W_C_M_EUROPE_LTD - Accounts


Company Registration No. 5551941 (England and Wales)
W C M EUROPE LTD
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019
W C M EUROPE LTD
COMPANY INFORMATION
Directors
Mr K N McGee
Mr I Hammond
Mrs L Reading
Mr A R M Anderson
Secretary
Mr K N McGee
Company number
5551941
Registered office
Innovation House
One Juniper West
Fenton Way
Basildon
Essex
SS15 6TD
Auditor
BDO LLP
55 Baker Street
London
W1U 7EU
W C M EUROPE LTD
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3
Directors' responsibilities statement
4
Independent auditor's report
5 - 6
Profit and loss account
7
Statement of comprehensive income
8
Balance sheet
9
Statement of changes in equity
10
Statement of cash flows
11
Notes to the financial statements
12 - 25
W C M EUROPE LTD
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2019
- 1 -

The directors present the strategic report for the year ended 31 December 2019. The accounts are prepared under UK GAAP and have continued to apply FRS102 in the current financial year.

Fair review of the business

2019 was a year of further growth for the Company with sales increasing by 10.7% . This was a strong performance given the year started with a major OEM cancelling a major project for the Company.

The company has continued with its investment into the infrastructure of the business through further significant asset purchases totalling £1,737,626 and continued investment into the personnel of the business.

 

During the year the company continued to win further major production contracts with significant OEM automotive companies which will come on stream through 2020 and into subsequent years. Some of these projects are high profile and will assist the Company to strengthen its brand and positioning in the marketplace.

 

As expected, there was a further decline in profitability as further investment was made to cement the Company's position in the automotive sector and moving the Company into more production based sales rather than prototyping sales. These sales come at a lower margin but are more long term. The company remains well placed in the market.

 

Principal risks and uncertainties

The principal risks and uncertainties faced by the company remain largely economic with the ongoing uncertainty around Brexit having an impact in the market particularly around investment. 2020 started brightly but then Covid-19 hit and this caused a major restriction in trade through the second quarter. The Directors are well aware of the company's associations with the automotive sector, and the fact that it can be impacted upon in times of economic downturn and issues surrounding the pandemic. Current economic indicators however suggest that the automotive position the Company operates in continues to improve with the final quarter of 2020 returning to pre Covid -19 levels. The Directors believe that the company has been successful at diversifying its risk profile by continue to develop a range of innovative products and processes.

Business Environment

The sector remains competitive and it is acknowledged that the company needs to be pro-active in order to maintain market share. However the Directors have concentrated their efforts in positioning themselves as a tier one supplier of interior decorative trim to the automotive sector and in particular the luxury end of that market. The company's strategy is to remain in high quality, low level production to this sector.

 

The company needs to be proactive in terms of the range of products and services offered and the way that it markets itself to potential new customers. Significant investment is going to be made in its marketing operation and the way that it brands itself to this sector.

 

The Company also needs to be aware of its customer profile and how this is evolving in order to make the best use of technological opportunities as they arise. The company will continue to monitor new products as well as utilising what is currently available so that it remains a market leader in its sector

 

Research and Development

The company continues to expend substantial time and cost on research and development into new products and processes.

 

W C M EUROPE LTD
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 2 -
Key performance indicators

The financial year saw the following:

- A 10.7% rise in turnover.

- Gross margin 28% compared with 31% in 2018.

- Net profit before tax decreased from the previous year at a figure of £717k compared with £935k in 2018.

- Net profit was 3.3% compared with 4.8% in 2018.

- A dividend of £600k paid to its ultimate holding company

 

In addition to the above financial data, the Directors believe that non-financial data suggests that the company is on track to maintain its desired objectives. In particular, factors such as employee retention and customer enquiries are key indicators of positive trends.

Strategy

The company needs to be proactive in terms of the range of products and services offered and the way that it markets itself to potential new customers. Significant investment is going to be made in its market operation and the way that it brands itself to this sector.

The Company also needs to be aware of its customer profile and how this is evolving in order to make the best use of technological opportunities as they arise. The company will continue to monitor new products as well as utilising what is currently available so that it remains a market leader in its sector

Future developments

As indicated earlier in this report the company is optimistic that improving trading conditions in the sector will mean that the company is well placed to exploit the market potential and continue to maintain and expand its business and continue to develop new products and processes and its relationships with customers and suppliers.

 

During 2020 business development continues to be a key for the company and work is ongoing to expand the company's customer base into new luxury brands in the automotive sector.

On behalf of the board

Mr K N McGee
Director
22 December 2020
W C M EUROPE LTD
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2019
- 3 -

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

Principal activities

The principal activity of the company continued to be that of design, prototyping, tooling and moulding manufacture.

Directors

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

Mr K N McGee
Mr I Hammond
Mr A Long
(Resigned 30 September 2019)
Mrs L Reading
Mr A R M Anderson
Results and dividends

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

Ordinary dividends were paid amounting to £600,000. The directors do not recommend payment of a final dividend.

Post reporting date events

Information relating to events since the end of the year is given in the notes to the financial statements.

Auditor

The directors consider that the company's auditors, BDO should be re-appointed for the coming year.

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.

On behalf of the board
Mr K N McGee
Director
22 December 2020
W C M EUROPE LTD
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2019
- 4 -

The directors are responsible for preparing the strategic report, the directors report and the financial statements in accordance with applicable law and regulations.

 

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:

 

  •     select suitable accounting policies and then apply them consistently;

  •     make judgements and accounting estimates that are reasonable and prudent;

  •     state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements;

  •     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 company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

W C M EUROPE LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF W C M EUROPE LTD
- 5 -
Opinion

We have audited the financial statements of W C M Europe Ltd (the 'company') for the year ended 31 December 2019 which comprise the profit and loss account, the statement of comprehensive income, the balance sheet, the statement of changes in equity, the statement of cash flows and notes to the financial statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including FRS 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

  •     give a true and fair view of the state of the company's affairs as at 31 December 2019 and of its profit for the year then ended;

  •     have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and

  •     have been prepared in accordance with the requirements of the Companies Act 2006.

Basis for opinion

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

Conclusions relating to going concern

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

  • the directors' use of the going concern basis of accounting in the preparation of the financial statements is not appropriate; or

  • the directors have not disclosed in the financial statements any identified material uncertainties that may cast significant doubt about the company’s ability to continue to adopt the going concern basis of accounting for a period of at least twelve months from the date when the financial statements are authorised for issue.

Other information

The directors are responsible for the other information. The other information comprises the information included in the annual report, other than the financial statements and our auditor’s report thereon. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.

 

In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether there is a material misstatement in the financial statements or a material misstatement of the other information. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

 

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

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

  • 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.

W C M EUROPE LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF W C M EUROPE LTD
- 6 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report and the directors' report.

 

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:

 

  •     adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or

  •     the 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.

Responsibilities of directors

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

 

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

Auditor's responsibilities for the audit of the financial statements

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

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

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 an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members, as a body, for our audit work, for this report, or for the opinions we have formed.

Richard Willis
Senior Statutory Auditor
for and on behalf of BDO LLP
23 December 2020
Statutory Auditor
55 Baker Street
BDO LLP is a limited liability partnership registered in England and Wales
London
Registered number OC305127.
W1U 7EU
W C M EUROPE LTD
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2019
- 7 -
2019
2018
Notes
£
£
Turnover
3
21,756,959
19,645,640
Cost of sales
(15,700,325)
(13,533,726)
Gross profit
6,056,634
6,111,914
Administrative expenses
(5,156,530)
(5,020,892)
Operating profit
4
900,104
1,091,022
Interest payable and similar expenses
7
(182,929)
(155,778)
Profit before taxation
717,175
935,244
Tax on profit
8
-
-
Profit for the financial year
717,175
935,244

The profit and loss account has been prepared on the basis that all operations are continuing operations.

W C M EUROPE LTD
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2019
- 8 -
2019
2018
£
£
Profit for the year
717,175
935,244
Other comprehensive income
-
-
Total comprehensive income for the year
717,175
935,244
W C M EUROPE LTD
BALANCE SHEET
AS AT
31 DECEMBER 2019
31 December 2019
- 9 -
2019
2018
Notes
£
£
£
£
Fixed assets
Tangible assets
10
5,335,740
5,654,680
Current assets
Stocks
12
2,323,294
1,503,412
Debtors
13
6,910,515
7,624,821
Investments
14
384,004
289,004
Cash at bank and in hand
1,081,559
813,336
10,699,372
10,230,573
Creditors: amounts falling due within one year
15
(9,534,354)
(8,737,938)
Net current assets
1,165,018
1,492,635
Total assets less current liabilities
6,500,758
7,147,315
Creditors: amounts falling due after more than one year
16
(1,735,396)
(2,499,128)
Net assets
4,765,362
4,648,187
Capital and reserves
Called up share capital
20
100
100
Profit and loss reserves
4,765,262
4,648,087
Total equity
4,765,362
4,648,187
The financial statements were approved by the board of directors and authorised for issue on 22 December 2020 and are signed on its behalf by:
Mr K N McGee
Director
Company Registration No. 5551941
W C M EUROPE LTD
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2019
- 10 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 January 2018
100
4,462,843
4,462,943
Year ended 31 December 2018:
Profit and total comprehensive income for the year
-
935,244
935,244
Dividends
9
-
(750,000)
(750,000)
Balance at 31 December 2018
100
4,648,087
4,648,187
Year ended 31 December 2019:
Profit and total comprehensive income for the year
-
717,175
717,175
Dividends
9
-
(600,000)
(600,000)
Balance at 31 December 2019
100
4,765,262
4,765,362
W C M EUROPE LTD
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2019
- 11 -
2019
2018
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
26
2,405,568
2,121,040
Interest paid
(182,929)
(155,778)
Net cash inflow from operating activities
2,222,639
1,965,262
Investing activities
Purchase of tangible fixed assets
(1,737,626)
(1,702,098)
Proceeds on disposal of tangible fixed assets
1,098,933
100,637
Receipts arising from loans made
(67,112)
(27,888)
Net cash used in investing activities
(705,805)
(1,629,349)
Financing activities
Payment of finance leases obligations
(1,121,819)
(91,353)
Dividends paid
(600,000)
(750,000)
Net cash used in financing activities
(1,721,819)
(841,353)
Net decrease in cash and cash equivalents
(204,985)
(505,440)
Cash and cash equivalents at beginning of year
(2,878,297)
(2,372,857)
Cash and cash equivalents at end of year
(3,083,282)
(2,878,297)
Relating to:
Cash at bank and in hand
1,081,559
813,336
Bank overdrafts included in creditors payable within one year
(4,164,841)
(3,691,633)
W C M EUROPE LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019
- 12 -
1
Accounting policies
Company information

W C M Europe Ltd is a private company limited by shares incorporated in England and Wales. The registered office is Innovation House, One Juniper West, Fenton Way, Basildon, Essex, SS15 6TD.

1.1
Accounting convention

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

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

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

1.2
Going concern

In early March 2020, the Covid-19 virus was declared a global pandemic. Business continuity, including supply chains and consumer demand across a number of industries and countries, could be severely impacted for months or more, as governments and their citizens take significant and unprecedented measures to mitigate the consequences of the pandemic. true

 

The directors monitor the ever changing situation and continue to evaluate the company’s ability to continue to trade on an ongoing and foreseeable basis. The directors have considered the funding requirements and impact of Covid-19 on the company and so far the company has performed satisfactorily since the outbreak with no major contract losses suffered. Forecasts for the next 12 months and beyond are expected to be positive and show that the company continues to be profitable.

 

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. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
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 VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

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.

Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.

W C M EUROPE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
1
Accounting policies
(Continued)
- 13 -
1.4
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:

Plant and machinery
10% on cost
Fixtures, fittings & equipment
20% on cost
Motor vehicles
20% on cost

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.

1.5
Impairment of fixed assets

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

1.6
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.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of replacement cost and cost, adjusted where applicable for any loss of service potential.

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.

W C M EUROPE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
1
Accounting policies
(Continued)
- 14 -
1.7
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.

1.8
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.

Other financial assets

Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.

Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

W C M EUROPE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
1
Accounting policies
(Continued)
- 15 -
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.

Other financial liabilities

Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.

 

Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.

Derecognition of financial liabilities

Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.

1.9
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.

1.10
Taxation

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

Current tax

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

W C M EUROPE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
1
Accounting policies
(Continued)
- 16 -
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.

1.11
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.

1.12
Retirement benefits

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

1.13
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.

1.14
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 in the period are included in profit or loss.

1.15

Research and development

Expenditure on research and development is written off in the year in which it is incurred.

W C M EUROPE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
1
Accounting policies
(Continued)
- 17 -
1.16

Government grants

Grants related to capital assets are taken to the profit and loss account over the expected useful lives of the assets to which they relate. Grants related to revenue items are taken to profit and loss in the period to which they relate.

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.

Critical judgements

The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.

Allowances for credit losses

The company reviews its aged receivables at each reporting date and at each month-end to assess whether an allowance should be made for recoverability. In determining this allowance, judgement by management is required in the estimation of the amount and timings of future cash flows. Such estimations are based on assumptions of a number of factors, but there will usually be a provision implemented where sufficient evidence exists as to non-recoverability.

3
Turnover and other revenue

An analysis of the company's turnover is as follows:

2019
2018
£
£
Turnover analysed by class of business
Design, prototyping, tooling and moulding manufacture
21,756,959
19,645,640
2019
2018
£
£
Turnover analysed by geographical market
United Kingdom
19,168,834
18,866,785
Europe
2,547,453
688,661
Rest of the world
40,672
90,194
21,756,959
19,645,640
W C M EUROPE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 18 -
4
Operating profit
2019
2018
Operating profit for the year is stated after charging:
£
£
Exchange differences apart from those arising on financial instruments measured at fair value through profit or loss
-
34,185
Fees payable to the company's auditor for the audit of the company's financial statements
32,120
30,000
Depreciation of owned tangible fixed assets
417,483
551,151
Depreciation of tangible fixed assets held under finance leases
529,096
565,668
Loss on disposal of tangible fixed assets
11,054
17,813
Operating lease charges
812,168
745,818
5
Employees

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

2019
2018
Number
Number
Administrative
50
44
Productive
115
103
Total
165
147

Their aggregate remuneration comprised:

2019
2018
£
£
Wages and salaries
5,092,490
4,545,869
Social security costs
450,197
389,077
Pension costs
138,687
88,660
5,681,374
5,023,606
6
Directors' remuneration
2019
2018
£
£
Remuneration for qualifying services
502,321
430,204

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 4 (2018 - 5).

W C M EUROPE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
6
Directors' remuneration
(Continued)
- 19 -
Remuneration disclosed above include the following amounts paid to the highest paid director:
2019
2018
£
£
Remuneration for qualifying services
210,000
135,000
Company pension contributions to defined contribution schemes
13,050
5,400
7
Interest payable and similar expenses
2019
2018
£
£
Other finance costs:
Interest on finance leases and hire purchase contracts
182,929
155,778
8
Taxation

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

2019
2018
£
£
Profit before taxation
717,175
935,244
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2018: 19.00%)
136,263
177,696
Tax effect of expenses that are not deductible in determining taxable profit
4,999
5,225
Tax effect of utilisation of tax losses not previously recognised
(23,733)
(192,489)
Tax effect of capital allowances
(117,529)
9,568
Taxation charge for the year
-
-
9
Dividends
2019
2018
£
£
Interim paid
600,000
750,000
W C M EUROPE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 20 -
10
Tangible fixed assets
Plant and machinery
Fixtures, fittings & equipment
Motor vehicles
Total
£
£
£
£
Cost
At 1 January 2019
7,171,375
508,555
1,046,098
8,726,028
Additions
1,379,076
152,742
205,808
1,737,626
Disposals
(1,719,359)
(22,435)
(288,092)
(2,029,886)
At 31 December 2019
6,831,092
638,862
963,814
8,433,768
Depreciation and impairment
At 1 January 2019
2,413,325
317,399
340,624
3,071,348
Depreciation charged in the year
712,554
70,405
163,620
946,579
Eliminated in respect of disposals
(774,713)
(22,435)
(122,751)
(919,899)
At 31 December 2019
2,351,166
365,369
381,493
3,098,028
Carrying amount
At 31 December 2019
4,479,926
273,493
582,321
5,335,740
At 31 December 2018
4,758,050
191,156
705,474
5,654,680

The net carrying value of tangible fixed assets includes the following in respect of assets held under finance leases or hire purchase contracts.

2019
2018
£
£
Plant and machinery
3,664,310
4,682,443
11
Financial instruments
2019
2018
£
£
Carrying amount of financial assets
Instruments measured at fair value through profit or loss
384,004
289,004
12
Stocks
2019
2018
£
£
Raw materials and consumables
269,112
366,108
Finished goods and goods for resale
2,054,182
1,137,304
2,323,294
1,503,412
W C M EUROPE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 21 -
13
Debtors
2019
2018
Amounts falling due within one year:
£
£
Trade debtors
5,720,152
6,332,063
Amounts owed by group undertakings
750,141
929,789
Other debtors
88,295
129,163
Prepayments and accrued income
351,927
233,806
6,910,515
7,624,821
14
Current asset investments
2019
2018
£
£
Unlisted investments
384,004
289,004

Current asset investments represent motor vehicles held for investment purposes and these amounts have been transferred from tangible fixed assets. The investments are valued by reference to the valuations for similar vehicles.

15
Creditors: amounts falling due within one year
2019
2018
Notes
£
£
Bank loans and overdrafts
17
4,164,841
3,691,633
Obligations under finance leases
18
798,954
1,157,041
Trade creditors
3,918,641
3,331,960
Taxation and social security
486,237
398,804
Other creditors
793
-
Accruals and deferred income
164,888
158,500
9,534,354
8,737,938
16
Creditors: amounts falling due after more than one year
2019
2018
Notes
£
£
Obligations under finance leases
18
1,735,396
2,499,128
W C M EUROPE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 22 -
17
Loans and overdrafts
2019
2018
£
£
Bank overdrafts
4,164,841
3,691,633
Payable within one year
4,164,841
3,691,633

The bank overdrafts represents advances received under a debt factoring arrangement. These are secured by fixed and floating charges over the plant and fixtures.

The hire purchase balances are secured on the assets that the hire purchase is financing.

The advance on trade debtors is secured over the relevant trade debts.

18
Finance lease obligations
2019
2018
Future minimum lease payments due under finance leases:
£
£
Within one year
798,954
1,157,041
In two to five years
1,735,396
2,499,128
2,534,350
3,656,169

Significant leasing commitments under operating leases primarily relate to leases on rented commercial properties over fixed term lease agreements.

Other leasing commitments relate to ongoing commitments under hire purchase agreements, which are used to finance specific items of plant and equipment and motor vehicles. These are treated as finance leases in the financial statements and the assets are capitalised in accordance with current UK GAAP.

19
Retirement benefit schemes
2019
2018
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
138,687
88,660

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

20
Share capital
2019
2018
£
£
Ordinary share capital
Issued and fully paid
100 Ordinary shares of £1 each
100
100
W C M EUROPE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
20
Share capital
2019
2018
£
£
(Continued)
- 23 -

Ordinary shares each carry one voting right and entitle the holder to full rights for distributions and participation in the event of a winding up.

21
Operating lease commitments
Lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:

2019
2018
£
£
Within one year
375,836
438,026
Between two and five years
877,348
1,259,836
In over five years
-
244,110
1,253,184
1,941,972
22
Events after the reporting date

After the year end the world was struck by the Covid-19 pandemic and this has resulted in significant disruption across the globe.

 

The directors continue to monitor the situation and the easing of lockdown restrictions. Although the full impact of Covid-19 is still unclear the directors have prepared and reviewed forecasts based on various scenarios and is comfortable that the company has sufficient headroom available in even the most pessimistic of circumstances. They therefore continue to prepare the financial statements on a going concern basis.

23
Related party transactions
Remuneration of key management personnel

The remuneration of key management personnel is as follows.

2019
2018
£
£
Aggregate compensation
469,141
403,000

Key management are deemed to be the board members K McGee, I Hammond, A Long, L Reading and A Anderson.

Other information
W C M EUROPE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
23
Related party transactions
(Continued)
- 24 -

During the year rent of £42,000(2018 - £32,340) was paid to K N McGee.

 

Kaidex Limited, a company in which K N McGee is a director and shareholder traded with WCM Europe Limited.

Sales of £Nil (2018 - £Nil) were made by WCM Europe Limited to Kaidex Limited during the year, and rent of £20,000 (2018:£20,000) was recharged by WCM Europe Limited to Kaidex. At the balance sheet date £nil (2018 - nil) was owed to WCM Europe Limited by Kaidex Limited.

 

Purchases of £415,000 (2018 - £400,000) were made by WCM Europe Limited from Kaidex Limited during the year. At the balance sheet date £145,500 (2018- £50,000) was owed by WCM Europe Limited to Kaidex Limited.

 

The company rented office premises on a commercial basis at an annual rental of £40,000 (2018: £40,000) from a pension fund in which the directors have substantial interests.

 

The company has taken advantage of the exemption under section 33 of FRS102 not to disclose transactions with other group companies.

 

24
Directors' transactions

The loan balance owed by Mr K McGee of £27,888 at the previous year end was repaid in full during the current year. This was the maximum amount during the year and no amounts were owed at the balance sheet date. .

25
Ultimate controlling party

The ultimate and immediate parent company is WCM Investments Limited, a company incorporated in England and Wales.

The ultimate controlling party is Karl McGee.

26
Cash generated from operations
2019
2018
£
£
Profit for the year after tax
717,175
935,244
Adjustments for:
Finance costs
182,929
155,778
Loss on disposal of tangible fixed assets
11,054
17,813
Depreciation and impairment of tangible fixed assets
946,579
1,116,819
Movements in working capital:
Increase in stocks
(819,882)
(66,857)
Decrease/(increase) in debtors
686,418
(719,231)
Increase in creditors
681,295
681,474
Cash generated from operations
2,405,568
2,121,040
W C M EUROPE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 25 -
27
Analysis of changes in net debt
1 January 2019
Cash flows
31 December 2019
£
£
£
Cash at bank and in hand
813,336
268,223
1,081,559
Bank overdrafts
(3,691,633)
(473,208)
(4,164,841)
(2,878,297)
(204,985)
(3,083,282)
Obligations under finance leases
(3,656,169)
1,121,819
(2,534,350)
(6,534,466)
916,834
(5,617,632)
2019-12-312019-01-01falseCCH SoftwareCCH Accounts Production 2020.310Mr K N McGeeMr I HammondMr A LongMrs L ReadingMr A R M AndersonMr A R M AndersonMr K N McGee55519412019-01-012019-12-315551941bus:CompanySecretaryDirector12019-01-012019-12-315551941bus:Director22019-01-012019-12-315551941bus:Director42019-01-012019-12-315551941bus:Director52019-01-012019-12-315551941bus:CompanySecretary12019-01-012019-12-315551941bus:Director32019-01-012019-12-315551941bus:Director12019-01-012019-12-315551941bus:Director62019-01-012019-12-315551941bus:RegisteredOffice2019-01-012019-12-3155519412019-12-3155519412018-01-012018-12-315551941core:RetainedEarningsAccumulatedLosses2018-01-012018-12-315551941core:RetainedEarningsAccumulatedLosses2019-01-012019-12-3155519412018-12-315551941core:PlantMachinery2019-12-315551941core:FurnitureFittings2019-12-315551941core:MotorVehicles2019-12-315551941core:PlantMachinery2018-12-315551941core:FurnitureFittings2018-12-315551941core:MotorVehicles2018-12-315551941core:CurrentFinancialInstrumentscore:WithinOneYear2019-12-315551941core:CurrentFinancialInstrumentscore:WithinOneYear2018-12-315551941core:Non-currentFinancialInstrumentscore:AfterOneYear2019-12-315551941core:Non-currentFinancialInstrumentscore:AfterOneYear2018-12-315551941core:CurrentFinancialInstruments2019-12-315551941core:CurrentFinancialInstruments2018-12-315551941core:ShareCapital2019-12-315551941core:ShareCapital2018-12-315551941core:RetainedEarningsAccumulatedLosses2019-12-315551941core:RetainedEarningsAccumulatedLosses2018-12-315551941core:ShareCapital2017-12-315551941core:RetainedEarningsAccumulatedLosses2017-12-3155519412017-12-31555194112019-01-012019-12-31555194112018-01-012018-12-3155519412018-12-315551941core:WithinOneYear2019-12-315551941core:WithinOneYear2018-12-315551941core:PlantMachinery2019-01-012019-12-315551941core:FurnitureFittings2019-01-012019-12-315551941core:MotorVehicles2019-01-012019-12-315551941core:PlantMachinery2018-01-012018-12-315551941core:UKTax2019-01-012019-12-315551941core:UKTax2018-01-012018-12-315551941core:PlantMachinery2018-12-315551941core:FurnitureFittings2018-12-315551941core:MotorVehicles2018-12-315551941core:CurrentFinancialInstrumentscore:UnlistedNon-exchangeTraded2019-12-315551941core:CurrentFinancialInstrumentscore:UnlistedNon-exchangeTraded2018-12-315551941core:Non-currentFinancialInstruments2019-12-315551941core:Non-currentFinancialInstruments2018-12-315551941core:BetweenTwoFiveYears2019-12-315551941core:BetweenTwoFiveYears2018-12-315551941core:MoreThanFiveYears2018-12-315551941bus:PrivateLimitedCompanyLtd2019-01-012019-12-315551941bus:FRS1022019-01-012019-12-315551941bus:Audited2019-01-012019-12-315551941bus:FullAccounts2019-01-012019-12-31xbrli:purexbrli:sharesiso4217:GBP