TEV_LIMITED - Accounts


Company registration number 04865581 (England and Wales)
TEV LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021
TEV LIMITED
COMPANY INFORMATION
Directors
Mr C L Chisman
Mr J Carr-Smith
Mr J Atkinson
Mr J Dobson
Secretary
Mr J Dobson
Company number
04865581
Registered office
Unit 4
Armytage Road
Brighouse
HD6 1QF
Auditor
Azets Audit Services Limited
Triune Court
Monks Cross Drive
York
YO32 9GZ
TEV LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3
Directors' responsibilities statement
4
Independent auditor's report
5 - 8
Statement of comprehensive income
9
Statement of financial position
10
Statement of changes in equity
11
Notes to the financial statements
12 - 27
TEV LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2021
- 1 -

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

Fair review of the business

In a year that continued to feel the effects of the COVID 19 pandemic and the subsequent supply chain challenges as worldwide economies began to reopen, we were pleased to see the business return to a level of EBITDA profitability.

Many UK hospitality settings did not fully reopen until the complete easing of restrictions in July 2021 following which, we saw a significant recovery in sales of related product groups. This was the primary reason for our 6.5% increase in revenue versus 2020.

Input cost inflation over the 2nd half of the year had an increasingly detrimental effect on trading margins. The business performed a detailed assessment into the areas being impacted and moved quickly to implement sales price increases where it was appropriate to do so.

Future developments

The Directors continue to invest in the Company’s product development team who in turn are designing new low emission and energy efficient solutions for our chosen markets.

Principal risks and uncertainties

The directors recognise that there are a number of risks and uncertainties faced by the company which may affect the performance. These risks are subject to regular review and, where appropriate, processes are established to minimise the level of exposure.

The key risks from the directors’ perspective are:

Market risk

Our order book and pipeline are monitored by management on daily basis to identify weak signals in market movements and quickly react to them. Order intake during 2021 noticeably improved over the 2nd half of the year as the UK economy began to fully re-open following the complete easing of COVID 19 related restrictions.

Operational risk

Management continually monitors the performance of, and engages with, its workforce to ensure we can react dynamically to ever-changing market demands. The businesses ERP system continues to be utilised to a greater degree across all departments, in order to ensure that processes are performed as efficiently as possible whilst maintaining a stable platform to support ongoing growth.

 

Financial risk

The company continues to work closely with our investors to maximise the return on our capital employed. We are seeing the cost of raw materials increase and we are constantly reviewing the design and manufacturing processes of the product to mitigate against these increasing costs.

 

Cashflow risk

Our focus on cash generation, maximising working capital and the relationship with our funders, remains paramount to minimising cashflow risks. The company continues to insure its sales with AA rated credit insurers.

Key performance indicators

The principle key financial performance indicators used by management to monitor performance and risk are:

  • Gross margin and operating profit

  • Changes in orders, sales volumes and prices

  • Inventory and debtor turn

TEV LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 2 -
Other performance indicators

Delivery performance, supplier quality and product quality measures, together with enhanced customer feedback monitoring, underpin the success of the business.

 

The year closed with the business having experienced significant disruption and challenges across all areas. Its employees showed impressive levels of patience and resolve in dealing with these challenges, thereby allowing the business to put itself in a position that can capitalise on the expected economic recovery in 2021.

On behalf of the board

Mr J Atkinson
Director
28 September 2022
TEV LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2021
- 3 -

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

Principal activities

The principal activity of the company continued to be that of the design and manufacture of energy efficient air conditioning, refrigeration and heating systems for all types of buildings including hotels, offices, retail and domestic properties.

Results and dividends

The results for the year are set out on page 9.

Ordinary dividends were paid amounting to £nil (2020 - £nil). The directors do not recommend payment of a further dividend.

Directors

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

Mr C L Chisman
Mr J Carr-Smith
Mr A Crown
(Resigned 31 December 2021)
Mr J Atkinson
Mr J Dobson
Auditor

Azets Audit Services Limited were appointed auditor to the company following their acquisition of the trade of Garbutt & Elliott Audit Limited on 1 December 2021 and in accordance with s487(2) of the Companies Act 2006 they are deemed reappointed annually.

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 J Atkinson
Director
28 September 2022
TEV LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2021
- 4 -

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;

  •     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.

TEV LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF TEV LIMITED
- 5 -
Opinion

We have audited the financial statements of TEV Limited (the 'company') for the year ended 31 December 2021 which comprise the statement of comprehensive income, the statement of financial position, the statement of changes in equity 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 Financial Reporting Standard 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.

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.

TEV LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF TEV LIMITED
- 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 or the directors' report. We have nothing to report in respect of the following matters in relation to which 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.

 

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 extend to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

TEV LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF TEV LIMITED
- 7 -

Extent to which the audit was capable of identifying irregularities, including fraud

We identified areas of laws and regulations that could reasonably be expected to have a material effect on the financial statements from our general commercial and sector experience, through discussion with the directors and other management, and from inspection of the company's regulatory and legal correspondence. We discussed with the directors and other management the policies and procedures regarding compliance with laws and regulations. We communicated identified laws and regulations throughout our team and remained alert to any indications of non-compliance during the audit.

The company is subject to laws and regulations that directly affect the financial statements including financial reporting legislation (including related companies legislation), distributable profits legislation, pensions legislation, taxation legislation and further laws and regulations that could indirectly affect the financial statements, comprising employment, environmental and health and safety legislation. We assessed the extent of compliance with these laws and regulations as part of our procedures on the related financial statement items. Auditing standards limit the required audit procedures to identify non-compliance with these laws and regulations to enquiry of the directors and other management and inspection of regulatory and legal correspondence, if any. These procedures did not identify any potentially material actual or suspected non-compliance.

To identify risks of material misstatement due to fraud we considered the opportunities and incentives and pressures that may exist within the company to commit fraud. Our risk assessment procedures included: enquiry of directors to understand the high level policies and procedures in place to prevent and detect fraud, reading Board minutes and considering performance targets and incentive schemes in place for management. We communicated identified fraud risks throughout our team and remained alert to any indications of fraud during the audit.

As a result of these procedures we identified the greatest potential for fraud in the following areas:

- revenue recognition and in particular the risk that revenue is recorded in the wrong period; and

- subjective accounting estimates;

both due to a desire to present stronger results and enable management to benefit from enhanced incentives.

As required by auditing standards we also identified and addressed the risk of management override of controls.

We performed the following procedures to address the risks of fraud identified:

- identifying and testing high risk journal entries through vouching the entries to supporting documentation;

- assessing significant accounting estimates for bias; and

- testing the timing and recognition of income and, in particular, that it was appropriately recognised or deferred.

Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.

TEV LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF TEV LIMITED
- 8 -

Use of our 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.

Matthew Grant (Senior Statutory Auditor)
For and on behalf of Azets Audit Services Limited
28 September 2022
Accountants
Statutory Auditor
Triune Court
Monks Cross Drive
York
YO32 9GZ
TEV LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2021
- 9 -
2021
2020
Notes
£
£
Revenue
3
8,540,677
8,020,886
Cost of sales
(5,601,974)
(5,838,895)
Gross profit
2,938,703
2,181,991
Distribution costs
(105,570)
(93,062)
Administrative expenses
(2,811,332)
(2,845,235)
Other operating income
-
0
179,277
Operating profit/(loss)
4
21,801
(577,029)
Finance costs
6
(41,856)
(15,787)
Loss before taxation
(20,055)
(592,816)
Tax on loss
7
249,399
92,078
Total comprehensive income
229,344
(500,738)
EBITDA
65,504
(531,951)

The statement of comprehensive income has been prepared on the basis that all operations are continuing operations.

TEV LIMITED
STATEMENT OF FINANCIAL POSITION
AS AT
31 DECEMBER 2021
31 December 2021
- 10 -
2021
2020
Notes
£
£
£
£
Non-current assets
Intangible assets
8
5,512
4,417
Property, plant and equipment
9
198,176
186,544
203,688
190,961
Current assets
Inventories
10
1,582,861
1,434,681
Trade and other receivables
11
6,898,689
6,203,963
Cash and cash equivalents
30,955
12,450
8,512,505
7,651,094
Current liabilities
12
(3,914,000)
(3,272,206)
Net current assets
4,598,505
4,378,888
Total assets less current liabilities
4,802,193
4,569,849
Provisions for liabilities
14
(38,000)
(35,000)
Net assets
4,764,193
4,534,849
Equity
Called up share capital
17
10,000
10,000
Retained earnings
4,754,193
4,524,849
Total equity
4,764,193
4,534,849
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:
Mr J Atkinson
Director
Company Registration No. 04865581
TEV LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2021
- 11 -
Share capital
Retained earnings
Total
£
£
£
Balance at 1 January 2020
10,000
5,025,587
5,035,587
Year ended 31 December 2020:
Loss and total comprehensive income for the year
-
(500,738)
(500,738)
Balance at 31 December 2020
10,000
4,524,849
4,534,849
Year ended 31 December 2021:
Profit and total comprehensive income for the year
-
229,344
229,344
Balance at 31 December 2021
10,000
4,754,193
4,764,193
TEV LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021
- 12 -
1
Accounting policies
Company information

TEV Limited is a private company limited by shares incorporated in England and Wales. The registered office is Unit 4, Armytage Road, Brighouse, HD6 1QF.

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 certain financial instruments at fair value. The principal accounting policies adopted are set out below.

This company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements:

 

  • Section 4 ‘Statement of Financial Position’ – Reconciliation of the opening and closing number of shares;

  • Section 7 ‘Statement of Cash Flows’ – Presentation of a statement of cash flow and related notes and disclosures;

  • Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instrument Issues’ – Carrying amounts, interest income/expense and net gains/losses for each category of financial instrument; basis of determining fair values; details of collateral, loan defaults or breaches, details of hedges, hedging fair value changes recognised in profit or loss and in other comprehensive income;

  • Section 33 ‘Related Party Disclosures’ – Compensation for key management personnel.

 

The ultimate parent company is TEV Holdings Limited, which is the smallest and largest group into which these financial statements are consolidated.

 

The registered office of TEV Holdings Limited is Unit 4, Armytage Road, Brighouse, HD6 1QF.

The company has taken advantage of the disclosure exemptions of Section 33.1A of FRS 102 which permit it to not present details of its transactions with members of the group headed by TEV Holdings Limited where relevant group companies are all wholly owned.

TEV LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 13 -
1.2
Going concern

The directors have considered all factors, including the wider economy, as part of their assessment of going concern.true

Although the direct effect of COVID-19 on the business diminished over the course of 2021, the knock-on effects on worldwide supply chains networks and cost inflation remain. The business continues to utilise the overdraft facility backed by the Governments Coronavirus Business Interruption Loan Scheme with its existing bank for the purpose of working capital finance.

2021 ended with the business taking a strong order book into 2022, a year that will see continued growth in sales and profitability.

On this basis the directors are confident that, at the time of approving the financial statements, the company has sufficient resources to enable trading to continue for a period of at least one year from the date of their approval. Accordingly, these financial statements have been prepared on the going concern basis.

1.3
Revenue

Revenue 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.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (on dispatch of the goods). At this point revenue can be measured reliably, and it is probable the company will receive the consideration for the transitioned.

1.4
Intangible fixed assets other than goodwill

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

 

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

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:

Software
3 years straight line
1.5
Property, plant and equipment

Property, plant and equipment 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
3 years - 10 years straight line
Fixtures and fittings
5 years - 10 years straight line
Motor vehicles
3 years straight line
TEV LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 14 -

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.

1.6
Impairment of non-current assets

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

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

 

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

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

1.7
Inventories

Inventories 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 inventories to their present location and condition.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of inventories 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.

1.8
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.

1.9
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 statement of financial position when the company becomes party to the contractual provisions of the instrument.

 

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

TEV LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 15 -
Basic financial assets

Basic financial assets, which include trade and other receivables 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.

Trade receivables, loans and other receivables that have fixed or determinable payments that are not quoted in an active market are classified as 'loans and receivables'. Loans and receivables are measured at amortised cost using the effective interest method, less any impairment.

 

Interest is recognised by applying the effective interest rate, except for short-term receivables when the recognition of interest would be immaterial. The effective interest method is a method of calculating the amortised cost of a debt instrument and of allocating the interest income over the relevant period. The effective interest rate is the rate that exactly discounts estimated future cash receipts through the expected life of the debt instrument to the net carrying amount on initial recognition.

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.

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.

TEV LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 16 -
Basic financial liabilities

Basic financial liabilities, including trade and other payables, bank loans and loans from fellow group companies 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 payables 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 payables 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.

1.10
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.

1.11
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 income statement 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.

TEV LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 17 -
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 income statement, 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.

1.12
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.

1.13
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 non-current 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.

TEV LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 18 -
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.

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.

Stock provision

Stock is valued at the lower of cost and net realisable value. Net realisable value includes, where necessary, provision for slow moving and obsolete stock. Calculation of these provisions requires judgments to be made, and is based on the sales demand for products in the year.

3
Revenue
2021
2020
£
£
Revenue analysed by class of business
Rendering of goods
8,540,677
8,020,886
2021
2020
£
£
Revenue analysed by geographical market
United Kingdom
7,865,086
7,233,781
Rest of the World
675,591
787,105
8,540,677
8,020,886
TEV LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
3
Revenue
(Continued)
- 19 -
2021
2020
£
£
Other revenue
Grants received
-
0
179,277
4
Operating profit/(loss)
2021
2020
Operating profit/(loss) for the year is stated after charging/(crediting):
£
£
Exchange losses
12,741
21,114
Government grants
-
0
(179,277)
Fees payable to the company's auditor for the audit of the company's financial statements
10,250
9,450
Depreciation of owned property, plant and equipment
41,860
44,195
Amortisation of intangible assets
1,843
883
Operating lease charges
230,343
196,078
5
Employees

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

2021
2020
Number
Number
Directors
5
5
Cost of sales
26
25
Administrative
32
32
Total
63
62

Their aggregate remuneration comprised:

2021
2020
£
£
Wages and salaries
1,920,525
2,021,914
Social security costs
192,763
205,549
Pension costs
94,130
102,315
2,207,418
2,329,778
TEV LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 20 -
6
Finance costs
2021
2020
£
£
Other interest
41,856
15,787
7
Taxation
2021
2020
£
£
Current tax
UK corporation tax on profits for the current period
-
0
(63,078)
Adjustments in respect of prior periods
(296,399)
-
0
Total current tax
(296,399)
(63,078)
Deferred tax
Origination and reversal of timing differences
42,000
(29,000)
Changes in tax rates
5,000
-
0
Total deferred tax
47,000
(29,000)
Total tax credit
(249,399)
(92,078)

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

2021
2020
£
£
Loss before taxation
(20,055)
(592,816)
Expected tax credit based on the standard rate of corporation tax in the UK of 19.00% (2020: 19.00%)
(3,810)
(112,635)
Tax effect of expenses that are not deductible in determining taxable profit
354
-
0
Tax effect of utilisation of tax losses not previously recognised
46,000
-
0
Effect of change in corporation tax rate
5,000
-
0
Group relief
-
0
22,088
Depreciation on assets not qualifying for tax allowances
1,125
-
0
Under/(over) provided in prior years
(296,399)
-
0
Other tax adjustments
(1,669)
(1,531)
Taxation credit for the year
(249,399)
(92,078)
TEV LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 21 -
8
Intangible fixed assets
Software
Goodwill
Total
£
£
£
Cost
At 1 January 2021
5,300
285,891
291,191
Additions
2,938
-
0
2,938
At 31 December 2021
8,238
285,891
294,129
Amortisation and impairment
At 1 January 2021
883
285,891
286,774
Amortisation charged for the year
1,843
-
0
1,843
At 31 December 2021
2,726
285,891
288,617
Carrying amount
At 31 December 2021
5,512
-
0
5,512
At 31 December 2020
4,417
-
0
4,417
TEV LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 22 -
9
Property, plant and equipment
Leasehold improvements
Assets under construction
Plant and equipment
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 January 2021
105,469
-
0
478,178
427,342
36,652
1,047,641
Additions
-
0
24,950
259
28,283
-
0
53,492
Disposals
(500)
-
0
(17,019)
(228,284)
-
0
(245,803)
At 31 December 2021
104,969
24,950
461,418
227,341
36,652
855,330
Depreciation and impairment
At 1 January 2021
29,175
-
0
436,255
362,908
32,759
861,097
Depreciation charged in the year
9,462
-
0
13,768
16,562
2,068
41,860
Eliminated in respect of disposals
(500)
-
0
(17,019)
(228,284)
-
0
(245,803)
At 31 December 2021
38,137
-
0
433,004
151,186
34,827
657,154
Carrying amount
At 31 December 2021
66,832
24,950
28,414
76,155
1,825
198,176
At 31 December 2020
76,294
-
0
41,923
64,434
3,893
186,544
TEV LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 23 -
10
Inventories
2021
2020
£
£
Raw materials and consumables
1,213,707
1,189,142
Finished goods and goods for resale
369,154
245,539
1,582,861
1,434,681
11
Trade and other receivables
2021
2020
Amounts falling due within one year:
£
£
Trade receivables
1,912,022
1,801,655
Corporation tax recoverable
-
0
37,840
Amounts owed by group undertakings
4,285,544
3,833,898
Other receivables
207,030
77,664
Prepayments and accrued income
479,093
403,906
6,883,689
6,154,963
Deferred tax asset (note 15)
15,000
-
0
6,898,689
6,154,963
2021
2020
Amounts falling due after more than one year:
£
£
Deferred tax asset (note 15)
-
0
49,000
Total debtors
6,898,689
6,203,963
12
Current liabilities
2021
2020
Notes
£
£
Bank loans and overdrafts
13
900,348
912,104
Trade payables
1,377,450
1,096,272
Taxation and social security
175,606
292,775
Other payables
1,309,523
931,935
Accruals and deferred income
151,073
39,120
3,914,000
3,272,206

Included within other creditors is an invoice discounting facility of £1,291,779 (2020 - £915,381) which is secured against book debts.

TEV LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 24 -
13
Borrowings
2021
2020
£
£
Bank overdrafts
900,348
912,104
Payable within one year
900,348
912,104

The above balance is in relation to an overdraft facility and is secured via the Coronavirus Business Interruption Loan Scheme.

14
Provisions for liabilities
2021
2020
£
£
Warranty provision
-
10,000
Movements on provisions:
Warranty provision
£
At 1 January 2021
10,000
Utilisation of provision
(10,000)
At 31 December 2021
-
15
Deferred taxation

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

Liabilities
Liabilities
Assets
Assets
2021
2020
2021
2020
Balances:
£
£
£
£
Accelerated capital allowances
38,000
25,000
-
-
Tax losses
-
-
12,000
46,000
Short term timing differences
-
-
3,000
3,000
38,000
25,000
15,000
49,000
TEV LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
15
Deferred taxation
(Continued)
- 25 -
2021
Movements in the year:
£
Asset at 1 January 2021
(24,000)
Charge to profit or loss
42,000
Effect of change in tax rate - profit or loss
5,000
Liability at 31 December 2021
23,000

The deferred tax asset set out above is expected to reverse within 12 months. This primarily relates to unutilised losses in the accounts.

 

The deferred tax liability set out above is expected to be reversed within 3 years. This primarily relates to accelerated capital allowances in the accounts.

16
Retirement benefit schemes
2021
2020
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
94,130
102,315

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.

17
Share capital
2021
2020
2021
2020
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
10,000
10,000
10,000
10,000
18
Financial commitments, guarantees and contingent liabilities

The company is party to a cross-group guarantee over a number of bank and third party loans. At the year end all borrowing relating to this guarantee across the group totalled £4,582,244 (2020- £4,210,754), and net borrowings totalled £4,582,144 (2020- £4,208,918).

TEV LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 26 -
19
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:

2021
2020
£
£
Within one year
261,008
229,036
Between two and five years
935,068
611,314
In over five years
606,000
-
0
1,802,076
840,350
20
Ultimate controlling party

The ultimate parent undertaking is TEV Holdings Limited, a company registered in England and Wales. Group financial statements for TEV Holdings Limited are prepared and can be obtained from their registered office at Unit 4 Armytage Road, Brighouse, HD6 1QF. TEV Holdings Limited is the smallest and largest group into which TEV Limited is consolidated.

 

The directors do not consider there to be an ultimate controlling party.

21
Related party transactions
Transactions with related parties

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

The following amounts were outstanding at the reporting end date:

2021
2020
Amounts due from related parties
£
£
Entities with control, joint control or significant influence over the company
4,285,544
3,833,898
22
Directors' remuneration
2021
2020
£
£
Remuneration for qualifying services
485,084
479,787
Company pension contributions to defined contribution schemes
29,809
27,164
514,893
506,951

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 5 (2020 - 5).

TEV LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
22
Directors' remuneration
(Continued)
- 27 -
Remuneration disclosed above include the following amounts paid to the highest paid director:
2021
2020
£
£
Remuneration for qualifying services
137,982
135,998
2021-12-312021-01-01falseCCH SoftwareCCH Accounts Production 2022.100Mr C L ChismanMr J Carr-SmithMr A CrownMr J AtkinsonMr John DobsonMr J Dobson048655812021-01-012021-12-3104865581bus:Director12021-01-012021-12-3104865581bus:Director22021-01-012021-12-3104865581bus:Director42021-01-012021-12-3104865581bus:CompanySecretaryDirector12021-01-012021-12-3104865581bus:CompanySecretary12021-01-012021-12-3104865581bus:Director32021-01-012021-12-3104865581bus:Director52021-01-012021-12-3104865581bus:RegisteredOffice2021-01-012021-12-31048655812021-12-31048655812020-01-012020-12-3104865581core:RetainedEarningsAccumulatedLosses2020-01-012020-12-3104865581core:RetainedEarningsAccumulatedLosses2021-01-012021-12-3104865581core:OtherResidualIntangibleAssets2021-12-3104865581core:OtherResidualIntangibleAssets2020-12-3104865581core:ComputerSoftware2021-12-3104865581core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2021-12-3104865581core:ComputerSoftware2020-12-3104865581core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2020-12-31048655812020-12-3104865581core:LeaseholdImprovements2021-12-3104865581core:ConstructionInProgressAssetsUnderConstruction2021-12-3104865581core:PlantMachinery2021-12-3104865581core:FurnitureFittings2021-12-3104865581core:MotorVehicles2021-12-3104865581core:LeaseholdImprovements2020-12-3104865581core:ConstructionInProgressAssetsUnderConstruction2020-12-3104865581core:PlantMachinery2020-12-3104865581core:FurnitureFittings2020-12-3104865581core:MotorVehicles2020-12-3104865581core:CurrentFinancialInstrumentscore:WithinOneYear2021-12-3104865581core:CurrentFinancialInstrumentscore:WithinOneYear2020-12-3104865581core:CurrentFinancialInstruments2021-12-3104865581core:CurrentFinancialInstruments2020-12-3104865581core:ShareCapital2021-12-3104865581core:ShareCapital2020-12-3104865581core:RetainedEarningsAccumulatedLosses2021-12-3104865581core:RetainedEarningsAccumulatedLosses2020-12-3104865581core:ShareCapital2019-12-3104865581core:RetainedEarningsAccumulatedLosses2019-12-31048655812019-12-3104865581core:IntangibleAssetsOtherThanGoodwill2021-01-012021-12-3104865581core:ComputerSoftware2021-01-012021-12-3104865581core:LeaseholdImprovements2021-01-012021-12-3104865581core:PlantMachinery2021-01-012021-12-3104865581core:FurnitureFittings2021-01-012021-12-3104865581core:MotorVehicles2021-01-012021-12-310486558112021-01-012021-12-310486558112020-01-012020-12-3104865581core:UKTax2021-01-012021-12-3104865581core:UKTax2020-01-012020-12-310486558122021-01-012021-12-310486558122020-01-012020-12-310486558132021-01-012021-12-310486558132020-01-012020-12-3104865581core:ComputerSoftware2020-12-3104865581core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2020-12-31048655812020-12-3104865581core:ComputerSoftwarecore:ExternallyAcquiredIntangibleAssets2021-01-012021-12-3104865581core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillcore:ExternallyAcquiredIntangibleAssets2021-01-012021-12-3104865581core:ExternallyAcquiredIntangibleAssets2021-01-012021-12-3104865581core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2021-01-012021-12-3104865581core:LeaseholdImprovements2020-12-3104865581core:ConstructionInProgressAssetsUnderConstruction2020-12-3104865581core:PlantMachinery2020-12-3104865581core:FurnitureFittings2020-12-3104865581core:MotorVehicles2020-12-3104865581core:ConstructionInProgressAssetsUnderConstruction2021-01-012021-12-3104865581core:Non-currentFinancialInstruments2021-12-3104865581core:Non-currentFinancialInstruments2020-12-3104865581core:WithinOneYear2021-12-3104865581core:WithinOneYear2020-12-3104865581core:BetweenTwoFiveYears2021-12-3104865581core:BetweenTwoFiveYears2020-12-3104865581core:MoreThanFiveYears2021-12-3104865581core:MoreThanFiveYears2020-12-3104865581bus:PrivateLimitedCompanyLtd2021-01-012021-12-3104865581bus:FRS1022021-01-012021-12-3104865581bus:Audited2021-01-012021-12-3104865581bus:FullAccounts2021-01-012021-12-31xbrli:purexbrli:sharesiso4217:GBP