Trieste_Group_One_Limited - Accounts


Trieste Group One Limited
Annual Report and Financial Statements
For the year ended 31 December 2021
Company Registration No. 07992282 (England and Wales)
Trieste Group One Limited
Company Information
Directors
N Baxter
C Stedman
L Baxter
A Harvey
J Harvey
A Kingston
C Kingston
J Kingston
R Kingston
H Stedman
Company number
07992282
Registered office
Noble House
Eaton Road
Hemel Hempstead
Hertfordshire
HP2 7UB
Auditor
Moore Kingston Smith LLP
4 Victoria Square
St Albans
Hertfordshire
AL1 3TF
Trieste Group One Limited
Contents
Page
Strategic report
1
Directors' report
2 - 3
Independent auditor's report
4 - 6
Statement of comprehensive income
7
Balance sheet
8
Statement of changes in equity
9
Statement of cash flows
10
Notes to the financial statements
11 - 23
Trieste Group One Limited
Strategic Report
For the year ended 31 December 2021
Page 1

The directors present the strategic report for the year ended 31 December 2021.

 

Strategic Business review

 

The results for the year and financial position at the year-end are shown in the annexed financial statements.

 

Following the downturn in 2020 from the global pandemic, 2021 was a year of revenue recovery and continuing profitability. The existing and newly developed products that the company provides are an excellent fit for the current market need as offices transition from high-density desk environments to hybrid working and collaborative spaces.

 

Global growth and recognition of the Spacestor brand continues in the UK, Europe and the USA through both this company and its USA based sister company, Spacestor Inc. Reopening of showrooms in London, Chicago and New York that were closed due to Covid has been welcomed by our customers and provided valuable engagement and project opportunities with global corporate entities

 

Revenue increased in the period to £20,411,890 (2020: £16,753,717) which generated profits before tax of £1,357,394 (2020: £689,703).

 

The company will continue to invest in R&D and new product development to ensure that it has a reliable flow of new products that are relevant to the evolving workplace needs. It is also committed to invest in automation and process improvements to maximise efficiently and streamline the continued growth.

 

The directors believe that given the brand strength of Spacestor among blue-chip companies including leaders in the tech, finance and pharma sectors, there is a strong foundation to continue building the business further.

 

Principal risks and uncertainties

 

The directors have identified 2 key areas of risk facing the company.

 

  1. Inflationary pressures and supply shortages

    Ongoing global inflationary pressure and shortages in labour and materials in both the company’s own production and its supply chain could impact on profitability and ability to supply. The company is taking measures to control this and regularly reviewing sales prices.

     

  2. Customer credit risk

The company has implemented policies that require appropriate credit checks on customers before any goods are dispatched. Exposure to any individual entity is restricted by a limit which is reassessed on a regular basis. In addition, credit insurance is used to cover any residual risk and provide a credit monitoring service

Financial instruments

 

The company has a normal level of exposure to price, credit, liquidity and cash flow risks arising from trading activities which are conducted mainly in sterling. Where foreign currency transactions do take place, they are spread equally across sales and purchases which minimises exposure to exchange rate volatility. The company does not enter into any formally designated hedging transactions.

On behalf of the board

C Stedman
Director
28 September 2022
Trieste Group One Limited
Directors' Report
For the year ended 31 December 2021
Page 2

The directors present their annual report and financial statements for the year ended 31 December 2021.

Principal activities

The principal activity of the company was that of providing office furniture.

Directors

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

N Baxter
C Stedman
L Baxter
A Harvey
J Harvey
A Kingston
C Kingston
J Kingston
R Kingston
H Stedman
Results and dividends

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

No ordinary dividends were paid. The directors do not recommend payment of a final dividend.

Auditor

Moore Kingston Smith LLP were appointed as auditor to the company and in accordance with section 485 of the Companies Act 2006, a resolution proposing that they be re-appointed will be put at a General Meeting.

 

Statement of directors' responsibilities

The directors are responsible for preparing the annual 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.

Trieste Group One Limited
Directors' Report (Continued)
For the year ended 31 December 2021
Page 3
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
C Stedman
Director
28 September 2022
Trieste Group One Limited
Independent Auditor's Report
To the Member of Trieste Group One Limited
Page 4
Opinion

We have audited the financial statements of Trieste Group One Limited (the 'company') for the year ended 31 December 2021 which comprise 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 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 2021 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

In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

 

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

 

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

Other information

The other information comprises the information included in the annual report, other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. 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.

 

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 course of 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 this gives rise to a material misstatement in the financial statements themselves. 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.

Trieste Group One Limited
Independent Auditor's Report (Continued)
To the Member of Trieste Group One Limited
Page 5

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.

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 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.

Trieste Group One Limited
Independent Auditor's Report (Continued)
To the Member of Trieste Group One Limited
Page 6

Explanation as to what extent the audit was considered capable of detecting irregularities, including fraud

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below.

The objectives of our audit in respect of fraud, are; to identify and assess the risks of material misstatement of the financial statements due to fraud; to obtain sufficient appropriate audit evidence regarding the assessed risks of material misstatement due to fraud, through designing and implementing appropriate responses to those assessed risks; and to respond appropriately to instances of fraud or suspected fraud identified during the audit. However, the primary responsibility for the prevention and detection of fraud rests with both management and those charged with governance of the company.

Our approach was as follows:

 

  • We obtained an understanding of the legal and regulatory requirements applicable to the company and considered that the most significant are the Companies Act 2006, UK financial reporting standards as issued by the Financial Reporting Council, and UK taxation legislation.

  • We obtained an understanding of how the company complies with these requirements by discussions with management and those charged with governance.

  • We assessed the risk of material misstatement of the financial statements, including the risk of material misstatement due to fraud and how it might occur, by holding discussions with management and those charged with governance.

  • We inquired of management and those charged with governance as to any known instances of non-compliance or suspected non-compliance with laws and regulations.

  • Based on this understanding, we designed specific appropriate audit procedures to identify instances of non-compliance with laws and regulations. This included making enquiries of management and those charged with governance and obtaining additional corroborative evidence as required.

 

There are inherent limitations in the audit procedures described above. We are less likely to become aware of instances of non-compliance with laws and regulations that are not closely related to events and transactions reflected in the financial statements. Also, the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery or intentional misrepresentations, or through collusion.

Use of our report

This report is made solely to the company's member 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 member those matters we are required to state to the member 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 member for our audit work, for this report, or for the opinions we have formed.

Darren Jordan (Senior Statutory Auditor)
for and on behalf of Moore Kingston Smith LLP
28 September 2022
Chartered Accountants
Statutory Auditor
4 Victoria Square
St Albans
Hertfordshire
AL1 3TF
Trieste Group One Limited
Statement of Comprehensive Income
For the year ended 31 December 2021
Page 7
2021
2020
£
£
Turnover
3
20,411,890
16,753,717
Cost of sales
(13,812,335)
(10,792,116)
Gross profit
6,599,555
5,961,601
Administrative expenses
(7,470,578)
(6,050,807)
Other operating income
2,228,262
778,832
Operating profit
4
1,357,239
689,626
Interest receivable and similar income
7
346
101
Interest payable and similar expenses
8
(191)
(24)
Profit before taxation
1,357,394
689,703
Taxation
9
(40,463)
(717)
Profit for the financial year
1,316,931
688,986

The Profit and Loss Account has been prepared on the basis that all operations are continuing operations.

Trieste Group One Limited
Balance Sheet
As at 31 December 2021
Page 8
2021
2020
Notes
£
£
£
£
Fixed assets
Intangible assets
11
4,403,976
6,281,572
Tangible assets
12
536,983
342,431
4,940,959
6,624,003
Current assets
Stock
13
3,238,423
2,052,338
Debtors
14
5,350,831
2,702,595
Cash at bank and in hand
563,151
1,536,972
9,152,405
6,291,905
Creditors: amounts falling due within one year
15
(4,084,846)
(2,564,529)
Net current assets
5,067,559
3,727,376
Total assets less current liabilities
10,008,518
10,351,379
Creditors: amounts falling due after more than one year
16
(5,066,813)
(6,767,068)
Provisions for liabilities
18
(85,974)
(45,511)
Net assets
4,855,731
3,538,800
Capital and reserves
Called up share capital
20
2,000,105
2,000,105
Profit and loss reserves
2,855,626
1,538,695
Total equity
4,855,731
3,538,800
The financial statements were approved by the board of directors and authorised for issue on 28 September 2022 and are signed on its behalf by:
C Stedman
Director
Company Registration No. 07992282
Trieste Group One Limited
Statement of Changes in Equity
For the year ended 31 December 2021
Page 9
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 January 2020
2,000,105
1,580,289
3,580,394
Year ended 31 December 2020:
Profit and total comprehensive income for the year
-
688,986
688,986
Dividends
10
-
(730,580)
(730,580)
Balance at 31 December 2020
2,000,105
1,538,695
3,538,800
Year ended 31 December 2021:
Profit and total comprehensive income for the year
-
1,316,931
1,316,931
Balance at 31 December 2021
2,000,105
2,855,626
4,855,731
Trieste Group One Limited
Statement of Cash Flows
For the year ended 31 December 2021
Page 10
2021
2020
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
24
742,555
1,386,471
Interest paid
(191)
(24)
Income taxes refunded/(paid)
39,037
(125,963)
Net cash inflow from operating activities
781,401
1,260,484
Investing activities
Purchase of tangible fixed assets
(328,805)
(76,696)
Interest received
346
101
Net cash used in investing activities
(328,459)
(76,595)
Financing activities
Repayment of bank loans
(1,250,000)
-
0
Proceeds of bank loans
-
1,250,000
Dividends paid
-
0
(730,580)
Net cash (used in)/generated from financing activities
(1,250,000)
519,420
Net (decrease)/increase in cash and cash equivalents
(797,058)
1,703,309
Cash and cash equivalents at beginning of year
1,360,209
(343,100)
Cash and cash equivalents at end of year
563,151
1,360,209
Relating to:
Cash at bank and in hand
563,151
1,536,972
Bank overdrafts included in creditors payable within one year
-
0
(176,763)
Trieste Group One Limited
Notes to the Financial Statements
For the year ended 31 December 2021
Page 11
1
Accounting policies
Company information

Trieste Group One Limited is a private company limited by shares incorporated in England and Wales. The registered office is Noble House, Eaton Road, Hemel Hempstead, Hertfordshire, HP2 7UB.

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 pound.

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.

 

The company traded at a profit and generated cash in the year and this has continued since the year end, the company continues to have a healthy balance sheet with strong cash and reserves position at the time of approval of these financial statements.

 

Having made enquiries, and based on the forecasts and budgets produced which show continued profitability and good performance, the directors have concluded that there is a reasonable expectation that the company has adequate resources to continue in operational existence for at least 12 months from the date of the audit report of these financial statements. The directors therefore continue to adopt the going concern basis in preparing these 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.

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 the fair value of the asset can be measured reliably.

Trieste Group One Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2021
1
Accounting policies
(Continued)
Page 12

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:

Intellectual property
25% Reducing balance and 30% Reducing balance
Website development
20% Reducing balance
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:

Plant and equipment
20% Reducing balance
Computers
20% Reducing balance

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.

1.8
Stock

Stock 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 stock to their present location and condition.

 

Stock 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 stock 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.

Finished goods are valued at a percentage of the sales value of the product in order to take into account the value of labour and manufacturing costs associated with bringing the goods to a sellable condition.

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 only has basic financial instruments measured at amortised cost, with no financial instruments classified as other, or basic financial instruments measured at fair value.

Trieste Group One Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2021
1
Accounting policies
(Continued)
Page 13
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.

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.

1.11
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.

Trieste Group One Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2021
1
Accounting policies
(Continued)
Page 14
1.12
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.

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

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

1.15
Leases

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.

1.16
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.

1.17
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.

Trieste Group One Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2021
Page 15
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.

Useful economic life of tangible and intangible fixed assets

The company depreciates the tangible and intangible fixed assets over their useful economic lives which reflects management’s estimate for the period that the company intends to derive future economic benefits from the use of those tangible and intangible fixed assets. Changes in the expected level of usage from technological developments could affect the useful economic lives and residual values of these assets. This could affect the future depreciation charge of these assets. The carrying amount of the company’s tangible and intangible fixed assets are disclosed in notes 11 and 12 to the financial statements.

Valuation of stock

The company values stock at the lower of cost and net realisable value. Stock items aren't sold individually but collectively within projects, therefore the net realisable value is based on the profitability of these projects. The profitability of projects entered into could therefore affect the net realisable value of the stock held. The carrying amount of the company’s stock is disclosed in note 13 to the financial statements.

 

Finished goods are valued at a percentage of the sales value of the product in order to take into account the value of labour and manufacturing costs associated with bringing the goods to a sellable condition.

3
Turnover and other revenue
2021
2020
£
£
Turnover analysed by class of business
Office Furniture Sales
20,411,890
16,753,717
2021
2020
£
£
Turnover analysed by geographical market
United Kingdom
15,579,670
14,011,215
European Union
1,576,687
1,736,204
United States of America
3,255,533
1,006,298
20,411,890
16,753,717
Trieste Group One Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2021
3
Turnover and other revenue
(Continued)
Page 16
2021
2020
£
£
Other significant revenue
Interest income
346
101
Grants received
174,120
472,114
4
Operating profit
2021
2020
Operating profit for the year is stated after charging/(crediting):
£
£
Exchange gains
(56,258)
(38,856)
Research and development costs
134,535
242,168
Government grants
(174,120)
(472,114)
Fees payable to the company's auditor for the audit of the company's financial statements
28,000
20,750
Depreciation of owned tangible fixed assets
134,253
89,859
Depreciation writeback
-
(4,244)
Amortisation of intangible assets
1,877,596
538,549
Cost of stock recognised as an expense
11,760,101
8,040,643
Operating lease charges
55,352
100,511

Exchange differences recognised in profit or loss during the year, except for those arising on financial instruments measured at fair value through profit or loss, amounted to £56,258 (2020 - £38,856).

5
Employees

The average monthly number of persons (including directors) employed by the company during the period was 120 (2020 - 132).

Their aggregate remuneration comprised:

2021
2020
£
£
Wages and salaries
4,650,233
4,752,846
Social security costs
471,467
499,128
Pension costs
52,364
63,945
5,174,064
5,315,919
Trieste Group One Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2021
Page 17
6
Directors' remuneration
2021
2020
£
£
Remuneration for qualifying services
90,226
94,107
Company pension contributions to defined contribution schemes
757
3,576
90,983
97,683
7
Interest receivable and similar income
2021
2020
£
£
Interest income
Interest on bank deposits
346
-
0
Other interest income
-
0
101
Total income
346
101

Investment income includes the following:

Interest on financial assets not measured at fair value through profit or loss
346
-
0
8
Interest payable and similar expenses
2021
2020
£
£
Other finance costs:
Other interest
191
24
9
Taxation
2021
2020
£
£
Deferred tax
Origination and reversal of timing differences
40,463
717
Trieste Group One Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2021
9
Taxation
(Continued)
Page 18

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:

2021
2020
£
£
Profit before taxation
1,357,394
689,703
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2020: 19.00%)
257,905
131,044
Tax effect of expenses that are not deductible in determining taxable profit
1,265
1,746
Tax effect of utilisation of tax losses not previously recognised
(60,401)
-
0
Change in deferred tax liability
40,463
41,897
Permanent capital allowances in excess of depreciation
(58,943)
1,770
Research and development tax credit
(139,406)
(185,250)
Other permanent differences
(420)
9,510
Taxation charge for the year
40,463
717
10
Dividends
2021
2020
£
£
Final paid
-
0
730,580
11
Intangible fixed assets
Intellectual property
Website development
Total
£
£
£
Cost
At 1 January 2021 and 31 December 2021
7,023,649
5,320
7,028,969
Amortisation and impairment
At 1 January 2021
744,812
2,585
747,397
Amortisation charged for the year
1,877,049
547
1,877,596
At 31 December 2021
2,621,861
3,132
2,624,993
Carrying amount
At 31 December 2021
4,401,788
2,188
4,403,976
At 31 December 2020
6,278,837
2,735
6,281,572
Trieste Group One Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2021
Page 19
12
Tangible fixed assets
Plant and equipment
Computers
Total
£
£
£
Cost
At 1 January 2021
391,100
158,329
549,429
Additions
296,711
32,094
328,805
At 31 December 2021
687,811
190,423
878,234
Depreciation and impairment
At 1 January 2021
154,299
52,699
206,998
Depreciation charged in the year
106,702
27,551
134,253
At 31 December 2021
261,001
80,250
341,251
Carrying amount
At 31 December 2021
426,810
110,173
536,983
At 31 December 2020
236,801
105,630
342,431
13
Stock
2021
2020
£
£
Raw materials and consumables
2,602,780
1,934,110
Work in progress
184,394
28,425
Finished goods and goods for resale
451,249
89,803
3,238,423
2,052,338
14
Debtors
2021
2020
Amounts falling due within one year:
£
£
Trade debtors
4,602,812
2,217,088
Corporation tax recoverable
101
39,138
Amounts owed by group undertakings
159,057
155,087
Other debtors
316,731
59,921
Prepayments and accrued income
272,130
231,361
5,350,831
2,702,595
Trieste Group One Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2021
Page 20
15
Creditors: amounts falling due within one year
2021
2020
Notes
£
£
Bank loans and overdrafts
17
-
0
232,586
Trade creditors
2,772,993
1,214,376
Taxation and social security
143,205
585,253
Other creditors
57,595
133,908
Accruals and deferred income
1,111,053
398,406
4,084,846
2,564,529
16
Creditors: amounts falling due after more than one year
2021
2020
Notes
£
£
Bank loans and overdrafts
17
-
0
1,194,177
Other creditors
5,066,813
5,572,891
5,066,813
6,767,068
17
Loans and overdrafts
2021
2020
£
£
Bank loans
-
0
1,250,000
Bank overdrafts
-
0
176,763
-
0
1,426,763
Payable within one year
-
0
232,586
Payable after one year
-
0
1,194,177
-
1,426,763
Trieste Group One Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2021
Page 21
18
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:

Liabilities
Liabilities
2021
2020
Balances:
£
£
Accelerated capital allowances
86,756
46,438
Retirement benefit obligations
(782)
(927)
85,974
45,511
2021
Movements in the year:
£
Liability at 1 January 2021
45,511
Charge to profit or loss
40,463
Liability at 31 December 2021
85,974
19
Retirement benefit schemes
2021
2020
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
52,364
63,945

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
2021
2020
Ordinary share capital
£
£
Issued and fully paid
Ordinary A-K shares of £1 each
105
105
Deferred shares of £1 each
2,000,000
2,000,000
2,000,105
2,000,105
Trieste Group One Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2021
Page 22
21
Operating lease commitments

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:

2021
2020
£
£
Within one year
70,957
81,435
Between two and five years
28,320
103,929
99,277
185,364
22
Related party transactions
Transactions with related parties

During the year the company entered into the following transactions with related parties:

Other information

During the period, Trieste Group One Limited had the following transactions with entities in which shareholders and/or close family members had beneficial interests:

 

Sales - £5,948,775 (2020: £4,289,161)

Purchases - £916,804 (2020: £730,440)

Recharge of expenses - £Nil (2020: £52,975)

Purchase of assets - £Nil (2020: £6,640,649)

 

Balances with entities at the period end totalled:

 

Amounts due from such entities - £2,418,952 (2020: £291,422)

Amounts due to such entities - £5,385,644 (2020: £5,875,189)

 

The above amounts were unsecured and interest free.

 

Dividends totalling £Nil (2020: £730,580) were paid to the directors of the company.

23
Control

In the opinion of the directors there is no one controlling party.

Trieste Group One Limited
Notes to the Financial Statements (Continued)
For the year ended 31 December 2021
Page 23
24
Cash generated from operations
2021
2020
£
£
Profit for the year after tax
1,316,931
688,986
Adjustments for:
Taxation charged
40,463
717
Finance costs
191
24
Investment income
(346)
(101)
Amortisation and impairment of intangible assets
1,877,596
538,549
Depreciation and impairment of tangible fixed assets
134,253
89,859
Movements in working capital:
(Increase) in stock
(1,186,085)
(425,995)
(Increase) in debtors
(2,541,736)
(3,775,550)
Increase in creditors
1,101,288
4,269,982
Cash generated from operations
742,555
1,386,471
2021-12-312021-01-01falseCCH SoftwareCCH Accounts Production 2022.100N BaxterC StedmanL BaxterA HarveyJ HarveyA KingstonC KingstonJ KingstonR KingstonH Stedman079922822021-01-012021-12-3107992282bus:Director12021-01-012021-12-3107992282bus:Director22021-01-012021-12-3107992282bus:Director32021-01-012021-12-3107992282bus:Director42021-01-012021-12-3107992282bus:Director52021-01-012021-12-3107992282bus:Director62021-01-012021-12-3107992282bus:Director72021-01-012021-12-3107992282bus:Director82021-01-012021-12-3107992282bus:Director92021-01-012021-12-3107992282bus:Director102021-01-012021-12-3107992282bus:RegisteredOffice2021-01-012021-12-31079922822021-12-31079922822020-01-012020-12-3107992282core:RetainedEarningsAccumulatedLosses2020-01-012020-12-3107992282core:RetainedEarningsAccumulatedLosses2021-01-012021-12-3107992282core:OtherResidualIntangibleAssets2021-12-3107992282core:OtherResidualIntangibleAssets2020-12-3107992282core:PatentsTrademarksLicencesConcessionsSimilar2021-12-3107992282core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2021-12-3107992282core:PatentsTrademarksLicencesConcessionsSimilar2020-12-3107992282core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2020-12-31079922822020-12-3107992282core:PlantMachinery2021-12-3107992282core:ComputerEquipment2021-12-3107992282core:PlantMachinery2020-12-3107992282core:ComputerEquipment2020-12-3107992282core:CurrentFinancialInstrumentscore:WithinOneYear2021-12-3107992282core:CurrentFinancialInstrumentscore:WithinOneYear2020-12-3107992282core:CurrentFinancialInstruments2021-12-3107992282core:CurrentFinancialInstruments2020-12-3107992282core:Non-currentFinancialInstruments2021-12-3107992282core:Non-currentFinancialInstruments2020-12-3107992282core:ShareCapital2021-12-3107992282core:ShareCapital2020-12-3107992282core:RetainedEarningsAccumulatedLosses2021-12-3107992282core:RetainedEarningsAccumulatedLosses2020-12-3107992282core:ShareCapital2019-12-3107992282core:RetainedEarningsAccumulatedLosses2019-12-31079922822019-12-3107992282core:ShareCapitalOrdinaryShares2021-12-3107992282core:ShareCapitalOrdinaryShares2020-12-310799228212020-01-012020-12-310799228222020-01-012020-12-31079922822020-12-3107992282core:WithinOneYear2021-12-3107992282core:WithinOneYear2020-12-3107992282core:IntangibleAssetsOtherThanGoodwill2021-01-012021-12-3107992282core:PatentsTrademarksLicencesConcessionsSimilar2021-01-012021-12-3107992282core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2021-01-012021-12-3107992282core:PlantMachinery2021-01-012021-12-3107992282core:ComputerEquipment2021-01-012021-12-3107992282core:OwnedAssets2021-01-012021-12-3107992282core:OwnedAssets2020-01-012020-12-310799228212021-01-012021-12-3107992282core:UKTax2021-01-012021-12-3107992282core:UKTax2020-01-012020-12-3107992282core:PatentsTrademarksLicencesConcessionsSimilar2020-12-3107992282core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2020-12-3107992282core:PlantMachinery2020-12-3107992282core:ComputerEquipment2020-12-3107992282core:Non-currentFinancialInstruments12021-12-3107992282core:Non-currentFinancialInstruments12020-12-3107992282core:BetweenTwoFiveYears2021-12-3107992282core:BetweenTwoFiveYears2020-12-3107992282bus:PrivateLimitedCompanyLtd2021-01-012021-12-3107992282bus:FRS1022021-01-012021-12-3107992282bus:Audited2021-01-012021-12-3107992282bus:FullAccounts2021-01-012021-12-31xbrli:purexbrli:sharesiso4217:GBP