KBIOSYSTEMS_LIMITED - Accounts


Company registration number 02389004 (England and Wales)
KBIOSYSTEMS LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 NOVEMBER 2022
PAGES FOR FILING WITH REGISTRAR
KBIOSYSTEMS LIMITED
CONTENTS
Page
Balance sheet
1
Statement of changes in equity
2
Notes to the financial statements
3 - 9
KBIOSYSTEMS LIMITED
BALANCE SHEET
AS AT
30 NOVEMBER 2022
30 November 2022
- 1 -
2022
2021
Notes
£
£
£
£
Fixed assets
Tangible assets
4
107,562
106,293
Current assets
Stocks
5
1,089,116
1,089,776
Debtors
6
465,170
988,186
Cash at bank and in hand
1,166,841
538,654
2,721,127
2,616,616
Creditors: amounts falling due within one year
7
(596,747)
(954,225)
Net current assets
2,124,380
1,662,391
Total assets less current liabilities
2,231,942
1,768,684
Creditors: amounts falling due after more than one year
8
(5,078)
(9,586)
Provisions for liabilities
9
(222,957)
(223,962)
Net assets
2,003,907
1,535,136
Capital and reserves
Called up share capital
10
58,000
58,000
Profit and loss reserves
1,945,907
1,477,136
Total equity
2,003,907
1,535,136

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The financial statements were approved by the board of directors and authorised for issue on 7 July 2023 and are signed on its behalf by:
Mr M D Biddle
Director
Company Registration No. 02389004
KBIOSYSTEMS LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 NOVEMBER 2022
- 2 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 25 February 2021
58,000
1,989,470
2,047,470
Period ended 30 November 2021:
Profit and total comprehensive income for the period
-
987,666
987,666
Dividends
-
(1,500,000)
(1,500,000)
Balance at 30 November 2021
58,000
1,477,136
1,535,136
Year ended 30 November 2022:
Profit and total comprehensive income for the year
-
718,771
718,771
Dividends
-
(250,000)
(250,000)
Balance at 30 November 2022
58,000
1,945,907
2,003,907
KBIOSYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 NOVEMBER 2022
- 3 -
1
Accounting policies
Company information

Kbiosystems Limited is a private company limited by shares incorporated in England and Wales. The registered office is 7 Regis Place, Bergen Way, King's Lynn, Norfolk, PE30 2LN.

1.1
Reporting period

The prior year financial statements were prepared for the 9 months period ended 30 November 2021 to align the company's year end with that of the parent company Porvair Plc following its aquisition of the Company during the prior year. A shorter accounting period for the prior period means the current and prior period results are not entirely comparable.

1.2
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

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

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

Kbiosystems Limited is a wholly owned subsidiary of Porvair Plc. The results of Kbiosystems Limited are included in the consolidated financial statements of Porvair Plc which are available from it's registered address 7 Regis Place, Bergen Way, Kings Lynn, Norfolk, PE30 2JN.

1.3
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

1.4
Tangible fixed assets

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

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

Leasehold improvements
Over the term of the lease
Plant and equipment
10% on straight line basis
Motor vehicles
25% on straight line basis

Assets in the course of construction are not depreciated.

KBIOSYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2022
1
Accounting policies
(Continued)
- 4 -

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.5
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). 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.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.6
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.

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.

1.7
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
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.

KBIOSYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2022
1
Accounting policies
(Continued)
- 5 -
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.

KBIOSYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2022
1
Accounting policies
(Continued)
- 6 -
1.11
Provisions

Provisions are recognised when the company has a legal or constructive present obligation as a result of a past event, it is probable that the company will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.

 

The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the reporting end date, taking into account the risks and uncertainties surrounding the obligation. Where the effect of the time value of money is material, the amount expected to be required to settle the obligation is recognised at present value. When a provision is measured at present value, the unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.

1.12
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. No provision was made in the period in line with company policy.

 

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.

1.13
Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

1.14
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.

1.15
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.

KBIOSYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2022
- 7 -
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.

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.

Warranty provisions

Potential claims under warranty provisions are calculated as 4% of those products under which a warranty has been provided by the company.

3
Employees

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

2022
2021
Number
Number
Total
42
38
4
Tangible fixed assets
Leasehold improvements
Assets under construction
Plant and equipment
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 December 2021
13,009
-
0
670,805
81,967
765,781
Additions
-
0
20,013
6,676
21,990
48,679
Disposals
-
0
-
0
(2,043)
(7,095)
(9,138)
At 30 November 2022
13,009
20,013
675,438
96,862
805,322
Depreciation and impairment
At 1 December 2021
8,126
-
0
580,476
70,886
659,488
Depreciation charged in the year
1,149
-
0
32,718
9,684
43,551
Eliminated in respect of disposals
-
0
-
0
(2,043)
(3,236)
(5,279)
At 30 November 2022
9,275
-
0
611,151
77,334
697,760
Carrying amount
At 30 November 2022
3,734
20,013
64,287
19,528
107,562
At 30 November 2021
4,883
-
0
90,329
11,081
106,293
KBIOSYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2022
- 8 -
5
Stocks
2022
2021
£
£
Stocks
1,089,116
1,089,776
6
Debtors
2022
2021
Amounts falling due within one year:
£
£
Trade debtors
363,044
814,574
Corporation tax recoverable
43,557
37,860
Other debtors
58,569
135,752
465,170
988,186
7
Creditors: amounts falling due within one year
2022
2021
£
£
Obligations under finance leases
4,464
14,905
Trade creditors
101,606
582,834
Taxation and social security
42,364
43,678
Other creditors
368,357
296,008
Accruals and deferred income
79,956
16,800
596,747
954,225
8
Creditors: amounts falling due after more than one year
2022
2021
£
£
Obligations under finance leases
5,078
9,586

Obligations under finance leases are secured against the specific assets to which they relate.

9
Provisions for liabilities
2022
2021
£
£
Warranty provision
197,000
200,000
Deferred tax liabilities
25,957
23,962
222,957
223,962
KBIOSYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2022
9
Provisions for liabilities
(Continued)
- 9 -
Movements on provisions apart from deferred tax liabilities:
Warranty provision
£
At 1 December 2021
200,000
Other movements
(3,000)
At 30 November 2022
197,000
10
Called up share capital
2022
2021
2022
2021
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
58,000
58,000
58,000
58,000
11
Audit report information

As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006:

The auditor's report was unqualified.

The senior statutory auditor was Adam Hubbard BA(Hons) FCA and the auditor was Azets Audit Services.
12
Operating lease commitments

 

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

2022
2021
£
£
Within one year
82,189
82,189
Between two and five years
176,186
328,757
In over five years
-
0
8,894
258,375
419,840
2022-11-302021-12-01false07 July 2023CCH SoftwareCCH Accounts Production 2023.100No description of principal activityThis audit opinion is unqualifiedMr M D BiddleMr M J OsborneMr J A MillsMr C P Tyler023890042021-12-012022-11-30023890042022-11-30023890042021-11-3002389004core:LeaseholdImprovements2022-11-3002389004core:ConstructionInProgressAssetsUnderConstruction2022-11-3002389004core:PlantMachinery2022-11-3002389004core:MotorVehicles2022-11-3002389004core:LeaseholdImprovements2021-11-3002389004core:ConstructionInProgressAssetsUnderConstruction2021-11-3002389004core:PlantMachinery2021-11-3002389004core:MotorVehicles2021-11-3002389004core:CurrentFinancialInstrumentscore:WithinOneYear2022-11-3002389004core:CurrentFinancialInstrumentscore:WithinOneYear2021-11-3002389004core:Non-currentFinancialInstrumentscore:AfterOneYear2022-11-3002389004core:Non-currentFinancialInstrumentscore:AfterOneYear2021-11-3002389004core:CurrentFinancialInstruments2022-11-3002389004core:CurrentFinancialInstruments2021-11-3002389004core:ShareCapital2022-11-3002389004core:ShareCapital2021-11-3002389004core:RetainedEarningsAccumulatedLosses2022-11-3002389004core:RetainedEarningsAccumulatedLosses2021-11-3002389004core:ShareCapital2021-02-2402389004core:RetainedEarningsAccumulatedLosses2021-02-24023890042021-02-2402389004bus:Director12021-12-012022-11-3002389004core:RetainedEarningsAccumulatedLosses2021-02-252021-11-30023890042021-02-252021-11-3002389004core:RetainedEarningsAccumulatedLosses2021-12-012022-11-3002389004core:LeaseholdImprovements2021-12-012022-11-3002389004core:PlantMachinery2021-12-012022-11-3002389004core:MotorVehicles2021-12-012022-11-3002389004core:ConstructionInProgressAssetsUnderConstruction2021-12-012022-11-3002389004core:LeaseholdImprovements2021-11-3002389004core:ConstructionInProgressAssetsUnderConstruction2021-11-3002389004core:PlantMachinery2021-11-3002389004core:MotorVehicles2021-11-30023890042021-11-3002389004core:Non-currentFinancialInstruments2022-11-3002389004core:Non-currentFinancialInstruments2021-11-3002389004core:WithinOneYear2022-11-3002389004core:WithinOneYear2021-11-3002389004core:BetweenTwoFiveYears2022-11-3002389004core:BetweenTwoFiveYears2021-11-3002389004core:MoreThanFiveYears2022-11-3002389004core:MoreThanFiveYears2021-11-3002389004bus:PrivateLimitedCompanyLtd2021-12-012022-11-3002389004bus:SmallCompaniesRegimeForAccounts2021-12-012022-11-3002389004bus:FRS1022021-12-012022-11-3002389004bus:Audited2021-12-012022-11-3002389004bus:Director22021-12-012022-11-3002389004bus:Director32021-12-012022-11-3002389004bus:CompanySecretary12021-12-012022-11-3002389004bus:FullAccounts2021-12-012022-11-30xbrli:purexbrli:sharesiso4217:GBP