FRIULSIDER_UK_LIMITED - Accounts


Company registration number 02389148 (England and Wales)
FRIULSIDER UK LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022
PAGES FOR FILING WITH REGISTRAR
FRIULSIDER UK LIMITED
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 10
FRIULSIDER UK LIMITED
BALANCE SHEET
AS AT
31 MARCH 2022
31 March 2022
- 1 -
2022
2021
Notes
£
£
£
£
Fixed assets
Intangible assets
4
1,189
1,586
Tangible assets
5
1,073
1,347
Investments
6
280,055
280,055
282,317
282,988
Current assets
Stocks
173,599
145,099
Debtors
8
223,496
208,782
Cash at bank and in hand
282,794
370,560
679,889
724,441
Creditors: amounts falling due within one year
9
(99,787)
(226,780)
Net current assets
580,102
497,661
Total assets less current liabilities
862,419
780,649
Provisions for liabilities
(203)
-
0
Net assets
862,216
780,649
Capital and reserves
Called up share capital
10
500,000
500,000
Profit and loss reserves
362,216
280,649
Total equity
862,216
780,649

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The financial statements were approved by the board of directors and authorised for issue on 11 November 2022 and are signed on its behalf by:
Mr J J Scriven
Director
Company Registration No. 02389148
FRIULSIDER UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022
- 2 -
1
Accounting policies
Company information

Friulsider UK Limited is a private company limited by shares incorporated in England and Wales. The registered office is Unit 7, Celtic Trade Park, Bruce Road, Fforestfach, Swansea, United Kingdom, SA5 4HS.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

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

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

The company has taken advantage of the exemption under section 400 of the Companies Act 2006 not to prepare consolidated accounts. The financial statements present information about the company as an individual entity and not about its group. The consolidated financial statements of the parent company for which the results of Friulsider UK Limited form a part, are publically available from the address set out in note 13.

1.2
Going concern

The financial statements have been prepared on a going concern basis which assumes that the Company will continue in operational existence for the foreseeable future. trueIn making their assessment the directors have reviewed the balance sheet, the likely future cash flows of the business and have considered the facilities that are in place at the date of signing the report.

 

As at 31 March 2022 the Company had net assets of £862,216 (2021: £780,649) and net current assets of £580,102 (2021: £497,661). The Company meets its day to day working capital requirements from its cash reserves, which as at 31 March 2022 were £282,794 (2021: £370,560).

 

The situations arising in the UK and globally in respect of COVID-19 and other global events have had a significant impact on the business, through the impact on activity levels in the markets which the Company serves. Actions taken to control costs and cashflows during the period have meant that the company has been able to and is forecast to continue to operate within it's existing resources. With order levels and profitability returning in 2022 and with no indication that at the current time this position will change, the company's projections and forecasts show that the company will be able to operate within it's existing facilities for the foreseeable future.

 

At the time of approving the financial statements, the directors have a reasonable expectation that the Company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Turnover

Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes

FRIULSIDER UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
1
Accounting policies
(Continued)
- 3 -

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

1.4
Intangible fixed assets other than goodwill

Intangible assets are initially measured at cost. After initial recognition, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

Patents and licenses are being amortised evenly over their estimated useful life of ten years.

1.5
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 provided at the following annual rates in order to write off each asset over its estimated useful life.

Leasehold land and buildings
4% on cost
Plant and equipment
20% on cost
Fixtures and fittings
25% on cost
Computers
25% on cost
Motor vehicles
20% on cost

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

1.6
Fixed asset investments

Interests in subsidiaries are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

1.7
Impairment of fixed assets

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

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

 

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

FRIULSIDER UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
1
Accounting policies
(Continued)
- 4 -

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

1.8
Stocks

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

 

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

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

1.9
Cash at bank and in hand

Cash at bank and in hand 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.

1.10
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

FRIULSIDER UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
1
Accounting policies
(Continued)
- 5 -
Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

Changes in the fair value of derivatives that are designated and qualify as fair value hedges are recognised in profit or loss immediately, together with any changes in the fair value of the hedged asset or liability that are attributable to the hedged risk.

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 profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

FRIULSIDER UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
1
Accounting policies
(Continued)
- 6 -
1.12
Employee benefits

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

 

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

 

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

1.13
Retirement benefits

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

1.14
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.

1.15
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.

1.16
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.

FRIULSIDER UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
2
Judgements and key sources of estimation uncertainty
(Continued)
- 7 -
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 Provisioning

Provision is made for those items of stock which are obsolete and where the net realisable value is estimated to be lower than cost. Net realisable value is based on both historic experience and assumptions regarding future selling values, and is consequently a source of estimation uncertainty.

3
Employees

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

2022
2021
Number
Number
Total
6
6
4
Intangible fixed assets
Patents and Licences
£
Cost
At 1 April 2021 and 31 March 2022
3,968
Amortisation and impairment
At 1 April 2021
2,382
Amortisation charged for the year
397
At 31 March 2022
2,779
Carrying amount
At 31 March 2022
1,189
At 31 March 2021
1,586
FRIULSIDER UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
- 8 -
5
Tangible fixed assets
Leasehold property
Plant and machinery etc
Total
£
£
£
Cost
At 1 April 2021 and 31 March 2022
3,330
25,456
28,786
Depreciation and impairment
At 1 April 2021
2,253
25,187
27,440
Depreciation charged in the year
133
140
273
At 31 March 2022
2,386
25,327
27,713
Carrying amount
At 31 March 2022
944
129
1,073
At 31 March 2021
1,077
270
1,347
6
Fixed asset investments
2022
2021
£
£
Investment in subsidiary undertaking
280,055
280,055
7
Subsidiaries

Details of the company's subsidiaries at 31 March 2022 are as follows:

Name of undertaking
Registered office
Class of
% Held
shares held
Direct
SI. Cop Etanco S.R.L
Italy
Ordinary
90.00

The directors believe that the carrying value of the investment in subsidiary undertaking is supported by the underlying net assets and future forecast financial performance of the business. The registered address for S.I Cop Etanco S.R.L is Viale Delle Industrie, 53, 20037 Paderno Dugnano MI, Italy.

8
Debtors
2022
2021
Amounts falling due within one year:
£
£
Trade debtors
215,504
193,106
Corporation tax recoverable
-
0
9,197
Other debtors
7,992
6,479
223,496
208,782
FRIULSIDER UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
- 9 -
9
Creditors: amounts falling due within one year
2022
2021
£
£
Trade creditors
6,258
9,039
Amounts owed to group undertakings
5,574
132,042
Corporation tax
19,325
-
0
Other taxation and social security
56,384
68,359
Other creditors
12,246
17,340
99,787
226,780
10
Called up share capital
2022
2021
£
£
Ordinary share capital
Issued and fully paid
500,000 Ordinary of £1 each
500,000
500,000
11
Audit report information

As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006:

The auditor's report was unqualified.

The senior statutory auditor was Paul Bowden and the auditor was Azets Audit Services.
12
Operating lease commitments
Lessee

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

2022
2021
£
£
Within one year
21,100
21,229
Between two and five years
1,758
21,100
22,858
42,329
13
Related party transactions
FRIULSIDER UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
13
Related party transactions
(Continued)
- 10 -

Friulsider SPA

During the year the company acquired £606,367 of its purchases from Frulsider SPA, the immediate parent company (2021: £337,122). At the balance sheet date the company owed Fruilsider SPA £5,573 (2021: £132,042) which is included in creditors due within one year.

 

 

L R Etanco

During the year the company acquired £247 (including VAT) of its purchases from L R Etanco, an intermediate parent company (2021: £15,368). At the balance sheet date the company owed L R Etanco £nil (2021: £NIL).

 

14
Parent company

As at the year end date the directors consider Intermediate Capital Group Plc to be the ultimate parent company and controlling party by virtue of its 86.5% shareholding in Fixco Invest SAS, a company incorporated in France, which owns 100% of the issued share capital of Fruilsider SPA. Fruilsider SPA has a 100% shareholding in Fruilsider UK Ltd and is the immediate parent company.

 

The smallest group to consolidate these financial statements as at 31 March 2022 is Fixco Invest SAS, and the largest group is Intermediate Capital Group Plc, copies of which are publically available. The registered office of Fixco Invest SAS is Parc des Erables, Batiment 1, 66 Route de Sartrouville, Le Pacq, 78231, France, and the registered office of Intermediate Capital Group Plc is Juxon House, 100 St Paul's Churchyard, London, EC4M 8BU.

 

On 1 April 2022 Fixco Invest SAS was acquired by SST Europe and became part of the Simpson Manufacturing Group, therefore the ultimate parent company from this date is Simpson Manufacturing Co Inc.

 

2022-03-312021-04-01false11 November 2022CCH SoftwareCCH Accounts Production 2022.100No description of principal activityThis audit opinion is unqualifiedMr J J ScrivenMr  Malcolm PaulsonMr J J Scriven023891482021-04-012022-03-31023891482022-03-31023891482021-03-3102389148core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2022-03-3102389148core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2021-03-3102389148core:LandBuildings2022-03-3102389148core:OtherPropertyPlantEquipment2022-03-3102389148core:LandBuildings2021-03-3102389148core:OtherPropertyPlantEquipment2021-03-3102389148core:CurrentFinancialInstrumentscore:WithinOneYear2022-03-3102389148core:CurrentFinancialInstrumentscore:WithinOneYear2021-03-3102389148core:CurrentFinancialInstruments2022-03-3102389148core:CurrentFinancialInstruments2021-03-3102389148core:ShareCapital2022-03-3102389148core:ShareCapital2021-03-3102389148core:RetainedEarningsAccumulatedLosses2022-03-3102389148core:RetainedEarningsAccumulatedLosses2021-03-3102389148bus:CompanySecretaryDirector12021-04-012022-03-3102389148core:IntangibleAssetsOtherThanGoodwill2021-04-012022-03-3102389148core:LandBuildingscore:LeasedAssetsHeldAsLessee2021-04-012022-03-3102389148core:PlantMachinery2021-04-012022-03-3102389148core:FurnitureFittings2021-04-012022-03-3102389148core:ComputerEquipment2021-04-012022-03-3102389148core:MotorVehicles2021-04-012022-03-31023891482020-04-012021-03-3102389148core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2021-03-3102389148core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2021-04-012022-03-3102389148core:LandBuildings2021-03-3102389148core:OtherPropertyPlantEquipment2021-03-31023891482021-03-3102389148core:LandBuildings2021-04-012022-03-3102389148core:OtherPropertyPlantEquipment2021-04-012022-03-3102389148core:Subsidiary12021-04-012022-03-3102389148core:Subsidiary112021-04-012022-03-3102389148core:WithinOneYear2022-03-3102389148core:WithinOneYear2021-03-3102389148core:BetweenTwoFiveYears2022-03-3102389148core:BetweenTwoFiveYears2021-03-3102389148bus:PrivateLimitedCompanyLtd2021-04-012022-03-3102389148bus:SmallCompaniesRegimeForAccounts2021-04-012022-03-3102389148bus:FRS1022021-04-012022-03-3102389148bus:Audited2021-04-012022-03-3102389148bus:Director12021-04-012022-03-3102389148bus:Director22021-04-012022-03-3102389148bus:CompanySecretary12021-04-012022-03-3102389148bus:FullAccounts2021-04-012022-03-31xbrli:purexbrli:sharesiso4217:GBP