BEAMEX_LTD - Accounts


Company registration number 03928990 (England and Wales)
BEAMEX LTD
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022
BEAMEX LTD
COMPANY INFORMATION
Directors
A Maxfield
J Svensson
Company number
03928990
Registered office
Unit 1, Interchange 21 Centre Court
Meridian North
Meridian Business Park
Leicester
Leicestershire
England
LE19 1WR
Auditor
The Rowleys Partnership Ltd
Charnwood House
Harcourt Way
Meridian Business Park
Leicester
LE19 1WP
BEAMEX LTD
CONTENTS
Page
Directors' report
1 - 2
Directors' responsibilities statement
3
Independent auditor's report
4 - 6
Statement of comprehensive income
7
Balance sheet
8
Statement of changes in equity
9
Notes to the financial statements
10 - 19
BEAMEX LTD
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2022
- 1 -

The directors present their annual report and financial statements for the year ended 31 December 2022.

Principal activities

The principal activity of the company continued to be that of the provision of calibrators, calibration software and maintenance of calibrators.

 

Business review

 

Despite a lot of uncertainty in the world, 2022 was a very successful year at Beamex Ltd with all business indicators in line or better than annual target levels.

 

We added new people into our inside sales department, Calibration Solutions Group and our Field Sales team to further improve our business and strengthen the support we can provide to our customers.

 

As a result of effective team leadership, our employee satisfaction, measured through surveys, continued at very high levels in 2022.

 

Our sales focus continued in key industries including the UK’s gas transport companies where our MC6-Ex calibrator is accepted as an ideal product. We also acquired significant business from the Nuclear Power sector.

 

Our sales forecast and pipeline outlook for 2023 is strong, and we look forward to continuing profitable business growth in the future.

 

 

Risks and uncertainties

 

Beamex Oy AB continues to be the supplier to Beamex Limited for around 95% of the goods and services that

Beamex Limited sells, mitigating any risks to the supply chain due to the continued strong financial performance

of Beamex Oy AB.

Results and dividends

A dividend of £550,000 was paid to shareholders in 2022.

Directors

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

A Maxfield
J Svensson
Auditor

The auditor, The Rowleys Partnership Ltd, is deemed to be reappointed under section 487(2) of the Companies Act 2006.

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 company’s auditor 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 company’s auditor is aware of that information.

 

 

 

BEAMEX LTD
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 2 -
On behalf of the board
A Maxfield
Director
23 March 2023
BEAMEX LTD
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2022
- 3 -

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 company and of the profit or loss of the company 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;

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

 

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the 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 company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

BEAMEX LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF BEAMEX LTD
- 4 -
Opinion

We have audited the financial statements of Beamex Ltd (the 'company') for the year ended 31 December 2022 which comprise the statement of comprehensive income, the balance sheet, the statement of changes in equity and notes to the financial statements, including 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 company's affairs as at 31 December 2022 and of its 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 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 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 directors are responsible for the other information. The other information comprises the information in the Report of the Directors, 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 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.

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 Report of the Directors for the financial year for which the financial statements are prepared is consistent with the financial statements; and

  • the Report of the Directors has been prepared in accordance with applicable legal requirements.

BEAMEX LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF BEAMEX LTD
- 5 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the Report of the Directors.

 

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, or returns adequate for our audit have not been received from branches not visited by us; or

  •     the financial statements are not in agreement with the accounting records and returns; or

  •     certain disclosures of remuneration specified by law are not made; or

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

  •     the directors were not entitled to prepare the financial statements in accordance with the small companies regime and take advantage of the small companies' exemption in preparing the directors' report and take advantage of the small companies exemption from the requirement to prepare a Strategic Report. or in preparing the Report of the Directors.

Responsibilities of directors

As explained more fully in the Statement of Directors' Responsibilities set out on page three, 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 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 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.

 

 

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:

 

  • We obtained an understanding of the legal and regulatory frameworks that are applicable to the company and determined that the most significant which are directly relevant to specific assertions in the financial statements are those related to the financial reporting frameworks (UK Generally Accepted Accounting Practice, the Companies Act 2006) and the relevant tax compliance regulations in the jurisdiction in which the company operates;

  • We enquired of management, whether they were aware of any instances of non-compliance with laws and regulations or whether they had any knowledge of actual, suspected or alleged fraud;

  • We assessed the susceptibility of the entity's financial statements to material misstatement, including how fraud might occur;

  • Our testing considered unusual or unexpected journal entries on a sample basis;

BEAMEX LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF BEAMEX LTD
- 6 -

 

  • We evaluated the assumptions and judgements used by management within significant accounting estimates and assessing if these indicate evidence of management bias;

  • We tested significant transactions, in particular the evaluation of the business rationale for any which appear unusual or outside the company's normal course of business;

  • We assessed the appropriateness of the collective competence and capabilities of the engagement team by understanding the practical experience with audit engagements of a similar nature and complexity, plus ensuring the team had appropriate and relevant training of the financial reporting framework and the relevant tax compliance regulations specific to the entity;

  • We reviewed the financial statements and tested the disclosures against supporting documentation;

  • We communicated relevant matters to all members of the audit team to ensure they understood the risks specific to the entity and the audit procedures planned to mitigate these.

Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation.  This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation.

 

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council’s website at: http://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.

 

Lisa G Parkes FCA FCCA
for and on behalf of The Rowleys Partnership Ltd
Statutory Auditors
Chartered Accountants
Charnwood House
Harcourt Way
Meridian Business Park
Leicester
LE19 1WP
23 March 2023
BEAMEX LTD
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2022
- 7 -
2022
2021
Notes
£
£
Turnover
3
5,199,914
4,158,282
Cost of sales
(3,002,431)
(2,345,201)
Gross profit
2,197,483
1,813,081
Distribution costs
(169,996)
(95,296)
Administrative expenses
(1,338,851)
(1,185,291)
Other operating income
174,400
183,436
Operating profit
4
863,036
715,930
Interest receivable and similar income
8
1,780
-
0
Interest payable and similar expenses
9
-
0
(131)
Profit before taxation
864,816
715,799
Tax on profit
10
(165,037)
(136,474)
Profit for the financial year
699,779
579,325

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

BEAMEX LTD
BALANCE SHEET
AS AT
31 DECEMBER 2022
31 December 2022
- 8 -
2022
2021
Notes
£
£
£
£
Fixed assets
Tangible assets
12
21,611
21,888
Current assets
Stocks
13
138,566
110,891
Debtors
14
1,491,603
1,211,108
Cash at bank and in hand
723,645
623,733
2,353,814
1,945,732
Creditors: amounts falling due within one year
15
(1,160,870)
(1,028,213)
Net current assets
1,192,944
917,519
Total assets less current liabilities
1,214,555
939,407
Creditors: amounts falling due after more than one year
16
(123,926)
-
0
Provisions for liabilities
(5,403)
(3,960)
Net assets
1,085,226
935,447
Capital and reserves
Called up share capital
19
50,000
50,000
Profit and loss reserves
1,035,226
885,447
Total equity
1,085,226
935,447
The financial statements were approved by the board of directors and authorised for issue on 23 March 2023 and are signed on its behalf by:
A Maxfield
Director
Company Registration No. 03928990
BEAMEX LTD
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2022
- 9 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 January 2021
50,000
756,122
806,122
Year ended 31 December 2021:
Profit and total comprehensive income for the year
-
579,325
579,325
Dividends
11
-
(450,000)
(450,000)
Balance at 31 December 2021
50,000
885,447
935,447
Year ended 31 December 2022:
Profit and total comprehensive income for the year
-
699,779
699,779
Dividends
11
-
(550,000)
(550,000)
Balance at 31 December 2022
50,000
1,035,226
1,085,226
BEAMEX LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022
- 10 -
1
Accounting policies
Company information

Beamex Ltd is a private company limited by shares incorporated in England and Wales. The registered office is Unit 1, Interchange 21 Centre Court, Meridian North, Meridian Business Park, Leicester, Leicestershire, England, LE19 1WR.

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, [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.

This company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements:

 

  • Section 7 ‘Statement of Cash Flows’: Presentation of a statement of cash flow and related notes and disclosures;

  • Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instrument Issues’: Interest income/expense and net gains/losses for each category of financial instrument; basis of determining fair values; details of collateral, loan defaults or breaches, details of hedges, hedging fair value changes recognised in profit or loss and in other comprehensive income;

  • Section 33 ‘Related Party Disclosures’: Compensation for key management personnel.

 

The Company's ultimate parent undertaking, Beamex OY AB, includes the company in its consolidated financial statements. The consolidated financial statements of Beamex OY AB are available to the public and may be obtained from Beamex OY AB, Ristisuonraitti 10, FI-68600 Pietersaari, Finland.

1.2
Going concern

Atruet 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 the invoiced amount of goods or services provided, exclusive of value added tax, and has been made wholly in respect of the principal activities of the Company.

 

Revenue from the sale of calibrators is recognised upon confirmed deliveries to customers, when the risks and rewards associated with the underlying products have been transferred.

 

Revenue from the provision of maintenance services and for software agreements is spread evenly over the period of the contracted agreement.

 

Revenue from commissions is recognised in the period that the commission is earnt.

 

BEAMEX LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 11 -
1.4
Tangible fixed assets

Tangible fixed assets are stated at cost less accumulated depreciation and accumulated impairment losses.

 

Where parts of an item of tangible fixed assets have different useful lives, they are accounted for as separate items of tangible fixed assets, for example land is treated separately from buildings.

 

The company assesses at each reporting date whether tangible fixed assets (including those leased under a finance lease) are impaired.

Depreciation is charged to the profit and loss account on a straight line basis over the estimated useful lives of each psrt of an item of tangible fixed assets. Leased assets are depreciated over the shorter of the lease term and their useful lives. The estimated useful lives are as follows:-

Plant and equipment
3 to 6 years

Depreciation methods, useful lives and residual values are reviewed if there is an indication of a significant change since last annual reporting date in the pattern by which the company expects to consume an asset's future economic benefits.

1.5
Impairment

A review for indicators of impairment is carried out at each reporting date, with the recoverable amount being estimated where such indicators exist. Where the carrying value exceeds the recoverable amount, the asset is impaired accordingly. Prior impairments are also reviewed for possible reversal at each reporting date.

1.6
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is based on the first in first out principle and includes expenditure incurred in acquiring the stocks, conversion costs and other costs in bringing them to their existing location and condition.

1.7
Cash and cash equivalents

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.

1.8
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.

BEAMEX LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 12 -
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.

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.

1.9
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.

1.10
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.

BEAMEX LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 13 -
1.11
Employee benefits

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

 

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

 

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

1.12
Defined contribution plans

A defined contribution plan is a post-employment benefit plan under which the company pays fixed contributions into a separate entity and will have no legal or constructive obligation to pay further amounts. Obligations for contributions to defined contribution pension plans are recognised as an expense in the profit and loss account in the periods during which services are rendered by employees.

1.13
Leases

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

1.14
Foreign exchange

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

2
Judgements and key sources of estimation uncertainty

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

 

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

3
Turnover and other revenue
2022
2021
£
£
Turnover analysed by geographical market
United Kingdom
5,091,284
4,066,752
Other EU countries
108,630
91,530
5,199,914
4,158,282
BEAMEX LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
3
Turnover and other revenue
(Continued)
- 14 -
2022
2021
£
£
Other revenue
Interest income
1,780
-
4
Operating profit
2022
2021
Operating profit for the year is stated after charging/(crediting):
£
£
Exchange losses
451
-
0
Depreciation of owned tangible fixed assets
17,303
16,999
Profit on disposal of tangible fixed assets
(12)
-
0
Operating lease charges
36,509
41,758
5
Auditor's remuneration
2022
2021
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the company
9,550
8,650

No amounts were paid to the company's auditors for non-audit services during the year.

6
Employees

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

2022
2021
Number
Number
Engineering
2
2
Sales
10
9
Administration
2
2
Total
14
13

Their aggregate remuneration comprised:

2022
2021
£
£
Wages and salaries
810,653
739,289
Social security costs
107,246
95,079
Pension costs
114,334
83,460
1,032,233
917,828
BEAMEX LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 15 -
7
Directors' remuneration
2022
2021
£
£
Remuneration for qualifying services
16,934
15,221
Company pension contributions to defined contribution schemes
2,141
1,396
19,075
16,617

The number of directors who had retirement benefits accruing under a defined contributions scheme was one (2021: one).

The directors of the company are also directors of several other companies within the Beamex Oy Ab Group, and their emoluments largely relate to services performed for companies other than Beamex Limited. They do not consider that their duties in respect of the company take up a significant proportion of their time. Accordingly the directors have disclosed the proportion of their emoluments that relate to the performance of services in relation to the company.

 

8
Interest receivable and similar income
2022
2021
£
£
Interest income
Interest on bank deposits
1,780
-
0
9
Interest payable and similar expenses
2022
2021
£
£
Other interest
-
0
131
10
Taxation
2022
2021
£
£
Current tax
UK corporation tax on profits for the current period
163,594
136,808
Deferred tax
Origination and reversal of timing differences
1,443
(334)
Total tax charge
165,037
136,474
BEAMEX LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
10
Taxation
(Continued)
- 16 -

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:

2022
2021
£
£
Profit before taxation
864,816
715,799
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2021: 19.00%)
164,315
136,002
Tax effect of expenses that are not deductible in determining taxable profit
220
558
Effect of change in corporation tax rate
1,297
-
0
Permanent capital allowances in excess of depreciation
(994)
(460)
Depreciation on assets not qualifying for tax allowances
199
374
Taxation charge for the year
165,037
136,474

At Budget 2021, the government announced that from 1 April 2023, the Corporation Tax main rate will be increased to 25% applying to profits over £250,000. A small profits rate (SPR) will also be introduced for companies with profits of £50,000 or less so that they will continue to pay Corporation Tax at 19%. Companies with profits between £50,000 and £250,000 will pay tax at the main rate reduced by a marginal relief providing a gradual increase in the effective Corporation Tax rate.

 

11
Dividends
2022
2021
£
£
Final paid
550,000
450,000
BEAMEX LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 17 -
12
Tangible fixed assets
Plant and equipment
£
Cost
At 1 January 2022
135,211
Additions
17,430
Disposals
(416)
At 31 December 2022
152,225
Depreciation and impairment
At 1 January 2022
113,323
Depreciation charged in the year
17,303
Eliminated in respect of disposals
(12)
At 31 December 2022
130,614
Carrying amount
At 31 December 2022
21,611
At 31 December 2021
21,888
13
Stocks
2022
2021
£
£
Finished goods and goods for resale
138,566
110,891

The write down of stocks to lower of cost and estimated selling price less costs to sell amounted to £33,550 (2021 - £25,779). The write down is included in cost of sales. There were no raw materials, consumables and changes in finished goods and work in progress recognised as cost of sales.

14
Debtors
2022
2021
Amounts falling due within one year:
£
£
Trade debtors
1,273,157
1,165,164
Amounts owed by group undertakings
168,256
-
0
Prepayments and accrued income
50,190
45,944
1,491,603
1,211,108
BEAMEX LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 18 -
15
Creditors: amounts falling due within one year
2022
2021
£
£
Trade creditors
6,158
17,580
Amounts owed to group undertakings
-
0
152,575
Corporation tax
95,194
63,308
Other taxation and social security
275,966
124,688
Accruals and deferred income
783,552
670,062
1,160,870
1,028,213
16
Creditors: amounts falling due after more than one year
2022
2021
£
£
Accruals and deferred income
123,926
-
0
17
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:

Liabilities
Liabilities
2022
2021
Balances:
£
£
Accelerated capital allowances
5,403
3,960
2022
Movements in the year:
£
Liability at 1 January 2022
3,960
Charge to profit or loss
1,443
Liability at 31 December 2022
5,403

Deferred tax at 31 December 2022 has been calculated based on the rate of 25% being the rate substantially enacted at the balance sheet date and the rate at which the asset is expected to unwind.

 

The Company has no unrecognised gross tax losses.

BEAMEX LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 19 -
18
Retirement benefit schemes
2022
2021
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
114,334
83,460

The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.

19
Share capital
2022
2021
2022
2021
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
50,000
50,000
50,000
50,000
20
Operating lease commitments
Lessee

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

2022
2021
£
£
Within one year
92,884
84,465
Between two and five years
170,387
202,686
263,271
287,151
21
Related party transactions

The company has taken advantage of the exemption contained within FRS102 and has therefore not disclosed transactions or balances with entities which form part of Beamex OY AB.

22
Ultimate controlling party

The company is controlled by Beamex OY AB, Finland which is the company's sole shareholder and ultimate controlling party. The consolidated financial statements of Beamex OY AB, Finland can be obtained from: Beamex OY AB, Ristisuonraitti 10, FI-68600 Pietersaari, Finland.

2022-12-312022-01-01falseCCH SoftwareCCH Accounts Production 2023.100A MaxfieldJ Svensson039289902022-01-012022-12-3103928990bus:Director12022-01-012022-12-3103928990bus:Director22022-01-012022-12-3103928990bus:RegisteredOffice2022-01-012022-12-31039289902022-12-31039289902021-01-012021-12-3103928990core:RetainedEarningsAccumulatedLosses2021-01-012021-12-3103928990core:RetainedEarningsAccumulatedLosses2022-01-012022-12-31039289902021-12-3103928990core:PlantMachinery2022-12-3103928990core:PlantMachinery2021-12-3103928990core:CurrentFinancialInstrumentscore:WithinOneYear2022-12-3103928990core:CurrentFinancialInstrumentscore:WithinOneYear2021-12-3103928990core:CurrentFinancialInstruments2022-12-3103928990core:CurrentFinancialInstruments2021-12-3103928990core:Non-currentFinancialInstruments2022-12-3103928990core:Non-currentFinancialInstruments2021-12-3103928990core:ShareCapital2022-12-3103928990core:ShareCapital2021-12-3103928990core:RetainedEarningsAccumulatedLosses2022-12-3103928990core:ShareCapital2020-12-31039289902020-12-3103928990core:PlantMachinery2022-01-012022-12-310392899012022-01-012022-12-310392899012021-01-012021-12-3103928990core:UKTax2022-01-012022-12-3103928990core:UKTax2021-01-012021-12-3103928990core:PlantMachinery2021-12-3103928990core:WithinOneYear2022-12-3103928990core:WithinOneYear2021-12-3103928990core:BetweenTwoFiveYears2022-12-3103928990core:BetweenTwoFiveYears2021-12-3103928990bus:PrivateLimitedCompanyLtd2022-01-012022-12-3103928990bus:FRS1022022-01-012022-12-3103928990bus:Audited2022-01-012022-12-3103928990bus:FullAccounts2022-01-012022-12-31xbrli:purexbrli:sharesiso4217:GBP