ROTOTHERM_GROUP_LIMITED - Accounts


Company Registration No. 07293465 (England and Wales)
ROTOTHERM GROUP LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2020
PAGES FOR FILING WITH REGISTRAR
ROTOTHERM GROUP LIMITED
CONTENTS
Page
Balance sheet
1
Statement of changes in equity
2
Notes to the financial statements
3 - 11
ROTOTHERM GROUP LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2020
31 December 2020
- 1 -
2020
2019
Notes
£
£
£
£
Fixed assets
Investment properties
5
1,800,000
1,800,000
Investments
6
4,166,617
3,991,478
5,966,617
5,791,478
Current assets
Debtors
8
74,648
375,865
Cash at bank and in hand
4,558,109
379
4,632,757
376,244
Creditors: amounts falling due within one year
9
(3,054,420)
(1,410,595)
Net current assets/(liabilities)
1,578,337
(1,034,351)
Total assets less current liabilities
7,544,954
4,757,127
Creditors: amounts falling due after more than one year
10
(1,515,050)
(1,465,275)
Provisions for liabilities
11
(119,061)
(106,528)
Net assets
5,910,843
3,185,324
Capital and reserves
Called up share capital
12
1,350,100
1,350,100
Revaluation reserve
13
931,191
943,724
Profit and loss reserves
14
3,629,552
891,500
Total equity
5,910,843
3,185,324

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 30 December 2021 and are signed on its behalf by:
O Conger
Director
Company Registration No. 07293465
ROTOTHERM GROUP LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2020
- 2 -
Share capital
Fair value reserve
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 January 2019
1,350,100
943,724
602,345
2,896,169
Year ended 31 December 2019:
Profit and total comprehensive income for the year
-
-
420,404
420,404
Dividends
-
-
(131,250)
(131,250)
Balance at 31 December 2019
1,350,100
943,724
891,500
3,185,324
Year ended 31 December 2020:
Profit for the year
-
-
4,523,052
4,523,052
Other comprehensive income:
Tax relating to other comprehensive income
-
(12,533)
-
0
(12,533)
Total comprehensive income for the year
-
(12,533)
4,523,052
4,510,519
Dividends
-
-
(1,785,000)
(1,785,000)
Balance at 31 December 2020
1,350,100
931,191
3,629,552
5,910,843
ROTOTHERM GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2020
- 3 -
1
Accounting policies
Company information

Rototherm Group Limited is a private company limited by shares incorporated in England and Wales. The registered office is Kenfig Industrial Estate, Port Talbot, West Glamorgan, United Kingdom, SA13 2PW.

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, modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value. 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.

 

Rototherm Group Limited is a majority-owned subsidiary of Melius Holdings Limited and the results of Rototherm Group Limited are included in the consolidated financial statements of Melius Holdings Limited which are available from Companies House.

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.

 

The group of which this company forms a part meets its day to day working capital requirements from its cash reserves, overdraft and loan facilities. The situation arising during the year in the UK and globally in respect of Covid-19 and the measures taken by the UK Government to contain the virus have impacted the global economy but also presented opportunities. The group has looked to diversify its operations during this period and has successfully achieved a growth in its sales levels and profitability as a result. With no indication that at the current time the trading position will change, the group's forecasts and projections show that they will be able to operate within those facilities.

 

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 represents rentals receivable from the lease of investment property to subsidiary companies, net of value added tax. Turnover is recognised in the period to which it relates.

1.4
Investment properties

Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in profit or loss.

ROTOTHERM GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2020
1
Accounting policies
(Continued)
- 4 -

Deferred tax is recognised on any fair value changes at the rate that would apply to the sale of the investment property, unless the property has a limited useful life and is held as part of a business model to consume all of the economic benefits associated with it.

1.5
Fixed asset investments

Interests in subsidiaries, associates and jointly controlled entities 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.

An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.

Entities in which the company has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.

1.6
Cash at bank and in hand

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.7
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.

ROTOTHERM GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2020
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.

1.8
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

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.

1.9
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.

ROTOTHERM GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2020
1
Accounting policies
(Continued)
- 6 -
1.10
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.

1.11

Related Party Transactions

The company discloses all transactions with related parties which are not wholly owned members within the same group. Conversely, the company does not disclose transactions with members of the same group that are wholly owned.

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.

Fair values of investment properties

The fair value of investment properties involved the use of professional valuation techniques, which are reviewed annually by management. Where factors that could impact the fair value are identified, appropriate adjustments are made via the Profit and Loss Account.

3
Exceptional item
2020
2019
£
£
Expenditure
Waiver of debt balances
-
(394,325)

During the prior year a debt waiver agreement was reached on settlement of debenture balances payable to the Conger Trust, for the forgiveness of £394,325 of the amounts owed.

4
Employees

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

2020
2019
Number
Number
Total
5
5
ROTOTHERM GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2020
- 7 -
5
Investment property
2020
£
Fair value
At 1 January 2020 and 31 December 2020
1,800,000

The fair value of the investment property at the Kenfig site has been arrived at on the basis of a valuation carried out at 4 April 2017 by HR Thomas Limited Estate Agents & Chartered Surveyors, who are not connected with the company. The valuation was made on an open market value basis by reference to market evidence of transaction prices for similar properties.

 

The directors believe there is no significant change in the valuation as at the 31 December 2020.

 

6
Fixed asset investments
2020
2019
£
£
Investments in subsidiaries
4,166,617
3,991,478

The directors consider that the carrying amounts of fixed assets investments are supported by the underlying net asset values and forecast trading positions of the subsidiaries concerned.

Movements in fixed asset investments
Shares in group undertakings
£
Cost or valuation
At 1 January 2020
3,991,478
Additions
175,139
At 31 December 2020
4,166,617
Carrying amount
At 31 December 2020
4,166,617
At 31 December 2019
3,991,478

During the year the company acquired further redeemable preference shares in Rototherm Australia Inc, a wholly owned subsidiary company both before and after the additional investment.

7
Subsidiaries

Details of the company's subsidiaries at 31 December 2020 are as follows:

ROTOTHERM GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2020
7
Subsidiaries
(Continued)
- 8 -
Name of undertaking
Registered office
Nature of business
Class of
% Held
shares held
Direct
Indirect
Bentley Instrument Company Limited
Northern Ireland
Instrumentation sales, service and calibration
Ordinary
0
100.00
Cornelius Bros (Engineering) Limited
England and Wales
Dormant
Ordinary
0
100.00
HNL Engineering Limited
United Kingdom
Dormant
Ordinary
100.00
-
IRPCO Limited
England and Wales
Dormant
Ordinary
0
100.00
Kenfig Industries Limited
England and Wales
Dormant
Ordinary
0
100.00
Rototherm Australia PTY Limited
Australia
Non Trading
Ordinary and redeemable preference
100.00
-
Rototherm Inc
US
Trading
Ordinary
0
100.00
RTD Products Limited
England and Wales
Dormant
Ordinary
0
100.00
Smartstat Instruments Limited
England and Wales
Dormant
Ordinary
0
100.00
Sydney Smith Dennis Limited
England and Wales
Dormant
Ordinary
0
100.00
The British Rototherm Company Limited
England and Wales
Manufacture of industrial instrumentation
Ordinary
100.00
-
Thermocouple Instruments Limited
England and Wales
Dormant
Ordinary
0
100.00
The aggregate capital and reserves and the result for the year of the subsidiaries noted above was as follows:
Name of undertaking
Capital and Reserves
Profit/(Loss)
£
£
Bentley Instrument Company Limited
428,127
111,233
Cornelius Bros (Engineering) Limited
111
-
0
HNL Engineering Limited
205,051
-
0
IRPCO Limited
42,438
-
0
Kenfig Industries Limited
(178,805)
-
0
Rototherm Australia PTY Limited
130,303
122,108
Rototherm Inc
(42,078)
60,910
RTD Products Limited
2
-
0
Smartstat Instruments Limited
745
-
0
Sydney Smith Dennis Limited
2
-
0
The British Rototherm Company Limited
3,885,304
6,861,590
Thermocouple Instruments Limited
341,201
-
0

The company indirectly owns 24% of the ordinary issued share capital of the following company registered in India:-

HNL Instrument and Control Limited (Trading)

ROTOTHERM GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2020
- 9 -
8
Debtors
2020
2019
Amounts falling due within one year:
£
£
Corporation tax recoverable
-
0
31,471
Amounts owed by group undertakings
72,835
340,891
Other debtors
-
0
426
72,835
372,788
Deferred tax asset
1,813
3,077
74,648
375,865
9
Creditors: amounts falling due within one year
2020
2019
£
£
Debenture loans
1,370,034
1,370,034
Amounts owed to group undertakings
159,000
2,311
Corporation tax
3,618
-
0
Other creditors
1,513,563
33,750
Accruals and deferred income
8,205
4,500
3,054,420
1,410,595

Debentures comprise fixed rate unsecured 5 and 10 year loan notes. See note 16 for further details.

10
Creditors: amounts falling due after more than one year
2020
2019
£
£
Debentures
1,515,050
1,465,275

Debentures comprise fixed rate unsecured 5 and 10 year loan notes. See note 16 for further details.

11
Provisions for liabilities
2020
2019
£
£
Deferred tax liabilities
119,061
106,528
ROTOTHERM GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2020
- 10 -
12
Called up share capital
2020
2019
2020
2019
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of £1 each
1,147,500
1,147,500
1,147,500
1,147,500
Ordinary A of £1 each
202,500
202,500
202,500
202,500
Ordinary B of 1p each
10,000
10,000
100
100
1,360,000
1,360,000
1,350,100
1,350,100

On 4 February 2019 67,500 ordinary £1 shares were redesignated at par value into 67,500 ordinary A shares, with these A shares having the same rights as the existing A ordinary shares.

13
Fair value reserve
2020
2019
£
£
At beginning of year
943,724
943,724
Adjustment to deferred tax rate
(12,533)
-
At end of year
931,191
943,724
14
Profit and loss reserves
2020
2019
£
£
At the beginning of the year
891,500
602,345
Profit for the year
4,523,052
420,405
Dividends declared and paid in the year
(1,785,000)
(131,250)
At the end of the year
3,629,552
891,500
15
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.
16
Financial commitments, guarantees and contingent liabilities

As at the 31 December 2020 the company had a cross guarantee with HNL Engineering Limited and The British Rototherm Company Limited in respect of an overdraft facility of £500,000 utilised by The British Rototherm Company Limited. No liability is expected to arise as at the balance sheet date.

ROTOTHERM GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2020
- 11 -
17
Related Party Transactions

The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with wholly owned subsidiaries within the group.

 

Debentures (interest bearing 5 and 10 year loan notes) held for the benefit of Directors amount to £2,885,084 (2019: £2,835,309) as follows:

 

                          2020              2019

                               £         £

CJ Rea                         597,000         597,000

H&P Conger                     2,288,084      2,238,309

Total                          2,885,084     2,835,309

 

 

All interest due and payable to the date of redemption in respect of the loan notes held in both periods for the benefit of CJ Rea and H & P Conger has been waived. During 2019 new loan notes for the benefit of H & P Conger were introduced with a total value of £1,415,000, and these loan notes accrue interest at a rates of 2% and 5% respectively.

 

Interest accruing on these loan notes has been recognised in these financial statements at 31 December 2020 of £49,775 (2019: £49,776).

 

During the year ended 31 December 2020, dividends of £1,626,000 (2019: £131,250) were declared in respect of shares held by the directors of the company. As at 31 December 2020 £1,513,563 (2019: £33,500) remain unpaid and are included in other creditors due within one year.

 

18
Ultimate controlling party

The directors considered the ultimate controlling party to be Melius Holdings Limited by virtue of its shareholding in Rototherm Group Limited.

 

2020-12-312020-01-01false30 December 2021CCH SoftwareCCH Accounts Production 2021.300No description of principal activityThis audit opinion is unqualifiedR CarbonnauxH CongerJ T CongerC J ReaO Conger072934652020-01-012020-12-31072934652020-12-31072934652019-12-3107293465core:CurrentFinancialInstrumentscore:WithinOneYear2020-12-3107293465core:CurrentFinancialInstrumentscore:WithinOneYear2019-12-3107293465core:Non-currentFinancialInstrumentscore:AfterOneYear2020-12-3107293465core:Non-currentFinancialInstrumentscore:AfterOneYear2019-12-3107293465core:CurrentFinancialInstruments2020-12-3107293465core:CurrentFinancialInstruments2019-12-3107293465core:ShareCapital2020-12-3107293465core:ShareCapital2019-12-3107293465core:RevaluationReserve2020-12-3107293465core:RevaluationReserve2019-12-3107293465core:RetainedEarningsAccumulatedLosses2020-12-3107293465core:RetainedEarningsAccumulatedLosses2019-12-3107293465core:ShareCapitalcore:RestatedAmount2018-12-3107293465core:RevaluationReservecore:RestatedAmount2018-12-3107293465core:RetainedEarningsAccumulatedLossescore:RestatedAmount2018-12-3107293465core:RestatedAmount2018-12-3107293465core:ShareCapitalOrdinaryShares2020-12-3107293465core:ShareCapitalOrdinaryShares2019-12-3107293465core:RevaluationReserve2019-12-3107293465core:RetainedEarningsAccumulatedLossescore:RestatedAmount2019-12-3107293465bus:Director52020-01-012020-12-3107293465core:RetainedEarningsAccumulatedLosses2019-01-012019-12-31072934652019-01-012019-12-3107293465core:RevaluationReserve2020-01-012020-12-3107293465core:RetainedEarningsAccumulatedLosses2020-01-012020-12-31072934652019-12-3107293465core:Subsidiary12020-01-012020-12-3107293465core:Subsidiary22020-01-012020-12-3107293465core:Subsidiary32020-01-012020-12-3107293465core:Subsidiary42020-01-012020-12-3107293465core:Subsidiary52020-01-012020-12-3107293465core:Subsidiary62020-01-012020-12-3107293465core:Subsidiary72020-01-012020-12-3107293465core:Subsidiary82020-01-012020-12-3107293465core:Subsidiary92020-01-012020-12-3107293465core:Subsidiary102020-01-012020-12-3107293465core:Subsidiary112020-01-012020-12-3107293465core:Subsidiary122020-01-012020-12-3107293465core:Subsidiary112020-01-012020-12-3107293465core:Subsidiary222020-01-012020-12-3107293465core:Subsidiary332020-01-012020-12-3107293465core:Subsidiary442020-01-012020-12-3107293465core:Subsidiary552020-01-012020-12-3107293465core:Subsidiary662020-01-012020-12-3107293465core:Subsidiary772020-01-012020-12-3107293465core:Subsidiary882020-01-012020-12-3107293465core:Subsidiary992020-01-012020-12-3107293465core:Subsidiary10102020-01-012020-12-3107293465core:Subsidiary11112020-01-012020-12-3107293465core:Subsidiary12122020-01-012020-12-3107293465core:WithinOneYear2020-12-3107293465core:WithinOneYear2019-12-3107293465core:Non-currentFinancialInstruments2020-12-3107293465core:Non-currentFinancialInstruments2019-12-3107293465bus:PrivateLimitedCompanyLtd2020-01-012020-12-3107293465bus:SmallCompaniesRegimeForAccounts2020-01-012020-12-3107293465bus:FRS1022020-01-012020-12-3107293465bus:Audited2020-01-012020-12-3107293465bus:Director12020-01-012020-12-3107293465bus:Director22020-01-012020-12-3107293465bus:Director32020-01-012020-12-3107293465bus:Director42020-01-012020-12-3107293465bus:FullAccounts2020-01-012020-12-31xbrli:purexbrli:sharesiso4217:GBP