Protektor UK Limited - Accounts to registrar (filleted) - small 18.2

Protektor UK Limited - Accounts to registrar (filleted) - small 18.2


IRIS Accounts Production v20.1.0.635 SC086301 Board of Directors 1.1.19 31.12.19 31.12.19 30/4/2020 false true false false false true false Auditors Opinion iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureSC0863012018-12-31SC0863012019-12-31SC0863012019-01-012019-12-31SC0863012017-12-31SC0863012018-01-012018-12-31SC0863012018-12-31SC086301ns16:Scotland2019-01-012019-12-31SC086301ns15:PoundSterling2019-01-012019-12-31SC086301ns11:Director12019-01-012019-12-31SC086301ns11:PrivateLimitedCompanyLtd2019-01-012019-12-31SC086301ns11:SmallEntities2019-01-012019-12-31SC086301ns11:Audited2019-01-012019-12-31SC086301ns11:SmallCompaniesRegimeForDirectorsReport2019-01-012019-12-31SC086301ns11:SmallCompaniesRegimeForAccounts2019-01-012019-12-31SC086301ns11:FullAccounts2019-01-012019-12-31SC08630112019-01-012019-12-31SC086301ns11:Director22019-01-012019-12-31SC086301ns11:Director32019-01-012019-12-31SC086301ns11:RegisteredOffice2019-01-012019-12-31SC086301ns6:CurrentFinancialInstruments2019-12-31SC086301ns6:CurrentFinancialInstruments2018-12-31SC086301ns6:Non-currentFinancialInstruments2019-12-31SC086301ns6:Non-currentFinancialInstruments2018-12-31SC086301ns6:ShareCapital2019-12-31SC086301ns6:ShareCapital2018-12-31SC086301ns6:SharePremium2019-12-31SC086301ns6:SharePremium2018-12-31SC086301ns6:FurtherSpecificReserve3ComponentTotalEquity2019-12-31SC086301ns6:FurtherSpecificReserve3ComponentTotalEquity2018-12-31SC086301ns6:RetainedEarningsAccumulatedLosses2019-12-31SC086301ns6:RetainedEarningsAccumulatedLosses2018-12-31SC086301ns6:NetGoodwill2019-01-012019-12-31SC086301ns6:IntangibleAssetsOtherThanGoodwill2019-01-012019-12-31SC086301ns6:NetGoodwill2018-12-31SC086301ns6:NetGoodwill2019-12-31SC086301ns6:NetGoodwill2018-12-31SC086301ns6:CurrentFinancialInstrumentsns6:WithinOneYear2019-12-31SC086301ns6:CurrentFinancialInstrumentsns6:WithinOneYear2018-12-31SC086301ns6:Non-currentFinancialInstruments2019-01-012019-12-31SC086301ns6:WithinOneYear2019-12-31SC086301ns6:WithinOneYear2018-12-31SC086301ns6:BetweenOneFiveYears2019-12-31SC086301ns6:BetweenOneFiveYears2018-12-31SC086301ns6:AllPeriods2019-12-31SC086301ns6:AllPeriods2018-12-31SC086301ns6:Secured2019-12-31SC086301ns6:Secured2018-12-31SC086301ns6:RetainedEarningsAccumulatedLosses2018-12-31SC086301ns6:SharePremium2018-12-31SC086301ns6:FurtherSpecificReserve3ComponentTotalEquity2018-12-31SC086301ns6:RetainedEarningsAccumulatedLosses2019-01-012019-12-31
REGISTERED NUMBER: SC086301 (Scotland)















PROTEKTOR UK LIMITED

AUDITED FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 DECEMBER 2019






PROTEKTOR UK LIMITED (REGISTERED NUMBER: SC086301)

CONTENTS OF THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019










Page

Company Information 1

Statement of Financial Position 2

Notes to the Financial Statements 3


PROTEKTOR UK LIMITED

COMPANY INFORMATION
FOR THE YEAR ENDED 31 DECEMBER 2019







DIRECTORS: Dr C Maisch
Mr M U Barsch
Mr C.G. Mossey



REGISTERED OFFICE: c/o Maclay Murray & Spens LLP
1 George Square
Glasgow
G2 1AL



REGISTERED NUMBER: SC086301 (Scotland)



AUDITORS: Folkes Worton LLP
Chartered Accountants and Statutory Auditor
15-17 Church Street
Stourbridge
West Midlands
DY8 1LU



BANKERS: Lloyds Bank plc
134 High Street
Stourbridge
West Midlands
DY8 1DS

PROTEKTOR UK LIMITED (REGISTERED NUMBER: SC086301)

STATEMENT OF FINANCIAL POSITION
31 DECEMBER 2019

2019 2018
Notes £    £   
CURRENT ASSETS
Stocks 4 648,961 670,022
Debtors 5 1,178,761 914,134
Cash at bank and in hand 169,914 133,011
1,997,636 1,717,167
CREDITORS
Amounts falling due within one year 6 1,089,204 813,139
NET CURRENT ASSETS 908,432 904,028
TOTAL ASSETS LESS CURRENT
LIABILITIES

908,432

904,028

CREDITORS
Amounts falling due after more than one
year

7

752,878

898,289
NET ASSETS 155,554 5,739

CAPITAL AND RESERVES
Called up share capital 18,000 18,000
Share premium 11 833,000 833,000
Fair value reserve 11 157,487 176,203
Retained earnings 11 (852,933 ) (1,021,464 )
SHAREHOLDERS' FUNDS 155,554 5,739

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

In accordance with Section 444 of the Companies Act 2006, the Income Statement has not been delivered.

The financial statements were approved by the Board of Directors and authorised for issue on 30 April 2020 and were
signed on its behalf by:





Mr C.G. Mossey - Director


PROTEKTOR UK LIMITED (REGISTERED NUMBER: SC086301)

NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019


1. STATUTORY INFORMATION

Protektor UK Limited is a private company, limited by shares , registered in Scotland. The company's registered
number and registered office address can be found on the Company Information page.

2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" including the provisions of Section 1A "Small Entities" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

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

Turnover
Turnover is recognised at the fair value of the consideration received or receivable for goods and services
provided in the normal course of business, and is shown net of value added tax and other sales related taxes. The
fair value of consideration takes into account trade discounts.

Revenue from the sale of goods is recognised when:
- the significant risks and rewards of ownership of the goods have passed to the buyer, usually on dispatch of the
goods;
- the amount of the revenue can be measured reliably;
- it is probable that the economic benefits associated with the transaction will flow to the entity; and
- the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Goodwill
Goodwill, being the amount paid in connection with the acquisition of a business in 2010, has been fully
amortised.

Intangible assets
Intangible assets are initially measured at cost. After initial recognition, intangible assets are measured at cost
less any accumulated amortisation and any accumulated impairment losses.

Stocks
Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow
moving items.

Stocks and work in progress are valued at the lower of cost and net realisable value, being the estimated selling
price less costs to complete and sell, after making due allowance for obsolete and slow moving items.

Cost is calculated using the first in, first out method and includes all purchase, transport and handling costs in
bringing stocks to their present location and condition.

PROTEKTOR UK LIMITED (REGISTERED NUMBER: SC086301)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2019


2. ACCOUNTING POLICIES - continued

Financial instruments
Financial instruments are recognised in the company's statement of financial position when the company
becomes party to the contractual provisions of the instrument.

Financial assets and liabilities are offset, with the net amounts being 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.

Financial instruments that are payable or receivable within one year, typically trade payables or receivables, are
initially measured at the transaction price expected to be paid or received and are not discounted. Financial
instruments that are payable or receivable after more than one year and do not carry a right to interest are
recognised at the net present value of future cash flows discounted using a notional interest rate approximating to
the company's cost of capital. The notional interest element is charged or credited to the Income Statement.

Financial assets that are measured at cost and amortised cost are assessed at the end of each reporting period for
objective evidence of impairment and any impairment loss is recognised in the Income Statement.

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Income Statement, except to
the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or
substantively enacted by the statement of financial position date.

Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the
statement of financial position date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from
those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that
have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the
timing difference.

Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they
will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Foreign currencies
Assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the
statement of financial position date. Transactions in foreign currencies are translated into sterling at the rate of
exchange ruling at the date of transaction. Exchange differences are taken into account in arriving at the
operating result.

Hire purchase and leasing commitments
Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the
lease.

Pension costs and other post-retirement benefits
The company operates a defined contribution pension scheme. Contributions payable to the company's pension
scheme are charged to profit or loss in the period to which they relate.

Compliance with accounting standards
The financial statements are prepared in accordance with applicable accounting standards.

PROTEKTOR UK LIMITED (REGISTERED NUMBER: SC086301)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2019


3. INTANGIBLE FIXED ASSETS
Goodwill
£   
COST
At 1 January 2019
and 31 December 2019 50,000
AMORTISATION
At 1 January 2019
and 31 December 2019 50,000
NET BOOK VALUE
At 31 December 2019 -
At 31 December 2018 -

4. STOCKS
2019 2018
£    £   
Raw materials 144,296 162,627
Finished goods 504,665 507,395
648,961 670,022

5. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2019 2018
£    £   
Trade debtors 933,891 668,670
Amounts owed by group undertakings 187,795 196,287
Other debtors 57,075 49,177
1,178,761 914,134

6. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2019 2018
£    £   
Bank loans and overdrafts (see note 8) 269,082 398,866
Trade creditors 165,282 76,095
Amounts owed to group undertakings 472,289 199,754
Taxation and social security 118,874 79,740
Other creditors 63,677 58,684
1,089,204 813,139

7. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE
YEAR
2019 2018
£    £   
Amounts owed to group undertakings 752,878 898,289

PROTEKTOR UK LIMITED (REGISTERED NUMBER: SC086301)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2019


7. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR - continued

Included in amounts owed to group undertakings is a loan denominated in Euros owed to Protektorwerk Florenz
Maisch GmbH & Co. KG repayable in quarterly instalments over ten years ending 31 December 2024. The
balance on the loan at the statement of financial position date was €787,367 (2018 - €933,405) converted to
Sterling as £669,519 (2018 - £837,341). The company is exposed to exchange rate variances which are charged
or credited to the Income Statement.

8. LOANS

An analysis of the maturity of loans is given below:

2019 2018
£    £   
Amounts falling due within one year or on demand:
Bank overdrafts 269,082 398,866

9. LEASING AGREEMENTS

Minimum lease payments under non-cancellable operating leases fall due as follows:
2019 2018
£    £   
Within one year 101,722 30,515
Between one and five years 118,859 18,735
220,581 49,250

10. SECURED DEBTS

The following secured debts are included within creditors:

2019 2018
£    £   
Bank overdraft 269,082 -

Bank borrowing is secured by fixed and floating charges over the undertaking and all property and assets present
and future.

11. RESERVES
Fair
Retained Share value
earnings premium reserve Totals
£    £    £    £   

At 1 January 2019 (1,021,464 ) 833,000 176,203 (12,261 )
Profit for the year 149,815 149,815
Fair value movements 18,716 - (18,716 ) -
At 31 December 2019 (852,933 ) 833,000 157,487 137,554

PROTEKTOR UK LIMITED (REGISTERED NUMBER: SC086301)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2019


12. DISCLOSURE UNDER SECTION 444(5B) OF THE COMPANIES ACT 2006

The Report of the Auditors was unqualified.

Nigel Meredith FCA (Senior Statutory Auditor)
for and on behalf of Folkes Worton LLP

13. CONTINGENT LIABILITIES

The company is party to a guarantee in respect of the bank borrowing of Hoo and How Limited, a company
incorporated in England and Wales, which is wholly owned by Dr C. Maisch, a director of the company. At the
statement of financial position date, the balance on this borrowing was £1,502,028.

14. RELATED PARTY DISCLOSURES

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.

15. ULTIMATE CONTROLLING PARTY

The ultimate parent company is Protektorwerk GmbH, a company registered in Germany.

The ultimate controlling party is Dr. C. Maisch.