KBIOSYSTEMS_LIMITED - Accounts


Company Registration No. 02389004 (England and Wales)
KBIOSYSTEMS LIMITED
FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 NOVEMBER 2021
PAGES FOR FILING WITH REGISTRAR
KBIOSYSTEMS LIMITED
CONTENTS
Page
Balance sheet
1
Statement of changes in equity
2
Notes to the financial statements
3 - 10
KBIOSYSTEMS LIMITED
BALANCE SHEET
AS AT 30 NOVEMBER 2021
30 November 2021
- 1 -
2021
2021
as restated
Notes
£
£
£
£
Fixed assets
Tangible assets
4
106,293
142,612
Current assets
Stocks
5
1,089,776
823,274
Debtors
6
988,186
1,110,188
Cash at bank and in hand
538,654
1,305,512
2,616,616
3,238,974
Creditors: amounts falling due within one year
7
(954,225)
(1,182,434)
Net current assets
1,662,391
2,056,540
Total assets less current liabilities
1,768,684
2,199,152
Creditors: amounts falling due after more than one year
8
(9,586)
(21,682)
Provisions for liabilities
9
(223,962)
(130,000)
Net assets
1,535,136
2,047,470
Capital and reserves
Called up share capital
10
58,000
58,000
Profit and loss reserves
1,477,136
1,989,470
Total equity
1,535,136
2,047,470

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 31 August 2022 and are signed on its behalf by:
Mr M D Biddle
Director
Company Registration No. 02389004
KBIOSYSTEMS LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE PERIOD ENDED 30 NOVEMBER 2021
- 2 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
As restated for the period ended 24 February 2021:
Balance at 1 April 2020
58,000
872,172
930,172
Period ended 24 February 2021:
Profit and total comprehensive income for the period
-
1,170,624
1,170,624
Dividends
-
(53,326)
(53,326)
Balance at 24 February 2021
58,000
1,989,470
2,047,470
Period ended 30 November 2021:
Profit and total comprehensive income for the period
-
987,666
987,666
Dividends
-
(1,500,000)
(1,500,000)
Balance at 30 November 2021
58,000
1,477,136
1,535,136
KBIOSYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 NOVEMBER 2021
- 3 -
1
Accounting policies
Company information

Kbiosystems Limited is a private company limited by shares incorporated in England and Wales. The registered office is 7 Regis Place, Bergen Way, King's Lynn, Norfolk, PE30 2LN.

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.

Kbiosystems Limited is a wholly owned subsidiary of Porvair Plc having been acquired by Porvair Plc Group during the year. The results of Kbiosystems Limited are included in the consolidated financial statements of Porvair Plc which are available from it's registered address 7 Regis Place, Bergen Way, Kings Lynn, Norfolk, PE30 2JN.

1.2
Reporting period

Financial statements were prepared for the 9 months period ended 30 November 2021 to align the company's year end with that of the parent company Porvair Plc following its aquisition of the Company during the year. A shorter accounting period for the current period means the current and prior period results are not entirely comparable.

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.

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:

Leasehold improvements
Over the term of the lease
Plant and equipment
10% on straight line basis
Motor vehicles
25% on straight line basis
KBIOSYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 NOVEMBER 2021
1
Accounting policies
(Continued)
- 4 -

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 cost and replacement 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.

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
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.

KBIOSYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 NOVEMBER 2021
1
Accounting policies
(Continued)
- 5 -
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.

1.9
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.

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.

KBIOSYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 NOVEMBER 2021
1
Accounting policies
(Continued)
- 6 -
1.11
Provisions

Provisions are recognised when the company has a legal or constructive present obligation as a result of a past event, it is probable that the company will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.

 

The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the reporting end date, taking into account the risks and uncertainties surrounding the obligation. Where the effect of the time value of money is material, the amount expected to be required to settle the obligation is recognised at present value. When a provision is measured at present value, the unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.

1.12
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. No provision was made in the period in line with company policy.

 

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.

1.13
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.

1.14
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.

1.15
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.

KBIOSYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 NOVEMBER 2021
- 7 -
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.

Key sources of estimation uncertainty

The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.

Warranty provisions

Potential claims under warranty provisions are calculated as 4% of those products under which a warranty has been provided by the company.

3
Employees

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

2021
2021
Number
Number
Total
38
36
4
Tangible fixed assets
Leasehold improvements
Plant and equipment
Motor vehicles
Total
£
£
£
£
Cost
At 25 February 2021
7,264
670,805
81,967
760,036
Additions
5,745
-
0
-
0
5,745
At 30 November 2021
13,009
670,805
81,967
765,781
Depreciation and impairment
At 25 February 2021
7,264
545,987
64,173
617,424
Depreciation charged in the period
862
34,489
6,713
42,064
At 30 November 2021
8,126
580,476
70,886
659,488
Carrying amount
At 30 November 2021
4,883
90,329
11,081
106,293
At 24 February 2021
-
0
124,818
17,794
142,612
KBIOSYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 NOVEMBER 2021
- 8 -
5
Stocks
2021
2021
£
£
Stocks
1,089,776
823,274
6
Debtors
2021
2021
Amounts falling due within one year:
£
£
Trade debtors
814,574
923,939
Corporation tax recoverable
37,860
-
0
Other debtors
135,752
186,249
988,186
1,110,188
7
Creditors: amounts falling due within one year
2021
2021
£
£
Obligations under finance leases
14,905
10,921
Trade creditors
582,834
762,560
Corporation tax
-
0
196,696
Other taxation and social security
43,678
50,286
Other creditors
296,008
148,199
Accruals and deferred income
16,800
13,772
954,225
1,182,434
8
Creditors: amounts falling due after more than one year
2021
2021
£
£
Obligations under finance leases
9,586
21,682

Obligations under finance leases are secured against the specific assets to which they relate.

9
Provisions for liabilities
2021
2021
£
£
Warranty provision
200,000
130,000
Deferred tax liabilities
23,962
-
0
223,962
130,000
KBIOSYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 NOVEMBER 2021
9
Provisions for liabilities
(Continued)
- 9 -
Movements on provisions apart from deferred tax liabilities:
Warranty provision
£
At 25 February 2021
130,000
Additional provisions in the year
70,000
At 30 November 2021
200,000
10
Called up share capital
2021
2021
2021
2021
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
58,000
58,000
58,000
58,000
11
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 Adam Hubbard BA(Hons) FCA and the auditor was Azets Audit Services.
12
Operating lease commitments

 

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

2021
2021
£
£
Within one year
82,189
-
0
Between two and five years
328,757
-
0
In over five years
8,894
-
0
419,840
-
0
13
Prior period adjustment
Adjustments to equity
The prior period adjustments do not give rise to any effect upon equity.
KBIOSYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 30 NOVEMBER 2021
13
Prior period adjustment
(Continued)
- 10 -
Notes to adjustments
Warranty provision

A prior period adjustment has been recognised to reclassify warranty provisions amounting to £130,000 from trade creditors to provisions for liabilities as, in the opinion of the directors, this better reflect the commercial reality of such sums.

 

The adjustment does not give rise to any effect upon equity or profit or loss but has led to an increase in net current assets of £130,000 as at 24th February 2021.

 

There has been no impact on periods prior to the period ended 24th February 2021.

2021-11-302021-02-25false31 August 2022CCH SoftwareCCH Accounts Production 2022.100No description of principal activityThis audit opinion is unqualifiedMr M D BiddleMr M J OsborneMr J A MillsDr S J RodgersMr C P TylerMr J C WoodfordMr A ShepherdMr C P Tyler023890042021-02-252021-11-30023890042021-11-30023890042021-02-2402389004core:LeaseholdImprovements2021-11-3002389004core:PlantMachinery2021-11-3002389004core:MotorVehicles2021-11-3002389004core:LeaseholdImprovements2021-02-2402389004core:PlantMachinery2021-02-2402389004core:MotorVehicles2021-02-2402389004core:CurrentFinancialInstrumentscore:WithinOneYear2021-11-3002389004core:CurrentFinancialInstrumentscore:WithinOneYear2021-02-2402389004core:Non-currentFinancialInstrumentscore:AfterOneYear2021-11-3002389004core:Non-currentFinancialInstrumentscore:AfterOneYear2021-02-2402389004core:CurrentFinancialInstruments2021-11-3002389004core:CurrentFinancialInstruments2021-02-2402389004core:ShareCapital2021-11-3002389004core:ShareCapital2021-02-2402389004core:RetainedEarningsAccumulatedLosses2021-11-3002389004core:RetainedEarningsAccumulatedLosses2021-02-2402389004core:ShareCapital2020-03-3102389004core:RetainedEarningsAccumulatedLosses2020-03-31023890042020-03-3102389004bus:Director12021-02-252021-11-3002389004core:RetainedEarningsAccumulatedLosses2020-04-012021-02-24023890042020-04-012021-02-2402389004core:RetainedEarningsAccumulatedLosses2021-02-252021-11-3002389004core:LeaseholdImprovements2021-02-252021-11-3002389004core:PlantMachinery2021-02-252021-11-3002389004core:MotorVehicles2021-02-252021-11-3002389004core:LeaseholdImprovements2021-02-2402389004core:PlantMachinery2021-02-2402389004core:MotorVehicles2021-02-24023890042021-02-2402389004core:Non-currentFinancialInstruments2021-11-3002389004core:Non-currentFinancialInstruments2021-02-2402389004core:WithinOneYear2021-11-3002389004core:WithinOneYear2021-02-2402389004core:BetweenTwoFiveYears2021-11-3002389004core:BetweenTwoFiveYears2021-02-2402389004core:MoreThanFiveYears2021-11-3002389004core:MoreThanFiveYears2021-02-2402389004bus:PrivateLimitedCompanyLtd2021-02-252021-11-3002389004bus:SmallCompaniesRegimeForAccounts2021-02-252021-11-3002389004bus:FRS1022021-02-252021-11-3002389004bus:Audited2021-02-252021-11-3002389004bus:Director22021-02-252021-11-3002389004bus:Director32021-02-252021-11-3002389004bus:Director42021-02-252021-11-3002389004bus:Director52021-02-252021-11-3002389004bus:Director62021-02-252021-11-3002389004bus:Director72021-02-252021-11-3002389004bus:CompanySecretary12021-02-252021-11-3002389004bus:FullAccounts2021-02-252021-11-30xbrli:purexbrli:sharesiso4217:GBP