DANFOSS_POWER_SOLUTIONS_I - Accounts


Company Registration No. 12625644 (England and Wales)
DANFOSS POWER SOLUTIONS II LIMITED
FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 DECEMBER 2021
PAGES FOR FILING WITH REGISTRAR
DANFOSS POWER SOLUTIONS II LIMITED
COMPANY INFORMATION
Directors
T Christensen
A Stahlschmidt
N Wanless
Company number
12625644
Registered office
22 Wycombe End
Beaconsfield
Buckinghamshire
HP9 1NB
Auditors
Harwood Hutton Limited
22 Wycombe End
Beaconsfield
Buckinghamshire
HP9 1NB
DANFOSS POWER SOLUTIONS II LIMITED
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 8
DANFOSS POWER SOLUTIONS II LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2021
31 December 2021
- 1 -
2021
2020
Notes
£000
£000
£ 000
£ 000
Fixed assets
Intangible assets
4
8,899
-
0
Tangible assets
5
21,026
-
0
29,925
-
0
Current assets
Stocks
12,575
-
0
Debtors
6
5,445
1
18,020
1
Creditors: amounts falling due within one year
7
(36,867)
-
0
Net current (liabilities)/assets
(18,847)
1
Total assets less current liabilities
11,078
1
Provisions for liabilities
(333)
-
0
Net assets
10,745
1
Capital and reserves
Called up share capital
8
9,501
1
Profit and loss reserves
1,244
-
0
Total equity
10,745
1

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 13 December 2022 and are signed on its behalf by:
N Wanless
Director
Company Registration No. 12625644
DANFOSS POWER SOLUTIONS II LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 DECEMBER 2021
- 2 -
1
Accounting policies
Company information

Danfoss Power Solutions II Limited is a private company limited by shares incorporated in England and Wales. The registered office is 22 Wycombe End, Beaconsfield, Buckinghamshire, HP9 1NB.

 

The company had two principal places of business being 46 New Lane, Havant, PO9 2NB and 10 Collins Road, Heathcote Industrial Estate, Warwick, CV34 6TF.

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 £000.

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

1.2
Business combinations

The cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill.

 

The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date.

 

Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date.

 

Deferred tax is recognised on differences between the value of assets (other than goodwill) and liabilities recognised in a business combination accounted for using the purchase method and the amounts that can be deducted or assessed for tax, considering the manner in which the carrying amount of the asset or liability is expected to be recovered or settled. The deferred tax recognised is adjusted against goodwill or negative goodwill.

1.3
Going concern

Atruet the time of approving the financial statements, the directors have a reasonable expectation that the entity will sell its trade and assets to another wholly owned group subsidiary at fair value within the next 12 months. Following this transaction, the company would be liquidated.

 

The financial statements are prepared on a basis other than going concern accordingly. The directors do not consider there to be a material difference between the financial position presented under either accounting basis.

1.4
Reporting period

These financial statements report results for the seventeen months between 1 August 2020 and 31 December 2021. During the first twelve months of this period, the company was dormant, but then acquired the trade and assets of another business. The long period brings the reporting date in line with other group entities. The comparatives are therefore not entirely comparable.

DANFOSS POWER SOLUTIONS II LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 3 -
1.5
Turnover

Turnover is measured at the fair value of the consideration received or receivable for the sale of goods and the rendering of services in the normal course of business, and is shown net of discounts and VAT.

 

Sale of goods

Revenue arises from the sale of goods. Revenue is recognised when the customer accepts delivery of the goods.

 

Rendering of services

Revenue arises from the provision of services. Revenue is recognised proportionally over the performance of the service contract, by reference to the stage of completion of the transaction at the end of the financial year.

1.6
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.

1.7
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised through the profit and loss on a systematic basis over its expected life, which is 10 years.

 

For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. At each balance sheet date, the cash-generating unit to which goodwill has been allocated is assessed to determine whether there is any indication that the cash-generating unit may be impaired. If there is such an indication, the recoverable amount of the cash-generating unit is compared to the carrying amount of the cash-generating unit.

1.8
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:

Freehold buildings
10 to 40 years
Leasehold buildings
10 to 40 years
Plant and equipment
3 to 10 years

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.

1.9
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).

1.10
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.

DANFOSS POWER SOLUTIONS II LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 4 -

Cost is calculated on a standard cost basis.

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.

The company sells products for a number of markets and is subject to changing consumer demands. As a result, it is necessary to consider the recoverability of the cost of stock and the associated provisioning required. When calculating the stock provision, management considers the nature and condition of the inventory, as well as applying assumptions around anticipated saleability of finished goods and future usage in production of raw materials.

1.11
Financial instruments

The company has elected to apply the provisions of Section 11 ”Basic Financial Instruments” 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.

Basic financial assets

Short term debtors are measured at transaction price less any provision for impairment. Loans receivable are measured initially at fair value, net of transaction costs and are subsequently carried at amortised costs using the effective interest method, less any provision for impairment.

Basic financial liabilities

Short term creditors are measured at transaction price. Other financial liabilities, including bank loans and other loans, are measured initially at fair value, net of transaction costs and are subsequently carried at amortised costs using the effective interest method.

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 fixed assets.

1.14
Retirement benefits

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

DANFOSS POWER SOLUTIONS II LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2021
- 5 -
2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

Critical judgements

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

Stocks - standard cost method

The standard costing methodology involves elements of judgement in methods of overhead and labour cost absorption.

 

Overhead rates, freight and duty rates are calculated based on the country of origin, allocating costs on a weighted basis.

 

Labour rates are calculated using the average cost per labour hour and estimated routing times for production tasks.

 

Fixed and variable costs are calculated for the respective plants and these costs are allocated to a product using the expected annual hours and an application of effort percentage.

3
Employees

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

2021
2020
Number
Number
Total
103
3
DANFOSS POWER SOLUTIONS II LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2021
- 6 -
4
Intangible fixed assets
Goodwill
£000
Cost
At 1 August 2020
-
0
Additions
9,286
At 31 December 2021
9,286
Amortisation and impairment
At 1 August 2020
-
0
Amortisation charged for the period
387
At 31 December 2021
387
Carrying amount
At 31 December 2021
8,899
At 31 July 2020
-
0
5
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£000
£000
£000
Cost
At 1 August 2020
-
0
-
0
-
0
Additions
9,275
12,817
22,092
Disposals
(44)
-
0
(44)
Transfers
(1,068)
1,068
-
0
At 31 December 2021
8,163
13,885
22,048
Depreciation and impairment
At 1 August 2020
-
0
-
0
-
0
Depreciation charged in the period
79
943
1,022
At 31 December 2021
79
943
1,022
Carrying amount
At 31 December 2021
8,084
12,942
21,026
At 31 July 2020
-
0
-
0
-
0
DANFOSS POWER SOLUTIONS II LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2021
- 7 -
6
Debtors
2021
2020
Amounts falling due within one year:
£000
£000
Trade debtors
1,729
-
0
Unpaid share capital
-
0
1
Amounts owed by group undertakings
3,599
-
0
Other debtors
87
-
0
Prepayments and accrued income
30
-
0
5,445
1
7
Creditors: amounts falling due within one year
2021
2020
£000
£000
Trade creditors
9,928
-
0
Amounts owed to group undertakings
23,672
-
0
Taxation and social security
673
-
0
Accruals and deferred income
2,594
-
0
36,867
-
0
8
Called up share capital
2021
2020
2021
2020
Ordinary share capital
Number
Number
£000
£000
Issued and fully paid
Ordinary shares issued at par of £1 each
9,501,000
1,000
9,501
1
9
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.

Emphasis of matter - financial statements prepared on a basis other than going concern

We draw attention to Note 1.3 to the financial statements which explains that the directors intend to sell the company's trade and assets to another wholly owned group subsidiary at fair value before liquidating the company, and therefore do not consider it to be appropriate to adopt the going concern basis of accounting in preparing the financial statements. Accordingly the financial statements have been prepared on a basis other than going concern as described in Note 1.3. Our opinion is not modified in respect of this matter.

The senior statutory auditor was Margaret El Khalidi and the auditor was Harwood Hutton Limited.
10
Financial commitments, guarantees and contingent liabilities

At the reporting date, amounts of £1,000,000 were guaranteed to H M Revenue & Customs by the parent company's banking facility.

DANFOSS POWER SOLUTIONS II LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2021
- 8 -
11
Operating lease commitments

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

2021
2020
£000
£000
Within one year
288,398
-
0
Between two and five years
781,437
-
0
In over five years
556,272
-
0
1,626,107
-
0
13
Parent company

The immediate parent company of Danfoss Power Solutions II Limited is Danfoss Power Solutions Limited, a company incorporated in England and Wales.

The ultimate parent and controlling company is Danfoss A/S, an entity incorporated in Denmark.

The smallest and largest group in which the results of the company are consolidated is that headed by Danfoss A/S. The consolidated financial statements of this group are available to the public and may be obtained from Danfoss A/S, 6430 Nordborg, Denmark.

2021-12-312020-08-01falseCCH SoftwareCCH Accounts Production 2022.300No description of principal activityThis audit opinion is unqualifiedT ChristensenA StahlschmidtN Wanless2022-12-13126256442020-08-012021-12-3112625644bus:Director12020-08-012021-12-3112625644bus:Director22020-08-012021-12-3112625644bus:Director32020-08-012021-12-3112625644bus:RegisteredOffice2020-08-012021-12-31126256442021-12-31126256442020-07-3112625644core:NetGoodwill2021-12-3112625644core:NetGoodwill2020-07-3112625644core:LandBuildings2021-12-3112625644core:OtherPropertyPlantEquipment2021-12-3112625644core:LandBuildings2020-07-3112625644core:OtherPropertyPlantEquipment2020-07-3112625644core:CurrentFinancialInstrumentscore:WithinOneYear2021-12-3112625644core:CurrentFinancialInstrumentscore:WithinOneYear2020-07-3112625644core:CurrentFinancialInstruments2021-12-3112625644core:CurrentFinancialInstruments2020-07-3112625644core:ShareCapital2021-12-3112625644core:ShareCapital2020-07-3112625644core:RetainedEarningsAccumulatedLosses2021-12-3112625644core:RetainedEarningsAccumulatedLosses2020-07-3112625644core:Goodwill2020-08-012021-12-3112625644core:LandBuildingscore:OwnedOrFreeholdAssets2020-08-012021-12-3112625644core:LandBuildingscore:LongLeaseholdAssets2020-08-012021-12-3112625644core:PlantMachinery2020-08-012021-12-31126256442020-05-272020-07-3112625644core:NetGoodwill2020-07-3112625644core:NetGoodwill2020-08-012021-12-3112625644core:LandBuildings2020-07-3112625644core:OtherPropertyPlantEquipment2020-07-31126256442020-07-3112625644core:LandBuildings2020-08-012021-12-3112625644core:OtherPropertyPlantEquipment2020-08-012021-12-3112625644core:WithinOneYear2021-12-3112625644core:WithinOneYear2020-07-3112625644core:BetweenTwoFiveYears2021-12-3112625644core:BetweenTwoFiveYears2020-07-3112625644core:MoreThanFiveYears2021-12-3112625644core:MoreThanFiveYears2020-07-3112625644bus:PrivateLimitedCompanyLtd2020-08-012021-12-3112625644bus:SmallCompaniesRegimeForAccounts2020-08-012021-12-3112625644bus:FRS1022020-08-012021-12-3112625644bus:Audited2020-08-012021-12-3112625644bus:FullAccounts2020-08-012021-12-31xbrli:purexbrli:sharesiso4217:GBP