ROTOTHERM_GROUP_LIMITED - Accounts


Company Registration No. 07293465 (England and Wales)
ROTOTHERM GROUP LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2018
PAGES FOR FILING WITH REGISTRAR
ROTOTHERM GROUP LIMITED
CONTENTS
Page
Statement of comprehensive income
Balance sheet
1
Statement of changes in equity
2
Notes to the financial statements
3 - 10
ROTOTHERM GROUP LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2018
31 December 2018
- 1 -
2018
2017
Notes
£
£
£
£
Fixed assets
Investment properties
4
1,800,000
2,100,000
Investments
5
3,991,478
3,991,478
5,791,478
6,091,478
Current assets
Debtors
7
482,474
386,865
Cash at bank and in hand
4,939
450
487,413
387,315
Creditors: amounts falling due within one year
8
(831,869)
(209,921)
Net current (liabilities)/assets
(344,456)
177,394
Total assets less current liabilities
5,447,022
6,268,872
Creditors: amounts falling due after more than one year
9
(2,444,325)
(3,034,550)
Provisions for liabilities
(106,528)
(160,356)
Net assets
2,896,169
3,073,966
Capital and reserves
Called up share capital
11
1,350,100
1,350,100
Revaluation reserve
12
943,724
1,046,316
Profit and loss reserves
13
602,345
677,550
Total equity
2,896,169
3,073,966

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The financial statements were approved by the board of directors and authorised for issue on 27 September 2019 and are signed on its behalf by:
O Conger
Director
Company Registration No. 07293465
ROTOTHERM GROUP LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2018
- 2 -
Share capital
Fair value reserve
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 January 2017
1,350,100
1,046,316
467,492
2,863,908
Year ended 31 December 2017:
Profit and total comprehensive income for the year
-
-
300,057
300,057
Dividends
-
-
(90,000)
(90,000)
Balance at 31 December 2017
1,350,100
1,046,316
677,550
3,073,966
Year ended 31 December 2018:
Profit for the year
-
-
72,218
72,218
Other comprehensive income:
Adjustments to fair value of financial assets
-
(188,159)
-
(188,159)
Tax relating to other comprehensive income
-
28,144
-
28,144
Total comprehensive income for the year
-
(160,015)
72,218
(87,797)
Dividends
-
-
(90,000)
(90,000)
Prior year deferred tax adjustment
-
57,423
-
57,423
Transfer to fair value reserve
-
-
(57,423)
(57,423)
Balance at 31 December 2018
1,350,100
943,724
602,345
2,896,169
ROTOTHERM GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2018
- 3 -
1
Accounting policies
Company information

Rototherm Group Limited is a private company limited by shares incorporated in England and Wales. The registered office is Kenfig Industrial Estate, Port Talbot, West Glamorgan, SA13 2PW.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

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

The financial statements have been prepared under the historical cost convention, modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

The financial statements contain information about Rototherm Group Limited as an individual company and do not contain consolidated financial information as the parent of a group. The company has taken the option under Section 399 of the Companies Act 2006 not to prepare consolidated financial statements.

1.2
Turnover

Turnover represents rentals receivable from the lease of investment property to subsidiary companies, net of value added tax. Turnover is recognised in the period to which it relates.

1.3
Investment properties

Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. The surplus or deficit on revaluation is recognised in profit or loss.

 

Where fair value cannot be achieved without undue cost or effort, investment property is accounted for as tangible fixed assets.

Deferred tax is recognised on any fair value changes at the rate that would apply to the sale of the investment property, unless the property has a limited useful life and is held as part of a business model to consume all of the economic benefits associated with it.

1.4
Fixed asset investments

Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.

ROTOTHERM GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2018
1
Accounting policies
(Continued)
- 4 -

Entities in which the company has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.

1.5
Cash at bank and in hand

Cash at bank and in hand are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.6
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Classification of financial liabilities

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

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.7
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.8
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

ROTOTHERM GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2018
1
Accounting policies
(Continued)
- 5 -
Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

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

1.9
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation are included in the profit and loss account for the period.

1.10

Related Party Transactions

The company discloses all transactions with related parties which are not wholly owned members within the same group. Conversely, the company does not disclose transactions with members of the same group that are wholly owned.

2
Judgements and key sources of estimation uncertainty

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

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

Fair values of investment properties

The fair value of investment properties involved the use of professional valuation techniques, which are reviewed annually by management. Where factors that could impact the fair value are identified, appropriate adjustments are made via the Profit and Loss Account.

ROTOTHERM GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2018
- 6 -
3
Employees

The average monthly number of persons (including directors) employed by the company during the year was 5 (2017 - 5).

4
Investment property
2018
£
Fair value
At 1 January 2018
2,100,000
Disposals
(300,000)
At 31 December 2018
1,800,000

The fair value of the investment property at the Kenfig site has been arrived at on the basis of a valuation carried out at 4 April 2017 by HR Thomas Limited Estate Agents & Chartered Surveyors, who are not connected with the company. The valuation was made on an open market value basis by reference to market evidence of transaction prices for similar properties.

 

The directors believe there is no significant change in the valuation as at the 31 December 2018.

 

5
Fixed asset investments
2018
2017
£
£
Investments in subsidiaries
3,991,478
3,991,478
Movements in fixed asset investments
Shares in group undertakings
£
Cost or valuation
At 1 January 2018 & 31 December 2018
3,991,478
Carrying amount
At 31 December 2018
3,991,478
At 31 December 2017
3,991,478
ROTOTHERM GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2018
- 7 -
6
Subsidiaries

Details of the company's subsidiaries at 31 December 2018 are as follows:

Name of undertaking
Registered
Nature of business
Class of
% Held
office
shares held
Direct
Indirect
Bentley Instrument Company Limited
Northern Ireland
Trading
ordinary
100.00
HNL Engineering Limited
United Kingdom
Dormant
ordinary
100.00
IRPCO Limited
England and Wales
Dormant
ordinary
100.00
Kenfig Industries Limited
England and Wales
Dormant
ordinary
100.00
RTD Products Limited
England and Wales
Dormant
ordinary
100.00
Smartstat Instruments Limited
England and Wales
Dormant
ordinary
100.00
Sydney Smith Dennis Limited
England and Wales
Dormant
ordinary
100.00
The British Rototherm Company Limited
England and Wales
Trading
ordinary
100.00
Thermocouple Instruments Limited
England and Wales
Dormant
ordinary
100.00
Rototherm Inc
US
Trading
ordinary
100.00
Cornelius Bros (Engineering) Limited
England and Wales
Dormant
ordinary
100.00
Rototherm Australia PTY Limited
Australia
Non Trading
ordinary
100.00
Rototherm Singapore PTE Limited
Singapore
Dormant
ordinary
100.00
The aggregate capital and reserves and the result for the year of the subsidiaries noted above was as follows:
Name of undertaking
Profit/(Loss)
Capital and Reserves
£
£
Bentley Instrument Company Limited
(20,144)
369,412
HNL Engineering Limited
205,051
IRPCO Limited
42,438
Kenfig Industries Limited
178,085
RTD Products Limited
2
Smartstat Instruments Limited
745
Sydney Smith Dennis Limited
2
The British Rototherm Company Limited
637,197
1,245,488
Thermocouple Instruments Limited
341,201
Rototherm Inc
1
Cornelius Bros (Engineering) Limited
111
Rototherm Australia PTY Limited
108,260
Rototherm Singapore PTE Limited
(124,376)
ROTOTHERM GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2018
6
Subsidiaries
(Continued)
- 8 -

The company indirectly owns 24% of the ordinary issued share capital of the following company registered in India:-

HNL Instrument and Control Limited (Trading)

7
Debtors
2018
2017
Amounts falling due within one year:
£
£
Amounts owed by group undertakings
419,618
306,842
Other debtors
716
5
420,334
306,847
Deferred tax asset
62,140
80,018
482,474
386,865
8
Creditors: amounts falling due within one year
2018
2017
£
£
Debenture loans
735,533
95,533
Amounts owed to group undertakings
22,543
23,065
Corporation tax
69,443
80,106
Accruals and deferred income
4,350
11,217
831,869
209,921

Debentures comprise fixed rate unsecured 5 and 10 year loan notes.

9
Creditors: amounts falling due after more than one year
2018
2017
£
£
Debentures
2,444,325
3,034,550

Debentures comprise fixed rate unsecured 5 and 10 year loan notes.

10
Provisions for liabilities
2018
2017
£
£
Deferred tax liabilities
106,528
160,356
ROTOTHERM GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2018
- 9 -
11
Called up share capital
2018
2017
£
£
Ordinary share capital
Issued and fully paid
1,215,000 Ordinary of £1 each
1,215,000
1,215,000
135,000 Ordinary A of £1 each
135,000
135,000
10,000 Ordinary B of 1p each
100
100
1,350,100
1,350,100
12
Fair value reserve
2018
2017
£
£
At beginning of year
1,046,316
1,046,316
Deferred tax on adjustment on disposal of investment property
28,144
-
Transfer from profit and loss reserves
57,423
-
Disposal of investment property
(188,159)
-
At end of year
943,724
1,046,316
13
Profit and loss reserves
2018
2017
£
£
At the beginning of the year
677,550
467,492
Profit for the year
72,218
300,058
Dividends declared and paid in the year
(90,000)
(90,000)
Transfer to fair value reserve
(57,423)
-
At the end of the year
602,345
677,550
14
Audit report information

As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006:

The auditor's report was unqualified.

The senior statutory auditor was Amanda Kruger.
The auditor was Baldwins Audit Services.
ROTOTHERM GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2018
- 10 -
15
Financial commitments, guarantees and contingent liabilities

As at the 31 December 2018 the company had a cross guarantee with HNL Engineering Limited and The British Rototherm Company Limited in respect of an overdraft facility of £800k utilised by The British Rototherm Company Limited. No liability is expected to arise as at the balance sheet date.

16
Related Party Transactions

The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with wholly owned subsidiaries within the group.

 

Debentures (interest bearing 5 and 10 year loan notes) held for the benefit of Directors and the Conger Trust amount to £3,179,858 as follows:

 

£

Conger Trust                                     1,809,825

CJ Rea                                           597,000

H&P Conger                                     773,033

            

Total                                        3,179,858

            

 

Debenture loans held by CJ Rea maturing on 1 January 2018 (£40,943) and 12 November 2021 (£300,000) were written off during the year ended 31 December 2017.

 

All interest due and payable to the date of redemption in respect of the Loan notes held by CJ Rea and H & P Conger has been waived. Loan interest accrues annually at rates of 5% and 2% in regards the remaining loan notes held for the benefit of the Conger Trust.

 

Interest accruing on these loan notes has been recognised in these financial statements at 31 December 2018. No interest bearing 2 year loan notes of £280,000 and £120,000 were issued to H Conger and CJ Rea respectively during the year ended 31 December 2017.

 

17
Ultimate controlling party

The company was under the control of Conger Trust during the year to 31 December 2018 by virtue of its majority shareholding in Rototherm Group.

 

On 5 December 2018 53% of the share capital of Rototherm Group Limited were transferred to Melius Holdings Limited from the Conger Trust.

2018-12-31falseCCH SoftwareCCH Accounts Production 2019.200No description of principal activityThis audit opinion is unqualifiedR CarbonnauxH CongerJ T CongerC J ReaO Conger2019-09-272018-01-01072934652018-01-012018-12-31072934652018-12-31072934652017-12-3107293465core:CurrentFinancialInstruments2018-12-3107293465core:CurrentFinancialInstruments2017-12-3107293465core:Non-currentFinancialInstruments2018-12-3107293465core:Non-currentFinancialInstruments2017-12-3107293465core:ShareCapital2018-12-3107293465core:ShareCapital2017-12-3107293465core:RevaluationReserve2018-12-3107293465core:RevaluationReserve2017-12-3107293465core:RetainedEarningsAccumulatedLosses2018-12-3107293465core:RetainedEarningsAccumulatedLosses2017-12-3107293465core:ShareCapitalcore:RestatedAmount2016-12-3107293465core:RevaluationReservecore:RestatedAmount2016-12-3107293465core:RetainedEarningsAccumulatedLossescore:RestatedAmount2016-12-3107293465core:RestatedAmount2016-12-3107293465core:ShareCapitalOrdinaryShares2018-12-3107293465core:ShareCapitalOrdinaryShares2017-12-3107293465core:RevaluationReserve2017-12-3107293465core:RetainedEarningsAccumulatedLossescore:RestatedAmount2017-12-3107293465bus:Director52018-01-012018-12-3107293465core:RetainedEarningsAccumulatedLosses2017-01-012017-12-31072934652017-01-012017-12-310729346512018-01-012018-12-310729346522018-01-012018-12-3107293465core:RevaluationReserve2018-01-012018-12-3107293465core:Subsidiary12018-01-012018-12-3107293465core:Subsidiary22018-01-012018-12-3107293465core:Subsidiary32018-01-012018-12-3107293465core:Subsidiary42018-01-012018-12-3107293465core:Subsidiary52018-01-012018-12-3107293465core:Subsidiary62018-01-012018-12-3107293465core:Subsidiary72018-01-012018-12-3107293465core:Subsidiary82018-01-012018-12-3107293465core:Subsidiary92018-01-012018-12-3107293465core:Subsidiary102018-01-012018-12-3107293465core:Subsidiary112018-01-012018-12-3107293465core:Subsidiary122018-01-012018-12-3107293465core:Subsidiary132018-01-012018-12-3107293465core:Subsidiary112018-01-012018-12-3107293465core:Subsidiary212018-01-012018-12-3107293465core:Subsidiary312018-01-012018-12-3107293465core:Subsidiary412018-01-012018-12-3107293465core:Subsidiary512018-01-012018-12-3107293465core:Subsidiary612018-01-012018-12-3107293465core:Subsidiary712018-01-012018-12-3107293465core:Subsidiary812018-01-012018-12-3107293465core:Subsidiary912018-01-012018-12-3107293465core:Subsidiary1012018-01-012018-12-3107293465core:Subsidiary1112018-01-012018-12-3107293465core:Subsidiary1212018-01-012018-12-3107293465core:Subsidiary1312018-01-012018-12-3107293465core:Subsidiary122018-01-012018-12-3107293465core:Subsidiary232018-01-012018-12-3107293465core:Subsidiary322018-01-012018-12-3107293465core:Subsidiary422018-01-012018-12-3107293465core:Subsidiary522018-01-012018-12-3107293465core:Subsidiary622018-01-012018-12-3107293465core:Subsidiary722018-01-012018-12-3107293465core:Subsidiary832018-01-012018-12-3107293465core:Subsidiary922018-01-012018-12-3107293465core:Subsidiary1022018-01-012018-12-3107293465core:Subsidiary1122018-01-012018-12-3107293465core:Subsidiary1232018-01-012018-12-3107293465core:Subsidiary1332018-01-012018-12-3107293465bus:PrivateLimitedCompanyLtd2018-01-012018-12-3107293465bus:FRS1022018-01-012018-12-3107293465bus:Audited2018-01-012018-12-3107293465bus:SmallCompaniesRegimeForAccounts2018-01-012018-12-3107293465bus:Director12018-01-012018-12-3107293465bus:Director22018-01-012018-12-3107293465bus:Director32018-01-012018-12-3107293465bus:Director42018-01-012018-12-3107293465bus:FullAccounts2018-01-012018-12-31xbrli:purexbrli:sharesiso4217:GBP