Lunovi Limited - Limited company accounts 22.3

Lunovi Limited - Limited company accounts 22.3


IRIS Accounts Production v22.3.0.621 09742722 director 31.12.21 1.1.21 31.12.21 31.12.21 true true true false true true false false false false false true false Ordinary 1.00000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pure097427222020-12-31097427222021-12-31097427222021-01-012021-12-31097427222019-12-31097427222020-01-012020-12-31097427222020-12-3109742722ns16:EnglandWales2021-01-012021-12-3109742722ns15:PoundSterling2021-01-012021-12-3109742722ns11:Director12021-01-012021-12-3109742722ns11:Consolidated2021-12-3109742722ns11:ConsolidatedGroupCompanyAccounts2021-01-012021-12-3109742722ns11:PrivateLimitedCompanyLtd2021-01-012021-12-3109742722ns11:FRS102ns11:Consolidated2021-01-012021-12-3109742722ns11:Auditedns11:Consolidated2021-01-012021-12-3109742722ns11:LargeMedium-sizedCompaniesRegimeForDirectorsReport2021-01-012021-12-3109742722ns11:LargeMedium-sizedCompaniesRegimeForAccounts2021-01-012021-12-3109742722ns11:Consolidatedns11:LargeMedium-sizedCompaniesRegimeForDirectorsReport2021-01-012021-12-3109742722ns11:LargeMedium-sizedCompaniesRegimeForAccountsns11:Consolidated2021-01-012021-12-3109742722ns11:FullAccounts2021-01-012021-12-3109742722ns6:Subsidiary12021-01-012021-12-3109742722ns6:Subsidiary22021-01-012021-12-3109742722ns6:Subsidiary32021-01-012021-12-3109742722ns11:OrdinaryShareClass12021-01-012021-12-3109742722ns11:Consolidated2021-01-012021-12-3109742722ns11:RegisteredOffice2021-01-012021-12-3109742722ns11:Consolidated2020-01-012020-12-3109742722ns6:ShareCapital2021-12-3109742722ns6:ShareCapital2020-12-3109742722ns6:FurtherSpecificReserve1ComponentTotalEquity2021-12-3109742722ns6:FurtherSpecificReserve1ComponentTotalEquity2020-12-3109742722ns6:RetainedEarningsAccumulatedLosses2021-12-3109742722ns6:RetainedEarningsAccumulatedLosses2020-12-3109742722ns6:ShareCapital2019-12-3109742722ns6:RetainedEarningsAccumulatedLosses2019-12-3109742722ns6:FurtherSpecificReserve1ComponentTotalEquity2019-12-3109742722ns6:RetainedEarningsAccumulatedLosses2020-01-012020-12-3109742722ns6:FurtherSpecificReserve1ComponentTotalEquity2020-01-012020-12-3109742722ns6:RetainedEarningsAccumulatedLosses2021-01-012021-12-3109742722ns6:FurtherSpecificReserve1ComponentTotalEquity2021-01-012021-12-3109742722ns6:PlantMachinery2021-01-012021-12-3109742722ns6:FurnitureFittings2021-01-012021-12-3109742722ns6:MotorVehicles2021-01-012021-12-3109742722ns6:CostValuation2020-12-3109742722ns6:AdditionsToInvestments2021-12-3109742722ns6:CostValuation2021-12-31097427221ns6:Subsidiary12021-01-012021-12-3109742722ns6:Subsidiary12021-12-3109742722ns6:Subsidiary12020-12-3109742722ns6:Subsidiary12020-01-012020-12-3109742722ns6:Subsidiary232021-01-012021-12-3109742722ns6:Subsidiary22021-12-3109742722ns6:Subsidiary22020-12-3109742722ns6:Subsidiary22020-01-012020-12-31097427225ns6:Subsidiary32021-01-012021-12-3109742722ns6:Subsidiary32021-12-3109742722ns6:Subsidiary32020-12-3109742722ns6:Subsidiary32020-01-012020-12-3109742722ns6:CurrentFinancialInstruments2021-12-3109742722ns6:CurrentFinancialInstruments2020-12-3109742722ns6:WithinOneYearns6:CurrentFinancialInstruments2021-12-3109742722ns6:WithinOneYearns6:CurrentFinancialInstruments2020-12-3109742722ns11:OrdinaryShareClass12021-12-3109742722ns6:RetainedEarningsAccumulatedLosses2020-12-3109742722ns6:FurtherSpecificReserve1ComponentTotalEquity2020-12-31
REGISTERED NUMBER: 09742722 (England and Wales)















GROUP STRATEGIC REPORT, REPORT OF THE DIRECTOR AND

CONSOLIDATED FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2021

FOR

LUNOVI LIMITED

LUNOVI LIMITED (REGISTERED NUMBER: 09742722)

CONTENTS OF THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021










Page

Company Information 1

Group Strategic Report 2

Report of the Director 3

Report of the Independent Auditors 4

Consolidated Income Statement 7

Consolidated Other Comprehensive Income 8

Consolidated Statement of Financial Position 9

Company Statement of Financial Position 10

Consolidated Statement of Changes in Equity 11

Company Statement of Changes in Equity 12

Consolidated Statement of Cash Flows 13

Notes to the Consolidated Statement of Cash Flows 14

Notes to the Consolidated Financial Statements 15


LUNOVI LIMITED

COMPANY INFORMATION
FOR THE YEAR ENDED 31 DECEMBER 2021







DIRECTOR: P Mehta





REGISTERED OFFICE: C/o JEB Technologies Limited
Hampstead Avenue
Mildenhall
Suffolk
IP28 7AS





REGISTERED NUMBER: 09742722 (England and Wales)





AUDITORS: DNG Dove Naish LLP, Statutory Auditor
Eagle House
28 Billing Road
Northampton
Northamptonshire
NN1 5AJ

LUNOVI LIMITED (REGISTERED NUMBER: 09742722)

GROUP STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2021


The director presents his strategic report of the company and the group for the year ended 31 December 2021.

The trading results for the period and the group's financial position at the end of the period are shown in the attached financial statements.

REVIEW OF BUSINESS
Total turnover on continuing operations decreased during the year by £14.6m due to timing of contracts. Net profit before tax decreased to £2.7m as a result and decreased to 18% from 43% as a percentage on sales.

PRINCIPAL RISKS AND UNCERTAINTIES
The group's activities expose it to a number of financial risks including credit risk, liquidity risk and currency risk. The group does not use derivative financial instruments for speculative purposes.

Credit risk
The group's principal financial assets are bank balances and trade debtors.

The group's credit risk is primarily attributable to its trade debtors. The amounts presented in the balance sheet are net of allowances for doubtful debts. The credit risk on bank balances is limited because the counterparties are banks with high credit-ratings assigned by international credit-rating agencies.

The group has some concentration of credit risk to a small number of major customers. However, a number of these are national defence agencies and other government departments and so this risk is considered to be limited. The group's exposure to commercial customers is managed on an account by account basis to ensure these don't exceed agreed credit limits.

Liquidity risk
In order to maintain liquidity to ensure that sufficient funds are available for on-going operations and future developments, the group uses a mixture of long-term and short-term debt finance and equity funding and inter-company treasury management.

Currency risk
The group undertakes trading transactions in currencies other than sterling and has funding instruments denominated in foreign currency. The foreign exchange risk is managed by holding cash resources in foreign currency.

KEY PERFORMANCE INDICATORS
The group uses order intake, production levels, turnover and profit as key performance indicators to monitor performance.

SIGNED BY ORDER OF THE DIRECTORS:





P Mehta - Director


15 December 2022

LUNOVI LIMITED (REGISTERED NUMBER: 09742722)

REPORT OF THE DIRECTOR
FOR THE YEAR ENDED 31 DECEMBER 2021


The director presents his report with the financial statements of the company and the group for the year ended 31 December 2021.

PRINCIPAL ACTIVITIES
The principal activities of the group in the year under review were those of the design, manufacture and supply of training munitions, diverse Industrial products and Medical devices.

DIVIDENDS
No dividends will be distributed for the year ended 31 December 2021.

DIRECTOR
P Mehta held office during the whole of the period from 1 January 2021 to the date of this report.

STATEMENT OF DIRECTOR'S RESPONSIBILITIES
The director is responsible for preparing the Group Strategic Report, the Report of the Director and the financial statements in accordance with applicable law and regulations.

Company law requires the director to prepare financial statements for each financial year. Under that law the director has elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law), including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'. Under company law the director must not approve the financial statements unless he is satisfied that they give a true and fair view of the state of affairs of the company and the group and of the profit or loss of the group for that period. In preparing these financial statements, the director is 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 director is responsible for keeping adequate accounting records that are sufficient to show and explain the company's and the group's transactions and disclose with reasonable accuracy at any time the financial position of the company and the group and enable him to ensure that the financial statements comply with the Companies Act 2006. He is also responsible for safeguarding the assets of the company and the group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS
So far as the director is aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the group's auditors are unaware, and he has taken all the steps that he ought to have taken as a director in order to make himself aware of any relevant audit information and to establish that the group's auditors are aware of that information.

AUDITORS
The auditors, DNG Dove Naish LLP, Statutory Auditor, will be proposed for re-appointment at the forthcoming Annual General Meeting.

SIGNED BY ORDER OF THE DIRECTORS:





P Mehta - Director


15 December 2022

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
LUNOVI LIMITED


Opinion
We have audited the financial statements of Lunovi Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2021 which comprise the Consolidated Income Statement, Consolidated Other Comprehensive Income, Consolidated Statement of Financial Position, Company Statement of Financial Position, Consolidated Statement of Changes in Equity, Company Statement of Changes in Equity, Consolidated Statement of Cash Flows and Notes to the Consolidated Statement of Cash Flows, Notes to the Financial Statements, including a summary of 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 group's and of the parent company affairs as at 31 December 2021 and of the group's 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 Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the group 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 director's 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 group's and the parent 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 director with respect to going concern are described in the relevant sections of this report.

Other information
The director is responsible for the other information. The other information comprises the information in the Group Strategic Report and the Report of the Director, but does not include the financial statements and our Report of the Auditors thereon.

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.

In connection with our audit of the financial statements, 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 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.

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
LUNOVI LIMITED


Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of the audit:
- the information given in the Group Strategic Report and the Report of the Director for the financial year for which the financial statements are prepared is consistent with the financial statements; and
- the Group Strategic Report and the Report of the Director have been prepared in accordance with applicable legal requirements.

Matters on which we are required to report by exception
In the light of the knowledge and understanding of the group and the parent company and its environment obtained in the course of the audit, we have not identified material misstatements in the Group Strategic Report or the Report of the Director.

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:
- adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or
- the parent company financial statements are not in agreement with the accounting records and returns; or
- certain disclosures of director's remuneration specified by law are not made; or
- we have not received all the information and explanations we require for our audit.

Responsibilities of director
As explained more fully in the Statement of Director's Responsibilities set out on page three, the director is 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 director determines 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 director is responsible for assessing the group's and the parent 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 director either intends to liquidate the group or the parent company or to cease operations, or has no realistic alternative but to do so.

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
LUNOVI LIMITED


Auditors' 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 a Report of the Auditors 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.

The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

We obtained an understanding of the legal and regulatory frameworks within which the company operates, focusing on those laws and regulations that have a direct effect on the determination of material amounts and disclosures in the financial statements. The laws and regulations we considered in this context were the Companies Act 2006, United Kingdom Generally Accepted Accounting Practice and relevant Taxation legislation.

We identified the greatest risk of material impact on the financial statements from irregularities, including fraud, to be the override of controls by management and the understatement of revenue. Our audit procedures to respond to these risks included enquiries of management about their own identification and assessment of the risks of irregularities, sample testing on the posting of journals, reviewing meeting minutes, regulatory correspondence and professional fees, detailed substantive testing on the completeness of income, and reviewing accounting estimates for biases.

Owing to the inherent limitations of an audit, there is an unavoidable risk that we may not have detected some material misstatements in the financial statements, even though we have properly planned and performed our audit in accordance with auditing standards. We are not responsible for preventing non-compliance and cannot be expected to detect non-compliance with all laws and regulations.

These inherent limitations are particularly significant in the case of misstatement resulting from fraud as this may involve sophisticated schemes designed to avoid detection, including deliberate failure to record transactions, collusion or the provision of intentional misrepresentations.

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the Auditors.

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 a Report of the Auditors 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.




Andrew Clifford (Senior Statutory Auditor)
for and on behalf of DNG Dove Naish LLP, Statutory Auditor
Eagle House
28 Billing Road
Northampton
Northamptonshire
NN1 5AJ

15 December 2022

LUNOVI LIMITED (REGISTERED NUMBER: 09742722)

CONSOLIDATED INCOME STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2021

2021 2020
Notes £    £    £    £   

TURNOVER 3 14,457,861 29,099,870

Cost of sales 8,279,063 12,816,144
GROSS PROFIT 6,178,798 16,283,726

Administrative expenses 3,782,547 3,990,451
2,396,251 12,293,275

Other operating income 369,061 351,737
OPERATING PROFIT 6 2,765,312 12,645,012

Interest receivable and similar income 13,641 8,083
2,778,953 12,653,095

Interest payable and similar expenses 7 10,155 37,648
Other finance costs 19 100,000 83,000
110,155 120,648
PROFIT BEFORE TAXATION 2,668,798 12,532,447

Tax on profit 8 431,447 1,440,391
PROFIT FOR THE FINANCIAL YEAR 2,237,351 11,092,056
Profit attributable to:
Owners of the parent 2,237,351 11,092,056

LUNOVI LIMITED (REGISTERED NUMBER: 09742722)

CONSOLIDATED OTHER COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2021

2021 2020
Notes £    £   

PROFIT FOR THE YEAR 2,237,351 11,092,056


OTHER COMPREHENSIVE INCOME/(LOSS)
Actuarial gain/(loss) on pension scheme 1,418,000 (2,824,000 )
Income tax relating to other
comprehensive income/(loss)

-

-
OTHER COMPREHENSIVE
INCOME/(LOSS) FOR THE YEAR, NET
OF INCOME TAX


1,418,000


(2,824,000


)
TOTAL COMPREHENSIVE INCOME
FOR THE YEAR

3,655,351

8,268,056

Total comprehensive income attributable to:
Owners of the parent 3,655,351 8,268,056

LUNOVI LIMITED (REGISTERED NUMBER: 09742722)

CONSOLIDATED STATEMENT OF FINANCIAL POSITION
31 DECEMBER 2021

2021 2020
Notes £    £    £    £   
FIXED ASSETS
Tangible assets 10 5,377,191 4,520,937
Investments 11
Interest in associate 4,143,030 -
Investment property 12 1,891,699 1,891,699
11,411,920 6,412,636

CURRENT ASSETS
Stocks 13 5,728,400 4,659,527
Debtors 14 4,055,295 2,722,972
Cash at bank and in hand 6,984,629 12,565,432
16,768,324 19,947,931
CREDITORS
Amounts falling due within one year 15 5,846,594 6,364,268
NET CURRENT ASSETS 10,921,730 13,583,663
TOTAL ASSETS LESS CURRENT
LIABILITIES

22,333,650

19,996,299

PENSION LIABILITY 19 (5,359,000 ) (6,677,000 )
NET ASSETS 16,974,650 13,319,299

CAPITAL AND RESERVES
Called up share capital 17 1,000 1,000
Revaluation reserve 18 379,567 379,567
Capital contribution reserve 18 35,345 35,345
Retained earnings 18 16,558,738 12,903,387
SHAREHOLDERS' FUNDS 16,974,650 13,319,299

The financial statements were approved by the director and authorised for issue on 15 December 2022 and were signed by:





P Mehta - Director


LUNOVI LIMITED (REGISTERED NUMBER: 09742722)

COMPANY STATEMENT OF FINANCIAL POSITION
31 DECEMBER 2021

2021 2020
Notes £    £    £    £   
FIXED ASSETS
Tangible assets 10 - -
Investments 11 4,145,357 2,327
Investment property 12 - -
4,145,357 2,327

CURRENT ASSETS
Debtors 14 2,348,340 1,576,000
Cash at bank 44,335 1,688
2,392,675 1,577,688
NET CURRENT ASSETS 2,392,675 1,577,688
TOTAL ASSETS LESS CURRENT
LIABILITIES

6,538,032

1,580,015

CAPITAL AND RESERVES
Called up share capital 17 1,000 1,000
Capital contribution reserve 18 35,345 35,345
Retained earnings 18 6,501,687 1,543,670
SHAREHOLDERS' FUNDS 6,538,032 1,580,015

Company's profit for the financial year 4,958,017 1,575,946

The financial statements were approved by the director and authorised for issue on 15 December 2022 and were signed by:





P Mehta - Director


LUNOVI LIMITED (REGISTERED NUMBER: 09742722)

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2021

Called up Capital
share Retained Revaluation contribution Total
capital earnings reserve reserve equity
£    £    £    £    £   

Balance at 1 January 2020 1,000 4,635,331 379,567 35,345 5,051,243

Changes in equity
Total comprehensive income - 8,268,056 - - 8,268,056
Balance at 31 December 2020 1,000 12,903,387 379,567 35,345 13,319,299

Changes in equity
Total comprehensive income - 3,655,351 - - 3,655,351
Balance at 31 December 2021 1,000 16,558,738 379,567 35,345 16,974,650

LUNOVI LIMITED (REGISTERED NUMBER: 09742722)

COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2021

Called up Capital
share Retained contribution Total
capital earnings reserve equity
£    £    £    £   

Balance at 1 January 2020 1,000 (32,276 ) 35,345 4,069

Changes in equity
Total comprehensive income - 1,575,946 - 1,575,946
Balance at 31 December 2020 1,000 1,543,670 35,345 1,580,015

Changes in equity
Total comprehensive income - 4,958,017 - 4,958,017
Balance at 31 December 2021 1,000 6,501,687 35,345 6,538,032

LUNOVI LIMITED (REGISTERED NUMBER: 09742722)

CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2021

2021 2020
Notes £    £   
Cash flows from operating activities
Cash generated from operations 1 2,383,547 13,538,300
Interest paid (10,155 ) (37,648 )
Tax paid (2,210,871 ) -
Net cash from operating activities 162,521 13,500,652

Cash flows from investing activities
Purchase of tangible fixed assets (1,312,233 ) (54,206 )
Purchase of fixed asset investments (4,143,030 ) -
Sale of tangible fixed assets 39,000 -
Interest received 13,641 8,083
Net cash from investing activities (5,402,622 ) (46,123 )

Cash flows from financing activities
Loan repayments in year (340,702 ) (7,267,457 )
Net cash from financing activities (340,702 ) (7,267,457 )

(Decrease)/increase in cash and cash equivalents (5,580,803 ) 6,187,072
Cash and cash equivalents at
beginning of year

2

12,565,432

6,378,360

Cash and cash equivalents at end of
year

2

6,984,629

12,565,432

LUNOVI LIMITED (REGISTERED NUMBER: 09742722)

NOTES TO THE CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2021


1. RECONCILIATION OF PROFIT BEFORE TAXATION TO CASH GENERATED FROM
OPERATIONS
2021 2020
£    £   
Profit before taxation 2,668,798 12,532,447
Depreciation charges 455,980 772,739
Profit on disposal of fixed assets (39,000 ) -
Finance costs 110,155 120,648
Finance income (13,641 ) (8,083 )
3,182,292 13,417,751
(Increase)/decrease in stocks (1,068,873 ) 3,402,000
Increase in trade and other debtors (993,290 ) (23,647 )
Increase/(decrease) in trade and other creditors 1,263,418 (3,257,804 )
Cash generated from operations 2,383,547 13,538,300

2. CASH AND CASH EQUIVALENTS

The amounts disclosed on the Statement of Cash Flows in respect of cash and cash equivalents are in respect of these Statement of Financial Position amounts:

Year ended 31 December 2021
31/12/21 1/1/21
£    £   
Cash and cash equivalents 6,984,629 12,565,432
Year ended 31 December 2020
31/12/20 1/1/20
£    £   
Cash and cash equivalents 12,565,432 6,378,360


3. ANALYSIS OF CHANGES IN NET FUNDS

At 1/1/21 Cash flow At 31/12/21
£    £    £   
Net cash
Cash at bank and in hand 12,565,432 (5,580,803 ) 6,984,629
12,565,432 (5,580,803 ) 6,984,629
Debt
Debts falling due within 1 year (3,296,220 ) 340,701 (2,955,519 )
(3,296,220 ) 340,701 (2,955,519 )
Total 9,269,212 (5,240,102 ) 4,029,110

LUNOVI LIMITED (REGISTERED NUMBER: 09742722)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021


1. STATUTORY INFORMATION

Lunovi Limited is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address can be found on the General Information page.

The presentation currency of the financial statements is the Pound Sterling (£).


2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention as modified by the revaluation of certain assets.

Basis of consolidation
The consolidated financial statements incorporate the financial statements of the company and entities controlled by the company (its subsidiaries and joint ventures) made up to 31 December each period. Control is achieved where the company has the power to govern the financial and operating policies of an entity so as to obtain benefits from its activities.

Subsidiaries
Subsidiaries are fully consolidated from the date on which control is transferred to the group and de-consolidated from the date that control ceases.

Inter-company transactions, balances and unrealised gains on transactions between group companies are eliminated. Unrealised losses are also eliminated. Accounting policies of subsidiaries have been changed where necessary to ensure consistency with the policies adopted by the group.

The consolidated financial statements incorporate the assets, liabilities and results of the following entities in accordance with the accounting policy described above:


Name of entity

Registered office
Country of
incorporation
Class
ofshares held
Equity holding
%

JEB Technologies Limited As parent UK Ordinary 100
UTM Limited As parent UK Ordinary 100
Lunpro Limited As parent UK Ordinary 100

Significant judgements and estimates
The preparation of financial statements requires the use of certain critical accounting estimates. It also requires management to exercise its judgement in the process of applying the company accounting policies. The areas involving a higher degree of judgement or complexity, or areas where assumptions and estimates are significant to the financial statements are disclosed within the individual accounting policies below.

Turnover
Turnover represents the value, excluding Value Added Tax, of goods and services supplied to customers during the year. Income is recognised when significant risks and rewards of ownership of the goods have been transferred to the buyer, which depending on the specific contract terms is either on dispatch or delivery of goods. Turnover on customer development and construction projects is recognised in accordance with agreed milestones being met.

LUNOVI LIMITED (REGISTERED NUMBER: 09742722)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2021


2. ACCOUNTING POLICIES - continued

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off the cost less estimated residual value of each asset over its estimated useful life.
Plant and machinery - 25% on cost, 20% on cost, 20% on reducing balance and 10% on cost
Fixtures and fittings - 25% on reducing balance and 25% on cost
Motor vehicles - 25% on reducing balance

No depreciation is provided on a long term leasehold property where the lease is for a 999 year period, as in the opinion of the directors, the residual value is such that any depreciation charge would be immaterial.

Freehold buildings are improved such that residual values of these properties, based on prices prevailing at the time of acquisition, are at least equal to their book values. It is the opinion of the Directors that depreciation on any such properties as required by the Companies Act and accounting standards would not be material.

Other leasehold property is depreciated over the life of the lease.

Fixed assets are stated at cost less accumulated depreciation and accumulated impairment losses. Where parts of an item of property, plant and equipment have different useful lives, they are accounted for as separate items of property, plant and equipment.

Depreciation methods, useful lives and residual values are reviewed at each balance sheet date. The selection of these residual values and estimated lives requires the exercise of judgement. The directors are required to assess whether there is an indication of impairment to the carrying value of assets. In making that assessment, judgements are made in estimating value in use. The director considers that the individual carrying values of assets are supportable by their value in use.

Investments in associates
Investments in associate undertakings are recognised at cost.

Investment property
Investment property is shown at most recent valuation. Any aggregate surplus or deficit arising from changes in fair value is recognised in profit or loss.

Stocks
Stocks and work in progress are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.

Cost is calculated using the first-in, first-out method and includes all purchase, transport, and handling costs in bringing stocks to their present location and condition.

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Consolidated Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the statement of financial position date.


LUNOVI LIMITED (REGISTERED NUMBER: 09742722)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2021


2. ACCOUNTING POLICIES - continued
Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the statement of financial position date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Research and development
Expenditure on research and development is written off in the year in which it is incurred.


Foreign currencies
Assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the statement of financial position date. Transactions in foreign currencies are translated into sterling at the rate of exchange ruling at the date of transaction. Exchange differences are taken into account in arriving at the operating result.

Pension costs and other post-retirement benefits

The company operates a defined benefit pension scheme in the United Kingdom. The scheme was closed to new members and accruals from 31 October 2003. The assets of the scheme are held separately from those of the company, being invested with insurance companies.

The pension scheme surplus or deficit is recognised in full on the group balance sheet. The deferred tax relating to a defined benefit asset or liability is offset against the defined benefit asset or liability and not included with other deferred tax assets or liabilities.

Financial instruments
Cash and cash equivalents in the balance sheet comprise cash at banks and in hand and short term deposits with an original maturity date of three months or less.

Debtors and creditors with no stated interest rate and receivable or payable within one year are recorded at transaction price. Any losses arising from impairment are recognised in the statement of comprehensive income under administrative expenses.

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 entity after deducting all of its financial liabilities.

Where the contractual obligations of financial instruments (including share capital) are equivalent to a similar debt instrument, those financial instruments are classed as financial liabilities. Financial liabilities are presented as such in the balance sheet. Finance costs and gains or losses relating to financial liabilities are included in the profit and loss account. Finance costs are calculated so as to produce a constant rate of return on the outstanding liability.

Where the contractual terms of share capital do not have any terms meeting the definition of a financial liability then this is classed as an equity instrument. Dividends and distributions relating to equity instruments are debited direct to equity.

LUNOVI LIMITED (REGISTERED NUMBER: 09742722)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2021


3. TURNOVER

The turnover and profit before taxation are attributable to the principal activities of the group.

An analysis of turnover by class of business is given below:

2021 2020
£    £   
Sale of goods 14,457,861 29,099,870
14,457,861 29,099,870

An analysis of turnover by geographical market is given below:

2021 2020
£    £   
United Kingdom 1,232,676 1,318,886
Europe 2,721,216 6,079,323
Rest of the World 10,503,969 21,701,661
14,457,861 29,099,870

4. EMPLOYEES AND DIRECTORS
2021 2020
£    £   
Wages and salaries 3,833,722 3,749,643
Social security costs 396,271 381,573
Other pension costs 327,796 409,003
4,557,789 4,540,219

The average number of employees during the year was as follows:
2021 2020

Administration 38 38
Production 93 95
131 133

The average number of employees by undertakings that were proportionately consolidated during the year was 131 (2020 - 133 ) .

5. DIRECTORS' EMOLUMENTS
2021 2020
£    £   
Director's remuneration 121,779 134,968
Director's pension contributions to money purchase schemes 28,086 15,384

The number of directors to whom retirement benefits were accruing was as follows:

Money purchase schemes 1 1

LUNOVI LIMITED (REGISTERED NUMBER: 09742722)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2021


5. DIRECTORS' EMOLUMENTS - continued

Directors emoluments relate entirely to directors of subsidiaries.

6. OPERATING PROFIT

The operating profit is stated after charging/(crediting):

2021 2020
£    £   
Depreciation - owned assets 455,979 772,739
Profit on disposal of fixed assets (39,000 ) -
Auditors' remuneration 28,075 25,000
Foreign exchange differences 40,263 271,541

7. INTEREST PAYABLE AND SIMILAR EXPENSES
2021 2020
£    £   
Other interest payable 10,155 37,648

8. TAXATION

Analysis of the tax charge
The tax charge on the profit for the year was as follows:
2021 2020
£    £   
Current tax:
UK corporation tax 431,447 1,440,391
Tax on profit 431,447 1,440,391

Reconciliation of total tax charge included in profit and loss
The tax assessed for the year is lower than the standard rate of corporation tax in the UK. The difference is explained below:

2021 2020
£    £   
Profit before tax 2,668,798 12,532,447
Profit multiplied by the standard rate of corporation tax in the UK of
19 % (2020 - 19 %)

507,072

2,381,165

Effects of:
Expenses not deductible for tax purposes 6,616 66
Capital allowances in excess of depreciation (79,618 ) -
Depreciation in excess of capital allowances - 81,520
Utilisation of tax losses (2,623 ) (1,022,360 )

Total tax charge 431,447 1,440,391

LUNOVI LIMITED (REGISTERED NUMBER: 09742722)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2021


8. TAXATION - continued

Tax effects relating to effects of other comprehensive income

2021
Gross Tax Net
£    £    £   
Actuarial gain/(loss) on pension scheme 1,418,000 - 1,418,000

2020
Gross Tax Net
£    £    £   
Actuarial gain/(loss) on pension scheme (2,824,000 ) - (2,824,000 )

9. INDIVIDUAL INCOME STATEMENT

As permitted by Section 408 of the Companies Act 2006, the Statement of Comprehensive Income of the parent company is not presented as part of these financial statements.


10. TANGIBLE FIXED ASSETS

Group
Freehold Fixtures
& leasehold Plant and and Motor
property machinery fittings vehicles Totals
£    £    £    £    £   
COST OR VALUATION
At 1 January 2021 3,198,534 4,910,018 20,918 1,318 8,130,788
Additions 847,285 464,948 - - 1,312,233
At 31 December 2021 4,045,819 5,374,966 20,918 1,318 9,443,021
DEPRECIATION
At 1 January 2021 16,926 3,570,689 20,918 1,318 3,609,851
Charge for year 3,276 452,703 - - 455,979
At 31 December 2021 20,202 4,023,392 20,918 1,318 4,065,830
NET BOOK VALUE
At 31 December 2021 4,025,617 1,351,574 - - 5,377,191
At 31 December 2020 3,181,608 1,339,329 - - 4,520,937

Freehold and leasehold property includes freehold property with a cost and net book value of £3,772,285. Leasehold property has a cost of £273,534 and net book value of £256,608.

LUNOVI LIMITED (REGISTERED NUMBER: 09742722)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2021


10. TANGIBLE FIXED ASSETS - continued

Group

Freehold and leasehold property were revalued on an open market basis in 2012 by Savills, an independent firm of Chartered Surveyors. The group has decided to adopt the transitional provisions available under FRS 102 and the revalued amount will be used as the deemed cost going forward.

If freehold and leasehold property had not been revalued they would have been included at the following historical cost:

2021 2020
£    £   
Cost 2,890,741 2,890,741
Aggregate depreciation 76,415 73,415

11. FIXED ASSET INVESTMENTS

Group
Interest
in
associate
£   
COST
Additions 4,143,030
At 31 December 2021 4,143,030
NET BOOK VALUE
At 31 December 2021 4,143,030
Company
Shares in Interest
group in
undertakings associate Totals
£    £    £   
COST
At 1 January 2021 2,327 - 2,327
Additions - 4,143,030 4,143,030
At 31 December 2021 2,327 4,143,030 4,145,357
NET BOOK VALUE
At 31 December 2021 2,327 4,143,030 4,145,357
At 31 December 2020 2,327 - 2,327

LUNOVI LIMITED (REGISTERED NUMBER: 09742722)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2021


11. FIXED ASSET INVESTMENTS - continued

The group or the company's investments at the Statement of Financial Position date in the share capital of companies include the following:

Subsidiaries

JEB Technologies Limited
Registered office: Hampstead Avenue, Mildenhall, Suffolk, IP28 7AS
Nature of business: Supply of industrial and medical devices
%
Class of shares: holding
Ordinary 100.00
2021 2020
£    £   
Aggregate capital and reserves (8,528,337 ) (8,600,047 )
(Loss)/profit for the year (1,049,290 ) 195,537

UTM Limited
Registered office: Hampstead Avenue, Mildenhall, Suffolk, IP28 7AS
Nature of business: Manufacture and supply of training munitions
%
Class of shares: holding
Ordinary 100.00
2021 2020
£    £   
Aggregate capital and reserves 18,249,879 20,037,429
Profit for the year 3,105,480 10,760,320

Lunpro Limited
Registered office: Hampstead Avenue, Mildenhall, Suffolk, IP28 7AS
Nature of business: Property rental
%
Class of shares: holding
Ordinary 100.00
2021 2020
£    £   
Aggregate capital and reserves 420,402 328,870
Profit for the year 91,532 160,894


12. INVESTMENT PROPERTY

Group
Total
£   
FAIR VALUE
At 1 January 2021
and 31 December 2021 1,891,699
NET BOOK VALUE
At 31 December 2021 1,891,699
At 31 December 2020 1,891,699

LUNOVI LIMITED (REGISTERED NUMBER: 09742722)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2021


12. INVESTMENT PROPERTY - continued

Group

The investment property is stated at fair value and was valued by the director at the balance sheet date.

13. STOCKS

Group
2021 2020
£    £   
Stocks 5,495,811 4,516,792
Work-in-progress 232,589 142,735
5,728,400 4,659,527

14. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Group Company
2021 2020 2021 2020
£    £    £    £   
Trade debtors 1,783,689 2,156,002 - -
Amounts owed by group undertakings - - 2,348,340 1,576,000
Other debtors 1,732,023 383,072 - -
Tax 339,703 - - -
VAT - 670 - -
Prepayments and accrued income 199,880 183,228 - -
4,055,295 2,722,972 2,348,340 1,576,000

15. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Group
2021 2020
£    £   
Other loans (see note 16) 2,955,519 3,296,220
Trade creditors 2,593,522 1,313,200
Tax - 1,440,391
Social security and other taxes 101,256 91,530
VAT 21,393 -
Other creditors 60,963 37,777
Accruals and deferred income 113,941 185,150
5,846,594 6,364,268

LUNOVI LIMITED (REGISTERED NUMBER: 09742722)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2021


16. LOANS

An analysis of the maturity of loans is given below:

Group
2021 2020
£    £   
Amounts falling due within one year or on demand:
Other loans 2,955,519 3,296,220

17. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 2021 2020
value: £    £   
1,000 Ordinary £1.00 1,000 1,000

18. RESERVES

Group
Capital
Retained Revaluation contribution
earnings reserve reserve Totals
£    £    £    £   

At 1 January 2021 12,903,387 379,567 35,345 13,318,299
Profit for the year 2,237,351 2,237,351
Actuarial gains/(losses) 1,418,000 - - 1,418,000
At 31 December 2021 16,558,738 379,567 35,345 16,973,650

Company
Capital
Retained contribution
earnings reserve Totals
£    £    £   

At 1 January 2021 1,543,670 35,345 1,579,015
Profit for the year 4,958,017 4,958,017
At 31 December 2021 6,501,687 35,345 6,537,032


19. EMPLOYEE BENEFIT OBLIGATIONS

The group operates a defined benefit pension scheme in the United Kingdom. The scheme was closed to new members and accruals from 31 October 2003. The assets of the scheme are held separately from those of the companies within the group, being invested with insurance companies.

LUNOVI LIMITED (REGISTERED NUMBER: 09742722)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2021


19. EMPLOYEE BENEFIT OBLIGATIONS - continued

The amounts recognised in the balance sheet are as follows:

Defined benefit
pension plans
2021 2020
£    £   
Present value of funded obligations (19,064,000 ) (20,077,000 )
Fair value of plan assets 13,705,000 13,400,000
(5,359,000 ) (6,677,000 )
Present value of unfunded obligations - -
Deficit (5,359,000 ) (6,677,000 )
Net liability (5,359,000 ) (6,677,000 )

The amounts recognised in profit or loss are as follows:

Defined benefit
pension plans
2021 2020
£    £   
Current service cost - -
Net interest from net defined benefit
asset/liability

100,000

83,000
Past service cost - -
100,000 83,000

Actual return on plan assets 675,000 276,000

Changes in the present value of the defined benefit obligation are as follows:

Defined benefit
pension plans
2021 2020
£    £   
Opening defined benefit obligation 20,077,000 17,122,000
Interest cost 298,000 374,000
Actuarial losses/(gains) (941,000 ) 2,809,000
Benefits paid (370,000 ) (228,000 )
19,064,000 20,077,000

LUNOVI LIMITED (REGISTERED NUMBER: 09742722)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2021


19. EMPLOYEE BENEFIT OBLIGATIONS - continued

Changes in the fair value of scheme assets are as follows:

Defined benefit
pension plans
2021 2020
£    £   
Opening fair value of scheme assets 13,400,000 13,352,000
Expected return 198,000 291,000
Actuarial gains/(losses) 477,000 (15,000 )
Benefits paid (370,000 ) (228,000 )
13,705,000 13,400,000

The amounts recognised in other comprehensive income are as follows:

Defined benefit
pension plans
2021 2020
£    £   
Actuarial gains/(losses) 1,221,000 2,824,000
1,221,000 2,824,000

The major categories of scheme assets as a percentage of total scheme assets are as follows:

Defined benefit
pension plans
2021 2020
Equities 52% 35%
Bonds 25% 14%
Property 5% 8%
Cash 6% 18%
Other assets 12% 25%
100% 100%

Principal actuarial assumptions at the balance sheet date (expressed as weighted averages):

2021 2020
Discount rate 2.00% 1.50%
Revaluation of pensions in deferment 2.60% 2.20%
Future pension increases 3.70% 3.30%
Inflation (RPI) 3.60% 3.20%
Inflation (CPI) 2.60% 2.20%
Mortality 1.00% 1.00%

No employer contribution is expected to be paid to the scheme in the next year.

20. ULTIMATE HOLDING COMPANY

The ultimate holding company is Lunovi LLC, a company registered in the USA.