PROMART_MANUFACTURING_LIM - Accounts


PROMART MANUFACTURING LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019
Company Registration No. 01751832 (England and Wales)
PROMART MANUFACTURING LIMITED
CONTENTS
Page
Balance sheet
1
Statement of changes in equity
2
Notes to the financial statements
3 - 10
PROMART MANUFACTURING LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2019
31 December 2019
- 1 -
2019
2018
Notes
£
£
£
£
Fixed assets
Intangible assets
3
246,360
281,554
Tangible assets
4
2,080,667
1,735,835
Current assets
Stocks
393,939
1,211,940
Debtors
5
2,184,748
993,185
Cash at bank and in hand
389,647
852,964
2,968,334
3,058,089
Creditors: amounts falling due within one year
6
(1,857,589)
(3,180,151)
Net current assets/(liabilities)
1,110,745
(122,062)
Total assets less current liabilities
3,437,772
1,895,327
Creditors: amounts falling due after more than one year
7
(709,076)
(255,951)
Provisions for liabilities
(80,108)
(46,525)
Net assets
2,648,588
1,592,851
Capital and reserves
Called up share capital
10,000
10,000
Revaluation reserve
397,607
-
Profit and loss reserves
2,240,981
1,582,851
Total equity
2,648,588
1,592,851

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 16 October 2020 and are signed on its behalf by:
Mr A J Davies
Director
Company Registration No. 01751832
PROMART MANUFACTURING LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2019
- 2 -
Share capital
Revaluation reserve
Profit and loss reserves
Total
£
£
£
£
Balance at 1 January 2018
10,000
-
1,518,230
1,528,230
Year ended 31 December 2018:
Profit and total comprehensive income for the year
-
-
64,621
64,621
Balance at 31 December 2018
10,000
-
1,582,851
1,592,851
Year ended 31 December 2019:
Profit for the year
-
-
658,130
658,130
Other comprehensive income:
Revaluation of tangible fixed assets
-
441,417
-
441,417
Tax relating to other comprehensive income
-
(43,810)
-
(43,810)
Total comprehensive income for the year
-
397,607
658,130
1,055,737
Balance at 31 December 2019
10,000
397,607
2,240,981
2,648,588
PROMART MANUFACTURING LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019
- 3 -
1
Accounting policies
Company information

Promart Manufacturing Limited is a private company limited by shares incorporated in England and Wales. The registered office is Unit 2b Caddick Road, Knowsley Business Park, Prescot, L34 9HP.

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. The principal accounting policies adopted are set out below.

1.2
Going concern

Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Management have also assessed the potential impact of the ongoing COVID 19 virus situation by considering the impact of potentail operational challenges posed, including but not restricted to, an assessment of the robustness of their supply chain and broader logistics arrangements. Management have concluded that any operational pressures caused directly by the COVID 19 situation are unlikely to have a material impact on the company. The company has certain conditions attached to long term bank borrowings. The directors are confident that if any conditions were not met in full this would not cause any material change to the terms of those borrowings as they would expect to maintain the support of their principal bankers. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Turnover

Turnover represents amounts receivable for goods and services net of VAT and 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 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.

1.4
Research and development expenditure

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

1.5
Intangible fixed assets other than goodwill

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

 

Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.

PROMART MANUFACTURING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
1
Accounting policies
(Continued)
- 4 -

Amortisation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Development Costs
10 years
1.6
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Buildings
2% Straight line
Plant and machinery
15% Reducing balance

Land is not depreciated.

 

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.7
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

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

1.8
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

PROMART MANUFACTURING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
1
Accounting policies
(Continued)
- 5 -

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.9
Cash and cash equivalents

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

1.10
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.

1.11
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.

1.12
Taxation

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

PROMART MANUFACTURING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
1
Accounting policies
(Continued)
- 6 -
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.

1.13
Employee benefits

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

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.14
Retirement benefits
The company operates a defined contribution scheme for the benefit of its employees. Contributions payable are charged to the profit and loss account in the year they are payable.
1.15
Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

PROMART MANUFACTURING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
1
Accounting policies
(Continued)
- 7 -
1.16
Government grants

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

 

A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.

2
Employees

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

2019
2018
Number
Number
Total
58
57
3
Intangible fixed assets
Development costs
£
Cost
At 1 January 2019 and 31 December 2019
351,943
Amortisation and impairment
At 1 January 2019
70,389
Amortisation charged for the year
35,194
At 31 December 2019
105,583
Carrying amount
At 31 December 2019
246,360
At 31 December 2018
281,554

Development cost have been capitalised in accordance with the requirements of FRS 102 and are therefore not treated, for dividend purposes, as a realised loss.

PROMART MANUFACTURING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 8 -
4
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost or valuation
At 1 January 2019
1,276,688
907,028
2,183,716
Additions
-
8,543
8,543
Revaluation
344,405
-
344,405
At 31 December 2019
1,621,093
915,571
2,536,664
Depreciation and impairment
At 1 January 2019
71,478
376,403
447,881
Depreciation charged in the year
25,533
79,594
105,127
Revaluation
(97,011)
-
(97,011)
At 31 December 2019
-
455,997
455,997
Carrying amount
At 31 December 2019
1,621,093
459,574
2,080,667
At 31 December 2018
1,205,210
530,625
1,735,835

Land and buildings with a carrying amount of £1,621,093 were revalued at 20 February 2020 by Mason Owen, independent valuers not connected with the company on the basis of market value. The valuation conforms to International Valuation Standards and was based on recent market transactions on arm's length terms for similar properties. The directors have used this as a basis to value the land and buildings at 31 December 2019.

If revalued assets were stated on an historical cost basis rather than a fair value basis, the total amounts included would have been as follows:

2019
2018
£
£
Cost
1,276,688
1,276,688
Accumulated depreciation
(97,011)
(71,478)
Carrying value
1,179,677
1,205,210
PROMART MANUFACTURING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 9 -
5
Debtors
2019
2018
Amounts falling due within one year:
£
£
Trade debtors
1,636,190
709,098
Corporation tax recoverable
107,822
-
Other debtors
440,736
284,087
2,184,748
993,185
6
Creditors: amounts falling due within one year
2019
2018
£
£
Bank loans
47,160
633,696
Trade creditors
614,140
1,535,872
Amounts owed to group undertakings
119,051
280,955
Corporation tax
20,593
-
Other taxation and social security
379,141
136,462
Other creditors
677,504
593,166
1,857,589
3,180,151

Included within other creditors is a balance of £47,745 (2018: £131,212) relating to net obligations under finance lease and hire purchase contracts which are secured against the assets concerned.

 

The security for the bank overdraft and loan is supported by fixed and floating charges over all current and future assets of the company and by a corporate guarantee between Promart Manufacturing Limited, Promart Holdings Limited and Promart Holdings (UK) Limited. This is supported by a first legal charge over fixed assets owned by the parent and company.

 

The bank loan incurs interest at base plus 2% per annum and is due for repayment in 2030.

7
Creditors: amounts falling due after more than one year
2019
2018
£
£
Bank loans
540,211
-
Other creditors
168,865
255,951
709,076
255,951

Included in other creditors is a balance of £nil (2018: £47,744) relating to net obligations under finance lease and hire purchase contracts which are secured against the assets concerned.

PROMART MANUFACTURING LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 10 -
8
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 Andrew Moss BA FCA.
The auditor was DSG.
9
Parent company

The company is a wholly owned subsidiary of Promart Holdings Limited and its ultimate parent company is Promart Holdings (UK) Limited.

 

The smallest and largest group into which the results of this entity are consolidated is Promart Holdings (UK) Limited. The company is registered at Unit 2b Caddick Road, Knowsley Business Park. Prescot, L34 9HP. The consolidated accounts are also available from this address.

 

The ultimate controlling party is Mr A Davies.

2019-12-312019-01-01false16 October 2020CCH SoftwareCCH Accounts Production 2020.200No description of principal activityThis audit opinion is unqualifiedMr A J DaviesMr I P HulseMrs E DaviesMr A TarbuckMr A T McKennaMr A Davies017518322019-01-012019-12-31017518322019-12-3101751832core:IntangibleAssetsOtherThanGoodwill2019-12-3101751832core:IntangibleAssetsOtherThanGoodwill2018-12-31017518322018-01-012018-12-31017518322018-12-3101751832core:LandBuildings2019-12-3101751832core:OtherPropertyPlantEquipment2019-12-3101751832core:LandBuildings2018-12-3101751832core:OtherPropertyPlantEquipment2018-12-3101751832core:CurrentFinancialInstrumentscore:WithinOneYear2019-12-3101751832core:CurrentFinancialInstrumentscore:WithinOneYear2018-12-3101751832core:CurrentFinancialInstruments2019-12-3101751832core:CurrentFinancialInstruments2018-12-3101751832core:Non-currentFinancialInstruments2019-12-3101751832core:Non-currentFinancialInstruments2018-12-3101751832core:ShareCapital2019-12-3101751832core:ShareCapital2018-12-3101751832core:RevaluationReserve2019-12-3101751832core:RetainedEarningsAccumulatedLosses2019-12-3101751832core:RetainedEarningsAccumulatedLosses2018-12-3101751832core:ShareCapital2017-12-3101751832core:RetainedEarningsAccumulatedLosses2017-12-31017518322017-12-3101751832bus:CompanySecretaryDirector12019-01-012019-12-3101751832core:RetainedEarningsAccumulatedLosses2018-01-012018-12-3101751832core:RetainedEarningsAccumulatedLosses2019-01-012019-12-3101751832core:RevaluationReserve2019-01-012019-12-3101751832core:IntangibleAssetsOtherThanGoodwill2019-01-012019-12-3101751832core:DevelopmentCostsCapitalisedDevelopmentExpenditure2019-01-012019-12-3101751832core:LandBuildingscore:LongLeaseholdAssets2019-01-012019-12-3101751832core:PlantMachinery2019-01-012019-12-3101751832core:IntangibleAssetsOtherThanGoodwill2018-12-3101751832core:LandBuildings2018-12-3101751832core:OtherPropertyPlantEquipment2018-12-31017518322018-12-3101751832core:OtherPropertyPlantEquipment2019-01-012019-12-3101751832core:LandBuildings2019-01-012019-12-3101751832core:WithinOneYear2019-12-3101751832core:WithinOneYear2018-12-3101751832bus:PrivateLimitedCompanyLtd2019-01-012019-12-3101751832bus:SmallCompaniesRegimeForAccounts2019-01-012019-12-3101751832bus:FRS1022019-01-012019-12-3101751832bus:Audited2019-01-012019-12-3101751832bus:Director12019-01-012019-12-3101751832bus:Director22019-01-012019-12-3101751832bus:Director32019-01-012019-12-3101751832bus:Director42019-01-012019-12-3101751832bus:Director52019-01-012019-12-3101751832bus:CompanySecretary12019-01-012019-12-3101751832bus:FullAccounts2019-01-012019-12-31xbrli:purexbrli:sharesiso4217:GBP