHeldAsLessee2018-12-313877685core:FurnitureFittings2018-12-313877685core:ComputerEquipment2018-12-313877685core:CurrentFinancialInstrumentscore:WithinOneYear2019-12-313877685core:CurrentFinancialInstrumentscore:WithinOneYear2018-12-313877685core:CurrentFinancialInstruments2019-12-313877685core:CurrentFinancialInstruments2018-12-313877685core:Non-currentFinancialInstruments2019-12-313877685core:ShareCapital2019-12-313877685core:ShareCapital2018-12-313877685core:SharePremium2019-12-313877685core:SharePremium2018-12-313877685core:CapitalRedemptionReserve2019-12-313877685core:CapitalRedemptionReserve2018-12-313877685core:RetainedEarningsAccumulatedLosses2019-12-313877685core:RetainedEarningsAccumulatedLosses2018-12-313877685core:ShareCapital2017-12-313877685core:SharePremium2017-12-313877685core:CapitalRedemptionReservecore:RestatedAmount2017-12-313877685core:RetainedEarningsAccumulatedLosses2017-12-3138776852017-12-31387768512019-01-012019-12-3138776852018-12-313877685core:IntangibleAssetsOtherThanGoodwill2019-01-012019-12-313877685core:LandBuildingscore:LongLeaseholdAssets2019-01-012019-12-313877685core:FurnitureFittings2019-01-012019-12-313877685core:ComputerEquipment2019-01-012019-12-313877685core:MotorVehicles2019-01-012019-12-313877685core:UKTax2019-01-012019-12-313877685core:UKTax2018-01-012018-12-313877685core:ComputerSoftware2018-12-313877685core:ComputerSoftwarecore:ExternallyAcquiredIntangibleAssets2019-01-012019-12-313877685core:ComputerSoftware2019-01-012019-12-313877685core:LandBuildingscore:LeasedAssetsHeldAsLessee2018-12-313877685core:FurnitureFittings2018-12-313877685core:ComputerEquipment2018-12-313877685core:LandBuildingscore:LeasedAssetsHeldAsLessee2019-01-012019-12-313877685core:WithinOneYear2019-12-313877685core:WithinOneYear2018-12-313877685core:BetweenTwoFiveYears2019-12-313877685core:BetweenTwoFiveYears2018-12-313877685bus:PrivateLimitedCompanyLtd2019-01-012019-12-313877685bus:FRS1022019-01-012019-12-313877685bus:Audited2019-01-012019-12-313877685bus:FullAccounts2019-01-012019-12-31xbrli:purexbrli:sharesiso4217:GBP