Quarterlytics / Braime Group PLC

Braime Group PLC

bmto · LSE
Claim this profile
Ticker bmto
Exchange LSE
Sector
Industry
Employees 51-200
← All annual reports
FY2020 Annual Report · Braime Group PLC
Sign in to download
Loading PDF…
2020

Annual Report & Accounts 2020

Braime Group PLC
The Group is involved in the 
manufacture of metal presswork 
and the distribution of bulk 
material handling components. 
Our electronics division specialises 
in level controls, intelligent sensors 
and safety control systems for 
bucket elevators and conveyors.

The Group is headquartered in 
Leeds, United Kingdom, but also 
trades from locations in France, 
South Africa, Australia, Thailand, 
China and the United States.

OVER 130 YEARS OF ENGINEERING EXCELLENCE

Front cover: Routine maintenance on the head of a bucket elevator

Above: Manufacture of elevator buckets in a 900 tonne injection moulding machine

1

“In the quite exceptional circumstances which affected the Group globally, 
the result achieved was significantly better than we had dared hope.”

Nicholas Braime, Chairman

27th April 2021

Financial Highlights 2020

Turnover (£m)

Profit from operations (£m)

35.7

33.4

32.8

3.2

31.4

28.4

2.3

2.2

1.4

1.4

Contents

Strategic report

Chairman’s statement 

Group strategic report 

The Board 

2016

2017

2018

2019

2020

2016

2017

2018

2019

2020

Governance

Profit before tax (£m)

Profit after tax (£m)

3.0

2.2

Corporate governance report 

Directors’ report 

Directors’ remuneration report 

Independent auditors’ report 

2.2

1.6

1.7

1.3

Financial statements

4

6

11

12

16

18

19

1.3

1.2

0.9

0.9

Consolidated income statement 

25

Consolidated statement of 
comprehensive income 

26

27

2016

2017

2018

2019

2020

2016

2017

2018

2019

2020

Consolidated balance sheet 

Basic and diluted earnings 
per share (pence)

Dividend per share 
(pence)

154.79

11.5

11.6

11.8

10.2

9.3

109.73

93.68

59.34

59.31

2016

2017

2018

2019

2020

2016

2017

2018

2019

2020

Consolidated cash flow statement  28

Consolidated statement of 
changes in equity 

Notes to the accounts 

Company balance sheet 

Company statement of changes 
in equity 

Notes to the Company accounts 

Five year record 

Notice of meeting 

Explanatory notes of resolutions 

Directors and advisers 

29

30

57

58

59

65

66

67

68

Braime Group PLC Annual Report & Accounts 2020Strategic ReportGovernanceFinancial Statements2

Group at a glance

Principal activities

The Group manufactures deep drawn metal presswork and distributes material handling 
components and monitoring equipment. Manufacturing activity is delivered through 
Braime Pressings Limited and the distribution activity is through the 4B division.

Our strategy
The main area of the business is the supply of goods and services for handling and processing industrial, and in particular, 
agricultural commodities. This sector is currently a growth industry with a global market. Our strategy is to invest in increasing 
our market reach while continuing to develop new products. Our latest subsidiary, 4B China, in Changzhou, Jiangsu province  
of China, was launched in 2018, having closely consulted on local opportunities with our key customers in the region.

We continue to enhance features of our secure, cloud based industrial monitoring solution, Hazardmon which is revolutionary 
for introducing greater levels of transparency and record keeping.

We will continue to investigate new geographical markets.

Braime Pressings

Braime Pressings specialises in metal presswork, including 
deep drawing, multi-stage progression and transfer presswork. 
The business manufactures precision stamped components 
for the automotive and industrial sectors, with automation 
capabilities such as pick and place, roll threading, washing 
and robotic welding.

4B Group “Better by design”

The 4B division is an industry leader in developing high quality, 
innovative and dependable material handling components for the 
agricultural and industrial sector, from elevator buckets to forged 
conveyor chain and level monitors to hazard monitors. 4B works 
in close partnership with its customers on new designs and on 
the upgrade of existing elevators and conveyors machines.

Braime Pressings has 130 years of manufacturing experience 
and a proven record of world class supply to the automotive 
industry and a range of other markets. It offers innovative 
solutions to customer requirements which exceed expectations 
on cost, quality and delivery.

•  Deep Drawn Presswork

•  Multi Stage Progression

•  Transfer Presswork

•  Robot Technology

•  Sub Assembly

Braime Pressings prides itself on the maintenance and continual 
improvement of a full quality management system and is 
accredited to IATF-ISO.

For more information please visit: www.braimepressings.com

The 4B division consists of the following companies:

•  4B Braime Components Limited, based in Leeds, UK

•  4B Elevator Components Limited, based in Morton, 

Illinois, USA

•  4B-France sarl, based in Lamotte Warfusee, France

•  4B Africa Elevator Components (Pty) Limited, based 

in Johannesburg, South Africa

•  4B Australia Pty Limited, based in Queensland, Australia

•  4B Asia Pacific Company Limited, based in 

Samutprakam, Thailand

•  4B Braime (Changzhou) Industrial Control Equipment 

Co Limited, based in Changzhou, China

For more information please visit: www.go4b.com

Braime Group PLC Annual Report & Accounts 2020Strategic ReportThe Group manufactures deep drawn metal presswork and distributes material handling 

components and monitoring equipment. Manufacturing activity is delivered through 

Braime Pressings Limited and the distribution activity is through the 4B division.

Our strategy

The main area of the business is the supply of goods and services for handling and processing industrial, and in particular, 

agricultural commodities. This sector is currently a growth industry with a global market. Our strategy is to invest in increasing 

our market reach while continuing to develop new products. Our latest subsidiary, 4B China, in Changzhou, Jiangsu province  

of China, was launched in 2018, having closely consulted on local opportunities with our key customers in the region.

We continue to enhance features of our secure, cloud based industrial monitoring solution, Hazardmon which is revolutionary 

for introducing greater levels of transparency and record keeping.

We will continue to investigate new geographical markets.

Braime Pressings

4B Group “Better by design”

3

Seamless Steel Buckets
Braime Pressings have manufactured 
pressed seamless steel buckets and 
supplied them worldwide to the bulk 
material handling sector for over 
120 years. The buckets, including the 
Company’s “StarcoTM” and “Super 
StarcoTM” models, have been designed 
after extensive research and development 
and offer a range of alternative styles 
to suit the different individual materials 
being conveyed and achieve the 
optimum fill, effective discharge and 
throughput over a wide speed range.

Pressings
Braime Pressings is equipped with 
5 transfer presses, each with up 
to 8 stations, as well as numerous 
single station and progression presses, 
fed by coil, and including robotic 
transfer of product where appropriate. 
The range of equipment includes both 
mechanical and hydraulic presses 
with capacities up to 500T, as 
well as ancillary forming and 
welding machinery.

Deep Seamless Enclosures 
and Large Panels
Production includes deep drawn 
pressings up to 500mm deep, as well  
as large panels up to 2.4 meters long. 
The Company manufactures to the 
highest quality standards required by the 
automotive and other industry sectors 
and holds annual accreditation to:
IATF 16949:2016 
ISO 9001:2015

Elevator Bolts
Braime Pressings manufactures bolts 
and fasteners, used in bulk material 
handling to attach elevator buckets to 
vertical conveyors which are used in the 
storage and processing of agricultural 
products, such as cereals, animal feed, 
and sugar, and equally for moving 
industrial commodities, such as 
aggregates, cement, coal and glass 
cullet. The bolts are cold forged making 
them exceptionally strong.

Elevator Buckets
4B has the world’s largest range 
of elevator buckets used for conveying 
bulk materials. With over 400 different 
sizes and styles, 4B supplies steel and 
plastic elevator buckets for both 
agricultural applications such as grain, 
feed, seeds, and sugar and industrial 
applications such as cement, 
glass, aggregates and coal.

Electronic Monitoring
4B offers an extensive range of 
monitoring equipment and sensors 
for bucket elevators, belt and chain 
conveyors, screw conveyors and silos. 
4B’s sensors and monitors have 
worldwide approvals for use in dust 
hazardous environments. Our sensors 
and hazard monitoring systems are 
designed to reduce the risk of fires and 
explosions, and prevent breakdowns 
that result in costly down time.

Elevator Belting
4B has a wide range of elevator belting 
to suit all applications. Belt types 
include anti-static, abrasion-resistant, 
high temperature, oil resistant and 
flame retardant and steel web belting 
for the toughest environments. Belts are 
supplied slit, cut to length and punched 
to customer requirement.

Dropped Forged Conveyor Chain
4B is a manufacturer of drop forged chain 
for agricultural and industrial applications. 
4B’s superior heat treatment technique 
provides the optimum chain link with  
a more resilient ductile core for shock 
resistance, and an extremely hard exterior 
surface for superior wear resistance, ideal 
for handling ash, cement, gypsum, coal 
and wood chips. 4B offers a range of 
conveyor sprockets and trailers and 
nylon or welded flights.

Braime Group PLC Annual Report & Accounts 2020Strategic ReportGovernanceFinancial Statements4

Chairman’s statement

Capital investments
During the pandemic, we worked hard to preserve our working 
capital resources and in 2020 we generated £2.7m from our 
operations, compared to £1.7m in the previous year.

Nevertheless, we invested during the year a total of £2.1m,  
of which £1.5m was spent on building our new €2.2m sales  
and distribution facility in France which we announced last year. 
We had planned to occupy the new facility by February 2021 
but construction was delayed by the COVID restrictions and  
we now plan to re-locate during May this year.

We also continued the major investment, started in 2019,  
in another robotic production cell and took advantage of an 
opportunity to purchase at auction, and refurbish internally,  
a very large wide coil fed 400 tonne mechanical press. Installation 
and commissioning of the latter investment enabled us to take  
on specific new work in December.

Meanwhile we continue to invest time and energy in the 
development of new products, including some which will be 
launched later this year. We fund these development activities 
out of our profits.

Dividend
In October 2020, the Company paid a first Interim dividend 
of 4.0p. Given what we believe was a very positive result  
in exceptional circumstance, and the strength of our overall 
financial position, the board proposes to pay a second interim 
dividend of 7.8p, making a total of 11.8p for the year, 
compared to 11.6p in 2019.

The second dividend of 7.8p will be paid on the 25th of May 
2021 to the holders of the Ordinary and ‘A’ Ordinary shares  
on the share register on 7th May 2021. The ex-dividend date  
is 6th May 2021.

Free Trade Agreement with the EU
We were pleased that, at the very last minute, economic 
“common sense” prevailed and a mutually beneficial Free  
Trade Agreement was signed between the UK and the EU.

Although around three-quarters of our group sales are made 
outside the EU, the European economic area remains a very 
important market for us. As a result of the trade agreement, 
even when our exports to the EU include raw materials sourced 
globally, our valued European customers can continue to 
purchase our products duty free. Equally important, the 
Free Trade Agreement enables us to continue to purchase and 
re-export supplies sourced from existing partners in the EU.

We are fortunate that as a company we are well used to the 
preparation of the standard documentation required to export 
globally. Apart from one or two “hiccups “in the first weeks of 
January, while we adapted our documentation to meet the new 
EU requirements, our exports and imports to and from the EU 
have continued seamlessly. The final resolution of this long-
standing issue will also now allow us to reduce the high levels 
of stocks built up in our businesses, both in the UK and France, 
in order to mitigate the situation in a worst-case scenario.

Nicholas Braime 
Chairman

Overview of the year
Group sales revenue in 2020 reduced marginally by 2% from 
£33.4m to £32.8m but the profit before tax fell by over 30% 
from £1.75m in the previous year to £1.2m in 2020. The 
disproportionate reduction in the profit before tax was due in 
part to the strengthening in the value of Sterling against the 
currencies in our principal markets but also due to the much 
higher costs of maintaining production and sales during the 
COVID pandemic.

In normal circumstances, the result in 2020 would be very 
disappointing but in the quite exceptional circumstances which 
affected the Group globally throughout 2020, the result 
achieved was significantly better than we had dared hope for 
during much of the year. Throughout the crisis, we achieved 
our twin aims of maintaining the full employment of our 
valued staff, while consistently continuing to supply our vital 
customer base.

We were only able to achieve this due to two factors; firstly the 
work and enterprise of our management teams across all parts 
of our Group, who successfully adapted our working practices 
and put in place measures which minimised the risk to our 
employees of continuing to work in very difficult circumstances; 
secondly, the courage and the flexibility of our employees 
themselves in continuing to work throughout the year and 
their willingness to work the extra hours asked of them in 
order to compensate for the hours lost by unavoidable absences 
or quarantine. As always, and even more so in 2020, we 
depend on the efforts and the huge contribution made  
by all our employees.

Having survived as a business through the past very challenging 
12 months, we are starting this new year with a lot of renewed 
positivity. The Group remains in a solid position financially; 
this enables us to continue to invest in the future and in our 
ongoing plans to secure more business through continually 
improving our operations and our products.

Braime Group PLC Annual Report & Accounts 2020Strategic Report5

Important information regarding the AGM
The Company is closely monitoring public health guidance  
and legislation issued by the UK government in relation  
to the COVID pandemic. At the time of writing, the government 
continues to place restrictions on mass gatherings and social 
contact. However, it is expected shareholder attendance will 
be possible under the government’s published roadmap and 
we are therefore proposing to go ahead with an open meeting. 
Shareholders intending to attend the AGM are asked to 
register their intention as soon as possible by emailing 
investor@braime.co.uk.

The health and safety of our colleagues and shareholders  
is very important to us. Given the constantly evolving nature  
of the situation, should circumstances change such that we 
consider it is no longer possible for shareholders to attend  
the meeting or limiting the numbers in attendance is required, 
we will notify shareholders through the Company’s website 
www.braimegroup.com and, where appropriate, by  
a Regulatory News Service announcement.

For the same reason of uncertainty, we strongly encourage  
all shareholders to exercise their votes by submitting their proxy 
by post in advance of the meeting and shareholders are strongly 
encouraged to appoint the Chairman of the meeting as their 
proxy. Details of how to do this are set out in the accompanying 
notes to the Notice on page 67. This will ensure that your votes 
are cast in accordance with your wishes.

Irrespective of the guidelines in place at the time of the 2021 
AGM, we understand that some shareholders may not wish 
to travel but may still wish to ask questions of the board. 
Any questions should be emailed to investor@braime.co.uk 
in advance and we will endeavour to add a synopsis of all 
questions and answers to our website shortly after the meeting.

Current trading, outlook, and risks
We have continued to support our customers worldwide 
throughout the pandemic, and have proved the resilience of our 
business. Hopefully we are now finally emerging in a relatively 
strong position, and do so with renewed enthusiasm.

In spite of the major difficulties and challenges faced in 2020, 
we have learnt valuable lessons on how to adapt our processes 
to continue communication with our customers without direct 
contact. However, the substantial improvements we have made 
this year to maintain “virtual” contact with our customers will 
never replace the importance of visiting and meeting our 
customers face to face and we will re-commence direct 
customer contact and our participation in trade exhibitions 
at the earliest opportunity. Our business has been built on the 
lessons learnt and the ideas created by close and regular contact 
with our customers and all our product development is rooted 
in this process.

Meanwhile, we have still been able to continue to invest time 
and resources to improve our operations and develop new 
products, and this remains our long-term strategy. Although 
the intake of new orders remains patchy, overall, we can see 
a gradual increase in confidence and in the number of new 
projects generated by our customers worldwide.

4B France’s new facility, located near Amiens

Currently a major area of concern across the Group is the 
sudden steep increase in the cost of raw materials and the 
related issue of longer delivery times of both inbound raw 
materials and outbound deliveries to customers; both have 
been caused by the COVID pandemic which has led to a major 
imbalance in container traffic and deep-sea shipping. Adjusting 
to constantly fluctuating material costs, while continuing to 
remain competitive and retain our customers without seriously 
eroding our margins, is a going again to be a challenging and 
time-consuming process.

Our product mix is well balanced and one of our strengths 
and is made up by the combination of the manufacture of 
components for commercial vehicles and the manufacture and 
distribution of components used in the material handling and 
processing of granular commodities, particularly food related. 
As a Group our worldwide sales are weighted towards regions 
which offer the potential for significant long-term growth.

Over 80% of Group sales are made in overseas markets and 
a significant proportion of our products are still manufactured 
and exported from the UK but sold in local currencies. In recent 
years, the Group has benefited from a gradual decline in the 
value of Sterling and this has increased our ability to compete. 
In contrast, we remain exposed to any sudden strengthening 
of the Pound. This point has been made before but it remains 
very pertinent.

Nicholas Braime, Chairman

27th April 2021

Braime Group PLC Annual Report & Accounts 2020Strategic ReportGovernanceFinancial Statements6

Group strategic report

The directors present their strategic report of the Company 
and the Group for the year ended 31st December 2020.

Principal activities
The principal activities of the Group during the year under 
review was the manufacture of deep drawn metal presswork 
and the distribution of material handling components and 
monitoring equipment. Manufacturing activity is delivered 
through the Group’s subsidiary Braime Pressings Limited and 
the distribution activity through the Group’s 4B division.

Braime Pressings specialises in metal presswork, including 
deep drawing, multi-stage progression and transfer presswork. 
Founded in 1888, the business has over 130 years of 
manufacturing experience. The metal presswork segment 
operates across several industries including the automotive 
sector and supplies external as well as group customers.

The subsidiaries within the 4B division are industry leaders in 
developing high quality, innovative and dependable material 
handling components for the agricultural and industrial sectors. 
They provide a range of complementary products including 
elevator buckets, elevator and conveyor belting, elevator bolts 
and belt fasteners, forged chain, level monitors and sensors and 
controllers for monitoring safety and providing preventative 
maintenance systems which facilitate handling and minimise 
the risk of explosion in hazardous areas. The 4B division has 
operations in the Americas, Europe, Asia, Australia and Africa 
and in 2020 traded in ninety-seven countries. The US subsidiary 
also has an injection-molding plant. All injection-molded 
products are made wholly for internal consumption and this 
is classed as 4B division activity rather than included in the 
manufacturing segment.

Performance highlights
For the year ended 31st December 2020, the Group generated 
revenue of £32.8m, down £0.6m from prior year. Profit from 
operations was £1.4m, down £0.8m from prior year. EBITDA 
was £2.7m. At 31st December 2020, the Group had net assets 
of £15.0m. The full year results are better than expectations at 
the half-year, when there was even greater uncertainty facing 
the global business as a result of the COVID-19 pandemic and 
ensuing lockdown. The Group benefitted from the forgiveness 
of £0.4m of the government loan which we reported in the 
half year had been received by our US subsidiary. The loan 
was forgiven after the business demonstrated that it had 
maintained its employee numbers despite a reduction in sales 
from the pandemic.

Cash flow
Inventories increased by £0.3m as the business judiciously 
prepared for the United Kingdom’s departure from the EU  
by building up a buffer of certain inventory lines, and trade  
and other receivables increased by £0.4m reflecting increased 
customer activity close to the year end for the same reason. 
These were more than offset by an increase in our trade and 

other payables of £0.9m. In total the business generated funds 
from operations of £2.7m (2019 – £1.7m). The group continued 
its programme of investment during the year, spending £2.1m 
on capital items; £1.5m of this was on the construction of the 
new warehouse in France which was announced by the Group 
in our 2019 annual report. After the payment of other financial 
costs and the dividend, the cash balance (net of overdraft) was 
£1.2m, an increase of £0.5m from the prior year.

Bank facilities
The Group’s operating banking facilities are renewed annually. 
As announced early last year, the €2.2m French warehouse 
construction is being funded largely through the procurement 
of a syndicated loan of €1.7m from BNP and Credit du Nord  
and the remaining from Group cashflows. Our facility with HSBC 
provides ample headroom for the Group to make the necessary 
investments in the year. The business continues to enjoy good 
relations with its bankers who are cognizant of the general 
economic uncertainties facing the business as the global 
economy continues to suffer from the effects of the pandemic.

Taxation
The tax charge for the year was £0.3m, with an effective rate 
of tax of 28.5% (2019 – 23%). The effective rate is higher than 
the standard UK tax rate of 19% (2019 – 19%), this results from 
the blending effect of the different rates of tax applied by each 
of the countries in which the Group operates, in particular, our 
US operations’ tax charge affects the blended rate. In any 
financial year the effective rate will depend on the mix of 
countries in which profits are made, however the Group 
continues to review its tax profile to minimise the impact.

Capital expenditure
In 2020, the Group invested £2.1m (2019 – £1.7m) in property, 
plant and equipment. In addition to £1.5m of the French 
warehouse construction, the Group also invested in a 400 ton 
press, an automated tap plate assembly, more robotics and 
expanded its bucket tooling portfolio.

Balance sheet
Net assets of the Group have increased to £15.0m (2019 – 
£14.3m). A foreign exchange loss of £0.1m (2019 – £0.3m) was 
recorded on the re-translation of the net assets of the overseas 
operations, which has decreased retained earnings in the year.

Principal exchange rates
The Group reports its results in sterling, its presentational 
currency. The Group operates in six other currencies and  
the principal exchange rates in use during the year and the 
comparative figures for the year ending 31st December 2019 
are shown in the table below. Following the exit of the UK from 
the EU, sterling strengthened against many of the currencies in 
which we operate and consequently as mentioned above the 
Group’s reserves decreased by £0.1m from losses in foreign 
currency translations.

Braime Group PLC Annual Report & Accounts 2020Strategic Report7

STRATEGY DRIVERS

ENGINEERING 
LED

IDENTIFY 
OPPORTUNITIES

STRONG 
RELATIONSHIPS

LONG 
TERM

VALUED 
EMPLOYEES

Engineering led 
business focused 
on the needs of 
the end user

Identify opportunities 
to suit local 
conditions and 
local markets

Strong relationships 
with long term 
partners

Long term outlook – 
continuing to invest 
in designs and 
new machinery

Place value on 
employee engagement – 
loyalty and creativity 
and entrepreneurship

Principal exchange rates

Currency
Australian Dollar
Chinese Renminbi (Yuan)
Euro
South African Rand
Thai Baht
United States Dollar

Symbol
AUD
CNY
EUR
ZAR
THB
USD

Average rate 
Full year 2020
1.867
8.880
1.126
21.309
40.404
1.290

Average rate 
Full year 2019
1.840
8.810
1.144
18.453
39.578
1.281

Closing rate 
31st Dec 2020
1.763
8.890
1.112
20.030
40.838
1.365

Closing rate 
31st Dec 2019
1,883
9.150
1.177
18.548
39.346
1.321

Our business model
The two segments of the Group are very different operations 
and serve different markets, however together they provide 
diversification, strength and balance to the Group and 
their activities.

The focus of the manufacturing business is to produce quality, 
technically demanding components. The use of automated 
equipment allows us to produce in high volumes whilst 
maintaining flexibility to respond to customer demands.

The material handling components business operates from  
a number of locations around the globe allowing us to be close 
to our core markets. The focus of the business is to provide 
innovative solutions drawing on our expertise in material 
handling and access to a broad product range.

Performance of Braime Pressings Limited, 
manufacturer of deep drawn metal presswork
Braime Pressings Limited sales of £6.8m were in line with prior 
year. Intercompany sales and external sales were £3.0m and 
£3.8m as compared to £3.4m and £3.4m respectively in 2019. 
Loss for the period was £0.2m (2019 – loss £0.3m). The 
manufacturing arm continues to face pricing pressures in  
a highly competitive environment. At the start of 2020 the 
business further invested in sales development, however, 
activities were restricted by the government-imposed lockdowns 
which prevented visits to customer premises. The board believes 
the business continues to add strategic value through its supply 
to the 4B division and complementary engineering expertise.

Performance of the 4B division, world-wide 
distributor of components and monitoring 
systems for the material handling industry
Revenues fell from £36.2m to £34.2m, with external sales 
down £1.0m. The 4B group sales were affected by the COVID 
pandemic with the geographical regions of the Americas and 
Africa being particularly affected with sales decreasing by 
£1.0m and £0.4m respectively. The European market by contrast 
increased by £0.8m compared to 2019. Profit for the period fell 
by £0.3m to £1.4m as a result of reduced sales.

We continue to invest in product development and during the 
year we launched our internet ethernet node remote monitoring 
interface (IE-NODE); this provides a visual view of all devices on 
the network, allowing for easy identifying of each unit of the 
network and for settings to be readily changed as needed. 
In 2020 we launched our unique and patented round bottom 
version of the popular Bolt-N-Go, which makes it much easier 
to install, replace and maintain chain compared to conventional 
welded steel chain.

The COVID-19 pandemic continues to cast uncertainty over  
the global economy. The new ways of working too, following 
Brexit will take some time to iron out and there will be some 
disruption to supply chains which may continue well into the 
year. The board is pleased with business performance in 2020 
given the challenging environment. The Group’s underlying 
business model is on a solid base and its wide geographical 
presence in the agricultural equipment sector, which is essential 
for the maintenance of food supply, provides it with some 
buffer in the continuing unsettled economic climate. With the 
continuing support of its bankers, the loyalty of its dedicated 
employees and its longstanding customers and partners, the 
Group remains positive it will weather these adversities.

Braime Group PLC Annual Report & Accounts 2020Strategic ReportGovernanceFinancial Statements8

Group strategic report (continued)

Key performance indicators
The Group uses the following key performance indicators to 
assess the performance of the Group as a whole and of the 
individual businesses:

Key performance indicator Note
1
Turnover growth
2
Gross margin
3
Operating profit
4
Stock days
5
Debtor days

2020
(1.9%)
46.7%
1.38m
182 days
56 days

2019
(6.4%)
49.1%
£2.21m
176 days
57 days

Notes to KPIs
1.  Turnover growth

The Group aims to increase shareholder value by measuring 
the year on year growth in Group revenue. Whilst 2020 is 
down on the prior year, the board consider the results to be 
very positive given the global pandemic.

2.  Gross margin
  Gross profit (revenue plus change in inventories less raw 

materials used) as a percentage of revenue is monitored to 
maximise profits available for reinvestment and distribution 
to shareholders. The reduction in margin reflects pressures 
on the supply chain.

3.  Operating profit

Sustainable growth in operating profit is a strategic priority 
to enable ongoing investment and increase shareholder 
value. Reduced turnover has impacted operating profit 
which has also been affected by sterling strengthening.

4.  Stock days

The average value of inventories divided by raw materials 
and consumables used and changes in inventories of 
finished goods and work in progress expressed as a number 
of days is monitored to ensure the right level of stocks are 
held in order to meet customer demands whilst not carrying 
excessive amounts which impacts upon working capital 
requirements. Stockholding has increased due to inventory 
build-up in December 2020 to mitigate the impact of any 
disruption caused by the United Kingdom finally leaving 
the EU.

5.  Debtor days

The average value of trade receivables divided by revenue 
expressed as a number of days. This is an important indicator 
of working capital requirements. Debtor days have improved 
from the position at the half year and management are 
focusing on reducing this to improve cashflows.

Other metrics monitored weekly or monthly include quality 
measures (such as customer complaints), raw materials buying 
prices, capital expenditure, line utilisation, reportable accidents 
and near-misses.

Principal risks and uncertainties
Coronavirus COVID-19
At the time of writing, the global number of cases of COVID-19 
infections remains high. Cases in the Far East and Australia have 
declined and the US and UK governments’ rapid roll out of the 
COVID-19 vaccine programme and the published roadmap in 
the UK for easing the current lockdown restrictions provide 
grounds for optimism that some normality may resume by the 
summer. At the same time, however, the rest of Europe is 
experiencing a rise in infection cases and there is a threat that 
new variants, resistant to the current vaccines, could emerge. 
COVID-19 therefore remains a business threat and presents 
itself in various forms, including but not limited to the threat  
of continuity of supplies, the health of our employees, the ability 
of customers to meet payments, currency fluctuations and 
business interruption resulting from government interventions 
and hastily introduced travel restrictions.

The Group has demonstrated its ability to maintain activity 
during these unprecedented times but clearly the global 
pandemic has impacted sales. The Group supplies essential 
components parts into the agricultural materials handling sector 
and during 2020 governments took necessary steps to protect 
the food supply chain and our operations were classified as 
operations that had to remain open. Nevertheless, threats 
emerge from key personnel becoming infected with the virus, 
suppliers being unable to fulfil orders, be it raw materials or 
inventory supplies or logistics partners unable to conduct 
deliveries. The Group has put in place significant health and 
safety measures to maintain operations, including the retraining 
of personnel in key processes, social distancing and reviewing 
alternative suppliers. The Group’s key objective is to ensure the 
safety and well-being of our employees, while continuing to 
trade as normally as possible.

General risks
The market remains challenging for our manufacturing division, 
due to pricing pressures throughout the supply chain. The 
maintenance of the TS16949 quality standard is important  
to the Group and allows it to access growing markets within  
the automotive and other sectors. A process of continual 
improvement in systems and processes reduces this risk as well 
as providing increased flexibility to allow the business to respond 
to customer requirements.

Our 4B division maintains its competitive edge in a price 
sensitive market through the provision of engineering expertise 
and by working closely with our suppliers to design and supply 
innovative components of the highest standard. In addition, 
ranges of complementary products are sold into different 
industries. The monitoring systems are developed and improved 
on a regular basis.

The directors receive monthly reports on key customer and 
operational metrics from subsidiary management and review 
these. The potential impact of business risks and actions 
necessary to mitigate the risks, are also discussed and 
considered at the monthly board meetings. The directors have 
put in place formal business continuity and disaster recovery 
plans with respect to its UK and US operations.

Braime Group PLC Annual Report & Accounts 2020Strategic Report 
 
 
 
9

The more significant risks and uncertainties faced by the Group 
are set out below:

•  Raw material price fluctuation: The Group is exposed  
to fluctuations in steel and other raw material prices and  
to mitigate this volatility, the Group fixes its prices with 
suppliers where possible.

•  Reputational risk: As the Group operates in relatively  

small markets any damage to, or loss of reputation could  
be a major concern. Rigorous management attention and 
quality control procedures are in place to maximise right  
first time and on time delivery. Responsibility is taken for 
ensuring swift remedial action on any issues and complaints.

•  Damage to warehouse or factory: Any significant 

damage to a factory or warehouse will cause short-term 
disruption. To mitigate these risks, the Group has 
arrangements with key suppliers to step up supply  
in the event of a disruption.

•  Brexit impact: The UK finally left the EU at the end of 

2020. A trade agreement has been struck with the EU and 
whilst this has alleviated much of the immediate uncertainty 
surrounding a no-deal scenario, the finer details of the 
agreement remain to be negotiated and some aspects of the 
trade deal are on transitional arrangements only. The Group, 
along with other businesses, faces economic and political 
uncertainty in the future resulting from changes to these 
details as yet unknown. However, the directors consider that 
its operations in Europe provide the group with further 
trading options and the fact that three-quarters of the 
Group’s revenues are derived from markets outside the EU 
provides the Group with some resilience to any impact.

•  Economic fluctuations: The Group derives a significant 

proportion of its profits from outside the UK and is therefore 
sensitive to fluctuations in the economic conditions of 
overseas operations including foreign currency fluctuations. 
As the COVID-19 pandemic has demonstrated, economies 
are greatly intertwined and reverberations feed through the 
supply chain.

Financial instruments
The operations expose the Group to a variety of financial risks 
including the effect of changes in interest rates on debt, foreign 
exchange rates, credit risk and liquidity risk.

The Group’s exposure in the areas identified above are discussed 
in note 17 of the financial statements.

The Group’s principal financial instruments comprise sterling 
and foreign cash and bank deposits, bank loans and overdrafts, 
other loans and obligations under finance leases together with 
trade debtors and trade creditors that arise directly from 
operations. The main risks arising from the Group’s financial 
instruments can be analysed as follows:

Price risk
The Group has no significant exposure to securities price risk, 
as it holds no listed equity instruments.

Foreign currency risk
The Group has a centralised treasury function which manages 
the Group’s banking facilities and all lines of funding. Forward 
contracts are on occasions used to hedge against foreign 
exchange differences arising on cash flows in currencies that 
differ from the operational entity’s reporting currency.

Credit risk
The Group’s principal financial assets are bank balances, cash 
and trade receivables, which represent the Group’s maximum 
exposure to credit risk in relation to financial assets.

The Group’s credit risk is primarily attributable to its trade 
receivables. Credit risk is mitigated by a stringent management 
of customer credit limits by monitoring the aggregate amount 
and duration of exposure to any one customer depending upon 
their credit rating. The Group also has credit insurance in place. 
The amounts presented in the balance sheet are net of 
allowance for doubtful debts, estimated by the Group’s 
management based on prior experience and their assessment 
of the current economic environment.

The credit risk on liquid funds is limited because the 
counterparties are banks with high credit-ratings assigned 
by international credit-rating agencies. The Group has no 
significant concentration of credit risk, with exposure spread 
over a large number of counterparties and customers.

Liquidity risk
The Group’s policy has been to ensure continuity of funding 
through acquiring an element of the Group’s fixed assets under 
medium term loans and finance leases and arranging funding 
for operations via bank overdrafts to aid short term flexibility.

Cash flow interest rate risk
Interest rate bearing assets comprise cash and bank deposits, 
all of which earn interest at a fixed rate. The interest rate  
on the bank overdraft is at market rate and the Group’s policy  
is to keep the overdraft within defined limits such that the risk 
that could arise from a significant change in interest rates would 
not have a material impact on cash flows. The Group’s policy  
is to maintain other borrowings at fixed rates to fix the amount 
of future interest cash flows.

The directors monitor the level of borrowings and interest  
costs to limit any adverse effects on the financial performance  
of the Group.

Health and safety
We maintain healthy and safe working conditions on our sites 
and measure our ability to keep employees and visitors safe.  
We continuously aim to improve our working environments  
to ensure we are able to provide safe occupational health and 
safety standards to our employees and visitors. The directors 
receive monthly H&S reports and we carry out regular risk 
management audits to identify areas for improvement and  
to minimise safety risks. Our H&S manager has been involved  
in formulating plans and procedures in the event of an outbreak 
of the COVID-19 virus in our premises. As part of our 
precautionary measures we have introduced social distancing 
and hand sanitisers in our factory and those able to work from 
home are enabled to do so. As a global business, the Group  
is able to tap into the experience of its various international 
locations to share best practice and learning points.

Braime Group PLC Annual Report & Accounts 2020Strategic ReportGovernanceFinancial Statements10

Group strategic report (continued)

Research and development
The Group continues to invest in research and development and 
regularly liaises with university engineering groups with a view 
to improving features of its products. This has resulted in 
innovations in the products which will benefit the Group in 
the medium to long term.

Duties to promote the success of the Company
Section 172 of the Companies Act 2006 requires the directors 
to act in a way that they consider, in good faith, would be most 
likely to promote the success of the Company for the benefit of 
its members as a whole, and in doing so have regard (amongst 
other matters) to:

– 

– 

– 

– 

– 

the most likely consequences of any decision in the long term;

the interest of the Company’s employees;

the need to foster the Company’s business relationships with 
suppliers, customers and others;

the impact of the Company’s operations on the community 
and the environment;

the desirability of the Company maintaining a reputation  
for high standards of business conduct; and

– 

the need to act fairly between the members of the Company.

The board confirms that, during the year, it has had regard  
to the matters set out above. Further details as to how the 
directors have fulfilled their duties are set out below and in the 
Governance Report which in particular, expands on directors’ 
duties and stakeholder liaison.

Business ethics and human rights
The board is respectful of the Company’s long history, and 
considers the long-lasting impact of its decisions. We are 
committed to conducting our business ethically and responsibly, 
and treating employees, customers, suppliers and shareholders 
in a fair, open and honest manner. As a business, we receive 
audits by both our independent auditors and by our customers 
and we look to source from suppliers who share our values. 
We encourage our employees to provide feedback on any issues 
they are concerned about and have a whistle-blowing policy 
that gives our employees the chance to report anything they 
believe is not meeting our required standards.

The Group is similarly committed to conducting our business  
in a way that is consistent with universal values on human rights 
and complying with the Human Rights Act 1998. The Group 
gives appropriate consideration to human rights issues in our 
approach to supply chain management, overseas employment 
policies and practices. Where appropriate, we support 
community partnering.

Employees
The quality and commitment of our people has played a major 
role in our business success. This has been demonstrated in many 
ways, including improvements in customer satisfaction, the 
development of our product lines and the flexibility they have 
shown in adapting to changing business requirements. Employee 
performance is aligned to the achievement of goals set within 
each subsidiary and is rewarded accordingly. Employees are 
encouraged to use their skills to best effect and are offered 
training either externally or internally to achieve this. As a global 
business, the Group fully recognises and seeks to harness the 
benefits of diversity within its work force. The Group is grateful 
to its employees for continuing to come to work in what has 
been a worrying time for themselves and their families.

Environment
The Group’s policy with regard to the environment is to 
understand and effectively manage the actual and potential 
environmental impact of our activities. Operations are 
conducted such that we comply with all legal requirements 
relating to the environment in all areas where we carry out  
our business. The Group continuously looks for ways to harness 
energy reduction (electricity and gas) and water. The Company 
has installed a 190KW solar system on its UK premises and  
is currently seeking permission from the national grid to extend 
our installation of solar panels. The Group is conducting an 
energy audit of its principal plant and property with the help  
of energy consultants to understand ways of reducing our 
energy consumption and operating in an environmentally 
sustainable manner. During the period of this report the Group 
has not incurred any fines or penalties or been investigated  
for any breach of environmental regulations.

Social and community matters
We recognise our responsibility to work in partnership with  
the communities in which we operate and we encourage active 
employee support for their community in particular, in aid of 
technical awareness and training. We regularly participate in  
a number of education events encouraging interest in engineering 
in young people. It is our policy not to provide political donations.

On behalf of the board

Cielo Cartwright, Group Finance Director

27th April 2021

Braime Group PLC Annual Report & Accounts 2020Strategic ReportThe Board

11

Nicholas Braime
Chairman

Alan Braime
Group Commercial Director

Carl Braime
Group Sales Director

Nicholas Braime was appointed Chairman  
in 1987. He joined the Group in 1972 and  
was instrumental in the set-up of the 4B 
division’s USA business in 1984, where  
he spent a number of years before returning  
as Sales Director for Braime Pressings Limited. 
Nicholas is also the Group Managing Director 
and is responsible for overseeing the overseas 
subsidiaries, with the managing directors  
of these businesses reporting to Nicholas. 
Nicholas has built close relationships with the 
Company’s key suppliers over several decades 
and has a clear vision of expansion for the 
business in strategic locations.

Alan Braime is the Group Commercial Director. 
Alan qualified as a chartered accountant with 
KPMG where he worked for four years before 
joining the Group. Alan joined the board  
in 2010. Alan oversees the commercial 
operations of Braime Pressings Limited and  
is also responsible for the Group’s IT operations 
and strategy. Alan has spent considerable time 
on the implementation and development of 
the Group’s ERP systems, giving him a unique 
perspective into the impact of technology  
on the Group’s business drivers. 

Carl Braime is the Group Sales Director. Carl 
joined the Group in 2003 and spent a number 
of years in South America with the Group prior 
to being appointed to the board in 2010.  
He is responsible for overseeing strategic 
customer relationships, as well as the 
management of key supply chains in the  
4B division. Carl has built up a strong expertise 
and know-how of the Group’s product 
offerings and technologies, and their 
interdependencies. 

Cielo Cartwright
Group Finance Director

Andrew Walker
Non-executive

Peter Alcock
Non-executive

Andrew Walker, non-executive, is a corporate 
lawyer. He was the Managing Partner of 
Simpson Curtis, Senior Partner of Pinsent 
Curtis, Leeds and former President of the 
Leeds Chamber of Commerce. Andrew has 
held a number of non-executive and trustee 
roles. Andrew is particularly interested in 
governance matters and his legal training 
makes his contribution to the discussion  
of risks particularly valuable. 

Peter Alcock, non-executive, is a mechanical 
engineer and brings a deep understanding 
of engineering processes having been, for 
32 years, director of Hunslet Holdings PLC, 
a key manufacturer of locomotives, mining 
equipment and machine tools originally 
founded in 1864 and whose operations now 
form part of the Wabtec Corporation in the 
US. Peter is the Senior Independent Director. 

Cielo Cartwright, Group Finance Director, 
joined the Group in 2018. Cielo qualified  
as a chartered accountant with EY and has 
been divisional finance director in various 
public listed companies including KCOM plc 
and NEXT plc. She was Group FD of Chaucer 
Foods, a private-equity owned multinational 
manufacturer and before joining the Group, 
she was at Froneri, a JV of Nestle SA. Cielo’s 
extensive experience in international 
businesses makes her fully attuned to the 
cultural issues of global operations and their 
impact on financial management. Cielo  
is on the board of governors of Leeds Becketts 
University and is a member of the regional 
advisory board of Make UK for Yorkshire 
and the Humber.

Braime Group PLC Annual Report & Accounts 2020Strategic ReportGovernanceFinancial Statements 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
12

Corporate governance report

Chairman’s statement on corporate governance
At Braime we recognise that high standards of corporate 
governance underpin our continuing success.

We continually review the framework within which we operate 
and the processes implemented to ensure that they reflect the 
complexities of our business and, whilst acknowledging our size, 
are also capable of adding value as the business grows to ensure 
that the stakeholders interests are always aligned with the 
Company. The Company seeks guidance from the Quoted 
Companies Alliance, as set out in their publication, “The QCA 
Corporate Governance Code”.

The board sets out the overall strategic direction for the Group, 
regularly reviews management performance and ensures that 
the Group has the right level of resources available to support 
our strategic goals. The board is satisfied that the necessary 
controls and resources are in place such that these 
responsibilities can be properly addressed.

Within the Group we promote a culture of good governance in 
dealing with all key stakeholders: our employees, our customers 
and our shareholders. The following report describes our 
corporate governance structures and processes and how they 
have been applied throughout the year ended 31st December 
2020. The board considers that it has complied with the 
recommendations of the QCA Code throughout the year 
with the exception of the role of Chairman and chief executive 
being fulfilled by a single individual, this is commented on 
further below.

Principles and approach
As an AIM company, Braime Group PLC is not required to 
comply with the UK Corporate Governance Code (the ‘Code’) 
which applies only to fully listed UK companies and adherence 
to which requires the commitment of significant resources and 
cost. However high standards of corporate governance are  
a key priority of the board. Details of how the Company addresses 
key governance issues by reference to the 10 Principles of 
Corporate Governance as developed by the Quoted Companies 
Alliance (QCA) are discussed further in this report and set out 
in the Corporate Governance section of the Group website 
www.braimegroup.com/corporate-governance. These 
principles are as follows:

1.  Establish a strategy and business model which promote 

long-term value for shareholders

2.  Seek to understand and meet shareholder needs and 

expectations

3.  Take into account wider stakeholder and social 

8.  Promote a culture that is based on ethical values and 

behaviours

9.  Maintain governance structures and processes that are fit 

for purpose and support good decision making

10. Communicate how the company is governed and is 

performing by maintaining a dialogue with shareholders 
and other relevant stakeholders

Strategy and risks
The Strategic Report on pages 6 to 10 sets out our strategy, 
which focuses on increasing our geographical reach in global 
markets, and developing new products to enhance our offering, 
particularly in the agricultural commodities sector. Our strategy 
setting includes review of the principal risks pertaining to the 
business and the extent to which the Group is able and willing 
to bear these risks. The board has put into place formal business 
continuity plans in its larger operations to understand its 
exposure to loss of key staff, suppliers, customers and other 
natural catastrophic events, enabling the generation of a risk 
register. The existence of this plan was particularly helpful at the 
onset of the COVID-19 pandemic. The principal risks facing the 
business are set out on pages 8 and 9 of the Strategic Report. 
Insurance of key risks is an integral part of the group’s risk 
management framework, and the board actively reviews its 
cover requirements on an ongoing, and at least annual, basis.

The duties of the board of directors
The board is responsible for the overall operations of the Group, 
including strategic planning, approval of the annual budget, 
changes to the Group’s financing arrangements, acquisitions 
and disposals, material contract and significant capital 
expenditure. It meets monthly to discuss reports from the 
overseas operations and to assess and action areas of significant 
change, risks and opportunities for the Group.

The board’s time can be grouped into six key areas as outlined 
below. A portion of their time is also spent on administrative 
matters.

Strategy

•  Setting strategic targets.

•  Reviewing new business developments, 

including potential acquisitions.

•  Research and technology.

Risk

•  Group’s risk and internal control framework.

Governance

•  Legal updates and new disclosure requirements.

•  Internal board review.

•  Succession planning.

responsibilities and their implications for long term success

Finance

•  Budget approval.

4.  Embed effective risk management considering both 

opportunities and threats

5.  Maintain the board as a well functioning balanced team 

led by the chair

6.  Ensure that between them the directors have the necessary 

up to date experience, skills and capabilities

7.  Evaluate board performance based on clear and relevant 

objectives, seeking continuous improvement

•  Oversight of the preparation and management 

of the financial statements.

•  Dividend policy.

•  Pensions strategy.

Stakeholder 
engagement

•  AGM and other shareholder feedback.

•  Investor calls and meetings.

Safety

•  Health and safety monthly updates and 

management.

Braime Group PLC Annual Report & Accounts 2020Governance13

The powers of the directors are set out in the Company’s Articles 
of Association. In addition, the directors have responsibilities and 
duties under legislation, in particular the Companies Act 2006.

future changes. The nomination committee also discusses the 
appointment and replacement of senior management within 
the Group.

Composition of the board
During the year ended 31st December 2020 the board 
comprised 4 executive directors and 2 non-executive directors. 
The Group Financial Director also serves as Company Secretary 
to the board.

The board members’ experience and areas of expertise can  
be found in the board biography section on page 11. The board 
is committed to the promotion of gender balance and diversity 
within its workforce. There are currently three male executive 
members and one female executive board member and two 
male non-executive independent board members.

The Company has periodically held briefings for directors 
covering regulations that are relevant to their role as directors 
of an AIM quoted company. Historically, these briefings have 
coincided with significant changes in regulations and accounting 
standards, however going forward, the Company proposes that 
such briefings should be held at a minimum on an annual basis. 
The Company has not sought external advice on keeping 
directors’ skills up to date but the directors believe that their 
blend of formal qualifications, past and ongoing experience 
provides them with the relevant up-to-date skills needed to 
act as board members for a company of its size.

Board committees
The board operates a number of committees as set out below, 
these are also available on the Group website.

Remuneration committee
The executive directors’ pay is subject to the decision of the 
whole board and not of a separate committee. However, 
a separate meeting takes place annually whereby the non-
executives receive and consider recommendations from the 
Chairman of proposed pay for the executive directors. Any 
significant changes to awards to senior management are also 
discussed by the whole board. The Company’s policy on 
directors’ remuneration is discussed further in the directors’ 
remuneration report. The directors believe this is adequate  
for a group of this size.

Audit and risk committee
The whole board formally receives presentation of audit and risk 
matters from the Group’s independent statutory auditors at least 
once a year. The consideration of business risks is a standing 
item on the board’s agenda. The board considers that the size  
of the Group does not justify an internal audit function but 
continues to assess the requirement for an internal audit 
function under review.

Nomination committee
The Company uses the whole board to consider matters of 
nomination and succession. The nomination committee ensures 
there is a robust process for the appointment of new board 
directors, and works to identify the skills, experience, personal 
qualities and capabilities required for the next stage in the 
Company’s development, linking the Company’s strategy to 

Responsibilities of the board
The board members are collectively and legally responsible  
for promoting the interests of the Company and for defining 
corporate governance arrangements. Ultimately, the quality of 
and approach to governance lies with the chair. The QCA Code 
recommends that there should be a clear division of responsibility 
between the running of the board and executive responsibilities 
for running the Company.

The Chairman is responsible for:

• 

setting the board agenda;

•   the leadership of the board and ensuring its effectiveness  

on all aspects of its role;

•  providing strategic insight from his long business experience 

in the industry and with the Company; and

•  providing a sounding board for the executives on key business 
decisions and challenging proposals where appropriate.

The executive directors are responsible for:

• 

• 

• 

• 

the day-to-day management of the Group’s business;

leading the business and the rest of the management team 
in accordance with the strategy agreed by the board;

leading the development of the Group’s strategy with input 
from the rest of the board;

leading the management team in the implementation  
of the Group’s strategy; and

•  bringing matters of particular significance to the board for 
discussion and consideration by the board if appropriate.

The roles of Chairman and chief executive are fulfilled by 
Nicholas Braime. This is a departure from the recommendation 
of the QCA code however the board considers this practical 
arrangement enables the Group to utilise Nicholas’ deep 
knowledge of the business and his extensive relationships 
with key stakeholders, whilst at the same time benefiting from 
his strategic vision. Given the size of the business, the board 
believes Nicholas is currently best placed to lead the 
development and execution of the Group strategy. In his role 
as Chairman, he is ably supported by the two non-executive 
directors who actively participate in the development of 
governance structures. The board will continue to assess these 
structures as the Group grows.

The role of Company Secretary is fulfilled by Cielo Cartwright, 
the Group Finance Director. The Company Secretary liaises with 
the Chairman and the independent directors in the preparation 
of board meetings, including the timely provision of information. 
The Company Secretary also acts as a link between the 
Company and shareholders on matters of governance and 
investor relations. The Company is aware that at certain times, 
it may become necessary to separate the role of executive and 
secretary and should such events occur, takes the appropriate 
steps to do so.

Strategic ReportGovernanceFinancial StatementsBraime Group PLC Annual Report & Accounts 202014

Corporate governance report (continued)

Board attendance and agenda
The board met formally 12 times throughout the year. During 
the year, as a result of the COVID-19 restrictions, board 
meetings were held on-line and briefing papers were circulated 
electronically. In addition to the regular scheduled meetings 
throughout the year, unscheduled supplementary meetings also 
take place as and when necessary. Directors who are unable to 
attend a particular meeting receive relevant briefing papers and 
are given the opportunity to discuss any issues with the 
Chairman or the Group Finance Director.

To enable the directors of the board to carry out their 
responsibilities all directors are provided access to all relevant 
information. The board has a schedule of matters for its 
discussion, which is reviewed against best practice. A summary 
of matters reserved for the schedule is available on the 
Group’s website.

In advance of all board meetings the directors are supplied with 
papers covering the Group’s strategy and operations. Members 
of the executive management team can attend and make 
presentations as appropriate at meetings of the board.

Details of the number of meetings of the board during the 
period are set out in the table below. There were no new 
appointments to the board during the period.

Meeting attendance during 2020

Director

Board 
(12)

Audit & Risk 
Committee (1)

Remuneration 
Committee (1)

O. N. A. Braime

A. Q. Braime

C. O. Braime

C. B. Cartwright

A. W. Walker

P. J. O. Alcock

12

10

12

12

11

12

1

1

1

1

1

1

1

–

–

–

1

1

Board evaluation
The board continues to evaluate improvements to its conduct 
of business. Improvements have continued to be implemented 
throughout the year. During 2020, presentations from MD’s of 
key subsidiaries have taken place to provide the non-executive 
directors with a greater opportunity to hear the diverse nature 
of the Group’s operations first hand and there is a rolling 
programme of such presentations set out for 2021.

Performance targets are set as part of the budgeting process. 
Evaluation of the performance of the board has historically been 
implemented in an informal manner whereby the Chairman 
appraised the individual performance of the directors and the 
non-executives met and appraised the performance of the 
executives. The board is considering ways in which the 
performance of board members can be formally reviewed to 
drive Group targets as well as providing the necessary training 
and opportunities for professional and personal development.

On an ongoing basis, board members maintain a watching brief 
to identify relevant internal and external candidates who may 
be suitable additions to or backup for current board members. 
However, the directors consider that the company is too small to 
either have an internal succession plan and it would not be cost 
effective to maintain an external candidate list prior to the 
need arising. Key performance indicators are set out in the 
Strategic Report.

Support
Directors can obtain independent professional advice at the 
Company’s expense in performance of their duties as directors. 
None of the directors obtained independent professional advice 
in the period under review. All directors have access to the 
advice and the services of the Company Secretary. In addition 
to these formal roles, the non-executive directors have access 
to senior management of the business either by telephone or 
via involvement at informal meetings. At least annually, our 
nominated advisor (NOMAD) is invited to a board meeting 
to provide training updates on directors’ duties and any 
legislative changes.

Directors’ conflict of interests
The Companies Act 2006 and the Company’s Articles of 
Association require the board to consider any potential conflicts 
of interest. The board has procedures for managing and, where 
appropriate, authorising actual or potential conflicts of interest. 
Under those procedures, directors are required to declare at 
board meetings all directorships or other appointments to 
organisations that are not part of the Group and which could 
result in actual or potential conflicts of interest, as well as other 
situations which could result in a potential conflict of interest.

The board is required to review directors’ actual or potential 
conflicts of interest at least annually. Directors are required to 
disclose proposed new appointments to the Chairman before 
taking them on, to ensure that any potential conflicts of interest 
can be identified and addressed appropriately. Any potential 
conflicts of interest in relation to proposed directors are 
considered by the board prior to their appointment. In this 
financial year there have been no declared conflicts of interest.

Elections
The Company’s Articles of Association provide that one third 
of the directors retire by rotation each year at the AGM.

Relations with stakeholders
As required under by Section 172 of the Companies Act 2006, 
directors preside over the Group for the benefit of all 
stakeholders. Decisions taken by the board are always cognizant 
of the impact of each stakeholder group. Fundamentally, the 
goal is the long-term sustainable growth of the business, which 
will see returns to shareholders increasing, enable employees 
to realise their ambitions, and support customers in achieving 
their goals.

The directors consider the key stakeholders of the Group to fall 
into the following categories: its employees, its shareholders, 
customers, suppliers and other business-related parties.

Braime Group PLC Annual Report & Accounts 2020Governance15

Employees as stakeholders
Employees are key internal stakeholders with significant time 
and financial investment in the business. The Group provides 
both formal and informal communications through letters and 
notices, as well as regular visits by the directors to sites to meet 
with employees. During the year overseas trips were curtailed 
as a result of the pandemic, however, the directors continued 
to communicate regularly using on-line video conferencing. 
The directors are committed to providing a working environment 
that promote employees’ wellbeing whilst facilitating their 
performance. Further details of employee engagement can 
be found in the Group Strategic Report.

Shareholders as stakeholders
The board recognises and values the importance of good 
communications with all shareholders. The Company engages 
with shareholders through the Group’s website and at the AGM. 
At the AGM, a presentation of the business activity and outlook 
is presented by the Chairman. The feedback from shareholders 
attending our AGM has been positive. Responsibility for 
shareholder liaison rests with the Chairman, and in his absence, 
with the Company Secretary. All reports and updates are made 
available on the Group’s website.

The AGM provides all shareholders with the opportunity to 
develop further their understanding of the Company. It is the 
principal forum for all the directors to engage in dialogue with 
private investors. All shareholders are given the opportunity to 
raise questions on any matter at the meeting. The Group aims 
to send notices of Annual General Meetings to shareholders at 
least 21 clear days before the meeting. Notices of the AGM are 
available on the Group’s website. Following the AGM the voting 
results for each resolution are published and are available on the 
Group’s website. The Group’s website www.braimegroup.
com/investor-information provides all historical RNS 
announcements, interim reports and annual reports.

Customers and other stakeholders
The directors ensure that stakeholder management plans are in 
place for key customers and key suppliers. Directors ensure that 
appropriate levels of management time is afforded to meet with 
customers to understand their needs and with key suppliers to 
forge a strong, mutually beneficial partnership built on the 
principles of respect and long-term outlook.

Maintaining a reputation for high standards of 
business conduct
The board believes that the promotion of a corporate culture 
based on sound ethical values and behaviours is essential to 
maximise shareholder value. The companies in the Group 
maintain handbooks which include clear guidance on what is 
expected of every employee and officer of the Company and 
further development of this guidance is being undertaken to 
continually strive for high standards. Staff matters are discussed 

Bespoke manufacturing to match individual 
customer requirements

at every board meeting and the board considers examples  
of behaviours that either aligns with or are at odds with the 
Group’s stated values. The directors believe that the Company’s 
culture encourages collaborative, ethical behaviour which 
benefits employees, clients and stakeholders. It is committed 
to conducting business ethically and responsibly, treating 
employees, customers, suppliers and shareholders in a fair, 
open and honest manner. We aim to maintain healthy and safe 
working conditions on all our sites and measure our ability to 
keep employees and visitors safe. We encourage our employees 
to provide feedback on any issues they are concerned about and 
the directors maintain a culture of accessibility and fair play and 
travel extensively to keep in touch with all areas of the business. 
The directors believe that all employees and contractors have 
worked in line with the Group’s values during this financial year.

Fair, balanced and understandable
The directors have also reviewed the financial statements and 
taken as a whole consider them to be fair, balanced and 
understandable, and provide the information necessary for 
shareholders to assess the Company’s performance, business 
model and strategy and have considered the need to act fairly 
as between the members of the Company.

Strategic ReportGovernanceFinancial StatementsBraime Group PLC Annual Report & Accounts 202016

Directors’ report

The directors present their annual report and financial 
statements for the year ended 31st December 2020.

Results and dividends
The profit for the year after taxation and transferred to reserves 
was £854,000 (2019 – £1,349,000). No dividend is to be 
proposed at the Annual General Meeting, but the interim 
dividends will be confirmed.

Directors
The directors who served during the year and their beneficial 
interests in the shares of the Company are detailed below:

31st December 2020 

1st January 2020

CGWL Nominees Limited 
A/C GC1

Hargreaves Lansdown 
(Nominees) Limited 
A/C HLNOM

Mrs P. V. Smith

Ferlim Nominees Limited 
Des. POOLED

W B Nominees Limited 
A/C ISAMAX

Ordinary shares held Percentage 

72,500

15.10%

30,723

6.40%

27,500

5.73%

26,063

5.43%

21,600

4.50%

Peter Alcock

Ordinary shares

‘A’ Ordinary shares

Alan Braime

Ordinary shares

Carl Braime

Ordinary shares

Nicholas Braime

Ordinary shares

Cielo Cartwright

Ordinary shares

Andrew Walker

Ordinary shares

‘A’ Ordinary shares

1,000

5,000

1,000

5,000

35,175

35,175

35,175

35,175

143,400

143,400

–

100

300

–

100

300

In accordance with the Company’s Articles of Association 
C. B. Cartwright retires by rotation and, being eligible, offers 
herself for re-election.

In accordance with the Company’s Articles of Association 
A. W. Walker retires by rotation and, being eligible, offers 
himself for re-election.

None of the directors had a beneficial interest in any contract to 
which the Company or a subsidiary company was a party during 
the financial year.

The Company has made qualifying third party indemnity 
provisions for the benefit of its directors and officers. The 
indemnity was in force throughout the tenure of each director 
during the year and is currently in force. The Company also 
maintains Directors’ and Officers’ liability insurance in respect 
of itself and its directors.

Substantial shareholdings
The Company has been notified that as at 14th April 2021, 
apart from the directors, only the following persons are 
beneficially interested in more than 3% of the Ordinary shares 
of the Company:

Mrs A. Barnes

16,655

3.47%

Internal controls
The board is responsible for the Group’s system of internal 
control and reviewing its effectiveness. Identification and 
evaluation of risks is an integral part of the board’s planning 
process. Controls within the Group are designed to provide the 
board with reasonable assurance regarding the maintenance of 
proper accounting records, the reliability of financial information 
and the safeguarding of assets. The Group’s system of internal 
control is designed to manage rather than eliminate the risk of 
failure to achieve business objectives. It can only provide 
reasonable and not absolute assurance against material loss or 
misstatement. The board considers that the size of the Group 
does not justify an internal audit function, but continues to keep 
the need for an internal audit function under review. The board 
has conducted a review of the effectiveness of the Company’s 
risk management and internal control systems.

Section 172 statement
The board states its compliance with s172(1) of the Companies 
Act 2006. Details as to how the directors have fulfilled their 
duties can be found in the Group Strategic Report and the 
Governance Report.

Going concern
The Group’s business activities, together with the factors likely 
to affect its future development, performance and position 
are set out in the Group Strategic Report on pages 6 to 10, 
in particular the risks surrounding the COVID-19 pandemic. 
The financial position of the Group, its cash flows, liquidity 
position and borrowing facilities are also described in the 
Group Strategic Report. Note 1 to the accounts expands on 
the directors’ rationale for the preparation of the financial 
statements on a going concern basis in the light of the ongoing 
impact of the COVID-19 pandemic. In addition, note 17 to the 
financial statements includes the Group’s objectives, policies and 
processes for managing its capital; its financial risk management 
objectives; details of its financial instruments and hedging 
activities; and its exposure to credit risk and liquidity risk.

As noted in its strategic report, the Group operates in a number 
of currencies other than sterling, its principal currency. The 
exchange rate between sterling, the US dollar and the euro and 
the price of raw materials creates inherent uncertainty over the 
future gross margin of the Group.

Braime Group PLC Annual Report & Accounts 2020Governance17

The Group’s net cash figure increased from an opening figure 
of £663,000 to £1,198,000 as at 31st December 2020.

During the period the Group funding of working capital 
decreased by £295,000 principally arising from an increase 
in trade and other payables which were more than offset by 
increases in trade and other receivables. Inventories increased 
by £291,000. Overall cash derived from operating activities 
generated £2,686,000 (2019 – £1,676,000) net of the 
increased working capital funding.

At 31st December 2020, the available headroom within the 
Group’s borrowing facilities amounted to £3,186,000. The 
directors are of the continued view that through its Group 
banking partner it has sufficient access to financial resources.

The Group has contracts with a number of customers and 
suppliers across different geographic areas and industries which 
act to mitigate the volatility in any one area. The Group’s 
forecasts and projections, taking account reasonably possible 
changes in trading performance, show that there is no 
substantial risk that the Group will not be able to operate 
within the level of its current facilities.

After due consideration, the directors confirm that they have  
a reasonable expectation that the Company and the Group have 
adequate resources to continue in operational existence for the 
foreseeable future. Accordingly, they continue to adopt the 
going concern basis in preparing the Company’s and the 
Group’s financial statements.

Statement of directors’ responsibilities
The directors are responsible for preparing the annual report, 
the directors’ report, the directors’ remuneration report and 
the financial statements in accordance with applicable laws 
and regulations.

Company law requires the directors to prepare financial 
statements for each financial year. Under that law the directors 
have prepared the Group financial statements in accordance 
with International Financial Reporting Standards (IFRSs) as 
adopted by the European Union and the rules of the London 
Stock Exchange for companies trading on the AIM. The directors 
have chosen to prepare financial statements for the Company  
in accordance with UK Generally Accepted Accounting Practice. 
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 Group and the 
Company 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 Group’s and 
Company’s transactions and disclose with reasonable accuracy 
at any time the financial position of the Group and Company 
and to enable them to ensure that the financial statements and 
the directors’ remuneration report comply with the Companies 
Act 2006 and, as regards the Group financial statements, 
Article 4 of the IAS Regulation. They are also responsible for 
safeguarding the assets of the Group and the Company and 
hence for taking reasonable steps for the prevention and 
detection of fraud and other irregularities.

The directors are responsible for the maintenance and integrity 
of the Company’s website. Legislation in the United Kingdom 
governing the preparation and dissemination of financial 
statements may differ from legislation in other jurisdictions.

Each of the directors at the date of this report confirms that:

(a)  so far as the director is aware, there is no relevant audit 

information of which the Company’s auditors are unaware; 
and

(b)  he/she has taken all the steps that he/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.

This confirmation is given and should be interpreted in 
accordance with the provision of Section 418 of the Companies 
Act 2006.

Subscriptions and donations
Charitable donations amounting to £10,000 (2019 – £10,000) 
were paid during the year. There were no donations to political 
organisations.

Streamlined Energy and Carbon Reporting 
(“SECR”)
The directors are of the opinion that the disclosure required 
by the Companies (Directors’ Report) and Limited Liability 
Partnerships (Energy and Carbon Report) Regulations 2018 are 
not required because i) the Company whilst a Quoted company 
is not on the main market of the London Stock Exchange; 
ii) the Group did not meet two of threshold criteria for the year 
ended 31st December 2020 (Group turnover is below £36m, 
it employed less than 250 employees).

Auditors
A resolution proposing Kirk Newsholme be re-appointed  
as auditors of the Company will be put to the Annual  
General Meeting.

• 

state whether applicable United Kingdom Accounting 
Standards have been followed by the parent Company and 
applicable IFRSs as adopted by the European Union have been 
followed by the Group, subject to any material departures 
disclosed and explained in the financial statements; and

By order of the board

Cielo Cartwright, Secretary

27th April 2021

Strategic ReportGovernanceFinancial StatementsBraime Group PLC Annual Report & Accounts 202018

Directors’ remuneration report

INFORMATION NOT SUBJECT TO AUDIT
The purpose of this report is to inform shareholders of the 
Company’s policy with regard to executive remuneration and  
to provide full details of the salary and other benefits received 
by individual directors. The directors have adopted the principles 
of good governance as set out in the Combined Code and the 
Directors’ Remuneration Report Regulations 2002. However, 
following the Company’s move to AIM, compliance with this 
report is no longer mandatory.

Remuneration committee
Executive directors’ pay is subject to the decision of the whole 
board and not of a separate remuneration committee. The 
directors believe that this is adequate for a Group of this size.

Statement of Company’s policy on directors’ 
remuneration
The board’s policy is that the remuneration of the directors 
should reflect market rates applicable to a business of its size 
and complexity. This information is assessed by the board based 
on their commercial contacts within the industry and the local 
business community. It is intended that this policy will remain  
in place for the following financial year and subsequent periods.

There are no formal performance related elements, entitlements 
to share options or entitlements under long-term incentive 
plans in directors’ remuneration. All employees of the Group, 
including directors, may however receive a discretionary bonus 
which reflects the results of the Group.

The only elements of directors’ remuneration that are 
pensionable are salaries.

There are no performance conditions relating to the non-
executive directors’ fees.

As set out in the Corporate Governance report, the Company  
is considering ways that board performance can be evaluated.

Service contracts
Other than Cielo Cartwright, the executive directors do not 
have service contracts with the Company or its subsidiaries. 
The executive directors are subject to election by the 
shareholders at the first Annual General Meeting following 
their appointment and thereafter at least at every third 
subsequent Annual General Meeting. No compensation other 
than that prescribed by legislation is payable on termination 
of their employment.

INFORMATION SUBJECT TO AUDIT
Directors’ remuneration
The remuneration of the individual directors who served during the period was as follows:

Fees  
£’000 

Salary  
£’000 

Estimated 
taxable value of 
benefits in kind 
£’000 

Total  
2020  
£’000 

Total  
2019  
£’000 

Pension 
contributions  
2020  
£’000 

Pension 
contributions 
2019  
£’000 

Executive directors

Nicholas Braime

Alan Braime

Carl Braime

Cielo Cartwright

Non-executive 
directors

Peter Alcock

Andrew Walker

Paid by the Company

–

–

–

–

30

30

60

60

221

124

124

116

–

–

585

461

8

2

2

2

–

–

14

12

229

126

126

118

30

30

659

533 

217

121

120

118

29

29

634

514

–

17

17

11

–

–

45

28

–

17

17

8

–

–

42

25

The estimated taxable value of benefits-in-kind includes private medical cover. Pension contributions represent amounts paid to 
defined contribution pension schemes. In March 2020 Cielo Cartwright surrendered her car allowance and was provided with an 
electric company car which carries a benefit-in-kind in the current tax year of zero.

Approval
The directors’ remuneration report was approved by the board on 27th April 2021.

Nicholas Braime, Director

Braime Group PLC Annual Report & Accounts 2020Governance 
 
 
 
 
 
 
19

Independent auditors’ report

to the members of Braime Group PLC

Opinion on financial statements of Braime Group PLC
We have audited the financial statements of Braime Group PLC (the ‘parent company’) and its subsidiaries (the ‘group’) for the 
year ended 31 December 2020 which comprise the Consolidated income statement, the Consolidated statement of comprehensive 
income, the Consolidated and Company balance sheets, the Consolidated cash flow statement, the Consolidated and Company 
statements of changes in equity and notes to the accounts, including a summary of significant accounting policies. The financial 
reporting framework that has been applied in the preparation of the group financial statements is applicable law and International 
Financial Reporting Standards (IFRSs) as adopted by the European Union. The financial reporting framework that has been applied in 
the preparation of the parent company financial statements is applicable law and United Kingdom Accounting Standards, including 
FRS102 “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’s affairs as at 
31 December 2020 and of the group’s profit for the year then ended;

the group financial statements have been properly prepared in accordance with IFRSs as adopted by the European Union;

the parent company financial statements have been properly prepared in accordance with United Kingdom Generally Accepted 
Accounting Practice; and

the financial statements have been prepared in accordance with the requirements of the Companies Act 2006; and as regards 
the group financial statements, Article 4 of the IAS Regulation.

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 group and parent 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 as applied to SME listed entities and 
we have fulfilled our 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 director’s 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 about the group’s or 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 evaluation of the directors’ assessment of the entity’s ability to adopt the going concern basis of accounting included:

•  Obtaining the directors’ integrated profit and loss account, balance sheet and cash flow forecasts which are prepared  

for individual subsidiary undertakings and consolidated at group level for the period to 31 December 2022;

•  Understanding and evaluating the key assumptions to the forecast being forecasts of sales, gross profit margin, administrative 

costs, level of capital expenditure, inventories, trade debtors and trade creditor days, anticipated new borrowings and repayment 
profiles of new and existing borrowings. The evaluation made reference to historic figures and the relative accuracy of past 
performance against past forecasts and based on our knowledge of the business the reasonableness of sales forecasts;

•  Checking the mathematical accuracy of the forecasts and calculations used in the forecast model such as inventory, debtor and 

creditor days and gross profit margins;

•  Agreeing financial facilities to facility letters or other appropriate evidence;

•  Assessing the level of headroom in available facilities throughout the whole forecast period; and

•  Assessing the sensitivity of forecasts to matters such as reductions in sales, gross profit margins and debtor days and whether 

there would still be sufficient headroom in facilities.

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

Strategic ReportGovernanceFinancial StatementsBraime Group PLC Annual Report & Accounts 202020

Independent auditors’ report

to the members of Braime Group PLC (continued)

Key audit matters
Key audit matters are those matters that, in our professional judgement, were of most significance in our audit of the financial 
statements of the current period and include the most significant assessed risks of material misstatement (whether or not due to 
fraud) we identified, including those which had the greatest effect on: the overall audit strategy, the allocation of resources in the 
audit; and directing the efforts of the engagement team. These matters were addressed in the context of our audit of the financial 
statements as a whole, and in forming our opinion thereon, and we do not provide a separate opinion on these matters.

Carrying value of Inventories

Risk description

This risk concerns the carrying value of inventories of £8,864,000 (2019 – £8,573,000) as shown in 
note 10.

Management judgement is applied to determining the cost of inventories in order to accurately reflect 
the manufacturing costs incurred in bringing them to their current location and physical condition in the 
manufacturing segment of the business. This primarily relates to the assessment of direct labour costs 
and manufacturing overheads to be absorbed and other relevant production costs. The total value of 
work-in-progress and finished goods inventory held by the manufacturing segment of the group into 
which such costs would have been absorbed amounted to £371,000 (2019 – £231,000).

As described in note 1.19 inventories are carried at the lower of cost and net realisable value. Establishing 
impairment provisions for slow-moving, obsolete and damaged inventories to reduce inventories to their 
net realisable value involves judgements and estimates to be made by management. The group has 
consistently adopted a policy of making impairment provisions based upon the ageing of inventories. 
The income statement for the year ended 31 December 2020 includes an inventory impairment provision 
of £283,000 (2019 – £116,000 inventory impairment credit) as disclosed in note 10.

Given the level of judgement and estimation involved in determining cost and net realisable value this 
risk was identified by us as one of the most significant risks of material misstatement.

Our response

We performed the following audit procedures:

•  on a sample basis agreed the cost of raw materials (manufacturing segment) and bought in 

components (distribution segment) to third party invoices and where these were denominated in 
foreign currencies reviewed the reasonableness of the exchange rates used to translate these invoices.

• 

• 

for work in progress and finished goods held in the manufacturing segment we have for a sample 
of items obtained the product costings and tested the underlying costs within each item selected. 
We also challenged the key assumptions concerning overhead absorption by assessing the 
appropriateness of costs included in the calculation.

reviewed the overheads absorbed by the manufacturing segment to determine whether they were 
allowable under IAS 2 and appropriately recognised. We agreed the estimated overheads to actual 
overheads incurred in the year to assess whether they were materially different.

•  assessed the net realisable value (NRV) of a sample of inventory items by agreeing their subsequent 
sales price to customer invoices to ensure that the items were being held at the lower of cost and 
net realisable value.

•  observed the condition of inventories when we and the firms we instructed to assist us attended 

stock counts (see existence of inventory risk section below).

•  gained an understanding of the movements in the inventory impairment provision year on year and 
assessed the scale of the provision in comparison to gross inventory value to determine whether 
there were any unusual movements.

•  performed procedures to ensure that inventory impairment provisions were calculated in line with 

the group’s inventory provisioning policy. Procedures included reviewing the provisions and verifying 
ageing data.

Key observations

From the work performed we consider that the inventory shown in the group financial statements is 
appropriately valued and that the impairment provision in respect of inventories has been consistently 
applied and is appropriate.

Braime Group PLC Annual Report & Accounts 2020Governance21

Existence of inventories

Risk description

This risk concerns the existence of inventories of £8,864,000 (2019 – £8,573,000) as shown in note 10. 
£2,180,000 (2019 – £2,474,000) representing 25% (2019 – 29%) of the group’s inventories are held in 
the USA (4B Elevator Components Limited) where no year-end physical count is undertaken for all items 
of inventory. Instead a rolling perpetual count system is employed; however whilst a formal system to 
ensure the regular counting of significant balances and to ensure that all lines of inventory are counted 
at least once a year has been in place for the whole of the year there was no documentary evidence that 
adjustments have been made following the perpetual counts. Given the significance of this level of 
inventory to the group and the factors above we have assessed the existence of inventories in the USA 
as being one of significance to our audit.

Our response

We instructed a firm of Certified Public Accountants (CPAs) based in the USA to attend the premises in 
the USA at the year-end to carry out agreed upon procedures in accordance with attestation standards 
established by the American Institute of Certified Public Accountants. This included physically test 
counting a sample of items selected in advance by ourselves from 4B Elevator Components Limited’s 
inventory system together with the selection of additional items chosen by that firm to physically count 
and compare to that company’s inventory records. We followed through the test counts carried out by 
ourselves and the firm of CPAs to that company’s final inventory valuations.

Key observations

From the work performed we consider that the inventory shown in the group financial statements 
relating to 4B Elevator Components Limited mentioned above exists.

Our application of materiality
The scope of our audit was influenced by our application of materiality. We set certain quantitative thresholds for materiality. 
These, together with qualitative considerations, helped us to determine the scope of our audit and the nature, timing and extent 
of our audit procedures on the individual financial statement line items and disclosures and in evaluating the effect of misstatements, 
both individually and on the financial statements as a whole.

We define materiality as the magnitude of misstatement in the financial statements that makes it probable that the economic 
decisions of a reasonably knowledgeable person would be changed or influenced. We use materiality both in determining the 
nature, timing and extent of our audit work and in evaluating the results of that work.

Based on our professional judgement, we determined materiality for the financial statements as a whole as follows:

Group materiality £328,000 (2019 – £334,000).

Basis for determining 
materiality:

1% of group turnover.

Rationale for 
benchmark applied:

As a trading group this reflects the level of activity. We believe that this measure and the percentage 
applied are widely used for groups of this size and nature.

Component materiality:

For each component in our audit scope, we allocated a materiality that is less than our overall group 
materiality. The range of materiality across components ranged from £68,000 to £159,000. Certain 
components were audited to a local statutory audit materiality that was also less than our overall 
Group materiality.

Performance materiality to drive the extent of our testing for each component in our audit scope was set at 75% of component 
materiality.

We agreed with the Audit Committee that we would report to them misstatements identified during our audit above £12,300 
(2019 – £13,050) as well as ‘clearly trivial’ misstatements below that amount that, in our view, warranted reporting for 
qualitative reasons.

Strategic ReportGovernanceFinancial StatementsBraime Group PLC Annual Report & Accounts 202022

Independent auditors’ report

to the members of Braime Group PLC (continued)

An overview of the scope of our audit

Braime Group PLC, Braime Pressings Limited, 4B Elevator Components Limited and 4B Braime Components Limited are companies 
incorporated in England and Wales on which we are engaged to perform an audit under ISAs (UK). These components comprised 
70.4% of group turnover, 80.1% of group profit before tax and 69.8% of group gross assets.

4B Africa Elevator Components (Proprietary) Limited and 4B Asia Pacific Company Limited have had audits performed by 
component auditors in accordance with local legislation. These components were not individually significant enough to require an 
audit for group reporting purposes, but a review was performed by us appropriate to the size and risk profile of these components. 
This included obtaining and reviewing an audit procedures questionnaire for 4B Africa Elevator Components (Proprietary) Limited 
and analytical review procedures in relation to 4B Asia Pacific Company Limited. These components comprised 7.0% of group 
turnover, -2.8% of group profit before tax and 7.9% of group gross assets.

4B Australia PTY Limited is not required by local legislation to have an audit performed. 4B France Sarl and 4B Braime (Changzhou) 
Industrial Control Equipment Co. Ltd. do have statutory audits performed but these are not completed by the time the group audit 
is signed off. We carried out our own detailed audit procedures on these components sufficient to conclude that there were no 
significant risks of material misstatement in the group financial statements. These components comprised 22.6% of group turnover, 
22.7% of group profit before tax and 22.3% of group gross assets.

We engaged a firm of CPAs in USA to attend a year-end inventory count of 4B Elevator Components Limited, a firm of Chartered 
Accountants in Australia to attend a year-end inventory count of 4B Australia PTY Limited and a Chartered Accountant in France  
to attend the year-end inventory count of 4B France Sarl.

At the parent entity level we tested the consolidation process and carried out analytical procedures to confirm our conclusion that 
there were no significant risks of material misstatement of the aggregated financial information of components that were not 
subject to audit by us.

Other information

The other information comprises the information included in the report and accounts set out on pages 1 to 5, 11 to 15, 18 (except 
where indicated) and 65 to 68, other than the financial statements and our auditor’s report thereon. The directors are responsible  
for the other information contained within the annual report. Our opinion on the financial statements does not cover the other 
information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion 
thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially 
inconsistent with the financial statements or our knowledge obtained in the course of the audit or otherwise appears to be 
materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine 
whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, 
we conclude that there is a material misstatement of this other information; we are required to report that fact.

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

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

• 

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

• 

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

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 strategic report or the directors’ report.

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

Braime Group PLC Annual Report & Accounts 2020Governance23

Responsibilities of directors

As explained more fully in the statement of directors’ responsibilities set out on page 17, 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 group’s and the parent company’s ability to 
continue as a going concern, disclosing, as applicable, matters relating 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.

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 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 aggregate, they could reasonably be 
expected to influence the economic decisions of users taken on the basis of these financial statements.

Irregularities, including fraud are instances of non-compliance with laws and regulations. We design procedures in line with our 
responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which 
our procedures are capable of detecting irregularities including fraud is detailed below:

The extent to which the audit was considered capable of detecting irregularities including fraud

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 group through discussions with directors and other management, and 

from our commercial knowledge and sector experience;

•  We focused on specific laws and regulations which we considered may have a direct material effect on the financial statements 
or the operations of the group, including the Companies Act 2006 and taxation legislation. The company is subject to many 
other laws and regulations where the consequences of non-compliance could have a material effect on the financial statements, 
for instance through the imposition of fines, penalties or litigation such as health and safety law, in particular manual handling 
and power press regulations 1998 (PUWER), REACH regulations, waste disposal regulations and employment law;

•  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 group and 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

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 the accounting estimates were indicative of potential bias; 

and

• 

Investigated the rationale behind any significant or unusual transactions.

Strategic ReportGovernanceFinancial StatementsBraime Group PLC Annual Report & Accounts 202024

Independent auditors’ report

to the members of Braime Group PLC (continued)

Auditors’ responsibilities for the audit of the financial statements (continued)

In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included,  
but were not limited to:

•  Agreeing financial statement disclosures to underlying supporting documentation;

•  Reading the minutes of meetings of those charged with governance;

•  Enquiring of management as to actual and potential litigation and claims;

•  Reviewing correspondence with HMRC, US tax authorities and relevant regulators websites for notices of any breaches; and

•  Review of relevant legal or professional costs within the accounting records for any evidence of previously undetected or 

unreported instances of non-compliance.

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 auditor’s report.

Other matters

The company voluntarily prepares a directors’ remuneration report in accordance with the provisions of the Companies Act 2006. 
The directors have requested that we audit the part of the directors remuneration report specified by the Companies Act 2006  
to be audited as if the company were a listed company. In our opinion the part of the directors’ remuneration report to be audited 
has been properly prepared in accordance with the Companies Act 2006.

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.

Neill Rayland BA FCA (Senior Statutory Auditor) 
For and on behalf of Kirk Newsholme 
Chartered Accountants and Statutory Auditors 
4315 Park Approach 
Thorpe Park 
Leeds LS15 8GB 
27th April 2021

Braime Group PLC Annual Report & Accounts 2020GovernanceConsolidated income statement

For the year ended 31st December 2020

Revenue

Changes in inventories of finished goods and work in progress
Raw materials and consumables used
Employee benefits costs
Depreciation and amortisation expense
Other expenses
Other operating income

Profit from operations

Finance expense
Finance income

Profit before tax

Tax expense

Profit for the year

Profit attributable to:
Owners of the parent
Non–controlling interests

25

Note

2020
£’000

2019
£’000

3

6

2

2

4
4

5

32,803

33,433 

(63)
(17,428)
(8,408)
(1,280)
(4,277)
30

1,377

(191)
9

1,195

(341)

854

823
31

854

959
(17,986)
(8,530)
(1,236)
(4,737)
318

2,221

(477)
2

1,746

(397)

1,349

1,360
(11)

1,349

Basic and diluted earnings per share

18

59.31p

93.68p

The notes on pages 30 to 56 form part of these financial statements.

Strategic ReportGovernanceFinancial StatementsBraime Group PLC Annual Report & Accounts 202026

Consolidated statement of comprehensive income

For the year ended 31st December 2020

Profit for the year

Note

2020
£’000

854

2019
£’000

1,349

Items that will not be reclassified subsequently to profit or loss
Net pension remeasurement gain on post employment benefits

19.3

66

178

Items that may be reclassified subsequently to profit or loss
Foreign exchange losses on re–translation of overseas operations

Other comprehensive income for the year

Total comprehensive income for the year

Total comprehensive income attributable to:
Owners of the parent
Non–controlling interests

(133)

(67)

787

744
43

787

(323)

(145)

1,204

1,231
(27)

1,204

Braime Group PLC Annual Report & Accounts 2020Financial StatementsConsolidated balance sheet

As at 31st December 2020

Assets
Non–current assets
Property, plant and equipment
Intangible assets
Right of use assets

Total non–current assets

Current assets
Inventories
Trade and other receivables
Cash and cash equivalents

Total current assets

Total assets

Liabilities
Current liabilities
Bank overdraft
Trade and other payables
Other financial liabilities
Corporation tax liability

Total current liabilities

Non–current liabilities
Financial liabilities
Deferred income tax liability

Total non–current liabilities

Total liabilities

Total net assets

Share capital
Capital reserve
Foreign exchange reserve
Retained earnings

Total equity attributable to the shareholders of the parent
Non–controlling interests

Total equity

27

Note

7
8
9

10
11

12
13

14
15

16

2020
£’000

7,830
37
487

8,354

8,864
5,855
1,533

16,252

24,606

335
4,744
2,133
78

7,290

2,075
278

2,353

2019
£’000

6,824
48
278

7,150

8,573
5,697
1,679

15,949

23,099

1,016
3,808
2,163
19

7,006

1,384
360

1,744

9,643

8,750

14,963

14,349

360
257
(151)
14,800

15,266
(303)

360
257
(6)
14,084

14,695
(346)

14,963

14,349

The financial statements on pages 25 to 56 were approved and authorised for issue by the board of directors on 27th April 2021 
and were signed on its behalf by:

Nicholas Braime, Chairman 

Cielo Cartwright, Group Finance Director

Company Registration Number 488001

The notes on pages 30 to 56 form part of these financial statements.

Strategic ReportGovernanceFinancial StatementsBraime Group PLC Annual Report & Accounts 2020 
28

Consolidated cash flow statement

For the year ended 31st December 2020

Operating activities
Net profit
Adjustments for:
Depreciation and amortisation
Foreign exchange losses
Finance income
Finance expense
Loss/(gain) on sale of land and buildings, plant, machinery and motor vehicles
Adjustment in respect of defined benefit scheme
Income tax expense
Income taxes paid

Operating profit before changes in working capital and provisions

(Increase)/decrease in trade and other receivables
Increase in inventories
Increase/(decrease) in trade and other payables

Cash generated from operations

Investing activities
Purchases of property, plant, machinery and motor vehicles and intangible assets
Sale of land and buildings, plant, machinery and motor vehicles
Interest received

Financing activities
Proceeds from long term borrowings
Repayment of borrowings
Repayment of hire purchase creditors
Repayment of lease liabilities
Bank interest paid
Lease interest paid
Hire purchase interest paid
Dividends paid

Increase/(decrease) in cash and cash equivalents

Cash and cash equivalents, beginning of period

Cash and cash equivalents, end of period

The notes on pages 30 to 56 form part of these financial statements.

Note

7, 8 & 9

4
4

5

2020
£’000

854

1,280
(170)
(9)
191
1
71
341
(168)

1,537

2,391

(356)
(291)
942

295

2,686

(2,057)
13
4

(2,040)

1,117
(419)
(217)
(228)
(124)
(38)
(29)
(173)

(111)

535

663

20

1,198

2019
£’000

1,349

1,236
(255)
(2)
477
(12)
93
397
(451)

1,483

2,832

1,044
(701)
(1,499)

(1,156)

1,676

(1,660)
27
2

(1,631)

728
(459)
(281)
(210)
(426)
(33)
(15)
(167)

(863)

(818)

1,481

663

Braime Group PLC Annual Report & Accounts 2020Financial Statements29

Consolidated statement of changes in equity

For the year ended 31st December 2020

Share
Capital
£’000 

Capital
Reserve
£’000 

Note

Foreign
Exchange
Reserve
£’000 

Retained
Earnings
£’000

Non-
Controlling
Interests
£’000

Total
£’000 

Total
Equity
£’000 

Balance at 1st January 2019

360

257

301

12,713

13,631

(319)

13,312

Comprehensive income
Profit

Other comprehensive income
Net pension remeasurement gain 
recognised directly in equity

19.3

Foreign exchange losses on 
re-translation of overseas 
subsidiaries consolidated 
operations

Total other comprehensive income

Total comprehensive income

Transactions with owners
Dividends

18

Total transactions with owners

–

–

–

–

–

–

–

–

–

–

–

–

–

–

–

–

1,360

1,360

(11)

1,349

178

178

–

178

(307)

(307)

–

178

(307)

(129)

(16)

(16)

(323)

(145)

(307)

1,538

1,231

(27)

1,204

–

–

(167)

(167)

(167)

(167)

–

–

(167)

(167)

Balance at 1st January 2020

360

257

(6)

14,084

14,695

(346)

14,349

Comprehensive income
Profit

Other comprehensive income
Net pension remeasurement gain 
recognised directly in equity

19.3

Foreign exchange losses on 
re-translation of overseas 
subsidiaries consolidated 
operations

Total other comprehensive income

Total comprehensive income

Transactions with owners
Dividends

18

Total transactions with owners

–

–

–

–

–

–

–

–

–

–

–

–

–

–

–

–

823

823

31

854

66

66

–

66

(145)

(145)

(145)

–

66

(145)

(79)

889

744

–

–

(173)

(173)

(173)

(173)

12

12

43

–

–

(133)

(67)

787

(173)

(173)

Balance at 31st December 2020

360

257

(151)

14,800

15,266

(303)

14,963

The capital reserve arose on the listing of the Company’s shares on the London Stock Exchange and the cancellation of the 180,000 
5% Cumulative Preference shares at a redemption price of £1.125 per share. The foreign exchange reserve relates to the differences 
arising on the re-translation of overseas subsidiaries consolidated within the Group financial statements. The retained earnings 
reserve includes the accumulated profit and losses of the Group.

There was no movement in the share capital of the Company.

Strategic ReportGovernanceFinancial StatementsBraime Group PLC Annual Report & Accounts 202030

Notes to the accounts

For the year ended 31st December 2020

1.  ACCOUNTING POLICIES

1.1  General Company information
Braime Group PLC (‘the Company’) and its subsidiaries (together ‘the Group’) manufacture metal presswork and handle the 
distribution of bulk material handling components through trading from locations in Australia, China, England, France, South Africa, 
Thailand and the United States.

The Company is incorporated and domiciled in the UK. The Company’s registered number is 488001. The address of its registered 
office is Hunslet Road, Leeds, LS10 1JZ. The Company is a public limited company and has its primary listing on the AIM division of 
the London Stock Exchange.

The Group consolidated financial statements were authorised for issue by the board on 27th April 2021.

1.2  Basis of preparation
The principal accounting policies adopted in the preparation of the consolidated financial statements are set out below. The policies 
have been consistently applied to all the years presented, unless otherwise stated.

These consolidated financial statements have been prepared in accordance with International Financial Reporting Standards as 
adopted by the European Union (IFRSs as adopted by the EU), IFRIC interpretations and the Companies Act 2006 applicable to 
companies reporting under IFRS. The consolidated financial statements have been prepared under the historical cost convention.

The preparation of financial statements in conformity with IFRS requires the use of certain critical accounting estimates. The areas 
involving a higher degree of judgement or complexity, or areas where assumptions and estimates are significant to the consolidated 
financial statements are disclosed in paragraph 1.3 below entitled critical accounting estimates and assumptions.

The Company has elected to prepare its parent company financial statements in accordance with UK GAAP; these are presented  
on pages 57 to 64.

Going concern
The financial statements have been prepared using the going concern basis. The COVID-19 pandemic will continue to have an 
impact on all businesses globally and how it might affect the Group is detailed in its strategic report on page 8. What this impact 
might be remains uncertain, however during the year, the Group has demonstrated its ability to withstand these adversities.

At this time, our objectives remain firstly, to protect our workforce to ensure that they are fit and healthy, and secondly, to continue 
trading as normally as possible and provide a first-rate service to our customers. The Group has ample headroom and continues to 
have the support of its bankers who have expressed their willingness to provide additional funds for future growth plans, and the 
Group will remain alert to relevant government backed finance schemes to draw on additional cash flow options available to it. 
The Group is also able to pool resources within the Braime Group should this be needed and the wide geographical spread of its 
operations provide a spread of its risks. Given this, the going concern basis of accounting is appropriate as the directors believe the 
Group and its subsidiaries will be able to trade for the foreseeable future.

1.3  Critical accounting estimates and assumptions
Estimates and judgements are continually evaluated and are based on historical experience and other factors, including expectations 
of future events that are believed to be reasonable under the circumstances.

The Group makes estimates and assumptions concerning the future. The resulting accounting estimates will, by definition seldom 
equal the actual results. The estimates and assumptions that have a significant risk of causing a material adjustment to the carrying 
amounts of assets and liabilities within the next financial year are discussed below:

Inventory
Inventories are stated at the lower of cost and net realisable value. The group establishes an impairment provision for inventory 
estimated to realise a lower value than cost. When calculating the impairment provision, management considers the nature and 
condition of the inventory as well as applying assumptions around the saleability of stock and its estimated selling value less cost 
expected to be incurred and sell the item. The directors also consider the purchase history of the inventory items to assess whether 
the items remain in use.

Cost of work in progress and finished goods
The Group values the work in progress and finished goods inventory of its manufacturing segment at the cost of direct materials  
and labour plus attributable overheads and certain administrative costs based on normal levels of activity. When calculating overhead 
absorption rates, management considers the percentage of costs that are directly attributable to bringing inventory to its present 
location and condition, and estimated wastage based on historical experience and through knowledge of the business.

Braime Group PLC Annual Report & Accounts 2020Financial Statements31

Useful economic lives of property, plant and equipment
The annual depreciation charge for property, plant and equipment is sensitive to changes in the estimated useful economic lives 
and residual values of the assets. The useful economic lives and residual values are re-assessed annually. They are amended when 
necessary to reflect current estimates, based on technological advancement, future investments, economic utilisation and the 
physical condition of the assets.

Retirement benefit obligations
The Group operates a defined benefit pension scheme (note 19). Asset valuations are based on the fair value of the assets.  
The valuation of the liabilities of the scheme are based on statistical and actuarial calculations, using various assumptions including 
discount rates, future salary and pension increases, life expectancy of scheme members and cash commutations. The actuarial 
assumptions may differ materially from actual experience due to changes in economic and market conditions, variations in actual 
mortality, higher or lower cash withdrawal rates and other changes in factors assessed. Any of these differences could impact  
the assets or liabilities recognised in the balance sheet in future periods.

1.4  Changes to accounting policy and disclosure
(a) New and amended standards adopted by the Group.

The Group has adopted the following new and amended IFRS’s as of 1st January 2020:

•  Amendments to IFRS3 – Definition of a Business – clarifies whether a transaction should be accounted for as a business 

combination or an asset acquisition – effective on or after 1st January 2020

•  Amendments to IAS1 and IAS8 – Definition of Material – aligns definitions across IFRS and other IASB publications – effective  

on or after 1st January 2020

•  Conceptual Frameworks for Financial reporting – provides concepts to help preparers develop consistent accounting policies 

when no standard applies or there is a choice of policies – effective on or after 1st January 2020

•  Amendments to references to the Conceptual Framework in IFRS standards – minor amendments to various standards to reflect 

the revised issue – effective from 1st January 2020

•  Amendment to IFRS 16 – COVID-19 Related Rent Concessions – provides an option to apply a simplified accounting treatment  

to some lease modifications in the accounts of the lessee – effective annual periods on or after 1st June 2020

•  Amendment to IFRS 4 – Extension of the Temporary Exemption for Applying IFRS 9 – extends the temporary exemption  

to accounting periods beginning before 1st January 2023 – effective from date of issue (25th June 2020)

(b) New standards, amendments and interpretations issued but not effective for the financial year beginning 

1st January 2020 and not early adopted.

• 

IFRS 17 Insurance Contracts – principles of insurance contracts issued – effective on or after 1st January 2023

•  Amendments to IFRS9, IAS39, IFRS7, IFRS4 and IFRS16 – Interest rate benchmarks – introduces practical expedient and 
exemptions from hedge accounting requirements – effective accounting periods beginning on or after 1st January 2021

•  Amendments to IFRS 3 – Reference to the Conceptual Framework – updates certain references to the Conceptual Framework for 
financial reporting without changing the accounting requirements for business combinations – effective from 1st January 2022

•  Annual improvements to IFRS Standards 2018 – 2020 Cycle – minor amendments to IFRS 1, IFRS 9 and IAS 41 and amendment 

to Illustrative Examples accompanying IFRS 16 – effective annual periods beginning on or after 1st January 2022

•  Amendments to IAS 16 – Property, Plant and Equipment: Proceeds before intended use – requires amounts received from selling 
items produced while the company is preparing the asset for its intended use to be recognised in profit or loss, and not as an 
adjustment to the cost of the asset – effective annual periods beginning on or after 1st January 2022

•  Amendment to IAS 37 – Onerous Contracts: Cost of Fulfilling a Contract – specifies which costs to include when assessing 

whether a contract will be loss-making – effective annual periods beginning on or after 1st January 2022

•  Amendments to IAS 1 – Classification of Liabilities as Current or Non-current – clarifies that the classification of liabilities as 
current or non-current should be based on rights that exist at the end of the reporting period – effective annual periods 
beginning on or after 1st January 2023

The application and interpretations surrounding the new or amended standards is not expected to have a material impact on 
the Group’s reported financial performance or position. However, they may give rise to additional disclosures being made in the 
financial statements.

Strategic ReportGovernanceFinancial StatementsBraime Group PLC Annual Report & Accounts 202032

Notes to the accounts

For the year ended 31st December 2020 (continued)

1.5  Revenue recognition
IFRS 15 ‘Revenue from Contracts with Customers’ establishes a comprehensive framework for determining whether, how much 
and when revenue is recognised. It replaced IAS 18 Revenue and related interpretations with effect from 1st January 2018. Under 
IFRS 15, revenue recognition is based on the principle that revenue is recognised when control of a good or service transfers to  
a customer. Where sale of goods occur, revenue is recognised at a point in time when goods are delivered to customers. For the 
Group, the transfer of control under IFRS 15 and satisfaction of performance obligations therefore remains consistent with the 
transfer of risks and rewards to the customer under IAS18. Revenue represents the fair value of consideration received or receivable 
for the sale of goods in the ordinary course of the Group’s activities, and is stated exclusive of VAT, similar taxes and after eliminating 
sales within the Group. Payment is typically due within 60 days. Interest receivable on bank deposits and other items such as rentals, 
insurance proceeds, and receipts to fund capital assets are not classed as revenue but included within finance income and other 
operating income respectively. The breakdown of revenue from ordinary activities used within the Group to assess the performance 
is presented, by operating segment, in the segment analysis (see note 3).

1.6  Basis of consolidation
Subsidiaries are all entities over which the Group has the power to govern the financial and operating policies generally 
accompanying a shareholding of more than one half of the voting rights. Subsidiaries are fully consolidated from the date on 
which control is transferred to the Group. They are de-consolidated from the date that control ceases. The consolidated financial 
statements of Braime Group PLC incorporate the financial statements of the parent company as well as those entities controlled 
by the Group by full consolidation.

The Group uses the acquisition method of accounting to account for business combinations. The consideration transferred for the 
acquisition of a subsidiary is the fair values of the assets transferred, the liabilities incurred and the equity interests issued by the 
Group. The consideration transferred includes the fair value of any asset or liability resulting from a contingent consideration 
arrangement. Acquisition related costs are expensed as incurred. Identifiable assets acquired and liabilities and contingent liabilities 
assumed in a business combination are measured initially at their fair values at the acquisition date. On an acquisition-by-acquisition 
basis, the Group recognises any non-controlling interest in the acquiree either at fair value or at the non-controlling interest’s 
proportionate share of the acquiree’s net assets.

The excess of the consideration transferred, the amount of any non-controlling interest in the acquiree and the acquisition date fair 
value of any previous equity interest in the acquiree over the fair value of the Group’s share of the identifiable net assets acquired is 
recorded as goodwill. If this is less than the fair value of the net assets of the subsidiary acquired in the case of a bargain purchase, 
the difference is recognised directly in the income statement.

Inter-company transactions, balances and unrealised gains on transactions between Group companies are eliminated. Unrealised 
losses are also eliminated. Accounting policies of subsidiaries have been changed where necessary to ensure consistency with the 
policies adopted by the Group.

Non-controlling interests in the net assets of the consolidated subsidiaries are identified separately from the Group’s equity therein. 
Non-controlling interests consist of the amount of those interests at the date of the original business combination and the minority’s 
share of changes in equity since the date of the combination. Where losses are accumulated, all earnings and losses of the 
subsidiaries are attributed to the parent and the non-controlling interest in proportion to their ownership.

1.7  Foreign currency
Braime Group PLC consolidated financial statements are presented in sterling (£), which is also the functional currency of the Company.

In the separate financial statements of the consolidated entities, foreign currency transactions are translated into the functional 
currency of the individual entity using the month end exchange rates as an approximation to that prevailing at the dates of the 
transactions (spot exchange rate). Foreign exchange gains and losses resulting from the settlement of such transactions and from the 
translation of monetary assets and liabilities at year-end exchange rates are recognised in the income statement under ‘other income’ 
or ‘other expenses’, respectively.

In the consolidated financial statements, all separate financial statements of subsidiaries originally presented in a currency different 
from the Group’s presentation currency, have been converted into sterling. Assets and liabilities have been translated into sterling  
at the closing rate at the balance sheet date. Income and expenses have been converted into the Group’s presentation currency using 
average rates of exchange. Any differences arising from this procedure have been charged/(credited) to the currency translation 
reserve in equity.

Braime Group PLC Annual Report & Accounts 2020Financial Statements33

1.8  Financial assets
The Group considers that its financial assets comprise loans and receivables only. These assets are non-derivative financial assets with 
fixed or determinable payments, not quoted in an active market. They arise principally through the provision of goods and services to 
customers (trade receivables) but also incorporate other types of contractual monetary assets. They are carried at cost less provision 
for impairment.

Impairment provisions are recognised when there is objective evidence (such as significant financial difficulties on the part of  
the counterparty or default or significant delay in payment) that the Group will be unable to collect all of the amounts due under  
the terms receivable, the amount of such a provision being the difference between the net carrying amount and the present value  
of the future expected cash flows associated with the impaired receivable. For trade receivables, which are reported net, such provisions 
are recorded in a separate allowance account with the loss being recognised within administrative expenses in the income statement. 
On confirmation that the trade receivable will not be collectable, the gross carrying value of the asset is written off against the 
associated provision.

Financial assets are recognised when the Group enters into a contractual agreement with a third party through an instrument. 
All interest received is recognised as finance income in the income statement.

1.9  Financial liabilities
The Group’s financial liabilities include bank loans and overdrafts, other loans, trade and other payables, finance leasing liabilities  
and forward currency contracts. They are included in balance sheet line items ‘bank overdraft’, ‘trade and other payables’, ‘long-term 
financial liabilities’ and ‘other financial liabilities’.

Financial liabilities are recognised when the Group becomes a party to the contractual agreements of the instrument. All interest 
related charges are recognised as an expense in ‘finance cost’ in the income statement.

Bank loans are raised for support of long term funding of the Group’s operations. They are recognised at fair value, net of direct 
issue costs. Finance charges, including premiums payable on settlement or redemption and direct issue costs, are charged to the 
income statement using the effective interest method and are added to the carrying amount of the instrument to the extent that 
they are not settled in the period in which they arise.

Forward currency contracts are held at fair value and are used to hedge exchange risk arising on foreign currency transactions 
denominated in a currency other than the transacting entities’ functional currency. No adjustment is made for the fair value of 
forward currency contracts where such adjustment is clearly not material to the results presented in the financial statements (note 17).

Trade payables are recognised initially at their fair value and subsequently measured at amortised cost less settlement payments.

1.10  Cash and cash equivalents
Cash and cash equivalents include cash at bank and in hand as well as short term highly liquid investments such as money market 
instruments and bank deposits. For the purposes of the cash flow statement cash and cash equivalents include bank overdrafts.

1.11  Borrowing costs
All borrowing costs are expensed as incurred.

1.12  Pension obligations and short term employee benefits
Pensions to employees are provided through a defined benefit plan as well as a defined contribution plan.

A defined benefit plan is a pension plan that defines an amount of pension benefit that an employee will receive on retirement, 
usually dependent on one or more factors such as age, years of service and salary. The legal obligation for any benefits from this 
kind of pension plan remains with the Group, even if the plan assets for funding the defined benefit plan have been acquired. 
Plan assets may include assets specifically designated to a long term benefit fund as well as qualifying insurance policies.

A defined contribution plan is a pension plan under which the Group pays fixed contributions into an independent entity. The Group 
has no legal or constructive obligations to pay further contributions after payment of the fixed contribution.

The asset or liability recognised in the balance sheet for defined benefit pension plans is the present value of the defined benefit 
obligation (DBO) at the balance sheet date less the fair value of plan assets, together with adjustments for past service costs. 
The DBO is calculated annually by independent actuaries using the projected unit credit method. The present value of the DBO 
is determined by discounting the estimated future cash outflows using interest rates of high quality corporate bonds that are 
denominated in the currency in which the benefits will be paid and that have terms to maturity approximating to the terms of the 
related pension liability.

Strategic ReportGovernanceFinancial StatementsBraime Group PLC Annual Report & Accounts 202034

Notes to the accounts

For the year ended 31st December 2020 (continued)

1.12  Pension obligations and short term employee benefits (continued)
Remeasurement gains and losses are recognised immediately and in full in other comprehensive income. Past service costs are 
recognised immediately in the consolidated income statement, unless the changes to the pension plan are conditional on the 
employees remaining in service for a specified period of time (the vesting period). In this case, the past service costs are amortised 
on a straight-line basis over the vesting period.

If the Group will not benefit from a scheme surplus in the form of refunds from the plan or reduced future contributions, an 
adjustment is made in respect of the minimum funding requirement and no asset resulting from the above policy is recognised.

The contribution recognised in respect of defined contribution plans are expensed as they fall due. Liabilities and assets may be 
recognised if underpayment or prepayment has occurred and are included in current liabilities or current assets as they are normally 
of a short-term nature.

Short-term employee benefits are recognised for the number of paid leave days (usually holiday entitlement) remaining at the 
balance sheet date. They are included in current pension and other employee obligations at the undiscounted amount that the 
Group expects to pay as a result of the unused entitlement.

1.13  Right of use assets and lease liabilities
The Group as a lessee
The Group makes the use of leasing arrangements principally for the provision of warehouses and related facilities, office space, 
IT equipment, fork lift trucks, and motor vehicles. The rental contracts for warehouses and offices are typically negotiated for terms 
of between 3 and 5 years and some of these have extension terms. Lease terms for office and IT equipment, fork lift trucks and 
motor vehicles typically have lease terms of between 1 and 6 years without any extension terms. The Group does not enter into sale 
and leaseback arrangements. All the leases are negotiated on an individual basis and contain a wide variety of different terms and 
conditions such as purchase options and escalation clauses.

The Group assesses whether a contract is or contains a lease at inception of the contract. A lease conveys the right to direct the use 
and obtain substantially all of the economic benefits of an identified asset for a period of time in exchange for consideration.

Some lease contracts contain both lease and non-lease components. These non-lease components are usually associated with 
facilities management services at offices and servicing and repair contracts in respect of motor vehicles. The Group has elected to 
not separate its leases for offices into lease and non-lease components and instead accounts for these contracts as a single lease 
component. For its other leases, the lease components are split into their lease and non-lease components based on their relative 
stand-alone prices.

Measurement and recognition of leases as a lessee
At lease commencement date, the Group recognises a right-of-use asset and a lease liability in its consolidated balance sheet. 
The right-of-use asset is measured at cost, which is made up of the initial measurement of the lease liability, any initial direct costs 
incurred by the Group, an estimate of any costs to dismantle and remove the asset at the end of the lease, and any lease payments 
made in advance of the lease commencement date (net of any incentives received).

The Group depreciates the right-of-use asset on a straight-line basis from the lease commencement date to the earlier of the end  
of the useful life of the right-of-use asset or the end of the lease term. The Group also assesses the right-of-use asset for impairment 
when such indicators exist.

At the commencement date, the Group measures the lease liability at the present value of the lease payments unpaid at that date, 
discounted using the Group’s incremental borrowing rate because as the lease contracts are negotiated with third parties it is not 
possible to determine the interest rate that is implicit in the lease. The incremental borrowing rate is the estimated rate that the 
Group would have to pay to borrow the same amount over a similar term, and with similar security to obtain an asset of equivalent 
value. This rate is adjusted should the lessee entity have a different risk profile to that of the Group.

Lease payments included in the measurement of the lease liability are made up of fixed payments (including in substance fixed), 
variable payments based on an index or rate, amounts expected to be payable under a residual value guarantee and payments 
arising from options reasonably certain to be exercised.

Subsequent to initial measurement, the liability will be reduced by lease payments that are allocated between repayments of 
principal and finance costs. The finance cost is the amount that produces a constant periodic rate of interest on the remaining 
balance of the lease liability.

The lease liability is reassessed when there is a change in the lease payments. Changes in lease payments arising from a change in 
the lease term or a change in the assessment of an option to purchase a leased asset. The revised lease payments are discounted 
using the Group’s incremental borrowing rate at the date of reassessment when the rate implicit in the lease cannot be readily 
determined. The amount of the remeasurement of the lease liability is reflected as an adjustment to the carrying amount of the 
right-of-use asset. The exception being when the carrying amount of the right-of-use asset has been reduced to zero then any 
excess is recognised in profit or loss.

Braime Group PLC Annual Report & Accounts 2020Financial Statements35

Payments under leases can also change when there is either a change in the amounts expected to be paid under residual value 
guarantees or when future payments change through an index or a rate used to determine those payments, including changes  
in market rental rates following a market rent review. The lease liability is remeasured only when the adjustment to lease payments 
takes effect and the revised contractual payments for the remainder of the lease term are discounted using an unchanged discount 
rate. Except for where the change in lease payments results from a change in floating interest rates, in which case the discount rate 
is amended to reflect the change in interest rates.

The remeasurement of the lease liability is dealt with by a reduction in the carrying amount of the right-of-use asset to reflect the full 
or partial termination of the lease for lease modifications that reduce the scope of the lease. Any gain or loss relating to the partial or 
full termination of the lease is recognised in profit or loss. The right-of-use asset is adjusted for all other lease modifications.

The Group has elected to account for short-term leases and leases of low-value assets using the practical expedients. These leases relate 
to items of office equipment such as desks, chairs, and certain IT equipment. Instead of recognising a right-of-use asset and lease 
liability, the payments in relation to these are recognised as an expense in profit or loss on a straight-line basis over the lease term.

Where substantially all of the risks and rewards incidental to ownership of a lease asset have been transferred to the Group as is the 
case in a hire purchase contract, the asset is treated as if it had been purchased outright. The amount initially recognised as an asset 
is the present value of the minimum lease payments payable over the term of the lease. The corresponding lease commitment is 
shown as a liability. Lease payments are analysed between capital and interest. The interest element is charged to the consolidated 
income statement over the period of the lease and is calculated so that it represents a constant proportion of the lease liability. 
The capital element reduces the balance owed to the lessor.

Assets held under hire purchase contracts are classified as property, plant and equipment.

1.14  Impairment of non-financial assets
The Group’s non-current assets are subject to impairment testing.

An asset is impaired where there is objective evidence that, as a result of one or more events that occurred after initial recognition, 
the estimated recoverable value of the asset has been reduced.

Individual assets or cash-generating units with an indefinite useful life or those not yet available for use are tested for impairment  
at least annually. All individual assets or cash-generating units are tested for impairment whenever events or changes in circumstances 
indicate that the carrying amount may not be recoverable.

An impairment loss is recognised for the amount by which the asset’s or cash-generating unit’s carrying amount exceeds its 
recoverable amount. The recoverable amount is the higher of fair value, reflecting market conditions less costs to sell and value in use, 
based on an internal discounted cash flow evaluation. Impairment losses are charged pro-rata to the assets in the cash-generating 
unit. All assets are subsequently re-assessed for indications that an impairment loss previously recognised may no longer exist.

1.15  Research and development
Costs associated with research activities are expensed in the consolidated income statement as they occur.

1.16  Income taxes
Current income tax assets and/or liabilities comprise those obligations to, or claims from, fiscal authorities relating to the current 
or prior reporting period, that are unpaid at the balance sheet date. They are calculated according to the tax rates and tax laws 
applicable to the fiscal periods to which they relate, based on the taxable profit for the year. All changes to current tax assets or 
liabilities are recognised as a component of tax expense in the consolidated income statement.

Deferred income taxes are calculated using the liability method on temporary differences. This involves the comparison of the 
carrying amounts of assets and liabilities in the consolidated financial statements with their respective tax bases. This applies also to 
temporary differences associated with shares in subsidiaries if reversal of these temporary differences can be controlled by the Group 
and it is probable that reversal will not occur in the foreseeable future. In addition, tax losses available to be carried forward as well 
as other income tax credits to the Group are assessed for recognition as deferred tax assets.

Deferred tax liabilities where material are always provided for in full. Deferred tax assets are recognised to the extent that it is 
probable that they will be able to be offset against future taxable income. Deferred tax assets and liabilities are calculated, without 
discounting, at tax rates that are expected to apply to their respective period of realisation, provided they are enacted or 
substantively enacted at the balance sheet date.

Most changes in deferred tax assets or liabilities are recognised as components of tax expense in the income statement. Only 
changes in deferred tax assets or liabilities that relate to a change in value of assets or liabilities that are charged or credited directly 
to equity are charged or credited directly to equity.

Strategic ReportGovernanceFinancial StatementsBraime Group PLC Annual Report & Accounts 202036

Notes to the accounts

For the year ended 31st December 2020 (continued)

1.17  Dividends
Equity dividends are recognised when they become legally payable. In the case of dividends to equity shareholders, they are 
recognised when paid. In the case of final dividends, this is when approved by the shareholders at the Annual General Meeting.

1.18  Property, plant and equipment
Property, plant and equipment (other than freehold land) are carried at acquisition cost less subsequent depreciation and impairment 
losses. No depreciation has been charged in respect of certain land and buildings as the directors have assessed that those assets 
have residual values equal to or greater than current carrying values.

The useful lives of property, plant and equipment can be summarised as follows:

•  Land and buildings 

25 – 50 years

•  Plant, machinery and motor vehicles 

3 – 5 years on a straight line basis

1.19  Inventories
Inventories comprise raw materials, supplies and purchased goods. Cost includes all expenses directly attributable to the 
manufacturing process as well as suitable portions of related production overheads, based on normal operating capacity. Financing 
costs are not taken into consideration. At the balance sheet date, inventories are carried at the lower of cost and net realisable value. 
Net realisable value is the estimated selling price in the ordinary course of business less any applicable selling expenses.

1.20  Government grants
Government grants received on capital expenditure are generally deducted in arriving at the carrying amount of the asset purchased. 
Grants for revenue expenditure are netted against the cost incurred by the Group.

Where retention of a government grant is dependent on the Group satisfying certain criteria, it is initially recognised as deferred 
income. When the criteria for retention has been satisfied, the deferred income balance is released to the consolidated income 
statement or netted against the asset purchased as appropriate.

1.21  Other provisions, contingent liabilities and contingent assets
Other provisions are recognised when present obligations will probably lead to an outflow of economic resources from the Group 
and they can be estimated reliably. Restructuring provisions are recognised only if a detailed formal plan for the restructuring has 
been developed and implemented, or management has at least announced the plan’s main features to those affected by it. 
Provisions are not recognised for future operating losses.

Provisions are measured at the estimated expenditure required to settle the present obligation, based on the most reliable evidence 
available at the balance sheet date, including the risks and uncertainties associated with the present obligation. Any reimbursement 
expected to be received in the course of settlement of the present obligation is recognised, if virtually certain as a separate asset, not 
exceeding the amount of the related provision. Where there are a number of similar obligations, the likelihood that an outflow will 
be required in settlement is determined by considering the class of obligations as a whole. In addition, long term provisions are 
discounted to their present values, where time value of money is material.

All provisions are reviewed at each balance sheet date and adjusted to reflect the current best estimate.

In those cases where the possible outflow of economic resource as a result of present obligations is considered improbable or 
remote, or the amount to be provided for cannot be measured reliably, no liability is recognised in the consolidated balance sheet. 
These contingent liabilities are recognised in the course of the allocation of purchase price to the assets and liabilities acquired in the 
business combination. They are subsequently measured at the higher amount of a comparable provision as described above and the 
amount initially recognised, less any amortisation.

Probable inflows of economic benefits to the Group that do not yet meet the recognition criteria of an asset are considered 
contingent assets.

Braime Group PLC Annual Report & Accounts 2020Financial Statements37

2.  PROFIT FROM OPERATIONS

This has been arrived at after charging/(crediting):
Depreciation and amortisation
Foreign exchange differences
Research and development costs
Write-down of inventory to net realisable value
Inventory recognised as an expense
Impairment of trade receivables
Fees payable to the Company’s auditor:
• for the audit of the Company’s annual accounts
• the audit of the Company’s subsidiaries, pursuant to legislation
• other services pursuant to legislation
Fees payable to overseas auditors
Loss/(profit) on disposal of fixed assets
Other operating income

Note

7, 8 & 9

10

11

2020
£’000

1,280
(144)
92
283
17,208
(12)

19
46
11
21
1
(30)

2019
£’000

1,236
(22)
124
(116)
17,027
(130)

19
47
12
19
(12)
(318)

£291,000 of other operating income in 2019 related to the release of provision against funds advanced on capital assets.

3.  SEGMENTAL INFORMATION
Segmental information is presented in respect of the Group’s business segments, which are based on the Group’s management and 
internal reporting structure as at 31st December 2020.

The chief operating decision-maker has been identified as the board of directors (‘the board’). The board reviews the Group’s internal 
reporting in order to assess performance and allocate resources. Management has determined the operating segments based on 
these reports and on the internal reporting structure.

The board assesses performance based on a measure of earnings before tax. Other information provided to the board is measured  
in a manner consistent with that in the financial statements. Total segment assets exclude assets and liabilities that are managed  
on a central basis. These balances are part of the reconciliation to the total balance sheet assets and liabilities. Inter-segment pricing 
is determined on an arms-length basis.

The Group comprises the following segments: the manufacture of metal presswork and the distribution of bulk material handling 
components.

Central
2020
£’000

Manufacturing
2020
£’000

Distribution
2020
£’000

Revenue
External
Inter Company

Total

Profit
EBITDA
Finance costs
Finance income
Depreciation and amortisation
Tax expense

(Loss)/profit for the period

Assets
Total assets
Additions to non current assets
Liabilities
Total liabilities

–
1,772

1,772

309
(105)
–
(592)
32

(356)

5,178
415

801

3,762
3,068

6,830

(163)
(31)
7
(28)
–

(215)

4,200
54

2,025

Total
2020
£’000

32,803
9,999

42,802

2,657
(191)
9
(1,280)
(341)

854

29,041
5,159

34,200

2,511
(55)
2
(660)
(373)

1,425

15,228
2,020

24,606
2,489

6,817

9,643

Strategic ReportGovernanceFinancial StatementsBraime Group PLC Annual Report & Accounts 202038

Notes to the accounts

For the year ended 31st December 2020 (continued)

3.  SEGMENTAL INFORMATION (CONTINUED)

Central
2019
£’000

Manufacturing
2019
£’000

Distribution
2019
£’000

Revenue
External
Inter Company

Total

Profit
EBITDA
Finance costs
Finance income
Depreciation and amortisation
Tax expense

(Loss)/profit for the period

Assets
Total assets
Additions to non current assets
Liabilities
Total liabilities

–
2,104

2,104 

851
(305)
–
(607)
(114)

(175)

5,529
1,138

852

3,416
3,440

6,856

(244)
(27)
–
(18)
39

(250) 

3,657
76

1,768

Total
2019
£’000

33,433
11,768

45,201

3,457
(477)
2
(1,236)
(397)

1,349

30,017
6,224 

36,241

2,850
(145)
2
(611)
(322)

1,774

13,913
607

23,099
1,821

6,130

8,750

Geographical analysis
The Group is domiciled in the UK. Analysis of revenues from external customers by continent is provided below:

UK
Rest of Europe
Americas
Africa
Australia and Asia

Revenue
2020
£’000

Non-current
assets
2020
£’000

5,913
8,828
13,424
1,161
3,477

32,803

3,958
1,702
2,170
60
464

8,354

Revenue
2019
£’000

6,155
8,040
14,407
1,584
3,247

33,433

Non-current
assets
2019
£’000

4,103
178
2,415
101
353

7,150

There was one Group customer of the manufacturing segment which accounted for 11% of the Group’s revenues.

4.  FINANCE INCOME AND EXPENSE

Finance expense
Bank borrowings
Lease interest
Hire purchase interest

Finance income
Bank interest received

2020
£’000

2019
£’000

124
38
29

191

9

9

429
15
33

477 

2

2 

Braime Group PLC Annual Report & Accounts 2020Financial Statements5.  TAX EXPENSE

Current tax expense
UK corporation tax
UK tax expense on profits for the year
Prior year adjustment
Double tax relief

Foreign corporation tax
Foreign tax expense on profits for the year
Prior year adjustment

Current tax charge
Deferred tax
Origination and reversal of timing differences
Adjustments in respect of prior periods
Adjustments in respect of rate differences

Total tax charge

39

2020
£’000

2019
£’000

303
(9)
(303)

(9)

508
(42)

466

457

(138)
10
12

341

191
(42)
(170)

(21) 

337
(14)

323

302

95
–
–

397 

The reasons for the difference between the actual tax charge for the year and the standard rate of corporation tax in the UK applied 
to profits for the year are as follows:

Profit before tax

Expected tax charge based on the standard rate of corporation tax in the UK 
of 19% (2019 – 19%)
Expenses not deductible for tax purposes
Non taxable income
Tax credits on research and development
Items charged to reserves
Foreign tax
Deferred tax not provided
Deferred tax – prior year
Prior year items
Rate differences

2020
£’000

1,195

2019
£’000

1,746

227
14
(83)
(23)
12
184
39
10
(51)
12

341

332
21
–
(23)
34
88
(27)
–
(17)
(11)

397 

Other than as shown in note 15, no deferred tax asset arising on tax losses, accelerated depreciation in excess of capital allowances 
or deferred tax liability in respect of the pension provision has been recognised as their future realisation is relatively uncertain. The 
amounts not recognised are estimated at £nil, £48,000 and £nil respectively (2019 – £nil, £25,000 and £nil) calculated at a rate of 
19% (2019 – 17%).

Strategic ReportGovernanceFinancial StatementsBraime Group PLC Annual Report & Accounts 202040

Notes to the accounts

For the year ended 31st December 2020 (continued)

6.  EMPLOYEES
The average number of employees of the Group during the year was made up as follows:

Office and management
Sales and distribution
Manufacturing

Staff costs (including directors) comprise:

Wages and salaries
Waiver of US government loan
CJRS government grant
Defined contribution pension cost
Defined benefit pension cost
Other long-term employee benefits
Employer’s national insurance contributions and similar taxes

2020
No.

49
53
76

178

2020
£’000

7,578
(436)
(46)
318
116
81
797

8,408

2019
No.

48
55
68

171

2019
£’000

7,325
–
–
310
71
56
768

8,530

Note

19.3

The Group’s US subsidiary received a loan of £436,000 from the government’s Paycheck Protection Program. The loan was waived in 
November 2020, the business having demonstrated that is had retained full employment during the COVID pandemic. The CJRS 
grant relates to furlough payments in respect of UK employees who were shielding per government instructions.

Directors’ remuneration:
Emoluments of qualifying services
Company pension contributions to money purchase schemes

2020
£’000

659
45

704

2019
£’000

634
42

676

The number of directors for whom retirement benefits accrued under money purchase pension schemes amounted to 3 (2019 – 3) 
and under defined benefit pension schemes amounted to nil (2019 – nil). Further details of directors remuneration are included in 
the remuneration report.

Braime Group PLC Annual Report & Accounts 2020Financial Statements7.  PROPERTY, PLANT AND EQUIPMENT

At 31st December 2020
Cost
Accumulated depreciation

Net book value

At 31st December 2019
Cost
Accumulated depreciation

Net book value

Year ended 31st December 2020
Opening net book value
Additions
Disposals
Depreciation
Reclassification
Exchange differences

Closing net book value

Year ended 31st December 2019
Opening net book value
Additions
Disposals
Depreciation
Reclassification
Exchange differences

Closing net book value

41

Plant,
machinery
and motor
vehicles
£’000 

Land and
buildings
£’000 

4,746
(243)

4,503

3,190
(234)

2,956

2,956
1,489
–
(2)
39
21

4,503

2,963
–
–
(5)
–
(2)

2,956

12,706
(9,379)

3,327

12,300
(8,432)

3,868

3,868
568
(14)
(1,040)
(39)
(16)

3,327

3,269
1,660
(15)
(1,015)
–
(31)

3,868

Total
£’000

17,452
(9,622)

7,830

15,490
(8,666)

6,824

6,824
2,057
(14)
(1,042)
–
5

7,830

6,232
1,660
(15)
(1,020)
–
(33)

6,824

The net book value of tangible fixed assets includes an amount of £568,000 (2019 – £715,000) in respect of assets held under hire 
purchase contracts. The related depreciation charge on these assets for the year was £250,000 (2019 – £200,000). Additions include 
£31,000 (2019 – £551,000) of assets held under hire purchase contracts.

Assets in the course of construction which have not been depreciated total £2,225,000 (2019 – £710,000) of which £1,489,000 
relates to the French warehouse construction.

The total cost of non-depreciable assets included in freehold land and buildings was £2,923,000 (2019 – £2,923,000).

Strategic ReportGovernanceFinancial StatementsBraime Group PLC Annual Report & Accounts 202042

Notes to the accounts

For the year ended 31st December 2020 (continued)

8. 

INTANGIBLE ASSETS

At 31st December 2020
Cost
Accumulated amortisation

Net book value

At 31st December 2019
Cost
Accumulated amortisation

Net book value

Year ended 31st December 2020
Opening net book value
Additions
Amortisation
Exchange differences

Closing net book value

Year ended 31st December 2019
Opening net book value
Additions
Amortisation
Reclassifications

Closing net book value

Intangible assets relate to purchased goodwill and software.

Total
£’000 

155
(118)

37

149
(101)

48

48
–
(12)
1

37

61
1
(13)
(1)

48

Braime Group PLC Annual Report & Accounts 2020Financial Statements43

Buildings
£’000

IT Equipment
£’000

Vehicles
£’000

Total
£’000

275
(62)

213

421
(267)

154

154
186
(130)
3

213

204
85
(131)
(4)

154

142
(49)

93

46
(26)

20

20
101
(28)
–

93

35
–
(15)
–

20

300
(119)

181

241
(137)

104

104
145
(68)
–

181

86
76
(57)
(1)

104

717
(230)

487

708
(430)

278

278
432
(226)
3

487

325
161
(203)
(5)

278

9.  RIGHT OF USE ASSETS

At 31st December 2020
Cost
Accumulated depreciation

Net book value

At 31st December 2019
Cost
Accumulated depreciation

Net book value

Year ended 31st December 2020
Opening net book value
Additions
Depreciation
Exchange differences

Closing net book value

Year ended 31st December 2019
Opening net book value
Additions
Depreciation
Exchange differences

Closing net book value

Buildings include warehouses and office leases. IT equipment include sundry IT and broadband fibre leases. Vehicles include fork lift 
trucks and motor vehicles. With the exception of short-term leases and leases of low-value underlying assets, each lease is reflected 
in the Group accounts as a right-of-use (RoU) asset per note 9 above and a lease liability (see note 14b).

10.  INVENTORIES

Raw materials
Work in progress
Finished goods
Goods in transit

2020
£’000

382
126
7,794
562

8,864

2019
£’000 

368
109
7,875
221

8,573

During the twelve months ended 31st December 2020 the Group increased charges against finished goods inventories of £283,000 
(2019 – release of £116,000) following reassessment of the saleability of certain stock items (note 2).

Strategic ReportGovernanceFinancial StatementsBraime Group PLC Annual Report & Accounts 202044

Notes to the accounts

For the year ended 31st December 2020 (continued)

11.  TRADE AND OTHER RECEIVABLES

Trade receivables
Other receivables
Prepayments

2020
£’000

5,303
354
198

5,855

2019
£’000 

4,778
571
348

5,697

Included in other receivables is £19,000 (2019 – £249,000) of corporation tax repayable, £191,000 (2019 – £226,000) in relation to 
a VAT claim, and £32,000 (2019 – nil) in respect of a deferred tax asset.

Where possible credit insurance is obtained and sales to customers kept within agreed credit limits. In general, the risk in relation to 
credit risk is considered low and is supported by the low level of bad debts experienced, both pre and post credit insurance claims, 
by the Group in any one year.

12.  TRADE AND OTHER PAYABLES – CURRENT

Trade payables
Other taxes and social security costs
Other payables
Accruals

13.  OTHER FINANCIAL LIABILITIES – CURRENT

Bank loans – secured
Lease liabilities
Hire purchase creditors
Other creditors

2020
£’000

3,391
166
62
1,125

4,744

2020
£’000

354
186
186
1,407

2,133

2019
£’000 

2,349
229
125
1,105

3,808

2019
£’000 

351
176
203
1,433

2,163

Note

14a
14b
14c

An analysis of the interest rate payable on financial liabilities and information about fair values is given in note 17.

Other creditors comprise of an invoice discounting facility which has been secured by a fixed and floating charge over certain assets 
of certain Group companies.

14.  FINANCIAL LIABILITIES – NON-CURRENT

Bank loans – secured
Lease liabilities
Hire purchase creditors
Other creditors (non-current)

Note

14a
14b
14c

2020
£’000

1,388
318
337
32

2,075

2019
£’000 

839
121
392
32

1,384

Braime Group PLC Annual Report & Accounts 2020Financial Statements14a. Obligations under bank loan agreements comprise amounts payable as follows:

Within one year
One to two years
Two to five years
Over five years

45

2020
£’000

354
389
357
642

2019
£’000 

351
347
492
–

1,742

1,190

Terms and conditions of outstanding loans were as follows:

Interest
rate
%

Year of 
maturity

2020
£’000

US dollar bank loan
US dollar bank loan
US dollar unsecured bank loan
US dollar term loan
US dollar term loan
GBP term loan
EUR term loan

4.00% fixed
2.50% fixed
3.00% fixed
2.25% over LIBOR
3.74% fixed
2.75% over Bank of England base rate
1.31% fixed

2023
2022
2022
2023
2024
2020
2034

383
–
–
231
157
–
971

2019
£’000

562
53
16
341
204
14
–

The 4.00%, 2.50% and 3.74% fixed US dollar bank loans are secured on specific plant and equipment held by 4B Elevator 
Components Limited. The US dollar term loan and the GBP term loans form part of the Group funding arrangements. These loans 
are secured by a fixed and floating charge over certain assets of certain Group companies. In April 2020 the Group took advantage 
of a very favourable early repayment discount and paid off the 2022 term loans. The EUR term loan relates to the construction of  
the French warehouse and the fully drawn-down facility is €1.7m.

14b. Lease liabilities:

Minimum lease payment commitments in respect of RoU assets at the year end were as follows:

Less than one year
One to two years
Two to five years

Lease 
Payments 
£’000

Finance 
Charges 
£’000

Net Present 
Value
£’000

231
204
145

580

(45)
(24)
(7)

(76)

186
180
138

504

At 31st December 2019 the minimum lease payment commitments in respect of RoU assets were as follows:

Less than one year
One to two years
Two to five years

£’000

£’000

£’000

196
67
70

333

(20)
(10)
(6)

(36)

176
57
64

297

The lease liabilities are calculated from the present values of the lease rentals based on the Group’s estimated borrowing rate of 
10%. A change of +/- 5% to the implied discount rate does not result in a material change to the estimates.

Each lease generally imposes a restriction that, unless there is a contractual right for the Group to sublet the asset to another party, 
the right-of-use asset can only be used by the Group. Leases are either non-cancellable or may only be cancelled by incurring  
a substantive termination fee. Some leases contain an option to purchase the underlying leased asset outright at the end of the 
lease, or to extend the lease for a further term. The Group is prohibited from selling or pledging the underlying leased assets as 
security. For leases over office buildings and factory premises the Group must keep those properties in a good state of repair and 
return the properties in their original condition at the end of the lease. Further, the Group must insure right-of-use assets and incur 
maintenance fees on such items in accordance with the lease contracts.

Strategic ReportGovernanceFinancial StatementsBraime Group PLC Annual Report & Accounts 202046

Notes to the accounts

For the year ended 31st December 2020 (continued)

14b. Lease liabilities (continued):

At 31st December 2020, the Group had 30 leased RoU assets by category as follows: Buildings: 3, IT equipment: 8, and Vehicles: 19. 
The average remaining lease commitments were: Buildings: 2 years, IT equipment: 1 year, and Vehicles: 3 years respectively.

Lease payments not recognised as a liability
The Group has elected not to recognise a lease liability for short term leases (leases with an expected term of 12 months or less) or 
for leases of low value assets. Payments made under such leases are expensed on a straight-line basis. In addition, certain variable 
lease payments are not permitted to be recognised as lease liabilities and are expensed as incurred.

The total cash outflow for leases for the year ended 31st December 2020 was £266,000 (2019 – £243,000).

At 31st December 2020 the Group had not committed to any new leases that had yet to commence.

14c. Hire purchase creditors

Hire purchase future payments, interest charges and liabilities as at 31st December 2020 were as follows:

Within one year
One to two years
Two to five years

Future 
Payments 
£’000

Interest 
Charges 
£’000

HP Creditor 
£’000

195
151
205

551

(9)
(8)
(11)

(28)

186
143
194

523

Hire purchase payments, interest charges and liabilities as at 31st December 2019 were as follows:

Within one year
More than one year but less than 5 years

15.  DEFERRED INCOME TAX LIABILITY

Accelerated capital allowances in excess of depreciation
Losses
Rolled over capital gains

Future 
Payments 
£’000

Interest 
Charges 
£’000

HP Creditor 
£’000

215
423

638

(12)
(31)

(43)

2020
£’000

292
(77)
63

278

203
392

595

2019
£’000

303
–
57

360

The decrease in deferred tax liability relates primarily to the recognition of taxable losses available where they can be offset against 
accelerated capital allowances.

Balance at 1st January 2020
Release to income statement during the year

Balance at 31st December 2020

Deferred tax 
£’000

360
(82)

278

Deferred tax has been recognised at a blended rate of 29% (2019 – 29%) on accelerated capital allowances in 4B Elevator 
Components Limited and 19% (2019 – 17%) in respect of the Company and Braime Pressings Limited.

Braime Group PLC Annual Report & Accounts 2020Financial Statements47

The Finance Act 2016 had previously enacted provisions to reduce the main rate of UK corporation tax to 17% from 1 April 2020 
and accordingly the deferred tax at 31 December 2019 had been calculated at this rate. However, in the March 2020 Budget it was 
announced that the reduction will not occur and the Corporation Tax Rate will be held at 19%. The Provisional Collection of Taxes 
Act was used to substantively enact the revised 19% tax rate on 17 March 2020 and accordingly the deferred tax balances have 
been re-calculated to 19% at the year end. The March 2021 Budget announced a further increase to the main rate of corporation 
tax to 25% from April 2023. This rate has not been substantively enacted at the balance sheet date, as result deferred tax balances 
as at 31 December 2020 continue to be measured at 19%. If all of the deferred tax was to reverse at the amended 25% rate the 
impact on the closing DT position would be to increase the deferred tax liability by £17,000.

16.  SHARE CAPITAL

Authorised:
480,000 Ordinary shares of 25p each
1,200,000 ‘A’ Ordinary shares of 25p each

Allotted, called up and fully paid:
480,000 Ordinary shares of 25p each
960,000 ‘A’ Ordinary shares of 25p each

2020
£’000

2019
£’000

120
300

420

120
240

360

120
300

420

120
240

360

The ‘A’ Ordinary shares rank pari passu in all respects with Ordinary shares except that the holders of ‘A’ Ordinary shares are not 
entitled to vote at general meetings. Holders of Ordinary shares are entitled to one vote for every four shares held.

17.  FINANCIAL INSTRUMENTS
The Group’s activities expose it to a variety of financial risks: market risk (including currency risk and cash flow interest rate risk), 
credit risk and liquidity risk.

The Group holds financial instruments in order to finance its operations and to manage the interest rate and currency risks arising 
from those operations.

All financial assets and liabilities are initially measured at transaction price (including transaction costs). If an arrangement constitutes 
a financing transaction, the financial asset or financial liability is measured at the present value of the future payments discounted at 
a market rate of interest for a similar debt instrument.

Trade and other receivables net of impairment losses, cash and bank balances, trade and other payables are subsequently measured 
at the amortised cost equivalent to the undiscounted amount of cash or other consideration expected to be paid or received.

Bank loans are initially measured at the present value of future payment, discounted at a market rate of interest and subsequently 
measured at amortised cost using the effective interest method.

Whilst lease liabilities within note 13 and 14 are included within financial liabilities they do not constitute a financial instrument.

There is no formal policy for matching foreign currency cash flows, or matching exposure to foreign currency net assets or liabilities 
although a careful watch is kept on the positions. As shown below the Group’s currency exposure at the year end was £1,422,000 
(2019 – £1,836,000), primarily euros and US dollars to sterling.

The Group’s policy is to ensure a balance of financial instruments to meet its operating requirements. This has been achieved during the 
period. Unutilised committed borrowing facilities have been maintained in order to provide flexibility in the management of liquidity.

Fair values
There is no material difference between the carrying value and the fair value of the Group’s financial assets and liabilities. Financial 
instruments carried at fair value are required to be measured by reference to the following levels:

Level 1 – quoted prices (unadjusted) in active markets for identical assets or liabilities;

Level 2 – inputs other than quoted prices included within level 1 that are observable for the asset or liability, either directly 

(i.e. as prices) or indirectly (i.e. derived from prices); and

Level 3 – inputs for the asset or liability that are not based on observable market data (unobservable inputs).

Strategic ReportGovernanceFinancial StatementsBraime Group PLC Annual Report & Accounts 202048

Notes to the accounts

For the year ended 31st December 2020 (continued)

17.  FINANCIAL INSTRUMENTS (CONTINUED)
The level within which the financial asset or liability is classified is determined based on the lowest level of significant input to one 
fair value measurement. The only instruments entered into by the Group are included in level 2 and consist of fixed interest term 
loans and foreign currency forward contracts.

Forward contracts
There were no forward currency contracts outstanding at 31st December 2020 (31st December 2019 – £nil).

Fixed interest term loans
Fixed interest term loans as at 31st December 2020 were US dollar term bank loans of £540,000 (2019 – £835,000) and euro bank 
term loans of £971,000 (2019 – £nil) (see note 14a).

Maturity analysis
Other than is disclosed in note 14 regarding bank loans and lease liabilities all financial instruments fall due within one year.

In addition to the maturity analysis disclosed in note 14, the interest due on bank loans repayable within one year totals £34,000 
(2019 – £43,000), the interest due on bank loans repayable after one year but not more than five years totals £40,000 (2019 – 
£45,000), and the interest due on bank loans repayable after more than five years totals £22,000 (2019 – £nil).

Interest due (finance charges) on RoU lease liabilities are shown in note 14b and interest due on hire purchase creditors are shown 
in note 14c.

Interest rate and currency of financial assets and liabilities
The currency and interest rate profile of the Group’s interest bearing financial assets is shown below:

Currency
As at 31st December 2020
Sterling
Euro
US dollar
Other

Floating rate 
financial assets 
£’000

Fixed rate
financial assets
£’000

Financial assets 
Total
£’000

(1,540)
678
1,891
504

1,533

–
–
–
–

–

(1,540)
678
1,891
504

1,533

Negative sterling floating rate financial assets relate to bank overdrafts available for offset against credit currency balances where 
a legal right of set-off exists.

Currency
As at 31st December 2019
Sterling
Euro
US dollar
Other

Floating rate 
financial assets 
£’000

Fixed rate
financial assets
£’000

Financial assets 
Total
£’000

(805)
260
1,596
628

1,679

–
–
–
–

–

(805)
260
1,596
628

1,679

Braime Group PLC Annual Report & Accounts 2020Financial Statements49

The currency and interest rate profile of the Group’s interest bearing financial liabilities is shown below:

Currency
As at 31st December 2020
Sterling
Euro
US dollar
Other

Currency
As at 31st December 2019
Sterling
Euro
US dollar
Other

Floating rate 
financial assets 
£’000

Fixed rate
financial assets
£’000

Financial assets 
Total
£’000

(1,545)
(197)
(231)
–

(1,973)

(644)
(1,006)
(543)
(346)

(2,539)

(2,189)
(1,203)
(774)
(346)

(4,512)

Floating rate 
financial assets 
£’000

Fixed rate
financial assets
£’000

Financial assets 
Total
£’000

(2,284)
(179)
(341)
–

(2,804)

(659)
(9)
(843)
(216)

(1,727)

(2,943)
(188)
(1,184)
(216)

(4,531)

Floating rate financial liabilities comprise bank borrowings and lease assets. Negative balances in financial liabilities denote credit 
balances available for offset against bank overdrafts.

Currency exposure
The Group operates in a number of currencies and the monetary assets and liabilities of the Group that are not denominated in the 
functional currency of the operating unit concerned are shown below.

Non interest bearing financial assets/(liabilities)

Functional currency
As at 31st December 2020
Sterling
Euro
US dollar
Other

Sterling
£’000

Euro
£’000

US dollar
£’000

Other 
currencies
£’000

–
–
(517)
(643)

(1,160)

1,090
–
(25)
–

1,065

(1,778)
–
–
6

(1,772)

2,520
–
–
–

2,520

Total
£’000

1,832
–
(542)
(637)

653

Strategic ReportGovernanceFinancial StatementsBraime Group PLC Annual Report & Accounts 202050

Notes to the accounts

For the year ended 31st December 2020 (continued)

17.  FINANCIAL INSTRUMENTS (CONTINUED)

Non interest bearing financial assets/(liabilities)

Functional currency
As at 31st December 2019
Sterling
Euro
US dollar
Other

Risk sensitivity

Sterling
£’000

Euro
£’000

US dollar
£’000

–
–
(540)
(655)

(1,195)

863
–
(12)
–

851

(1,163)
–
–
66

(1,097)

Other 
currencies
£’000

2,436
–
–
(6)

2,430

Total
£’000

2,136
–
(552)
(595)

989

Interest rate sensitivity
Based on the year end balance of floating rate assets and liabilities, a change in interest rates of 1% in the monetary assets and 
liabilities mentioned above invested or borrowed will not affect the income statement by a figure greater or less than £5,000 
(2019 – £11,000).

Currency rate sensitivity
A weakening in the value of sterling by 10% will benefit the operating profit by a figure not exceeding £158,000 (2019 – £204,000). 
A strengthening of sterling by 10% will reduce the operating profit by a figure not greater than £129,000 (2019 – £167,000).

These amounts are estimates. Actual results in the future may differ materially from these due to development in the global financial 
markets which may cause fluctuations in interest and exchange rates to vary. The amounts stated above should not be considered  
a projection of likely future events and losses.

Borrowing facilities
The Group has the following undrawn committed borrowing facilities:

Expiring in one year or less

2020
£’000

3,186

2019
£’000

1,519

These facilities are for the purposes of working capital flexibility and are reviewed annually.

Group bank loans and overdrafts and invoice discounting facilities have been secured by a fixed and floating charge over certain 
assets of certain Group companies.

Foreign currency risk
Foreign exchange risk arises because the Group has operations located in various parts of the world whose functional currency is not 
the same as the Group’s primary functional currency (sterling). Although its global market penetration arguably reduces the Group’s 
risk in that it has diversified into several markets, the net assets from such overseas operations are exposed to currency risk giving 
rise to gains or losses on re-translation into sterling. Only in exceptional circumstances will the Group consider hedging its net 
investments in overseas operations as generally it does not consider that the cash flow risk created from such hedging techniques 
warrants the reduction in volatility in consolidated net assets.

Foreign exchange risk also arises when individual Group operations enter into transactions denominated in a currency other than 
their functional currency. It is Group policy that all such transactions should be hedged locally by entering into forward contracts 
with Group treasury. Where it is considered that the risk to the Group is significant, Group treasury will assess the costs of entering 
into a matching forward contract with a reputable bank.

It is Group policy that transactions between Group entities are generally denominated in the selling entity’s functional currency 
thereby giving rise to foreign exchange risk in the income statement of both the purchasing entity and the Group. The exception  
to this are charges made by the UK, since it is deemed to control treasury risks. Although the selling entity might hedge this exposure 
with Group treasury, no external hedge is entered into at Group level as there is no exposure to consolidated net assets from 
intra-Group transactions.

Braime Group PLC Annual Report & Accounts 2020Financial Statements51

Liquidity risk
The liquidity risk of each Group entity is managed centrally by the Group treasury function. Each operation has a facility with Group 
treasury, the amount of the facility being based on budgets. The budgets are set locally and agreed by the board annually in advance, 
enabling the Group’s cash requirements to be anticipated. Where facilities of Group entities need to be increased, approval must be 
sought from the Group finance director. Where the amount of the facility is above a certain level agreement of the board is needed.

All surplus cash is held centrally to maximise the returns on deposits through economics of scale. The type of cash instrument used 
and its maturity date will depend on the Group’s forecast cash requirements. The Group maintains a draw down facility with a major 
banking corporation to manage any unexpected short-term cash shortfalls.

Interest rate risk
The Group finances its operations through a mixture of retained profit, bank borrowings and finance lease arrangements. The Group 
generally borrows at floating rates but some borrowing arrangements provide fixed interest payments for a proportion of its debt 
over a specified period. This enables the Group to forecast borrowing costs with a degree of certainty.

Credit risk
The Group is mainly exposed to credit risk from credit sales. It is Group policy, implemented locally, to insure sales when insurance 
cover is available.

Quantitative disclosures have been made in note 11.

The Group does not enter into complex derivatives to manage credit risk.

Capital risk
The Group’s objective when maintaining capital, being the share capital and capital reserves, is to safeguard the Group’s ability  
to continue as a going concern so that it is able to provide returns for shareholders and benefits for other stakeholders.

18.  EARNINGS PER SHARE AND DIVIDENDS
Both the basic and diluted earnings per share have been calculated using the net results attributable to shareholders of Braime 
Group PLC as the numerator.

The weighted average number of outstanding shares used for basic earnings per share amounted to 1,440,000 shares 
(2019 – 1,440,000). There are no potentially dilutive shares in issue.

Dividends paid

Equity shares
Ordinary shares
Interim of 8.00p (2019 – 8.00p) per share paid on 5th June 2020
Interim of 4.00p (2019 – 3.60p) per share paid on 16th October 2020

‘A’ Ordinary shares
Interim of 8.00p (2019 – 8.00p) per share paid on 5th June 2020
Interim of 4.00p (2019 – 3.60p) per share paid on 16th October 2020

Total dividends paid

An interim dividend of 7.80p per Ordinary and ‘A’ Ordinary share will be paid on 25th May 2021.

2020
£’000

2019
£’000

38
19

57

77
39

116

173

38
17

55

77
35

112

167

Strategic ReportGovernanceFinancial StatementsBraime Group PLC Annual Report & Accounts 202052

Notes to the accounts

For the year ended 31st December 2020 (continued)

19.  PENSION COSTS

19.1  Scheme summary
The Group operates a number of defined contribution schemes, the cost of which are disclosed in note 6. Additionally the 
Group operates a funded defined benefit pension scheme, the Braime Pressings Limited Retirement Benefits Scheme (the Scheme). 
The Scheme provides benefits based on final salary and length of service on retirement, leaving service or death on behalf of certain 
companies in the Group. The Scheme is closed to new members. The assets of the Scheme are held separately from those of the 
Group, being predominantly invested with an insurance company. The Scheme is funded to cover future pension liabilities. 
The following disclosures refer only to the Scheme.

The Scheme is managed by a board of trustees appointed in part by the Group and part from elections by members of the Scheme. 
The trustees have responsibility for obtaining valuations of the fund, administering benefit payments and investing the Scheme’s 
assets. The trustees delegate some of these functions to their professional advisers where appropriate.

The Scheme is subject to the Statutory Funding Objective under the Pensions Act 2004. A valuation of the Scheme is carried out 
at least once every three years to determine whether the Statutory Funding Objective is met. As part of the process the Group must 
agree with the trustees of the Scheme the contributions to be paid to address any shortfall against the Statutory Funding Objective, 
and contributions to pay for future accrual of benefits. A qualified actuary determines the contributions payable to the Scheme. 
The most recent actuarial valuation was conducted at 6th April 2019. The market value of Scheme assets at 6th April 2019 was 
£9,463,000. The funding level at 6th April 2019 was 104% on an ongoing basis. The Statutory Funding Objective does not currently 
impact on the recognition of the Scheme in these accounts.

The next valuation of the scheme is due as at 6th April 2022. In the event that the actuarial valuation reveals a larger deficit than 
expected the Company may be required to increase contributions above those set out in the existing schedule of contributions. 
Conversely, if the position is better than expected contributions may be reduced.

The Group expects to pay contributions of around £53,000 during the year to 31st December 2021. The weighted average duration 
of the defined benefit obligation is approximately 16 years.

19.2  Risks
The cost of the Scheme to the Group depend upon a number of assumptions about future events. Future contributions may be 
higher (or lower) than those currently agreed if the assumptions are not borne out in practice or if different assumptions are agreed 
in the future.

• 

• 

• 

Investment risk. The Scheme holds investments in asset classes such as equities, which have volatile market values and while 
these assets are expected to provide real returns over the long-term the short-term volatility can cause additional funding to be 
required if a deficit emerges.

Interest rate risk. The Scheme’s liabilities are assessed using market yields on high quality corporate bonds to discount the 
liabilities. As the Scheme holds assets such as equities and annuity policies the value of the assets and liabilities may not move 
in the same way.

Inflation risk. A significant proportion of the benefits under the Scheme are linked to inflation. Although the Scheme’s assets 
are expected to provide some hedging against inflation over the long-term, movements over the short-term could lead to 
deficits emerging.

•  Mortality risk. In the event that members live longer than assumed a deficit will emerge in the Scheme.

Braime Group PLC Annual Report & Accounts 2020Financial Statements53

19.3  Reconciliation of defined benefit obligation and fair value of scheme assets

Defined benefit 
obligation

Fair value of 
scheme assets

Net defined 
scheme liability

2020
£’000

2019
£’000

2020
£’000

2019
£’000

Balance at 1st January

Service cost – current
Service cost – past
Administration costs
Interest cost/(income)
Interest effect of asset ceiling

Included in profit or loss

Effect of asset ceiling

Remeasurement loss/(gain)
a)  Actuarial loss/(gain) from:
– Financial assumptions
– Demographic assumption
– Adjustments (experience)

b)  Return on plan asset 
(excluding interest)

Included in other 
comprehensive income

Employers contributions
Employees contributions
Benefits paid

Other movements

2020
£’000

9,300

76
1
–
183
–

260

–

1,081
–
–

–

1,081

–
10
(323)

(313)

2019
£’000

8,828

71
–
–
240
–

311

–

851
(421)
(59)

(9,300)

(8,746)

–
–
65
(237)
–

(172)

228

–
–
–

39
(188)
–

(149)

(127)

–
–
–

–

76
1
39
(5)
–

111

(127)

1,081
–
–

–

(1,020)

(777)

(1,020)

371

–
10
(220)

(210)

(1,020)

(45)
(10)
323

268

(777)

(43)
(10)
220

167

61

(45)
–
–

(45)

82

71
–
65
3
–

139

228

851
(421)
(59)

(777)

(406)

(43)
–
–

(43)

Balance at 31st December

10,328

9,300

(10,328)

(9,300)

–

–

The asset ceiling arises as based on the assumptions adopted there is a net pension scheme asset of £101,000 at 31st December 
2020 but as Braime Pressings Limited does not have an unconditional right to any surplus of the scheme the surplus of £101,000 has 
not been recognised in the group balance sheet and therefore assets have been reduced by £101,000 to £10,328,000 so as to equal 
scheme liabilities at that date.

The effect of GMP equalisation has been allowed as a past service cost in 2020. Other than this, there were no plan amendments, 
curtailments or settlements during the period. Remeasurement gains and losses arising from experience adjustments and changes in 
actuarial assumptions are recognised within the consolidated statement of comprehensive income. Included in remeasurement losses 
are the effect of asset ceiling of £127,000 (2019 – gain of £228,000) but the interest effect of asset ceiling are recognised in the 
profit for the year.

Strategic ReportGovernanceFinancial StatementsBraime Group PLC Annual Report & Accounts 2020 
 
 
54

Notes to the accounts

For the year ended 31st December 2020 (continued)

19.4  Analysis of fair value of plan assets between asset categories

Annuity policies in payment
Equities – quoted – overseas
Equities – quoted – UK
Cash
With profit deferred annuities
Asset ceiling

Total

The assets do not include any investment in shares of the Company.

19.5  Reconciliation of effect of asset ceiling

Effect of asset ceiling at start
Interest on effect of asset ceiling
Actuarial losses/(gains)

Effect of asset ceiling at end

19.6  Key assumptions and sensitivities
The key actuarial assumptions at balance sheet date are shown below:

2020
% of total 
assets

2019
% of total 
assets

56.0%
12.4%
2.0%
1.8%
27.8%
–

55.8%
12.1%
2.5%
2.6%
27.0%
–

2020
£’000

5,840
1,293
209
188
2,899
(101)

100.0%

100.0%

10,328

2020
£’000

228
–
(127)

101

2020

1.20%
3.20%
3.20%
3.10%

2019
£’000

5,317
1,153
238
248
2,572
(228)

9,300

2019
£’000

–
–
228

228

2019

2.00%
3.40%
3.40%
3.30%

Discount rate
Inflation (RPI)
Salary increases
Pension increase (LP15)

Post retirement mortality

Commutation

Zurich with-profits deferred annuity policy

115% of the S3NA tables with CMI 
2018 projections using a long-term 
improvement rate of 1.00% pa

115% of the S3NA tables with CMI 
2018 projections using a long-term 
improvement rate of 1.00% pa

No allowance has been made for 
members to take tax free cash

No allowance has been made for 
members to take tax free cash

70% future income value, 
30% market value

70% future income value, 
30% market value

Braime Group PLC Annual Report & Accounts 2020Financial Statements55

The impact on the defined benefit obligation to changes in the significant principal assumptions are shown below.

The sensitivities are approximate and only show the likely effect of an assumption being adjusted whilst all other assumptions remain 
the same. The sensitivity analysis shown has been determined using the same method as per the calculation of liabilities for the 
balance sheet disclosures, but using assumptions adjusted as detailed below.

Adjustments to assumptions

Discount rate
Plus 0.50%
Minus 0.50%

Inflation
Plus 0.50%
Minus 0.50%

Salary increase
Plus 0.50%
Minus 0.50%

Life expectancy
Plus 1.0 years
Minus 1.0 years

% With-profit deferred annuities converted on retirement using guaranteed annuity rates
Plus 10.00% (i.e. 80%)
Minus 10.00% (i.e. 60%)

20.  NOTES SUPPORTING CONSOLIDATED CASH FLOW STATEMENT

Cash and cash equivalents

Cash at bank and in hand
Bank overdraft

Approximate  
effect on liability  
£’000

182
(206)

(364)
332

(76)
74

(34)
42

294
(294)

2020
£’000

2019
£’000

1,533
(335)

1,198

1,679
(1,016)

663

Major non-cash transaction
During the year the Group acquired tangible assets of £31,000 (2019 – £551,000) subject to finance under hire purchase agreements.

21.  CAPITAL COMMITMENTS
There were capital commitments of £568,000 (2019 – £544,000) which are contracted but not provided for in these financial statements.

Strategic ReportGovernanceFinancial StatementsBraime Group PLC Annual Report & Accounts 202056

Notes to the accounts

For the year ended 31st December 2020 (continued)

22.  SUBSIDIARIES

Subsidiary

Principal activity

i  Registered in and operating from 

Hunslet Road, Leeds, West Yorkshire, 
LS10 1JZ, England, UK:

Proportion of shares held 
2020 and 2019

Ordinary 
Shares

Preference 
Shares

Braime Pressings Limited

Manufacture of metal presswork

4B Braime Components Limited

Distribution of bulk material handling components

T.F. & J.H. Braime (Holdings) P.L.C.

Dormant

100%

100%

100%

ii  Registered as above and operating from 
625 Erie Avenue, Morton, Illinois 61550, 
USA:

4B Elevator Components Limited

Distribution of bulk material handling components

100%

iii  Incorporated in and operating from 
9 Route de Corbie, 80800 Lamotte 
Warfusee, France:

4B–France sarl

Distribution of bulk material handling components

100%

iv  Incorporated in and operating from 
899/1 Moo 20, Soi Chongsiri, 
Amphur Bangplee, Samutprakarn, 
10540, Thailand:

4B Asia Pacific Company Limited

Distribution of bulk material handling components

48%

v 

Incorporated in and operating from 
14 Newport Business Park, Mica 
Drive, Kya Sand, Johannesburg 2163, 
South Africa:

4B Africa Elevator Components (Pty) 
Limited

vi  Incorporated in and operating from 
B1/41 Bellrick Street, Acacia Ridge, 
Queensland, 4110, Australia:

Distribution of bulk material handling components

100%

4B Australia Pty Limited

Distribution of bulk material handling components

100%

vii  Incorporated in and operating from 
18 Xinya Road, Wujin State High & 
New Technology Development Zone, 
Changzhou, Jiangsu, China:

4B Braime (Changzhou) Industrial 
Control Equipment Company Limited

Distribution of bulk material handling components

100%

100%

–

–

–

–

–

–

–

–

While only 48% of the ordinary shares are held in 4B Asia Pacific Company Limited the Company controls 89% of the voting rights. 
As a consequence no single investor directly controls the investee however, given the operational management that the company 
demonstrates, it has the ability to direct the relevant activities and the decision making process such that it has power over the investee.

23.  RELATED PARTY TRANSACTIONS
The total remuneration for key management personnel for the year including directors totalled £1,339,000 (2019 – £1,340,000).

There were no other related party transactions during the year.

Braime Group PLC Annual Report & Accounts 2020Financial StatementsCompany balance sheet

As at 31st December 2020

Fixed assets
Intangible assets
Tangible fixed assets
Investments

Current assets
Debtors: due within one year

Creditors: amounts falling due within one year
Amounts owed to group undertakings
Other creditors falling due within one year

Net current (liabilities)/assets

Total assets less current liabilities

Creditors: amounts falling due after more than one year
Provisions for liabilities

Capital and reserves
Called up share capital
Revaluation reserve
Capital redemption reserve
Retained earnings

Shareholders’ funds

57

Note

3
4
5

8

9

10
11

12

2020
£’000

15
6,498
1,978

8,491

1,484

1,484

5,371
921

6,292

2019
£’000

25
6,679
1,978

8,682

979

979

4,074
1,839

5,913

(4,808)

(4,934)

3,683

311
190

3,182

360
85
180
2,557

3,182

3,748

358
237

3,153

360
85
180
2,528

3,153

Company’s profit/(loss) for the financial year

202

(227)

These financial statements were approved and authorised for issue by the board of directors on 27th April 2021 and signed on its 
behalf by:

Nicholas Braime, Chairman 

Cielo Cartwright, Group Finance Director

The notes on pages 58 to 64 form part of these financial statements

Strategic ReportGovernanceFinancial StatementsBraime Group PLC Annual Report & Accounts 2020 
58

Company statement of changes in equity

For the year ended 31st December 2020

Balance at 1st January 2019
Comprehensive income for the 

financial year – loss

Dividends paid

Balance at 31st December 2019

Comprehensive income for the 

financial year – profit

Dividends paid

Balance at 31st December 2020

Called up
Share Capital
£’000

Revaluation
Reserve
£’000 

Capital
Redemption
Reserve
£’000

Retained
Earnings
£’000 

360

–
–

360

–
–

360

85

–
–

85

–
–

85

180

–
–

180

–
–

180

2,922

(227)
(167)

2,528

202
(173)

2,557

Total
£’000 

3,547

(227)
(167)

3,153

202
(173)

3,182

The revaluation reserve represents the fair value uplift in the Company’s freehold property.

The capital redemption reserve represents the nominal value of preference share capital repurchased by the Company.

The retained earnings represent cumulative profit or losses net of dividends and other adjustments. Included within retained earnings 
is a non-distributable amount of £71,000.

Included in profit for the year is a dividend received from the Company’s subsidiary 4B Australia Pty.

Braime Group PLC Annual Report & Accounts 2020Financial Statements59

Notes to the Company accounts

For the year ended 31st December 2020

1.  COMPANY INFORMATION
Braime Group PLC is a Company limited by shares, incorporated in England & Wales. Its registered office is Hunslet Road, Leeds, 
LS10 1JZ. The Company is a holding company. Details of the Group’s activities are provided on page 6.

2.  ACCOUNTING POLICIES

2.1  Accounting convention
These financial statements have been prepared in accordance with Financial Reporting Standard 102 March 2018 ‘The Financial 
Reporting Standard applicable in the UK and Republic of Ireland’ and the Companies Act 2006.

The financial statements have been prepared under the historical cost convention, as described below.

As a consequence the Company has elected to measure freehold land and buildings leased to other group companies, previously 
measured at fair value, under the historical cost convention. The fair value at the date of transition has been used as its deemed cost 
at this date.

Investment properties fair valued at 31st December 2016 of £4,533,000 have been redesignated as freehold property and the 
difference between the deemed cost and its historic cost treated as a revaluation reserve. As at 1st January 2016 this resulted  
in the creation of a revaluation reserve of £85,000, with a corresponding decrease in retained earnings.

The functional currency of the Company is considered to be pounds sterling.

2.2  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 FRS102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland”.

•  The requirements of Section 7 Statement of Cash Flows;

• 

• 

• 

• 

the requirement of Section 3 Financial Statement Presentation paragraph 3.17 (d);

the requirements of Section 11 Financial Instruments paragraphs 11.39 to 11.48A;

the requirements of Section 12 Other Financial Instruments paragraphs 12.26 to 12.29;

the requirement of Section 33 Related Party Disclosures paragraph 33.7.

Intangible assets

2.3 
Acquired bespoke software is included at cost and amortised in equal annual instalments over a period of 5 years which is its 
estimated useful economic life. Provision is made for any impairment.

2.4  Property, plant and equipment
Property, plant and equipment is stated at purchase cost together with any incidental expenses of acquisition, net of depreciation 
and any provision for impairment.

Depreciation is provided on all tangible assets, at rates calculated to write off the cost less estimated residual value of each asset over 
its expected useful life.

•  Plant and machinery 

4 – 5 years on a straight line basis

•  Fixtures and fittings 

4 – 5 years on a straight line basis

•  Motor vehicles 

4 – 5 years on a straight line basis

Depreciation has not been charged on freehold land and buildings in the year as the directors consider their residual value to be 
higher than their net book value.

Residual value represents the estimated amount which would currently be obtained from the disposal of an asset after deducting 
estimated costs of disposal, if the asset were already at an age and in the condition expected at the end of its estimated useful life.

The need for any fixed asset impairment write down is assessed by comparison of the carrying value of the assets against the higher 
of realisable value and value in use.

The gain or loss arising on the disposal of an asset is determined on the difference between the sale proceeds and the carrying value 
of the asset, and is recognised in the profit and loss account.

Strategic ReportGovernanceFinancial StatementsBraime Group PLC Annual Report & Accounts 202060

Notes to the Company accounts

For the year ended 31st December 2020 (continued)

2.5  Financial instruments
Financial assets and financial liabilities are recognised when the Company becomes a party to the contractual provisions of 
the instrument.

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.

All financial assets and liabilities are initially measured at transaction price (including transaction costs). If an arrangement constitutes 
a financing transaction, the financial asset or financial liability is measured at the present value of the future payments discounted  
at a market rate of interest for a similar debt instrument.

The following assets and liabilities are classified as basic financial instruments – cash and bank balances, trade creditors, accruals, 
bank loans and inter-company balances.

Cash and bank balances, trade creditors, accruals and inter-company balances (being repayable on demand) are measured at the 
amortised cost equivalent to the undiscounted amount of cash or other consideration expected to be paid or received.

Bank loans are initially measured at the present value of future payments, discounted at a market rate of interest and subsequently 
measured at amortised cost using the effective interest method.

Impairment of assets

2.6 
Assets are assessed for indicators of impairment at each balance sheet date. If there is objective evidence of impairment, an 
impairment loss is recognised in profit and loss as described below.

Non financial assets
An asset is impaired where there is objective evidence that, as a result of one or more events that occurred after initial recognition, 
the estimated recoverable value of the asset has been reduced. The recoverable amount of an asset is the higher of its fair value less 
costs to sell and its value in use.

Financial assets
For financial assets carried at cost less impairment, the impairment loss is the difference between the asset’s carrying amount and the 
best estimate of the amount that would be received for the asset if it were sold at the reporting date.

Where indicators exist for a decrease in impairment loss, and the decrease can be related objectively to an event occurring after the 
impairment was recognised, the prior impairment loss is tested to determine reversal. An impairment loss is reversed on an individual 
impaired financial asset to the extent that the revised recoverable value does not lead to a revised carrying amount higher than the 
carrying value had the impairment loss not been recognised.

2.7  Cash and cash equivalents
Cash and cash equivalents include cash in hand and bank overdrafts. Bank overdrafts are shown within borrowings in current 
liabilities, except where a legal right of set off exists.

Investments

2.8 
Investments in subsidiaries are measured at cost less impairment.

2.9  Taxation
Current tax, including UK corporation tax is provided at amounts expected to be paid (or recovered) using the tax rates and laws 
that have been enacted or substantively enacted by the balance sheet date.

Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date and 
that give rise to an obligation to pay more tax or a right to pay less tax in the future. Timing differences are differences between the 
Company’s taxable profits and its results as stated in the financial statements that arise from the inclusion of gains and losses in tax 
assessments in different periods from those in which they are recognised in the financial statements.

Unrelieved tax losses and other deferred tax assets are recognised only to the extent that, on the basis of all available evidence, it can 
be regarded as more likely than not that there will be suitable taxable profits from which the future reversal of the underlying timing 
differences can be deducted.

Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date 
and are expected to apply to the reversal of the timing difference. Deferred tax relating to the Company’s properties are measured 
using the tax rates and allowances that apply to sale of the asset.

Where items recognised in other comprehensive income or equity are chargeable to or deductible for tax purposes, the resulting 
current or deferred tax expense or income is presented in the same component of comprehensive income or equity as the 
transaction or other event that resulted in the tax expense or income.

Braime Group PLC Annual Report & Accounts 2020Financial Statements61

2.10  Foreign currencies
Transactions in foreign currencies are recorded at the rate ruling at the date of the transaction.

Monetary assets and liabilities denominated in foreign currencies are reported at the rate of exchange ruling at the balance sheet 
date. Exchange differences are recognised in the income statement in the period in which they arise.

2.11  Hire purchase and leasing commitments
Assets held under finance leases, hire purchase contracts and other similar arrangements, which confer rights and obligations similar 
to those attached to owned assets, are capitalised as tangible fixed assets at the fair value of the lease asset (or, if lower the present 
value of the minimum lease payments as determined at the inception of the lease) and are depreciated over the shorter of the lease 
terms and their useful lives. The capital elements of future lease obligations are recorded as liabilities, while the interest elements are 
charged to the profit and loss account over the period of the leases to produce a constant periodic rate of interest on the remaining 
balance of the liability.

2.12  Critical accounting judgements and sources of estimation uncertainty
In the application of the Company’s accounting policies, management is 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 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 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 critical judgements that the directors have made in applying the Company’s accounting policies and the key sources of 
estimation uncertainty that have had the most significant effect on the financial statements are described below:

Carrying value of freehold land and buildings
As described in notes 2.1 and 2.4 to the financial statements the Company’s freehold land and buildings are now carried at deemed cost 
with reference to a previous independent valuation as at 31st December 2015. Having given consideration to current property values the 
directors have considered that the properties residual values exceed their net book values, hence no depreciation need be charged.

Useful economic lives of plant and machinery
The annual depreciation charge for plant and machinery is sensitive to changes in the estimated useful economic lives and residual 
values of the assets. The useful economic lives and residual values are re-assessed annually. They are amended when necessary to 
reflect current estimates, based on technological advancement, future investments, economic utilisation and the physical condition 
of the assets.

3. 

INTANGIBLE ASSETS

Cost
At 1st January 2020
Additions

At 31st December 2020

Amortisation
At 1st January 2020
Provided for the year

At 31st December 2020

Net book value
At 31st December 2020

At 31st December 2019

Software
£’000

52
–

52

27
10

37

15

25

Strategic ReportGovernanceFinancial StatementsBraime Group PLC Annual Report & Accounts 202062

Notes to the Company accounts

For the year ended 31st December 2020 (continued)

4.  TANGIBLE FIXED ASSETS

Freehold
land and 
buildings
£’000 

Plant and
machinery
£’000 

Fixtures 
and fittings
£’000 

Motor
vehicles
£’000 

Cost
At 1st January 2020
Additions
Disposals

At 31st December 2020

Depreciation
At 1st January 2020
Provided for the year
Disposals

At 31st December 2020

Net book value
At 31st December 2020

4,323
–
–

4,323

10
–
–

10

4,812
371
–

5,183

2,539
557
–

3,096

4,313

2,087

At 31st December 2019

4,313

2,273

206
25
–

231

113
20
–

133

98

93

2
–
–

2

2
–
–

2

–

–

Total
£’000 

9,343
396
–

9,739

2,664
577
–

3,241

6,498

6,679

The net book value of tangible fixed assets includes an amount of £534,000 (2019 – £651,000) in respect of assets under 
finance leases and hire purchase contracts. The related depreciation on these assets for the year was £229,000 (2019 – £183,000). 
Assets in the course of construction which have not been depreciated total £736,000 (2019 – £710,000).

The historical cost of the freehold land and buildings is £2,855,000.

5. 

INVESTMENTS

Subsidiary undertakings

At 1st January 2020 and 31st December 2020

The list of subsidiaries is disclosed in note 22 of the consolidated financial statements.

6.  EMPLOYEES

Office and management

£’000 

1,978

2019
No.

9

2019
£’000

2020
No.

9

2020
£’000

Directors’ remuneration
Emoluments for qualifying service

561

539

Certain directors and the central administration team are paid directly by the Company. Further details of directors’ remuneration are 
included in the remuneration report.

7.  PROFIT FOR THE FINANCIAL YEAR
The Company has taken advantage of the exemption allowed under section 408 of the Companies Act 2006 and has not presented 
its own Income Statement in these financial statements.

Braime Group PLC Annual Report & Accounts 2020Financial Statements8.  DEBTORS: AMOUNTS RECEIVABLE WITHIN ONE YEAR

Corporation tax debtor
Other taxes
Prepayments
Amounts owed by group undertakings

9.  CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Bank overdraft
Bank loan – secured
Corporation tax
Trade creditors
Accruals
Hire purchase – secured

63

2020
£’000

10
31
20
1,423

1,484

2020
£’000

552
–
–
12
182
175

921

2019
£’000

–
61
142
776

979

2019
£’000

1,499
14
6
2
133
185

1,839

Cross guarantees exist in respect of all Group company bank borrowings. At 31st December 2020 the borrowings guaranteed by the 
Company amounted to £nil (2019 – £nil).

10.  CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR

Hire purchase creditor – secured

The hire purchase creditors are secured by fixed charges over certain assets of the Company.

11.  PROVISIONS FOR LIABILITIES

Deferred tax liability
Accelerated capital allowances
Rolled over capital gains
Property fair value adjustment
Losses

Balance at 1st January 2020
Charge to income statement during the year

Balance at 31st December 2020

2020
£’000

311

311

2019
£’000

358

358

2020
£’000

2019
£’000

117
63
87
(77)

190

97
58
82
–

237

Deferred tax
£’000

237
47

190

Deferred tax has been recognised at a rate of 19% (2019 – 17%) based on tax rates and laws that have been enacted 
or substantively enacted at the balance sheet date.

Strategic ReportGovernanceFinancial StatementsBraime Group PLC Annual Report & Accounts 202064

Notes to the Company accounts

For the year ended 31st December 2020 (continued)

11.  PROVISIONS FOR LIABILITIES (CONTINUED)
The Finance Act 2016 had previously enacted provisions to reduce the main rate of UK corporation tax to 17% from 1 April 2020 
and accordingly the deferred tax at 31 December 2019 had been calculated at this rate. However, in the March 2020 Budget it was 
announced that the reduction will not occur and the Corporation Tax Rate will be held at 19%. The Provisional Collection of Taxes 
Act was used to substantively enact the revised 19% tax rate on 17 March 2020 and accordingly the deferred tax balances have 
been re-calculated to 19% at the year end. The March 2021 Budget announced a further increase to the main rate of corporation 
tax to 25% from April 2023. This rate has not been substantively enacted at the balance sheet date, as result deferred tax balances 
as at 31 December 2020 continue to be measured at 19%. If all of the deferred tax was to reverse at the amended 25% rate the 
impact on the closing DT position would be to increase the deferred tax liability by £45,000.

12.  SHARE CAPITAL

Authorised:
480,000 Ordinary shares of 25p each
1,200,000 ‘A’ Ordinary shares of 25p each

Allotted, called up and fully paid:
480,000 Ordinary shares of 25p each
960,000 ‘A’ Ordinary shares of 25p each

2020
£’000

2019
£’000

120
300

420

120
240

360

120
300

420

120
240

360

The ‘A’ Ordinary shares rank pari passu in all respects with Ordinary shares except that the holders of ‘A’ Ordinary shares are not 
entitled to vote at general meetings. Holders of Ordinary shares are entitled to one vote for every four shares held.

Braime Group PLC Annual Report & Accounts 2020Financial Statements65

Five year record

Turnover

Profit from operations

Profit before tax

Profit after tax

2020
£’000 

2019
£’000 

2018
£’000 

2017
£’000 

2016
£’000 

32,803

33,433

35,718

31,449

28,415

1,377

1,195

854

2,221

1,746

1,349

3,242

3,017

2,229

2,341

2,201

1,580

1,394

1,274

855

Basic and diluted earnings per share

59.31p

93.68p

154.79p

109.73p

59.34p

Strategic ReportGovernanceFinancial StatementsBraime Group PLC Annual Report & Accounts 202066

Notice of meeting

Notice is hereby given that the SEVENTY FIRST Annual General Meeting of the members of Braime Group PLC (the ‘Company’) 
will be held at the registered office of the Company at Hunslet Road, Leeds, LS10 1JZ on 23rd June 2021 at 11.45am.

Important Information regarding the AGM
The Company is closely monitoring public health guidance and legislation issued by the UK government in relation to the COVID 
pandemic. At the time of writing, the government continues to place restrictions on mass gatherings and social contact. However, 
it is expected shareholder attendance will be possible under the government’s published roadmap and we are therefore proposing  
to go ahead with an open meeting. Shareholders intending to attend the AGM are asked to register their intention as soon as possible 
by emailing investor@braime.co.uk.

The health and safety of our colleagues and shareholders is very important to us. Given the constantly evolving nature of the situation, 
should circumstances change such that we consider it is no longer possible for shareholders to attend the meeting or limiting the 
numbers in attendance is required, we will notify shareholders through the Company’s website www.braimegroup.com and, where 
appropriate, by a Regulatory News Service announcement.

For the same reason of uncertainty, we strongly encourage all shareholders to exercise their votes by submitting their proxy by post 
in advance of the meeting and shareholders are strongly encouraged to appoint the Chairman of the meeting as their proxy. Details 
of how to do this are set out in the accompanying notes to the Notice on page 67. This will ensure that your votes are cast in 
accordance with your wishes.

Irrespective of the guidelines in place at the time of the 2021 AGM, we understand that some shareholders may not wish to travel 
but may still wish to ask questions of the board. Any questions should be emailed to investor@braime.co.uk in advance and we 
will endeavour to add a synopsis of all questions and answers to our website shortly after the meeting.

Ordinary Resolutions
1.  To receive and adopt the report of the directors, the statement of accounts and the directors’ remuneration report, for the year 

ended 31st December 2020, and the report of the auditors thereon.

2.  To confirm the dividends paid on 16th October 2020 and 25th May 2021 on the Ordinary and ‘A’ Ordinary shares.

3.  a)   To re-appoint as a director C. B. Cartwright, who is retiring by rotation in accordance with the Company’s Articles of 

Association and, being eligible, offers herself for re-election.

b)   To re-appoint as a director A. W. Walker, who is retiring by rotation in accordance with the Company’s Articles of Association 

and, being eligible, offers himself for re-election.

4.  To re-appoint Kirk Newsholme as auditors, to hold office from the conclusion of this meeting until the conclusion of the next 

Annual General Meeting of the Company at which accounts are laid.

5.  To authorise the directors to set the remuneration of the auditors.

By order of the board,

Cielo Cartwright, Secretary

Hunslet Road, Leeds, LS10 1JZ

27th April 2021

Braime Group PLC Annual Report & Accounts 2020Financial Statements 
67

Explanatory notes of resolutions

ACCOMPANYING NOTES
1.  A member entitled to vote at the meeting is entitled to appoint a proxy to attend and vote in his/her stead. A proxy need not 

also be a member of the Company. A form of proxy which may be used to make such appointment and give proxy instructions 
accompanies this notice.

2.  To be valid, the form of proxy must be received at the Company’s registered office at Hunslet Road, Leeds LS10 1JZ by no later 

than 11:45am on 21st June 2021.

3.  The return of a completed form of proxy will not prevent a shareholder attending the Annual General Meeting and voting  

in person if he/she wishes to do so.

4.  In accordance with the Company’s Articles of Association, holders of the ‘A’ Ordinary shares are entitled to attend, but not to 

vote at this meeting.

5.  There will be available for inspection at the registered office during the Company’s usual business hours (Saturdays, Sundays and 

public holidays excluded) from the date of this notice until the date of the Annual General Meeting and for at least fifteen 
minutes prior to and during the meeting:

  A statement for the period of twelve months to 31st December 2020 of all transactions of each director and, so far as he/she can 

reasonably ascertain, of his/her family interests in the Ordinary shares of the Company.

The service contract of each executive director, where applicable and the letter of appointment of each non-executive director.

6.  CREST members who wish to appoint a proxy or proxies through the CREST electronic proxy appointment service may do so for 
the Annual General Meeting and any adjournment(s) thereof by using the procedures described in the CREST Manual. CREST 
Personal Members or other CREST sponsored members, and those CREST members who have appointed a service provider(s), 
should refer to their CREST sponsor or voting service provider(s), who will be able to take the appropriate action on their behalf.

In order for a proxy appointment or instruction made using the CREST service to be valid, the appropriate CREST message 
(a ‘CREST Proxy Instruction’) must be properly authenticated in accordance with CRESTCo’s specifications, and must contain the 
information required for such instruction, as described in the CREST Manual. The message, regardless of whether it constitutes 
the appointment of a proxy or is an amendment to the instruction given to a previously appointed proxy must, in order to be 
valid, be transmitted so as to be received by the issuer’s agent (ID 7RA11) by 11.45am on 21st June 2021. For this purpose, the 
time of receipt will be taken to be the time (as determined by the timestamp applied to the message by the CREST Application 
Host) from which the issuer’s agent is able to retrieve the message by enquiry to CREST in the manner prescribed by CREST. 
After this time any change of instructions to proxies appointed through CREST should be communicated to the appointee 
through other means.

  CREST members and, where applicable, their CREST sponsors, or voting service providers should note that CRESTCo does not 
make available special procedures in CREST for any particular message. Normal system timings and limitations will, therefore, 
apply in relation to the input of CREST Proxy Instructions. It is the responsibility of the CREST member concerned to take (or, if 
the CREST member is a CREST personal member, or sponsored member, or has appointed a voting service provider, to procure 
that his CREST sponsor or voting service provider(s) take(s)) such action as shall be necessary to ensure that a message is 
transmitted by means of the CREST system by any particular time. In this connection, CREST members and, where applicable, 
their CREST sponsors or voting system providers are referred, in particular, to those sections of the CREST Manual concerning 
practical limitations of the CREST system and timings.

The Company may treat as invalid a CREST Proxy Instruction in the circumstances set out in Regulation 35(5)(a) of the 
Uncertificated Securities Regulations 2001.

Strategic ReportGovernanceFinancial StatementsBraime Group PLC Annual Report & Accounts 2020 
 
 
68

Explanatory notes of resolutions

(continued)

The following notes give an explanation of the proposed resolutions. Resolutions 1 to 5 inclusive are proposed as Ordinary 
resolutions. This means that for each of those resolutions to be passed, more than half of the votes cast must be in favour  
of the resolution.

The directors consider that all of the resolutions to be proposed at the AGM are in the best interests of the Company 
and its shareholders as a whole and unanimously recommend that shareholders vote in favour of all of the resolutions, 
as the directors intend to do in respect of their own beneficial holdings.

BUSINESS TO BE TRANSACTED AT THE AGM
Details of the resolutions which are to be proposed at the AGM are set out below.

Ordinary resolutions
1.  To receive and adopt the report and accounts

The directors are required to present the accounts for the year ended 31st December 2020 to the meeting.

2.  Confirmation of dividends

To confirm the interim dividend on the Ordinary and ‘A’ Ordinary shares of 4.00p per share paid on 16th October 2020 and 
7.80p per share paid on 25th May 2021.

3.  Re-appointment of directors

The Articles of Association of the Company require the nearest number to one third of the directors to retire at each Annual 
General Meeting. Accordingly, C. B. Cartwright and A. W. Walker are retiring by rotation in accordance with the Company’s Articles 
of Association and, being eligible, offer themselves for re-election.

4.  Re-appointment of auditors

The Company is required to appoint auditors at each Annual General Meeting to hold office until the next such meeting at which 
accounts are presented.

5.  Remuneration of auditors

The resolution proposes the reappointment of the Company’s existing auditors, Kirk Newsholme, and authorises the directors to 
agree their remuneration.

Directors and advisers

Directors 

Nicholas Braime, MA (Oxon), MBIM (Chairman)
Peter Alcock, B. Eng. (Non-executive director)
Andrew Walker, MA (Cantab) (Non-executive director)
Alan Braime, BA (Hons), FCA
Carl Braime, BSc (Hons), MSc, MBA
Cielo Cartwright, BSc (Hons), FCA

Secretary 

Cielo Cartwright, BSc (Hons), FCA

Registered office 

Hunslet Road, Leeds LS10 1JZ

Independent 
auditors 

Bankers 

Kirk Newsholme
Chartered Accountants and Statutory Auditors
4315 Park Approach, Thorpe Park, Leeds LS15 8GB

HSBC
Leeds City Branch
33 Park Row, Leeds LS1 1LD

Stockbrokers 

W H Ireland
3rd Floor, Royal House, 28 Sovereign Street, Leeds LS1 4BJ

Company registration 
Number

488001 (England and Wales)

Braime Group PLC Annual Report & Accounts 2020Financial Statements 
 
 
 
 
 
 
 
 
Braime Group – a rich heritage dating back to 1888
The Group has a rich heritage, tracing back its origins to the 
19th  century,  when  oilcans  made  in  a  small  workshop  by 
Thomas  Braime  quickly  gained  a  reputation  for  quality. 
Thomas, the eldest son of a veterinary surgeon, was apprenticed 
to  McLaren,  an  engineering  company  manufacturing  steam 
traction engines. After losing his thumb in an accident, he was 
inspired to look for effective ways to apply oil to machinery. 
In 1888, he set up production in Hunslet, Leeds, using the new 
pressings technology. His younger brother Harry, also a skilled 
engineer joined him as partner. The rise of the motor industry 
increased  demand  for  metal  pressings  and  larger  premises 
were  soon  needed  for  the  expanding  business.  The  current 
Braime  buildings,  with  its  attractive  red  brick  and  terracotta 
frontage,  was  constructed  between  1911  and  1914.  During 
the  First  World  War,  the  Company  played  an  important  role 
in  armament  provision,  training  women  as  skilled  munition 
workers. The Group’s headquarters remains its listed buildings 
on Hunslet Road, the beautiful interiors are often used in film 
sets.  However,  today,  the  Group  is  truly  international  with 
subsidiaries in North America, Europe, China, South East Asia, 
Africa and Australia. 

Designed and produced by corporateprm, Edinburgh and London 
www.corporateprm.co.uk

Braime Group PLC
Hunslet Road
Leeds LS10 1JZ
England, UK
www.braimegroup.com