DESCRAM_HOLDINGS_LIMITED - Accounts


Company Registration No. 02321294 (England and Wales)
DESCRAM HOLDINGS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2021
DESCRAM HOLDINGS LIMITED
COMPANY INFORMATION
Directors
C Desoutter
G Desoutter
M Desoutter
W Desoutter
A Wansbrough
Secretary
R Ilott
Company number
02321294
Registered office
Halton Brook Business Park
Weston Road
Aston Clinton
Aylesbury
HP22 5WF
Auditor
Beavis Morgan Audit Limited
82 St John Street
London
EC1M 4JN
Accountants
Beavis Morgan LLP
Accountants, Business and Tax Advisers
82 St John Street
London
EC1M 4JN
DESCRAM HOLDINGS LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2 - 3
Directors' responsibilities statement
4
Independent auditor's report
5 - 7
Profit and loss account
8
Group statement of comprehensive income
9
Group balance sheet
10
Company balance sheet
11
Group statement of changes in equity
12
Company statement of changes in equity
13
Group statement of cash flows
14
Company statement of cash flows
15
Notes to the financial statements
16 - 33
DESCRAM HOLDINGS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 MAY 2021
- 1 -

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

Fair review of the business

The company's principal activity continues to be that of acting as a holding company.

 

The principal activity of De Soutter Medical Limited, a 100% owned subsidiary, and its two subsidiary companies, De Soutter Medical Australia (Pty) Ltd and De Soutter Medical USA Inc, continues to be that of the provision of powered medical instruments.

 

The principal activity of Bushell and Meadows Limited, a 100% owned subsidiary, continues to be that of the manufacture of mechanical components for the medical industry.

 

The principal activity of Zethon Limited, a 100% owned subsidiary, continues to be that of the design, manufacture and distribution of advanced electro/mechanical products and that of the provision of research and development into powered medical instruments for the group.

 

The principal activity of Prometheus Surgical Limited, a 100% owned subsidiary, continues to be that of research and development for surgical devices.

 

The directors are satisfied with the results shown in the accompanying financial statements and aim to continue improving trade in the coming year. The company continued to operate through branches in Germany, Italy, France, Austria, Belgium and the Netherlands. De Soutter Medical Australia (Pty) Ltd and De Soutter Medical USA Inc both continued to trade during the year.

Principal risks and uncertainties

The management of the business and the execution of the group's strategy are subject to a number of risks. The key business risks affecting the group are considered to relate to competition, currency exchange fluctuations, the effect of legislation and other regulations, including global logistics uncertainties, government policies and localised healthcare procurement. The business seeks to mitigate exposure to all forms of risk where applicable.

 

During the year and following the year-end, the company has been exposed to the risk and uncertainty of the COVID-19 pandemic, which has had a significant impact on the global economy. Despite these challenges, the directors believe that the company has adapted well, and is in a good position to benefit from future increases in demand, once elective surgery cases return to normal.

Future Developments

The worldwide market for medical devices continues to grow and the directors believe the group is well placed to take advantage of this growth. Maintaining a competitive advantage depends on the ongoing development of innovative products and customer services. The group therefore continues to invest in research and development of new product lines and in its distribution channels across all markets.

Key performance indicators

The directors consider turnover and operating profit margin to be key performance indicators of the business. These are disclosed in the financial statements.

On behalf of the board

C Desoutter
Director
25 February 2022
DESCRAM HOLDINGS LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 MAY 2021
- 2 -

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

Directors

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

C Desoutter
G Desoutter
M Desoutter
W Desoutter
A Wansbrough
Results and dividends

The results for the year are set out on page 8.

An interim dividend was paid amounting to £5,000,000 (2020: £3,500,000). The directors do not recommend payment of a final dividend.

Group research and development activities

Research and development into medical instruments continues to be carried out by De Soutter Medical Limited, Zethon and Prometheus Surgical Limited. No research and development costs are capitalised, but are written off in the year they arise.

Future developments

Future developments of the group are discussed in the strategic report.

Auditor

In accordance with the company's articles, a resolution proposing that Beavis Morgan Audit Limited be reappointed as auditor of the group will be put at a General Meeting.

Energy and carbon report
The UK government's Streamlined Energy and Carbon Reporting (SECR) policy dictates that large, unquoted companies are to quantify and disclose their environmental impact for financial periods beginning 1st April 2019 onwards.

Under the SECR framework, where a group-level report is required, the option is presented to exclude energy and carbon information from the report which relates to a subsidiary that would not be obliged to report in its own right - as no individual subsidiary qualifies as large, all subsidiaries have been excluded from these requirements, and no information on environmental impact has been presented.
DESCRAM HOLDINGS LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2021
- 3 -
Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the auditor of the company is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the auditor of the company is aware of that information.

On behalf of the board
C Desoutter
Director
25 February 2022
DESCRAM HOLDINGS LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 MAY 2021
- 4 -

The directors are responsible for preparing the Annual Report and the financial statements in accordance with applicable law and regulations.

 

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the group and company, and of the profit or loss of the group for that period. In preparing these financial statements, the directors are required to:

 

  •     select suitable accounting policies and then apply them consistently;

  •     make judgements and accounting estimates that are reasonable and prudent;

  •     state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the ;

  •     prepare the on the going concern basis unless it is inappropriate to presume that the group and company will continue in business.

 

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the group and company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

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

We have audited the financial statements of Descram Holdings Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 May 2021 which comprise the group profit and loss account, the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows and 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 FRS 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 the parent company's affairs as at 31 May 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 Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

 

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and 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 directors with respect to going concern are described in the relevant sections of this report.

Other information

The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

 

We have nothing to report in this regard.

DESCRAM HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF DESCRAM HOLDINGS LIMITED
- 6 -

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of our audit:

  • the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and

  • the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.

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 strategic report and the directors' report.

 

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 directors' remuneration specified by law are not made; or

  • we have not received all the information and explanations we require for our audit.

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the 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 directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

DESCRAM HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF DESCRAM HOLDINGS LIMITED
- 7 -
Extent to which the audit was considered capable of detecting irregularities, including fraud

Discussions with and enquiries of management and those charged with governance were held with a view to identifying those laws and regulations that could be expected to have a material impact on the financial statements. During the engagement team briefing, the outcomes of these discussions and enquiries were shared with the team, as well as consideration as to where and how fraud may occur in the entity.

 

The following laws and regulations were identified as being of significance to the entity:

 

  • Those laws and regulations considered to have a direct effect on the financial statements include UK financial reporting standards, Company Law, Tax and Pensions legislation, and distributable profits legislation.

 

  • Those laws and regulations for which non-compliance may be fundamental to the operating aspects of the business and therefore may have a material effect on the financial statements include environmental regulations and health and safety legislation.

 

Audit procedures undertaken in response to the potential risks relating to irregularities (which include fraud and non-compliance with laws and regulations) comprised of: inquiries of management and those charged with governance as to whether the entity complies with such laws and regulations; enquiries with the same concerning any actual or potential litigation or claims; inspection of relevant legal correspondence; review of board minutes; testing the appropriateness of journal entries; and the performance of analytical review to identify unexpected movements in account balances which may be indicative of fraud.

 

No instances of material non-compliance were identified. However, the likelihood of detecting irregularities, including fraud, is limited by the inherent difficulty in detecting irregularities, the effectiveness of the entity’s controls, and the nature, timing and extent of the audit procedures performed. Irregularities that result from fraud might be inherently more difficult to detect than irregularities that result from error. As explained above, there is an unavoidable risk that material misstatements may not be detected, even though the audit has been planned and performed in accordance with ISAs (UK).

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

Use of our report

This report is made solely to the company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company’s members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company’s members as a body, for our audit work, for this report, or for the opinions we have formed.

Matthew Burge (Senior Statutory Auditor)
For and on behalf of Beavis Morgan Audit Limited
28 February 2022
Chartered Accountants
Statutory Auditor
82 St John Street
London
EC1M 4JN
DESCRAM HOLDINGS LIMITED
GROUP PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 MAY 2021
- 8 -
2021
2020
Notes
£
£
Turnover
3
43,158,415
38,845,335
Cost of sales
(11,433,217)
(10,525,407)
Gross profit
31,725,198
28,319,928
Distribution costs
(2,884,123)
(3,077,043)
Administrative expenses
(15,971,287)
(15,589,701)
Other operating income
3
586,409
230,531
Operating profit
5
13,456,197
9,883,715
Interest receivable and similar income
25,411
88,671
Profit before taxation
13,481,608
9,972,386
Tax on profit
9
(2,278,447)
(1,614,203)
Profit for the financial year
11,203,161
8,358,183
Profit for the financial year is attributable to:
- Owners of the parent company
10,975,836
8,224,717
- Non-controlling interests
227,325
133,466
11,203,161
8,358,183

The profit and loss account has been prepared on the basis that all operations are continuing operations.

DESCRAM HOLDINGS LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 MAY 2021
- 9 -
2021
2020
£
£
Profit for the year
11,203,161
8,358,183
Other comprehensive income
Currency translation differences
(277,096)
22,793
Total comprehensive income for the year
10,926,065
8,380,976
Total comprehensive income for the year is attributable to:
- Owners of the parent company
10,754,269
8,241,436
- Non-controlling interests
171,796
139,540
10,926,065
8,380,976
DESCRAM HOLDINGS LIMITED
GROUP BALANCE SHEET
AS AT
31 MAY 2021
31 May 2021
- 10 -
2021
2020
Notes
£
£
£
£
Fixed assets
Tangible assets
12
20,495,799
20,129,197
Investments
13
52,500
52,500
20,548,299
20,181,697
Current assets
Stocks
15
10,192,903
10,128,529
Debtors
16
6,026,463
4,655,473
Cash at bank and in hand
23,255,943
17,135,951
39,475,309
31,919,953
Creditors: amounts falling due within one year
17
(7,412,142)
(5,324,607)
Net current assets
32,063,167
26,595,346
Total assets less current liabilities
52,611,466
46,777,043
Provisions for liabilities
Deferred tax liability
18
544,995
591,639
(544,995)
(591,639)
Net assets
52,066,471
46,185,404
Capital and reserves
Called up share capital
20
500,000
500,000
Profit and loss reserves
51,012,954
45,258,685
Equity attributable to owners of the parent company
51,512,954
45,758,685
Non-controlling interests
553,517
426,719
52,066,471
46,185,404
The financial statements were approved by the board of directors and authorised for issue on 25 February 2022 and are signed on its behalf by:
25 February 2022
C Desoutter
Director
DESCRAM HOLDINGS LIMITED
COMPANY BALANCE SHEET
AS AT 31 MAY 2021
31 May 2021
- 11 -
2021
2020
Notes
£
£
£
£
Fixed assets
Tangible assets
12
10,820,956
9,390,361
Investments
13
5,328,950
5,328,950
16,149,906
14,719,311
Current assets
Debtors
16
1,833,058
2,571,924
Cash at bank and in hand
10,955,579
9,113,052
12,788,637
11,684,976
Creditors: amounts falling due within one year
17
(1,061,068)
(837,109)
Net current assets
11,727,569
10,847,867
Total assets less current liabilities
27,877,475
25,567,178
Capital and reserves
Called up share capital
20
500,000
500,000
Profit and loss reserves
27,377,475
25,067,178
Total equity
27,877,475
25,567,178

As permitted by s408 Companies Act 2006. the Company has not presented its own profit and loss account and related notes. The Company's profit for the year was £7,310,297 (2020: £6,909,796).

The financial statements were approved by the board of directors and authorised for issue on 25 February 2022 and are signed on its behalf by:
25 February 2022
C Desoutter
Director
Company Registration No. 02321294
DESCRAM HOLDINGS LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MAY 2021
- 12 -
Share capital
Profit and loss reserves
Total controlling interest
Non-controlling interest
Total
Notes
£
£
£
£
£
Balance at 1 June 2019
500,000
40,517,249
41,017,249
303,031
41,320,280
Year ended 31 May 2020:
Profit for the year
-
8,224,717
8,224,717
133,466
8,358,183
Other comprehensive income:
Currency translation differences
-
22,793
22,793
-
22,793
Amounts attributable to non-controlling interests
-
(6,074)
(6,074)
6,074
-
Total comprehensive income for the year
-
8,241,436
8,241,436
139,540
8,380,976
Dividends
10
-
(3,500,000)
(3,500,000)
(15,852)
(3,515,852)
Balance at 31 May 2020
500,000
45,258,685
45,758,685
426,719
46,185,404
Year ended 31 May 2021:
Profit for the year
-
10,975,836
10,975,836
227,325
11,203,161
Other comprehensive income:
Currency translation differences
-
(277,096)
(277,096)
-
(277,096)
Amounts attributable to non-controlling interests
-
55,529
55,529
(55,529)
-
Total comprehensive income for the year
-
10,754,269
10,754,269
171,796
10,926,065
Dividends
10
-
(5,000,000)
(5,000,000)
(44,998)
(5,044,998)
Balance at 31 May 2021
500,000
51,012,954
51,512,954
553,517
52,066,471
DESCRAM HOLDINGS LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MAY 2021
- 13 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 June 2019
500,000
21,657,382
22,157,382
Year ended 31 May 2020:
Profit and total comprehensive income for the year
-
6,909,796
6,909,796
Dividends
10
-
(3,500,000)
(3,500,000)
Balance at 31 May 2020
500,000
25,067,178
25,567,178
Year ended 31 May 2021:
Profit and total comprehensive income for the year
-
7,310,297
7,310,297
Dividends
10
-
(5,000,000)
(5,000,000)
Balance at 31 May 2021
500,000
27,377,475
27,877,475
DESCRAM HOLDINGS LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MAY 2021
- 14 -
2021
2020
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
23
15,520,542
11,679,205
Income taxes paid
(1,978,160)
(2,454,486)
Net cash inflow from operating activities
13,542,382
9,224,719
Investing activities
Purchase of tangible fixed assets
(2,394,895)
(3,629,397)
Proceeds on disposal of tangible fixed assets
291,184
144,908
Interest received
25,411
88,671
Net cash used in investing activities
(2,078,300)
(3,395,818)
Financing activities
Repayment of bank loans
(25,996)
174,078
Dividends paid to equity shareholders
(5,000,000)
(3,500,000)
Dividends paid to non-controlling interests
(44,996)
(15,852)
Net cash used in financing activities
(5,070,992)
(3,341,774)
Net increase in cash and cash equivalents
6,393,090
2,487,127
Cash and cash equivalents at beginning of year
17,135,951
14,626,009
Effect of foreign exchange rates
(273,098)
22,815
Cash and cash equivalents at end of year
23,255,943
17,135,951
DESCRAM HOLDINGS LIMITED
COMPANY STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MAY 2021
- 15 -
2021
2020
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from/(absorbed by) operations
24
1,123,315
(1,067,374)
Income taxes paid
(32,270)
(64,345)
Net cash inflow/(outflow) from operating activities
1,091,045
(1,131,719)
Investing activities
Purchase of tangible fixed assets
(1,619,621)
(1,254,212)
Interest received
21,103
65,251
Dividends received
7,350,000
6,850,000
Net cash generated from investing activities
5,751,482
5,661,039
Financing activities
Dividends paid to equity shareholders
(5,000,000)
(3,500,000)
Net cash used in financing activities
(5,000,000)
(3,500,000)
Net increase in cash and cash equivalents
1,842,527
1,029,320
Cash and cash equivalents at beginning of year
9,113,052
8,083,732
Cash and cash equivalents at end of year
10,955,579
9,113,052
DESCRAM HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2021
- 16 -
1
Accounting policies
Company information

Descram Holdings Limited (“the Company”) is a limited company domiciled and incorporated in England and Wales. The registered office is 1 Halton Brook Business Park, Weston Road, Aston Clinton, Aylesbury, Buckinghamshire, HP22 5WF.

 

The Group consists of Descram Holdings Limited and all of its subsidiaries.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.

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

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

Under Companies Act 2006, s454, on a voluntary basis, the directors can amend these financial statements if they subsequently prove to be defective.

1.2
Basis of consolidation

The consolidated financial statements incorporate those of Descram Holdings Limited and all of its subsidiaries. All financial statements are made up to 31 May 2021.

 

All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation.

 

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 consolidated financial statements incorporate those of Descram Holdings Limited and all of its subsidiaries (ie entities that the group controls through its power to govern the financial and operating policies so as to obtain economic benefits). Subsidiaries acquired during the year are consolidated using the purchase method. Their results are incorporated from the date that control passes.

 

All financial statements are made up to 31 May 2021. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.

 

All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.

 

1.3
Going concern
The directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future.  Accordingly, they continue to adopt the going concern basis in preparing the annual report and accounts.
DESCRAM HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2021
1
Accounting policies
(Continued)
- 17 -
1.4
Turnover

Turnover represents net invoiced sales of goods, excluding value added tax. Turnover is recognised in the accounting period in which the goods are despatched.

1.5
Intangible fixed assets - goodwill

Acquired goodwill is written off in equal annual instalments over its estimated useful economic life, being 5 years.

1.6
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost of assets less their residual values over their useful lives on the following bases:

Land and buildings freehold for group use
Over the useful life
Land and buildings Leasehold
Over period of lease
Plant and machinery
Over 2 to 8 years
Fixtures, fittings & equipment
Over 5 years
Motor vehicles
Over 4 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 recognised in the profit and loss account.

1.7
Fixed asset investments

In the parent company financial statements, investments in subsidiaries are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

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

1.8
Impairment of fixed assets

At each reporting period end date, the group 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. Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

 

The carrying amount of the investments accounted for using the equity method is tested for impairment as a single asset. Any goodwill included in the carrying amount of the investment is not tested separately for impairment.

1.9
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Stock comprises finished goods for sale and work in progress.

DESCRAM HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2021
1
Accounting policies
(Continued)
- 18 -

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

1.10
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand and deposits held at call with banks.

1.11
Financial instruments

The group has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ of FRS 102 to all of its financial instruments.

 

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

 

Financial assets and liabilities are offset and 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.

Impairment of financial assets

Financial assets are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the group transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

Classification of financial liabilities

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

DESCRAM HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2021
1
Accounting policies
(Continued)
- 19 -
Basic financial liabilities

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

 

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

 

Trade 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.

Derecognition of financial liabilities

Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.

1.12
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 group’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 if, and only if, there is a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.13
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.

 

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

 

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

DESCRAM HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2021
1
Accounting policies
(Continued)
- 20 -
1.14
Retirement benefits

The Group operates a defined contribution scheme for the benefit of its employees. Contributions payable are charged to the profit and loss accounts in the year they are payable.

1.15
Leases

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leased asset are consumed.

1.16
Government grants

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

 

A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.

1.17
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.

2
Judgements and key sources of estimation uncertainty

In the application of the group’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.

DESCRAM HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2021
2
Judgements and key sources of estimation uncertainty
(Continued)
- 21 -
Key sources of estimation uncertainty

The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.

Estimated useful lives of tangible fixed assets

Estimation is required in determining the useful lives of such assets and their residual values.

Impairment of intangible assets and goodwill

The Group considers whether intangible assets are impaired. Where an indication of impairment is identified the estimation of recoverable value requires estimation of the recoverable value of the cash generating units (CGU's). This requires estimation of the future cash flows from the CGUs and also selection of appropriate discount rates in order to calculate the net present value of those cash flows.

Recoverability of debtors

The group makes an estimate of the recoverable value of trade and other debtors. When assessing the provision against trade and other debtors, management considers factors including the ageing profile of debtors and management's historical experience.

3
Turnover and other revenue

An analysis of the group's turnover is as follows:

2021
2020
£
£
Other significant revenue
Interest income
25,411
88,671
Grants received
571,859
230,531
Rent receivable
14,550
-
2021
2020
£
£
Turnover analysed by geographical market
United Kingdom
10,140,666
10,268,352
European Union
17,161,377
14,850,935
Rest of World
15,856,372
13,726,048
43,158,415
38,845,335
4
Research and development expenditure

No research and development costs are capitalised, but are written off in the year they arise. The aggregate amount of research and development expenditure recognised as an expense during the period was £1,785,362 (2020: £2,157,384).

DESCRAM HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2021
- 22 -
5
Operating profit
2021
2020
£
£
Operating profit for the year is stated after charging/(crediting):
Exchange differences apart from those arising on financial instruments measured at fair value through profit or loss
516,948
(143,257)
Government coronavirus job retention scheme grant
(571,859)
(230,531)
Depreciation of owned tangible fixed assets
1,896,645
1,828,675
Profit on dispossal on tangible fixed assets
(159,536)
(77,375)
Amortisation of intangible assets
-
21,439
Operating lease charges
49,433
50,616
6
Auditor's remuneration
2021
2020
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
16,800
15,500
Audit of the financial statements of the company's subsidiaries
12,930
12,930
29,730
28,430
7
Employees

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

Group
Company
2021
2020
2021
2020
Number
Number
Number
Number
Works
94
119
-
-
Administration
116
116
6
7
Total
210
235
6
7

Their aggregate remuneration comprised:

Group
Company
2021
2020
2021
2020
£
£
£
£
Wages and salaries
12,224,652
12,050,631
1,422,110
1,058,285
Social security costs
1,569,370
1,533,259
189,122
137,809
Pension costs
310,030
319,336
-
0
-
0
14,104,052
13,903,226
1,611,232
1,196,094
DESCRAM HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2021
- 23 -
8
Directors' remuneration
2021
2020
£
£
Remuneration and benefits for qualifying services
1,780,822
1,484,439
The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 4 (2020: 4).
Remuneration disclosed above includes the following amounts paid to the highest paid director:
Remuneration for qualifying services
413,731
338,676
9
Taxation
2021
2020
£
£
Current tax
UK corporation tax on profits for the current period
1,509,419
976,600
Adjustments in respect of prior periods
27,256
(34,268)
Total UK current tax
1,536,675
942,332
Foreign current tax on profits for the current period
853,488
525,262
Total current tax
2,390,163
1,467,594
Deferred tax
Origination and reversal of timing differences
(29,249)
174,034
Changes in tax rates
(82,467)
(24,843)
Other adjustments
-
(2,582)
Total deferred tax
(111,716)
146,609
Total tax charge
2,278,447
1,614,203
DESCRAM HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2021
9
Taxation
(Continued)
- 24 -

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

2021
2020
£
£
Profit before taxation
13,481,608
9,972,386
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2020: 19.00%)
2,561,506
1,894,753
Tax effect of expenses that are not deductible in determining taxable profit
13,928
15,419
Adjustments in respect of prior years
31,206
(36,850)
Double tax relief
(584,266)
(363,466)
Research and development tax credit
(481,945)
(439,940)
Effect of overseas tax rates
873,326
545,559
Over provided in prior years
257
-
Deferred tax adjustments
(51,985)
35,918
Other tax adjustments
5,593
30,942
Patent box deduction
(89,173)
(68,132)
Tax expense for the year
2,278,447
1,614,203
10
Dividends
2021
2020
Recognised as distributions to equity holders:
£
£
Interim paid
5,000,000
3,500,000
11
Intangible fixed assets
Group
Goodwill
£
Cost
At 1 June 2020 and 31 May 2021
3,643,108
Amortisation and impairment
At 1 June 2020 and 31 May 2021
3,643,108
Carrying amount
At 31 May 2021
-
At 31 May 2020
-
The company had no intangible fixed assets at 31 May 2021 or 31 May 2020.
DESCRAM HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2021
- 25 -
12
Tangible fixed assets
Group
Land and buildings freehold for group use
Land and buildings Leasehold
Plant and machinery
Fixtures, fittings & equipment
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 June 2020
14,878,253
7,117
14,503,085
1,234,875
1,085,397
31,708,727
Additions
1,627,063
-
464,345
87,706
215,781
2,394,895
Disposals
-
-
(216,149)
(55,292)
(323,404)
(594,845)
At 31 May 2021
16,505,316
7,117
14,751,281
1,267,289
977,774
33,508,777
Depreciation and impairment
At 1 June 2020
1,873,530
7,117
8,126,635
1,008,231
564,017
11,579,530
Depreciation charged in the year
286,525
-
1,295,725
78,164
236,231
1,896,645
Eliminated in respect of disposals
-
-
(144,278)
(54,557)
(264,362)
(463,197)
At 31 May 2021
2,160,055
7,117
9,278,082
1,031,838
535,886
13,012,978
Carrying amount
At 31 May 2021
14,345,261
-
5,473,199
235,451
441,888
20,495,799
At 31 May 2020
13,004,723
-
6,376,450
226,644
521,380
20,129,197
Company
Land and buildings freehold for group use
£
Cost
At 1 June 2020
10,612,035
Additions
1,619,621
At 31 May 2021
12,231,656
Depreciation and impairment
At 1 June 2020
1,221,674
Depreciation charged in the year
189,026
At 31 May 2021
1,410,700
Carrying amount
At 31 May 2021
10,820,956
At 31 May 2020
9,390,361
DESCRAM HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2021
12
Tangible fixed assets
(Continued)
- 26 -

The carrying value of land comprises:

Group
Company
2021
2020
2021
2020
£
£
£
£
Freehold land
4,003,600
4,003,600
3,603,600
3,603,600

 

13
Fixed asset investments
Group
Company
2021
2020
2021
2020
Notes
£
£
£
£
Investments in subsidiaries
14
-
-
8,825,943
8,825,943
Unlisted investments
52,500
52,500
52,500
52,500
Provision for diminution in value
-
-
(3,549,493)
(3,549,493)
52,500
52,500
5,328,950
5,328,950
In the opinion of the directors, the aggregate value of the Company's investment in subsidiary undertakings is not less than the amount included in the balance sheet.
DESCRAM HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2021
- 27 -
14
Subsidiaries

Details of the company's subsidiaries at 31 May 2021 are as follows:

Name of undertaking and country of
Nature of business
Class of
Shares held
incorporation or residency
shareholding
%
Bushell and Meadows Limited
UK
Manufacture of mechanical components for medical and defence industries
Ordinary
100.00
De Soutter Medical (Australia) Pty Limited**
Australia
Distribution of surgical instruments
Ordinary
100.00
De Soutter Medical Limited
UK
Manufacture and distribution of surgical instruments
Ordinary
100.00
De Soutter Medical USA Inc**
USA
Distribution of surgical instruments
Ordinary
80.00
Prometheus Surgical Limited*
UK
Research and development for surgical devices
Ordinary
100.00
Zethon Limited*
UK
Research and development for surgical instruments and the manufacture and sale of surgical instruments
Ordinary
100.00
Zethon 2014 Limited
UK
Dormant
Ordinary
100.00
De Soutter Medical Finance Limited
UK
Dormant
Ordinary
100.00
De Soutter Medical GmbH**
Germany
Dormant
Ordinary
100.00
Ross Electro-Medical Limited***
UK
Dormant
Ordinary
100.00

* - The company was entitled to exemption from audit under section 479A of the Companies Act 2006 relating to subsidiary companies.

** - Shares in the company are owned by De Soutter Medical Limited.

*** - Shares in the company are owned by Zethon Limited.

 

15
Stocks
Group
Company
2021
2020
2021
2020
£
£
£
£
Raw materials and consumables
130,357
279,350
-
0
-
0
Work in progress
204,122
182,984
-
-
Finished goods and goods for resale
9,858,424
9,666,195
-
0
-
0
10,192,903
10,128,529
-
0
-
0

The value of stock sold recognised as an expense during the year was £7,650,362 (2020: £6,026,184).

DESCRAM HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2021
- 28 -
16
Debtors
Group
Company
2021
2020
2021
2020
Amounts falling due within one year:
£
£
£
£
Trade debtors
4,857,329
3,221,145
-
0
-
0
Corporation tax recoverable
-
123,685
-
0
-
0
Amounts owed by group undertakings
-
-
1,662,768
2,389,906
Other debtors
577,468
712,428
48,899
79,295
Prepayments and accrued income
265,448
337,069
1,203
5,132
5,700,245
4,394,327
1,712,870
2,474,333
Deferred tax asset (note 18)
326,218
261,146
120,188
97,591
6,026,463
4,655,473
1,833,058
2,571,924
17
Creditors: amounts falling due within one year
Group
Company
2021
2020
2021
2020
Notes
£
£
£
£
Bank loans
148,082
174,078
-
0
-
0
Trade creditors
2,333,318
1,945,252
112,299
21,636
Amounts owed to group undertakings
-
-
100
111,571
Corporation tax payable
671,000
382,682
4,316
3,652
Other taxation and social security
1,395,034
891,702
620,394
458,073
Other creditors
325,304
35,595
-
0
-
0
Accruals and deferred income
2,539,404
1,895,298
323,959
242,177
7,412,142
5,324,607
1,061,068
837,109
18
Deferred taxation

Deferred tax assets and liabilities are offset where the group or company has a legally enforceable right to do so. The following is the analysis of the deferred tax balances (after offset) for financial reporting purposes:

Liabilities
Liabilities
Assets
Assets
2021
2020
2021
2020
Group
£
£
£
£
Accelerated Capital Allowances
544,995
591,639
326,218
261,146
DESCRAM HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2021
18
Deferred taxation
(Continued)
- 29 -
Liabilities
Liabilities
Assets
Assets
2021
2020
2021
2020
Company
£
£
£
£
Accelerated Capital Allowances
-
-
120,188
97,591
Group
Company
2021
2021
Movements in the year:
£
£
Liability/(Asset) at 1 June 2020
330,493
(97,591)
Credit to profit or loss
(111,716)
(22,597)
Liability/(Asset) at 31 May 2021
218,777
(120,188)
19
Retirement benefit schemes
2021
2020
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
310,030
308,551

A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.

20
Share capital
Group and company
2021
2020
Ordinary share capital
£
£
Issued and fully paid
500,000 Ordinary shares of £1 each
500,000
500,000
DESCRAM HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2021
- 30 -
21
Operating lease commitments
Lessee

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

Group
Company
2021
2020
2021
2020
£
£
£
£
Within one year
47,005
47,076
-
-
Between two and five years
20,860
68,616
-
-
67,865
115,692
-
-
22
Related party transactions
Remuneration of key management personnel

The remuneration of key management personnel is as follows.

2021
2020
£
£
Aggregate compensation
2,032,797
1,691,017
DESCRAM HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2021
22
Related party transactions
(Continued)
- 31 -

Group

During the year the Group entered into the following transactions with related parties.

 

During the year the Group made sales of £5,731,309 (2020: £4,701,714) to, and purchases of £1,724 (2020: £14,200) from De Soutter Medical USA Inc, which is a non-wholly owned subsidiary of the Group.

 

Other than the transactions disclosed above and in note 8, the Group's other related party transactions were with wholly owned subsidiaries and so have not been disclosed.

 

The group has taken advantage of the exemption in Financial Reporting Standard 102 from the requirement to disclose transactions with subsidiary undertakings on the grounds that consolidated financial statements are prepared and also on the grounds that the subsidiary undertakings are wholly owned by the company.

 

Company

 

The company paid dividends of £4,425,000 (2020: £3,220,000) to the directors.

 

At the balance sheet date, the company was owed £1,499,956 (2020: £2,262,010) by De Soutter Medical Limited, a subsidiary of the company.

 

At the balance sheet date, the company was owed £64,000 (2020: £8,396) by Bushell & Meadows Limited, a subsidiary of the company.

 

At the balance sheet date, the company was owed £98,812 (2020: £119,500) by Prometheus Limited, a subsidiary of the company.

 

At the balance sheet date, the company owed £nil (2020: £111,471) to Zethon Limited, a subsidiary of the company.

 

Other than the transactions disclosed above and in note 8, the company's other related party transactions were with wholly owned subsidiaries and so have not been disclosed.

 

The group has taken advantage of the exemption in Financial Reporting Standard 102 from the requirement to disclose transactions with subsidiary undertakings on the grounds that consolidated financial statements are prepared by the parent undertaking.

DESCRAM HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2021
- 32 -
23
Cash generated from group operations
2021
2020
£
£
Profit for the year after tax
11,203,160
8,358,183
Adjustments for:
Taxation charged
2,278,447
1,614,203
Investment income
(25,411)
(88,671)
Gain on disposal of tangible fixed assets
(159,536)
(77,375)
Amortisation and impairment of intangible assets
-
21,439
Depreciation and impairment of tangible fixed assets
1,896,645
1,828,675
Movements in working capital:
Increase in stocks
(64,374)
(1,696,405)
(Increase)/decrease in debtors
(1,433,652)
3,061,894
Increase/(decrease) in creditors
1,825,213
(1,342,713)
Cash generated from operations
15,520,492
11,679,230
24
Cash generated from/(absorbed by) operations - company
2021
2020
£
£
Profit for the year after tax
7,310,297
6,909,796
Adjustments for:
Taxation charged
10,337
36,471
Investment income
(7,371,103)
(6,915,251)
Depreciation and impairment of tangible fixed assets
189,026
147,814
Movements in working capital:
Decrease/(increase) in debtors
761,463
(1,197,248)
Increase/(decrease) in creditors
223,295
(48,956)
Cash generated from/(absorbed by) operations
1,123,315
(1,067,374)
25
Analysis of changes in net funds - group
1 June 2020
Cash flows
Exchange rate movements
31 May 2021
£
£
£
£
Cash at bank and in hand
17,135,951
6,403,365
(283,373)
23,255,943
Borrowings excluding overdrafts
(174,078)
25,996
-
(148,082)
16,961,873
6,429,361
(283,373)
23,107,861
DESCRAM HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2021
- 33 -
26
Analysis of changes in net funds - company
1 June 2020
Cash flows
31 May 2021
£
£
£
Cash at bank and in hand
9,113,052
1,842,527
10,955,579
2021-05-312020-06-01falseCCH SoftwareCCH Accounts Production 2021.300No description of principal activityC DesoutterC DesoutterG DesoutterM DesoutterW DesoutterR Ilott023212942020-06-012021-05-3102321294bus:Director22020-06-012021-05-3102321294bus:Director32020-06-012021-05-3102321294bus:Director42020-06-012021-05-3102321294bus:Director52020-06-012021-05-3102321294bus:Director62020-06-012021-05-3102321294bus:Director12020-06-012021-05-3102321294bus:CompanySecretary12020-06-012021-05-3102321294bus:RegisteredOffice2020-06-012021-05-31023212942021-05-3102321294bus:Consolidated2021-05-31023212942020-05-3102321294core:LandBuildingscore:OwnedOrFreeholdAssets2021-05-3102321294core:LandBuildingscore:OwnedOrFreeholdAssets2020-05-3102321294core:CurrentFinancialInstruments2021-05-3102321294core:CurrentFinancialInstruments2020-05-3102321294core:ShareCapital2021-05-3102321294core:ShareCapital2020-05-3102321294core:RetainedEarningsAccumulatedLosses2021-05-3102321294core:RetainedEarningsAccumulatedLosses2020-05-31023212942019-06-012020-05-31023212942019-05-3102321294core:Goodwill2020-06-012021-05-3102321294core:LandBuildingscore:OwnedOrFreeholdAssets2020-06-012021-05-3102321294core:LandBuildingscore:LongLeaseholdAssets2020-06-012021-05-3102321294core:PlantMachinery2020-06-012021-05-3102321294core:FurnitureFittings2020-06-012021-05-3102321294core:MotorVehicles2020-06-012021-05-3102321294core:LandBuildingscore:OwnedOrFreeholdAssets2020-05-3102321294core:UnlistedNon-exchangeTraded2021-05-3102321294core:UnlistedNon-exchangeTraded2020-05-3102321294core:Subsidiary12020-06-012021-05-3102321294core:Subsidiary22020-06-012021-05-3102321294core:Subsidiary32020-06-012021-05-3102321294core:Subsidiary42020-06-012021-05-3102321294core:Subsidiary52020-06-012021-05-3102321294core:Subsidiary62020-06-012021-05-3102321294core:Subsidiary72020-06-012021-05-3102321294core:Subsidiary82020-06-012021-05-3102321294core:Subsidiary92020-06-012021-05-3102321294core:Subsidiary102020-06-012021-05-3102321294core:Subsidiary112020-06-012021-05-3102321294core:Subsidiary222020-06-012021-05-3102321294core:Subsidiary332020-06-012021-05-3102321294core:Subsidiary442020-06-012021-05-3102321294core:Subsidiary552020-06-012021-05-3102321294core:Subsidiary662020-06-012021-05-3102321294core:Subsidiary772020-06-012021-05-3102321294core:Subsidiary882020-06-012021-05-3102321294core:Subsidiary992020-06-012021-05-3102321294core:Subsidiary10102020-06-012021-05-3102321294bus:PrivateLimitedCompanyLtd2020-06-012021-05-3102321294bus:FRS1022020-06-012021-05-3102321294bus:Audited2020-06-012021-05-3102321294bus:ConsolidatedGroupCompanyAccounts2020-06-012021-05-3102321294bus:FullAccounts2020-06-012021-05-31xbrli:purexbrli:sharesiso4217:GBP