PLASTIC_OMNIUM_AUTOMOTIVE - Accounts


Company registration number 03275572 (England and Wales)
PLASTIC OMNIUM AUTOMOTIVE LTD
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022
PLASTIC OMNIUM AUTOMOTIVE LTD
COMPANY INFORMATION
Directors
Mr R Lapillonne
Mr C Marceau
Secretary
Mr B O'Sullivan
Company number
03275572
Registered office
Westminster Industrial Estate
Huntingdon Way
Measham
Swadlincote
Derbyshire
DE12 7DS
Auditor
Ernst & Young LLP
One Colmore Square
Birmingham
B4 6HQ
Solicitors
Lanyon Bowdler
Kendal Court
Ironmasters Way
Telford
TF3 4DT
PLASTIC OMNIUM AUTOMOTIVE LTD
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 7
Directors' responsibilities statement
8
Independent auditor's report
9 - 11
Income statement
12
Statement of financial position
13
Statement of changes in equity
14
Statement of cash flows
15
Notes to the financial statements
16 - 37
PLASTIC OMNIUM AUTOMOTIVE LTD
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2022
- 1 -

The directors present the strategic report for the year ended 31 December 2022.

Fair review of the business

2022 was the third consecutive challenging and unpredictable year with disruption seemingly becoming the new norm. The global semiconductor shortage continued to have a major impact on automotive supply chains resulting in production volumes much lower than they would otherwise have been. Our customer demand remains very strong, so whilst many headwinds persist, it is with confidence that we look ahead and plan for the future. Turnover in 2022 at £215,358,000 was down slightly upon 2021, also reflecting old model run-outs and a progressive ramping up of new model production, but we achieved a more resilient financial performance with a profit before tax of £7,143,000 versus a loss of £261,000 in 2021.

 

We continued to exercise tight control over costs, capital expenditure and working capital whilst facing greater inflationary pressures across the board including in an increasingly tight labour market.

Principal risks and uncertainties

 

Semiconductor shortages

Automotive supply chains with Just-in-Time manufacturing are generally highly efficient but have also proved to be highly vulnerable to disruptions in supply. Our highly-advanced automotive assemblies are configured to each specific vehicle order, from thousands of possible combinations, in the hours preceding delivery and are then shipped ‘sequenced-in-line’ matching the customer vehicle assembly line build. If the vehicle assembly line stops, so too do our final assembly lines. In 2022 we continued to experience significant supply chain disruption from elsewhere in the automotive sector often requiring us to either halt or scale back production plans at our plants.

 

Ukraine

Putin’s invasion of Ukraine has undoubtedly had many adverse knock-on effects on the company, aside from the tragic consequences for a great many people. Fortunately our energy requirements were largely hedged in advance meaning we didn’t face head-on, the substantial turbulence in the energy markets. Many suppliers and employees were not so fortunate and faced significant inflationary impacts not seen for a few decades. We too experienced these on many commodity-based inputs and elsewhere across most of the business. The Company’s employees quickly and generously contributed to fundraising for Ukraine with donations, matched by PO Group.

Covid-19

There was no discernible impact upon the Company from Covid-19 in 2022. We introduced hybrid working for many office-based staff in 2022 and this has been well-received and is working successfully.

 

Automotive program risk

The automotive sector depends upon many factors such as economic activity, car manufacturing strategies, access to credit and supplier risk. This list is by no means exhaustive and publicity surrounding diesel vehicles remains adverse. Furthermore, the success of an individual vehicle can have a material impact on sales and financial results. Whilst the company has limited scope for diversifying its customer base, the group of which it is a member supplies nearly all global car manufacturers. These relationships, in turn, benefit the company, both in terms of development and production work. Future development and production commitments are subject to a rigorous approval process, using skills and expertise and critical judgement from across the group. Following launch, a project is then subject to regular and structured review, including operational and financial monitoring.

 

Supplier risk

The automotive sector has a tightly managed supply chain involving closely interdependent partners, and accreditation of suppliers only occurs if they meet strictly defined criteria. Supplier monitoring is ongoing and the company draws upon support from specialist purchasing teams within the group.

Key performance indicators

The directors consider the operating result together with the change in the net financial debt to be key performance indicators. This latter indicator is effectively a measure of the company’s net cash flow, given the existence of group-wide cash-pooling and intra-group debt accounts. We reported an operating profit of £8,214,000 in 2022 compared with £880,000 in 2021. In 2022 the net financial debt prior to dividends and measured on a basis comparable to 2021, increased by £12,489,000 largely due to the effect of unusually early customer receipts in late 2021 (£30,022,000 reduction in 2021).

PLASTIC OMNIUM AUTOMOTIVE LTD
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 2 -
Section 172(1) Statement

The Directors have acted in a manner that they consider, in good faith, to be likely to promote the success of the Company for the benefit of its shareholders but with regard to matters such as;

  • The likely longer-term consequences of decisions.

  • The interests of the Company’s employees.

  • The need to cultivate business relationships with customers, suppliers and others.

  • The impact of the Company’s operations on the environment and the community.

  • The desirability of maintaining a reputation for the highest standards of business conduct.


In acting in this manner, we are targeting the long term success of the business and fully recognising that this depends on maintaining good relationships with the abovementioned key stakeholders, whilst considering eternal impacts.

 

The Company engages with employees through many means including direct communication sessions and via a consultative committee at each of the major sites. Considerable focus is placed upon energy efficiency, more eco-friendly energy sources and on the recycling of waste products. Each of the Company’s 3 manufacturing sites are now equipped with a Combined Heat and Power generation system that can significantly reduce carbon emissions compared with traditional power generation. Our Warrington plant has 3000 solar panels installed on its roof and we are actively looking into possibilities at other facilities.

 

The Plastic Omnium Group, of which the Company is a member, has a Supplier Charter together with internal Golden Rules and Codes of Conduct which are clearly communicated to indirect employees including via detailed training sessions. The company participates in the Plastic Omnium Group TEMPO suppliers' portal, facilitating interaction and exchanges with it's supplier base. The Health & Safety of employees and visitors remains the highest priority with detailed regular reporting. Considerably more detail about such matters can be found in the Plastic Omnium Group Corporate Social Responsibility Report including the Statement of Non-Financial Performance, published annually and available at www.plasticomnium.com. Whilst these are group-wide reports, many of the initiatives apply across the Group including to the Company. The Company occupational pension scheme continues to have the Pensions Quality Mark Plus accreditation independently assessed by the Pensions and Lifetime Savings Association.

 

The Directors and management consider and discuss information from across all operations to help them understand the views and interests of key stakeholders. There are reviews of strategy, financial and operational performance and information covering risks and regulatory/legal compliance. These activities and information allow for an overview of engagement with stakeholders and consideration of other factors allowing the Directors to comply with their Companies Act 2006 section 172 legal duty.

 

Key decisions such as dividend distributions, major investment plans and other key strategic matters are discussed with the appropriate stakeholders and may be subject to their formal approval.

By order of the board

Mr B O'Sullivan
Secretary
18 September 2023
PLASTIC OMNIUM AUTOMOTIVE LTD
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2022
- 3 -

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

Principal activities

The principal activity of Plastic Omnium Automotive Limited ("the Company") continued to be that of the development, manufacture and marketing of plastic injection parts for the automotive industry.

Results and dividends

The profit for the year, after taxation, amounted to £6,907,000 (2021 - £894,000).

Ordinary dividends were paid amounting to £1,000,000 (2021 - £ nil). The directors do not recommend payment of a final dividend.

Directors

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

Mr R Lapillonne
Mr C Marceau
Qualifying third party indemnity provisions

The directors confirm that the company has Directors' and Officers' Insurance in place.

Supplier payment policy

The company agrees payment terms with suppliers aiming to match these with those agreed with the company’s customers.

 

The company's current policy concerning the payment of trade creditors is to:

  • settle the terms of payment with suppliers when agreeing the terms of each transaction;

  • ensure that suppliers are made aware of the terms of payment by inclusion of the relevant terms in contracts; and

  • pay in accordance with the company's contractual and other legal obligations.

Financial instruments
Treasury operations and financial instruments

Compagnie Plastic Omnium (the company’s intermediate parent company listed on the Euronext Paris stock exchange) operates a cash pooling system organised around Plastic Omnium Finance. Liquidity, currency and interest rate risks are managed on behalf of, and in association with, subsidiaries.

Liquidity Risk

Compagnie Plastic Omnium manages its cash and borrowing requirements in order to maximise interest income and minimise interest expense, whilst ensuring the company has sufficient liquid resources to meet the operating needs of the business.

Interest rate risk

The company is exposed to interest rate risk on part of its intra-group borrowings with Plastic Omnium Finance, based on 3 month LIBOR and EURIBOR rates fixed at the end of each quarter.

Foreign currency risk

The company is exposed to currency movements, essentially on the Euro. These are generally in respect of components specified by customers and sourced from Euro zone suppliers. The company aims to achieve a natural hedge as far as possible, including payments by customers in Euros. The remaining exposure is closely monitored including via short and medium term forecasts with net future requirements generally hedged via the Group Treasury Department of Plastic Omnium Finance.

PLASTIC OMNIUM AUTOMOTIVE LTD
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 4 -
Credit risk

Receivables balances are monitored very closely on an ongoing basis, with overdues subject to regular Group reporting. Where appropriate dedicated monitoring systems are also employed. Provision is made for doubtful debts where necessary. The sale of receivables, when used, can have the effect of significantly reducing credit risk.

Hedging policies

The company uses forward foreign exchange contracts and currency deposits to hedge exchange rate risk on net Euro purchases as appropriate, but these are now fairly evenly matched by Euro receipts. Hedging instruments are taken out via Plastic Omnium Finance. At 31 December 2022, contracts for the purchase of €830,000 remained outstanding with a 2024 Q1 maturity.

Research and development

The company continues to invest significantly in the development of new products and has full access to extensive research facilities within the Plastic Omnium Group.

Disabled persons

Applications for employment by disabled persons are always fully considered, bearing in mind the aptitudes of the applicant concerned. In the event of members of staff becoming disabled, every effort is made to ensure that their employment within the company continues and that the appropriate training is arranged. It is the policy of the company that the training, career development and promotion of disabled persons should, as far as possible, be identical to that of other employees.

Employee involvement

The company places considerable value on the involvement of its employees and has continued its previous practice of keeping them informed on matters affecting them as employees and on the various factors affecting the performance of the company. This is achieved through formal and informal meetings and a company newsletter. Employee representatives are consulted regularly on a wide range of matters affecting their current and future interests.

Future developments

The company currently has development projects extending to 2025 prior to production launches. The production life of parts currently in production and under development is generally 3-5 years from start of production.

Auditor

Ernst & Young LLP were appointed as auditor to the company and in accordance with section 485 of the Companies Act 2006, a resolution proposing that they be re-appointed will be put at a General Meeting.

Energy and carbon report

 

Summary

Plastic Omnium Automotive Ltd greenhouse gas emissions, reportable under SECR in 2022 were 15,525 tonnes CO2e.

These include the emissions associated with UK electricity, natural gas consumption (direct and via 3rd party CHP), LPG and business travel in company vehicles by employees. Plastic Omnium Automotive Ltd greenhouse gas emissions were 9% lower in 2022 than in 2021. Based on UK company production output of circa 7,707 tonnes, the carbon intensity of 2.01 tonnes CO2e per production tonne is 3% higher than last year.

PLASTIC OMNIUM AUTOMOTIVE LTD
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 5 -
2022
2021
Energy consumption
kWh
kWh
Aggregate of energy consumption in the year
- Gas combustion
56,815,118
72,495,019
- Electricity purchased
22,904,728
16,120,767
- Fuel consumed for transport
1,456,489
243,577
81,176,335
88,859,363
2022
2021
Emissions of CO2 equivalent
metric tonnes
metric tonnes
Scope 1 - direct emissions
- Gas combustion
10,371.00
13,298.00
- Fuel consumed for owned transport
-
64.00
10,371.00
13,362.00
Scope 2 - indirect emissions
- Electricity purchased
4,835.00
3,423.00
Scope 3 - other indirect emissions
- Fuel consumed for transport not owned
319.00
303.00
Total gross emissions
15,525.00
17,088.00
Intensity ratio
CO2e per tonne of production
2.01
1.95
Quantification and reporting methodology

An ‘operational control’ approach has been used to define the Greenhouse Gas emissions boundary. This approach captures emissions associated with the operation of all buildings such as warehouses, offices, and manufacturing sites, plus company-owned and leased transport. This report covers UK operations only, as required by SECR legislation for large unquoted companies, and the information contained in it was collected and reported in line with the methodology set out in the UK Government’s environmental Reporting Guidelines, 2019. Further to this, over 94% of the company’s 2022 energy consumption is reportable under the UK’s Climate Change Agreement (CCA) scheme, so has been collated using verifiable methods as required. Emissions, for this report, have been calculated using the latest 2022 conversion factors provided by the UK Government. Where possible these have been calculated from kWh consumption or from volumes of combustible fluids. There are no material omissions from the mandatory reporting scope and the reporting period is January 2022 to December 2022, as per the financial accounts.

Intensity measurement

The chosen intensity measurement ratio is total gross emissions in metric tonnes CO2e of production.

PLASTIC OMNIUM AUTOMOTIVE LTD
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 6 -
Measures taken to improve energy efficiency

Three of the five facilities whose energy is reported under SECR are covered by CCAs. As mentioned in the previous section, during 2022, these three manufacturing facilities accounted for over 98% of the company’s energy consumption. The ethos of the CCA scheme encourages members to make targeted efficiency improvements; performance against these targets being tracked and reviewed quarterly as a minimum. To support and manage the use of energy on site. During 2022, two of the facilities implemented energy management frameworks that were sufficient to warrant ISO 50001 accreditation. Accreditation at the third manufacturing facility is to be secured during 2023. The frameworks formalise various processes and procedures such as the procurement of more efficient machinery, the rationalisation of plant operations, and the completion of energy audits, for example.

The company has an established internal process for reporting energy consumption and carbon emissions. To complement this there is a divisional requirement to submit an annual energy reduction plan, identifying three energy saving projects for consideration. These projects should align with company best practice guidance and be verified post implementation. Examples include the transition to LED lighting, removal of solvent based paint lines, creating a motor inventory and upgrading the efficiency class where possible.

Greenhouse gas emissions (tonnes CO2e)

 

Emissions source

2021

2022

Share %

YOY Variance %

Fuel combustion: Natural Gas

13,199

10,371

67%

-21%

Purchased Electricity

3,726

4,835

31%

30%

Fuel combustion: Transport

64

56

0%

-13%

LPG

99

263

2%

166%

Total emissions (tCO2e)

17,088

15,525

100%

-9%

Production (tonnes)

8,773

7,707

 

-12%

Intensity: (tCO2e per Production kg)

1.95

2.01

 

3%

 

Statement of disclosure to auditor

In the case of each of the persons who are directors of the company at the date when this report was approved:

 

- so far as each of the directors is aware, there is no relevant audit information (as defined in the Companies Act 2006) of which the company's auditor is unaware; and

 

- each of the directors has taken all the steps that he ought to have taken as a director to make himself aware of any relevant audit information (as defined) and to establish that the company's auditor is aware of that information.

PLASTIC OMNIUM AUTOMOTIVE LTD
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 7 -
Going Concern

The Company participates in a group-wide overnight cashpooling system to help optimize net cash/debt positions and assist in currency risk management, this has been the case since 1997. Plastic Omnium Finance acts as an internal bank to the Group and as such the company’s finances are intrinsically linked to those of the Group. The Group has confirmed by email to the directors that it will provide ongoing access to the cash pool facility for a period of twelve months from the date of approval of the balance sheet to assist the Company in meeting its liabilities as they fall due, only to the extent that money is not otherwise available to the Company to meet such liabilities. The Group's published Consolidated Full Year Results 2022 press release reported a Group net debt of €1,669M up from €854M but after €900M spent on new acquisitions. As at December 31, 2022, Group had available liquidities of €2.3 billion, comprising €410 million in available cash and €1.9 billion in confirmed, undrawn credit facilities, with an average maturity of 3 years and no covenant.

 

Detailed forecasts of month-by-month results, balance sheets and cashflow to the end of the financial year are prepared each month and are subject to detailed review within the Group, as are monthly actual results. In addition to annual budgets, reviewed at the highest Group level, strategic plans are prepared annually looking ahead at least 3 years.

 

Having made appropriate extensive reviews and taking into account the risks and uncertainties facing the company, the directors are of the opinion that the company has sufficient resources to continue in operation as a going concern for the foreseeable future (defined as 12 months from the date of approval of these accounts) and is able to meet its liabilities as they fall due. Accordingly the directors continue to adopt the going concern basis in preparing these financial statements.

By order of the board
Mr B O'Sullivan
Secretary
18 September 2023
PLASTIC OMNIUM AUTOMOTIVE LTD
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2022
- 8 -

The directors are responsible for preparing the annual report and the financial statements in accordance with applicable United Kingdom 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 UK-adopted international accounting standards (“IFRSs”). 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 in accordance with IAS 8 Accounting Policies, Changes in Accounting Estimates and Errors and then apply them consistently;

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

  •     present information, including accounting policies, in a manner that provides relevant, reliable, comparable and understandable information;

  •     provide additional disclosures when compliance with the specific requirements in IFRSs is insufficient to enable users to understand the impact of particular transactions, other events and conditions on the company financial position and financial performance;

  •     in respect of the financial statements, state whether UK – adopted international accounting standards have been followed, subject to any material departures disclosed and explained in the financial statements;

  •     prepare the financial statements on the going concern basis unless it is appropriate to presume that the company will not 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.

Under applicable law and regulations, the directors are also responsible for preparing a strategic report and directors’ report that comply with that law and those regulations. The directors are responsible for the maintenance and integrity of the corporate and financial information included on the company’s website.

PLASTIC OMNIUM AUTOMOTIVE LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF PLASTIC OMNIUM AUTOMOTIVE LTD
- 9 -
Opinion

We have audited the financial statements of Plastic Omnium Automotive Limited for the year ended 31 December 2022 which comprise the Income Statement, Statement of Financial Position, Statement of Changes in Equity, Statement of Cash Flows and the related notes 1 to 31, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and UK adopted international accounting standards.

In our opinion, the financial statements:

  •     give a true and fair view of the company's affairs as at 31 December 2022 and of its profit for the year then ended; and

  •     have been properly prepared in accordance with international accounting standards; 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 company’s ability to continue as a going concern for a period of 12 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. However, because not all future events or conditions can be predicted, this statement is not a guarantee as to the company’s ability to continue as a going concern.

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 this 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 the 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 the 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.

PLASTIC OMNIUM AUTOMOTIVE LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF PLASTIC OMNIUM AUTOMOTIVE LTD
- 10 -
Matters on which we are required to report by exception

In 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 strategic report or directors' report.

 

We have nothing to report in respect of the following matters in relation to which 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 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 set out on page 8, 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 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.

Explanation as to what extent the audit was considered capable of detecting irregularities, including fraud

 

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 risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery or intentional misrepresentations, or through collusion. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below. However, the primary responsibility for the prevention and detection of fraud rests with both those charged with governance of the entity and management.

  • We obtained an understanding of the legal and regulatory frameworks that are applicable to the company and determined that the most significant are those that relate to reporting framework (UK adopted international accounting standards, Companies Act 2006 and the relevant tax compliance regulations in the jurisdiction in which the Company operates, notably in UK).

In addition, we concluded that there are certain laws and regulations that may have an effect on the determination of the amounts and disclosures in the financial statements and those laws and regulations relating to health and safety, employees, climate and environmental and bribery corruption practices;

  • We understood how the Company is complying with those frameworks by making enquiries of management and those charged with governance to understand how the Company maintains and communicates its policies and procedures in these areas. We corroborated our enquiries through our review of minutes of the meetings of those charged with governance. We understood any controls put in place by management to reduce the opportunities for fraudulent transactions and how monitoring of these processes is done to avoid any instance of non-compliance;

PLASTIC OMNIUM AUTOMOTIVE LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF PLASTIC OMNIUM AUTOMOTIVE LTD
- 11 -
  • We assessed the susceptibility of the Company’s financial statements to material misstatement, including how fraud might occur by meeting with management to understand where they considered there was a susceptibility to fraud. We also considered performance targets and the potential incentives or opportunities to manage earnings or influence the perceptions of stakeholders. We considered the programmes and controls that the entity has established to address identified risk, or that otherwise prevent or detect fraud; and how senior management monitors the programmes and controls. Where the risk was considered to be higher, in particular in respect of adjustments to revenue arising other than through routine invoicing with the Company’s customers, we performed audit procedures to address this identified fraud risk. These procedures included obtaining the population of all journals processed during the year. We performed a three-way correlation between revenue, receivables and cash and obtained explanations for any material outliers. We also tested manual journals posted to revenue using professional judgement. We determined the sample based on either size or nature for further testing and agreed to source documentation. These procedures were designed to provide reasonable assurance that the financial statements were free from material fraud;

  • Based on this understanding we designed our audit procedures to identify non-compliance with such laws and regulations. Our procedures involved understanding management’s internal controls over compliance with laws and regulations, enquiries of management, vouching transactions to source documentation and verifying that they are recorded in compliance with UK adopted international accounting standards and in conformity with the requirements of Companies Act 2006.

 

A further description of our responsibilities for the audit of the financial statements is located 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.

Mr Adam Gittens (Senior Statutory Auditor)
For and on behalf of Ernst & Young LLP
18 September 2023
Chartered Accountants
Statutory Auditor
One Colmore Square
Birmingham
B4 6HQ
PLASTIC OMNIUM AUTOMOTIVE LTD
INCOME STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2022
- 12 -
2022
2021
Notes
£'000
£'000
Revenue
4
215,358
227,678
Cost of sales
(188,561)
(206,774)
Gross profit
26,797
20,904
Distribution costs
(5,014)
(5,129)
Administrative expenses
(13,569)
(14,895)
Operating profit
5
8,214
880
Finance costs
8
(1,071)
(1,141)
Profit/(loss) before taxation
7,143
(261)
Income tax (expense)/income
9
(236)
1,155
Profit and total comprehensive income for the year
24
6,907
894

The income statement has been prepared on the basis that all operations are continuing operations.

 

The company has no recognised gains or losses other than the profit for the financial year.

PLASTIC OMNIUM AUTOMOTIVE LTD
STATEMENT OF FINANCIAL POSITION
AS AT 31 DECEMBER 2022
31 December 2022
- 13 -
2022
2021
Notes
£'000
£'000
Non-current assets
Intangible assets
12
9,339
12,113
Property, plant and equipment
13
51,171
61,286
60,510
73,399
Current assets
Inventories
14
10,339
25,792
Trade and other receivables
15
46,054
30,861
Current tax recoverable
1,099
1,550
57,492
58,203
Current liabilities
Trade and other payables
19
73,058
90,695
Lease liabilities
20
2,448
3,446
75,506
94,141
Net current liabilities
(18,014)
(35,938)
Non-current liabilities
Lease liabilities
20
7,132
8,750
Deferred tax liabilities
21
2,918
2,172
10,050
10,922
Net assets
32,446
26,539
Equity
Called up share capital
23
18,000
18,000
Retained earnings
24
14,446
8,539
Total equity
32,446
26,539
The financial statements were approved by the board of directors and authorised for issue on 18 September 2023 and are signed on its behalf by:
Mr C Marceau
Director
Company Registration No. 03275572
PLASTIC OMNIUM AUTOMOTIVE LTD
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2022
- 14 -
Share capital
Retained earnings
Total
Notes
£'000
£'000
£'000
Balance at 1 January 2021
18,000
7,645
25,645
Year ended 31 December 2021:
Profit and total comprehensive income
-
894
894
Balance at 31 December 2021
18,000
8,539
26,539
Year ended 31 December 2022:
Profit and total comprehensive income
-
6,907
6,907
Transactions with owners:
Dividends
10
-
(1,000)
(1,000)
Balance at 31 December 2022
18,000
14,446
32,446
PLASTIC OMNIUM AUTOMOTIVE LTD
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2022
- 15 -
2022
2021
Notes
£'000
£'000
£'000
£'000
Cash flows from operating activities
Cash generated from operations
30
8,224
9,802
Interest paid
(1,071)
(1,141)
Income taxes refunded/(paid)
477
(960)
Net cash inflow from operating activities
7,630
7,701
Investing activities
Purchase of intangible assets
(1,916)
(5,615)
Proceeds from disposal of intangibles
-
0
2,286
Purchase of property, plant and equipment
(1,539)
(1,166)
Proceeds from disposal of property, plant and equipment
-
0
4
Net cash used in investing activities
(3,455)
(4,491)
Financing activities
Payment of lease liabilities
(3,175)
(3,345)
Dividends paid
(1,000)
-
0
Net cash used in financing activities
(4,175)
(3,345)
Net increase/(decrease) in cash and cash equivalents
-
0
(135)
Cash and cash equivalents at beginning of year
-
0
135
Cash and cash equivalents at end of year
-
0
-
0
PLASTIC OMNIUM AUTOMOTIVE LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022
- 16 -
1
Accounting policies
Company information

Plastic Omnium Automotive Ltd is a private company limited by shares incorporated in England and Wales. The registered office is Westminster Industrial Estate, Huntingdon Way, Measham, Swadlincote, Derbyshire, DE12 7DS. The company's principal activities and nature of its operations are disclosed in the directors' report.

1.1
Accounting convention

The financial statements have been prepared in accordance with applicable law and UK adopted international accounting standards and with those parts of the Companies Act 2006 applicable, except as otherwise stated.

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 £'000.

The financial statements have been prepared on a historical cost basis and on a going concern basis. The principal accounting policies adopted are set out below.

1.2
Going concern

The directors have at the time of approving the financial statements, a reasonable expectation that the truecompany has adequate resources to continue in operational existence for the foreseeable future. Thus, they continue to adopt the going concern basis of accounting in preparing the financial statements, as detailed in the Director's Report on page 7.

1.3
Revenue

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.

 

The company has been applying IFRS 15 Revenue from Contracts with Customers since 1 January 2018. In this context, the accounting treatment selected until 31 December 2017 for costs and products related to activities carried out during the project phase of automotive contracts has been amended.

The project phase corresponds to the period during which the company is working on the development of the part to be produced, on the design and manufacture of specific tooling to be used in production as well as on the organization of future production processes and logistics. It begins with the appointment of the company for the vehicle and the product concerned and is completed when the normal production volume is reached.

The accounting treatment applied since 1 January 2018 is based on the identification by the company in most cases of two performance obligations, distinct from the production of parts, under the Design activity and certain specific tooling whose control is transferred to clients.

The costs related to performance obligations are recognised in inventories during the project phase and then in expenses when their control is transferred to the client, i.e. at the start of production.

Revenue related to those same obligations are recognised at the start of production. Payments received prior to the start of production are recorded in customer advances.

The company has also examined the concepts specified or introduced by IFRS 15, such as the concept of “agent versus principal”.

PLASTIC OMNIUM AUTOMOTIVE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 17 -
1.4
Intangible assets other than goodwill

Development costs incurred during the project phase and related to the execution of the contract with the customer not fulfilling a performance obligation are recognized as intangible assets. These internal and external costs relate to the work on the organization of purchasing, logistics and industrial processes to produce the parts that will be ordered by customers.

They are depreciated over the expected production period, typically three years.

The amortization of development hours is booked under Research and Development costs.

These assets are subject to annual impairment tests.

Revenue received from customers related to these costs are recorded in turnover from the start of series life over the production period. Payments received before the start of life are recorded in customer prepayments.

The accounting treatment of costs that meet a performance obligation is described in the notes.

Furthermore, under IFRS 15, costs incurred prior to the award of the contract, whether or not the contract is obtained, are recognized as an expense for the period.

1.5
Property, plant and equipment

Property, plant and equipment are initially measured at cost, or production cost for assets manufactured by the company (or by a subcontractor) for its own use, or at fair value in the case of assets acquired without consideration, and subsequently net of depreciation and any impairment losses. Freehold land is shown at a revalued amount.

 

Maintenance and repair costs to restore or maintain the future economic benefits expected based on the asset's estimated level of performance at the time of the acquisition are recognised as an expense.

Depreciation

Depreciation is recognised on all tangible fixed assets, other than freehold land, at rates calculated to write off the cost, less estimated residual value based on prices prevailing at the date of acquisition, of each asset evenly over its expected useful life, as follows:

Land & Buildings
2.5% to 5% straight line (excl. Freehold Land)
Fixtures and fittings
10% to 20% straight line
Plant and Machinery
10% to 20% straight line
Computer Hardware and Software
25% to 33.3% straight line

Freehold land is not depreciated.

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 income statement.

Assets under construction are not depreciated until brought into use when reclassified to appropriate category.

 

In accordance with IAS16, Property, Plant and Equipment, for property and major functional assemblies such as paint lines and presses, each significant part of the asset is depreciated separately over its specific estimated useful life.

 

Assets held under finance leases are depreciated over their expected useful lives on the same basis as owned assets or, where shorter, the term of the relevant lease.

 

In the case of right-of-use assets, expected useful lives are determined by reference to comparable owned assets or the lease term, if shorter.

PLASTIC OMNIUM AUTOMOTIVE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 18 -
1.6
Impairment of tangible and intangible assets

At each reporting end date, the company reviews the carrying amounts of its tangible and intangible assets, as well as tooling and development inventories, 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.

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.

1.7
Inventories

Raw materials and supplies

Raw materials and supplies are measured at cost, determined by the weighted average cost method. A provision for impairment is recorded when the estimated selling price of the related finished products in the ordinary course of business less the estimated costs of completion and the estimated costs necessary to make the sale is less than the carrying amount of the raw materials or supplies.

 

Finished and semi-finished products

Finished and semi-finished products are measured at standard cost of production, adjusted annually. Cost includes raw materials, and direct and indirect production costs. It does not include any administrative overheads or data processing costs that do not contribute to bringing the products to their present location and condition, or any research and development or distribution costs.

 

At each balance sheet date, the carrying amount of finished and semi-finished products is compared to their net realisable value, determined as explained above and a provision for impairment is recorded when necessary. A provision for slow-moving inventory is recorded for any references for which no or few movements have been recorded during the year and are not expected to be sold in the foreseeable future.

 

Projects - tools and development

These inventories correspond to costs incurred by the company in order to satisfy a performance obligation in connection with automobile projects.

 

The cost of inventories is compared at the balance sheet date to the net realizable value. If it exceeds the net realizable value, a loss is recorded to bring the inventories to their net realizable value.

1.8
Cash and cash equivalents

Cash and cash equivalents 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.

PLASTIC OMNIUM AUTOMOTIVE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 19 -
1.9
Financial assets

Financial assets are recognised in the company's statement of financial position when the company becomes party to the contractual provisions of the instrument. Financial assets are classified into specified categories, depending on the nature and purpose of the financial assets.

 

At initial recognition, financial assets classified as fair value through profit and loss are measured at fair value and any transaction costs are recognised in profit or loss. Financial assets not classified as fair value through profit and loss are initially measured at fair value plus transaction costs.

Financial assets at fair value through profit or loss

Financial assets are classified as at FVTPL when the financial asset is held for trading. This is the case if:

 

  •     the asset has been acquired principally for the purpose of selling in the near term, or

  •     on initial recognition it is part of a portfolio of identified financial instruments that the manages together and has a recent actual pattern of short-term profit taking, or

  •     it is a derivative that is not designated and effective as a hedging instrument.

 

Financial assets at FVTPL are stated at fair value with any gains or losses arising on remeasurement recognised in profit or loss. The net gain or loss recognised in profit or loss incorporates any dividend or interest earned on the financial asset. Interest and dividends are included in 'Investment income' and gains and losses on remeasurement included in 'other gains and losses' in the statement of comprehensive income.

Financial assets held at amortised cost

Financial assets with fixed or determinable payments and fixed maturity dates that the Company has the positive intent and ability to hold to maturity are classified as held to maturity investments.

 

Held to maturity investments are measured at amortised cost using the effective interest method less any impairment, with revenue recognised on an effective yield basis.

 

The effective interest method is a method of calculating the amortised cost of a debt instrument and of allocating the interest income over the relevant period. The effective interest rate is the rate that exactly discounts estimated future cash receipts through the expected life of the debt instrument to the net carrying amount on initial recognition.

Financial assets at fair value through other comprehensive income

Debt instruments are classified as financial assets measured at fair value through other comprehensive income where the financial assets are held within the company’s business model whose objective is achieved by both collecting contractual cash flows and selling financial assets, and the contractual terms of the financial asset give rise on specified dates to cash flows that are solely payments of principal and interest on the principal amount outstanding.

 

A debt instrument measured at fair value through other comprehensive income is recognised initially at fair value plus transaction costs directly attributable to the asset. After initial recognition, each asset is measured at fair value, with changes in fair value included in other comprehensive income. Accumulated gains or losses recognised through other comprehensive income are directly transferred to profit or loss when the debt instrument is derecognised.

Financial assets classified as available for sale are measured at fair value with gains and losses arising from changes in fair value recognised in other comprehensive income. Where an AFS financial asset is disposed of or determined to be impaired, the cumulative gain or loss previously recognised in other comprehensive income is reclassified to profit or loss.

 

Dividends and interest earned on AFS financial assets are included in the investment income line item in the statement of comprehensive income.

PLASTIC OMNIUM AUTOMOTIVE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 20 -
Impairment of financial assets

Financial assets carried at amortised cost and FVOCI are assessed for indicators of impairment at each reporting end date.

 

The expected credit losses associated with these assets are estimated on a forward-looking basis. A broad range of information is considered when assessing credit risk and measuring expected credit losses, including past events, current conditions, and reasonable and supportable forecasts that affect the expected collectability of the future cash flows of the instrument.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire, or when it transfers the financial asset and substantially all the risks and rewards of ownership to another entity.

1.10
Financial liabilities

The company recognises financial debt when the company becomes a party to the contractual provisions of the instruments. Financial liabilities are classified as either 'financial liabilities at fair value through profit or loss' or 'other financial liabilities'.

Financial liabilities at fair value through profit or loss

Financial liabilities are classified as measured at fair value through profit or loss when the financial liability is held for trading. A financial liability is classified as held for trading if:

 

  •     it has been incurred principally for the purpose of repurchasing it in the near term, or

  •     on initial recognition it is part of a portfolio of identified financial instruments that the manages together and has a recent actual pattern of short-term profit taking, or

  •     it is a derivative that is not designated and effective hedging instrument.

 

Financial liabilities at fair value through profit or loss are stated at fair value with any gains or losses arising on remeasurement recognised in profit or loss.

Other financial liabilities

Other financial liabilities, including borrowings, are initially measured at fair value, net of transaction costs. Finance leases are subsequently measured at amortised cost using the effective interest method, with interest expense recognised on an effective yield basis.

 

The effective interest method is a method of calculating the amortised cost of a financial liability and of allocating interest expense over the relevant period. The effective interest rate is the rate that exactly discounts estimated future cash payments through the expected life of the financial liability to the net carrying amount on initial recognition.

Derecognition of financial liabilities

Financial liabilities are derecognised when, and only when, the company’s obligations are discharged, cancelled, or they expire.

1.11
Equity instruments

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

PLASTIC OMNIUM AUTOMOTIVE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 21 -
1.12
Derivatives

The company uses derivative instruments traded on organised markets or over-the-counter to manage its exposure to currency risks arising in the normal course of trading. In accordance with IAS39, these hedging instruments are recognised in the balance sheet and measured at fair value. When formal hedging agreements are in place the changes in their fair value are recognised in income or expense.

Derivatives are initially recognised at fair value at the date a derivative contract is entered into and are subsequently remeasured to fair value at each reporting end date. The resulting gain or loss is recognised in profit or loss immediately unless the derivative is designated and effective as a hedging instrument, in which event the timing of the recognition in profit or loss depends on the nature of the hedge relationship.

 

A derivative with a positive fair value is recognised as a financial asset, whereas a derivative with a negative fair value is recognised as a financial liability. A derivative is presented as a non-current asset or liability if the remaining maturity of the instrument is more than 12 months and it is not expected to be realised or settled within 12 months. Other derivatives are classified as current.

1.13
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 income statement 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 is the tax expected to be payable or recoverable on differences between the carrying amounts of assets and liabilities in the financial statements and the corresponding tax bases used in the computation of taxable profit, and is accounted for using the balance sheet liability method. Deferred tax liabilities are generally recognised for all taxable temporary differences and deferred tax assets are recognised to the extent that it is probable that taxable profits will be available against which deductible temporary differences can be utilised. Such assets and liabilities are not recognised if the temporary 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 income statement, 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.

1.14
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 inventories or non-current 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.

PLASTIC OMNIUM AUTOMOTIVE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 22 -
1.15
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.16
Leases

At inception, the company assesses whether a contract is, or contains, a lease within the scope of IFRS 16. A contract is, or contains, a lease if the contract conveys the right to control the use of an identified asset for a period of time in exchange for consideration. Where a tangible asset is acquired through a lease, the company recognises a right-of-use asset and a lease liability at the lease commencement date. Right-of-use assets are included within property, plant and equipment, apart from those that meet the definition of investment property.

The right-of-use asset is initially measured at cost, which comprises the initial amount of the lease liability adjusted for any lease payments made at or before the commencement date plus any initial direct costs and an estimate of the cost of obligations to dismantle, remove, refurbish or restore the underlying asset and the site on which it is located, less any lease incentives received.

 

The right-of-use asset is subsequently depreciated using the straight-line method from the commencement date to the earlier of the end of the useful life of the right-of-use asset or the end of the lease term. The estimated useful lives of right-of-use assets are determined on the same basis as those of other property, plant and equipment. The right-of-use asset is periodically reduced by impairment losses, if any, and adjusted for certain remeasurements of the lease liability.

The lease liability is initially measured at the present value of the lease payments that are unpaid at the commencement date, discounted using the interest rate implicit in the lease or, if that rate cannot be readily determined, the company's incremental borrowing rate. Lease payments included in the measurement of the lease liability comprise fixed payments, variable lease payments that depend on an index or a rate, amounts expected to be payable under a residual value guarantee, and the cost of any options that the company is reasonably certain to exercise, such as the exercise price under a purchase option, lease payments in an optional renewal period, or penalties for early termination of a lease.

The lease liability is measured at amortised cost using the effective interest method. It is remeasured when there is a change in: future lease payments arising from a change in an index or rate; the company's estimate of the amount expected to be payable under a residual value guarantee; or the company's assessment of whether it will exercise a purchase, extension or termination option. When the lease liability is remeasured in this way, a corresponding adjustment is made to the carrying amount of the right-of-use asset, or is recorded in profit or loss if the carrying amount of the right-of-use asset has been reduced to zero.

The company has elected not to recognise right-of-use assets and lease liabilities for short-term leases of machinery that have a lease term of 12 months or less, or for leases of low-value assets including IT equipment. The payments associated with these leases are recognised in profit or loss on a straight-line basis over the lease term.

1.17
Grants

Government grants, including CJRS (“furlough” grants) are recognised at fair value when there is reasonable assurance that the conditions associated with the grants have been complied with and the grants will be received. Grants compensating for expenses incurred are recognised as a deduction of the related expenses in the income statement on a systematic basis in the same periods in which the expenses are incurred.

1.18
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 are included in the operating profit, for transactions relating to operating activities, and in financial income or expenses for financial transactions.

PLASTIC OMNIUM AUTOMOTIVE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 23 -
1.19

Other research and development costs

Other research and development costs are generally recognised as an expense when incurred, unless of a material value in which case the cost is recognised in the year in which production commenced.

1.20

Start-up costs

The start-up costs of new production capacity or techniques and organisation expense are recognised as an expense for the period in which they are incurred.

1.21

Provisions for liabilities

Provisions for liabilities are recorded when the company has a present obligation and it is probable that an outflow of resources embodying economic benefits will be required to settle the

obligation and no equivalent benefit is expected to be received in return. They are recognised within current liabilities because the obligation is generally expected to be settled within one year.

2
Adoption of new and revised standards and changes in accounting policies

Forthcoming requirements:

Adoptions of the following mentioned standards, amendments and interpretations in future years are not expected to have a material impact on the Company’s financial statements:

 

Amendments to IFRS 17 Insurance Contracts - 1 January 2023

Amendments to IFRS 17 Initial application and IFRS 9 - Comparative information - 1 January 2023

Amendments to IAS 1 Classification of Liabilities as Current or Non-current - 1 January 2023

Amendments to IAS 1 and IFRS Practice Statement 2 Disclosure of Accounting Policies - 1 January 2023

Amendments to IAS 8 Definition of Accounting Estimates - 1 January 2023

Amendments to IAS 12 Deferred tax related to Assets and Liabilities arising from a Single Transaction - 1 January 2023

Amendments to IFRS 16 Lease Liability in a Sale and Leaseback - 1 January 2024

 

New currently effective requirements:

Amendments to IAS 16 Property, Plant and Equipment: Proceeds before intended use - 1 January 2022

Amendments to IAS 37 Onerous Contracts - Cost of Fulfilling a Contract - 1 January 2022

Amendments to IFRS 3 Reference to Conceptual Framework - 1 January 2022

Annual Improvements to IFRS Standards (2018 - 2020 cycle) - 1 January 2022

 

The amendments listed above did not have any impact on the amounts recognised in prior periods and are not expected to significantly affect the current or future periods.

3
Critical accounting estimates and judgements

The preparation of the financial statements requires the use of estimates and assumptions that affect the reported amounts of assets, liabilities, income, expenses and commitments. These estimates and assumptions are reviewed at regular intervals. Actual results may differ from these estimates, if the underlying assumptions are changed to reflect actual experience or changes in circumstances or economic conditions. Management consider there to be no material critical judgements or estimates.

PLASTIC OMNIUM AUTOMOTIVE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 24 -
4
Revenue

An analysis of the company's revenue is as follows:

2022
2021
£'000
£'000
Revenue analysed by class of business
United Kingdom
213,446
223,653
Other European Union Countries
1,127
3,665
North and South America
785
360
215,358
227,678
5
Operating profit
2022
2021
£'000
£'000
Operating profit for the year is stated after charging/(crediting):
Exchange losses/(gains)
99
(265)
Research and development costs
14,101
15,266
CJRS Furlough Grant
-
(1,845)
Depreciation of property, plant and equipment
12,174
12,705
Loss/(profit) on disposal of property, plant and equipment
2
(4)
Amortisation of intangible assets (included within cost of sales)
4,690
4,720
Cost of inventories recognised as an expense
157,268
169,490
Impairment loss recognised on trade receivables
(39)
-
0
Provision for decommissioning costs
-
72
6
Auditor's remuneration
2022
2021
Fees payable to the company's auditor and associates:
£'000
£'000
For audit services
Audit of the financial statements of the company
145
73
For services in respect of associated pension schemes
Audit
-
0
2
7
Employees

The average monthly number of persons employed by the company during the year was:

2022
2021
Number
Number
Production
894
950
Administrative
39
56
Sales
9
12
Total
942
1,018
PLASTIC OMNIUM AUTOMOTIVE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
7
Employees
(Continued)
- 25 -

Their aggregate remuneration comprised:

2022
2021
£'000
£'000
Wages and salaries
29,433
33,709
Social security costs
4,197
3,852
Pension costs
5,926
6,102
39,556
43,663

The directors did not receive any remuneration for their services to the Company during the current or prior year and they were remunerated by another company within the Group. There is no allocation of costs for the directors as this is considered to be inconsequential to their wider role.

8
Finance costs
2022
2021
£'000
£'000
Interest on bank overdrafts and loans
1
-
Interest on lease liabilities
391
491
Other finance costs
679
650
Total interest expense
1,071
1,141

Other finance costs include group interest (cash-pooling system) of £413,000 (2021 - £339,000), net foreign exchange settlement differences of £231,000 (2021 - £247,000) and bank charges of £35,000 (2021 - £64,000).

9
Income tax expense
2022
2021
£'000
£'000
Current tax
UK corporation tax on profits for the period
267
1,332
Other taxes
19
-
0
Total UK current tax
286
1,332
Deferred tax
Origination and reversal of temporary differences
(50)
(4,209)
Changes in tax rates
-
0
1,722
(50)
(2,487)
Total tax charge/(credit)
236
(1,155)
PLASTIC OMNIUM AUTOMOTIVE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
9
Income tax expense
(Continued)
- 26 -

The charge/(credit) for the year can be reconciled to the profit/(loss) per the income statement as follows:

2022
2021
£'000
£'000
Profit/(loss) before taxation
7,143
(261)
Expected tax charge/(credit) based on a corporation tax rate of 19.00% (2021: 19.00%)
1,357
(50)
Effect of expenses not deductible in determining taxable profit
295
297
Tax rate changes
(205)
712
Patent Box
(855)
(760)
Prior year revisions
(375)
(1,354)
Withholding tax charge
19
-
0
Taxation charge/(credit) for the year
236
(1,155)

The Corporation Tax rate for the year ended 31 December 2022 was 19%. On 24 May 2021, the increase in the UK tax rate from 19% to 25% with effect from 1 April 2023 was substantively enacted.

 

As at 31 December 2022, the Current tax recoverable of £1,099,000 represents RDEC claims less the 2022 corporation tax provision (2021 - £1,550,000).

10
Dividends
2022
2021
2022
2021
Amounts recognised as distributions:
per share
per share
Total
Total
£'000
£'000
£'000
£'000
Ordinary shares
Interim dividend paid
0.06
-
1,000
-
11
Impairments

Reversals of previous impairment losses have been recognised in profit or loss as follows:

2022
2021
£'000
£'000
In respect of:
Property, plant and equipment
(38)
-
0
Recognised in:
Cost of sales
38
-
PLASTIC OMNIUM AUTOMOTIVE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 27 -
12
Intangible assets
Development costs
£'000
Cost
At 1 January 2021
34,436
Additions - internally generated
5,615
Disposals
(7,444)
At 31 December 2021
32,607
Additions - internally generated
1,916
Disposals
(4,295)
At 31 December 2022
30,228
Amortisation and impairment
At 1 January 2021
20,932
Charge for the year
4,720
Eliminated on disposals
(5,158)
At 31 December 2021
20,494
Charge for the year
4,690
Eliminated on disposals
(4,295)
At 31 December 2022
20,889
Carrying amount
At 31 December 2022
9,339
At 31 December 2021
12,113

The intangible assets comprise development costs. These are recognised at the start of production of the part in question and are amortised straight-line over the estimated period of series production (generally 3 years).

PLASTIC OMNIUM AUTOMOTIVE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 28 -
13
Property, plant and equipment
Land & Buildings
Assets under construction
Plant, Machinery, Fixtures, Hardware and Software
Total
£'000
£'000
£'000
£'000
Cost
At 1 January 2021
56,331
926
105,577
162,834
Additions
330
463
1,317
2,110
Disposals
(362)
-
0
(435)
(797)
Other
-
0
(340)
340
-
0
At 31 December 2021
56,299
1,049
106,799
164,147
Additions
49
1,069
981
2,099
Disposals
(27)
-
0
(1,953)
(1,980)
Other
(3)
(694)
697
-
0
At 31 December 2022
56,318
1,424
106,524
164,266
Accumulated depreciation and impairment
At 1 January 2021
16,997
-
0
73,956
90,953
Charge for the year
3,477
-
0
9,228
12,705
Eliminated on disposal
(362)
-
0
(435)
(797)
At 31 December 2021
20,112
-
0
82,749
102,861
Charge for the year
3,395
-
0
8,779
12,174
Impairment charge
-
0
-
0
38
38
Eliminated on disposal
(25)
-
0
(1,953)
(1,978)
At 31 December 2022
23,482
-
0
89,613
113,095
Carrying amount
At 31 December 2022
32,836
1,424
16,911
51,171
At 31 December 2021
36,187
1,049
24,050
61,286

Property, plant and equipment includes right-of-use assets, as follows:

Right-of-use assets
2022
2021
£'000
£'000
Net values at the year end
Property
6,998
8,842
Plant, Machinery, Fixtures, Hardware and Software
1,958
2,711
8,956
11,553
Total additions in the year
559
944
PLASTIC OMNIUM AUTOMOTIVE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
13
Property, plant and equipment
(Continued)
- 29 -
Depreciation charge for the year
Property
1,844
1,916
Plant, Machinery, Fixtures, Hardware and Software
1,310
1,527
3,154
3,443

Freehold land of £4,307,000 has not been depreciated (2021 - £4,307,000).

14
Inventories
2022
2021
£'000
£'000
Raw materials
5,031
6,171
Work in progress
1,311
1,040
Finished goods
893
695
Tooling inventory
2,616
14,202
Development inventory
488
3,684
10,339
25,792

Inventories are stated net of a provision of £4,145,000 (2021 - £4,260,000)

15
Trade and other receivables
2022
2021
£'000
£'000
Trade receivables
41,087
19,275
Provision for bad and doubtful debts
-
(39)
41,087
19,236
Amounts owed by fellow group undertakings
1,869
10,656
Other receivables
1,922
11
Prepayments
1,176
958
46,054
30,861

Trade debtors are stated net of a provision of £ nil (2021: £39,000).

 

At 31 December 2022 trade debtors and amounts due from group undertakings included non-GBP denominated balances of €15,750,000 and $4,000 (2021: €4,744,000 and $1,000) within trade debtors and €1,524,000 (2021: €7,533,000) due from group undertakings. All other receivables were GBP denominated.

 

 

PLASTIC OMNIUM AUTOMOTIVE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 30 -
16
Trade receivables - credit risk
Fair value of trade receivables

The directors consider that the carrying amount of trade and other receivables is approximately equal to their fair value.

Expected credit loss assessment
2022
2021
Balance
Rate
Loss allowance
Balance
Rate
Loss allowance
Trade receivables
£'000
%
£'000
£'000
%
£'000
Not more than 3 months
188
-
-
140
-
-
Greater than 3 months
186
-
-
39
-
39
374
-
179
39

The Group’s principal financial assets are bank balances and cash and trade and other receivables. Receivables balances are monitored very closely on an ongoing basis, with overdues subject to regular Group reporting at the highest level. Where appropriate, dedicated monitoring systems are also employed. Provision is made for doubtful debts where necessary.

Movement in the allowances for impairment of trade receivables
2022
2021
£'000
£'000
Balance at 1 January 2022
39
39
Amounts written off as uncollectible
(39)
-
Balance at 31 December 2022
-
39
PLASTIC OMNIUM AUTOMOTIVE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 31 -
17
Market risk
Market risk management

Liquidity Risk

The company needs to have access, at all times, to adequate financial resources not only to finance operations and the investments required to support its growth, but also to withstand the effects of any exceptional development. Liquidity is managed by the Group on behalf of subsidiaries and needs are met by long-term financing on the capital markets, ensuring that all of the Group’s net debt can be maintained over a long period, as well as through short-term commercial paper programs.

The company’s intra-group debt, prior to any sales of receivables, is a key performance indicator and is subject to very close monitoring.

The company’s financial obligations outside of the Group consist of trade creditors and other creditors. All of these are payable within 12 months.

Liquidity Risk Management

Liquidity is managed via a group deposit/loan facility at LIBOR linked interest rates and denominated in GBP and EUR as required by the company. A credit line is agreed annually with the Plastic Omnium Group, if required, the company can apply for a revision to the agreed limit. The company participates in a GBP and a EUR cash-pooling system managed by Plastic Omnium Finance.

Foreign Currency Risk

The company operates internationally giving rise to exposure from changes in foreign exchange rates principally with the Euro and then indirectly with the US Dollar in respect of the price of oil and its impact upon derived products (see Commodities risk). The company systematically hedges its Euro risk via forward exchange contracts and holdings of currency deposits to meet estimated on net requirements, in agreement with the Group Treasury Department of Plastic Omnium Finance, with whom the duration of hedging arrangements are also agreed. At 31 December 2022 the company had no unsettled forward exchange contracts (2021: nil). At 31 December 2022 the company held a deposit of €1,024,000 (2021: €7,040,000) within the intra-group deposit/loan facility.

Interest Rate Risk

The company is exposed to interest rate risk on its intra-group debt and factoring facilities. Interest is paid on the daily value-dated net intra-group debt/factored balances at margins of up to approximately 2.1% above 3 month LIBOR or EURIBOR fixed on the 25th of March, June September and December for the forthcoming quarter. Intra-group deposits are remunerated on the same basis but at Libor or EURIBOR less 0.2%. A 1% rise/fall in interest rates would have decreased/ increased profit for the year and equity by approximately £220,000 (2021: £230,000).

Commodity Risk - Plastic

The company is exposed to the risk of price fluctuations in the price of raw materials used in injection moulding, where the supply contracts contain oil price indexation clauses. The risk is largely mitigated via offsetting provisions in customer contracts.

Financial Risk Management

Financial risks include market risk (principally foreign currency risk), credit risk, liquidity risk and interest risk. The Group seeks to minimise the effect of these risks by developing and applying policies and procedures which are regularly reviewed for appropriateness and effectiveness. The Group’s principal financial instruments comprise cash held in current accounts, trade receivables, amounts recoverable under contracts, trade payables and other payables that arise directly from its operations.

 

PLASTIC OMNIUM AUTOMOTIVE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 32 -
18
Credit risk

Credit risk refers to the risk that a customer or counterparty to a financial instrument fails to meet its contractual obligations, resulting in financial loss to the company, and arises principally from the company’s receivables from customers. Customers that wish to trade on credit terms are subject to credit verification procedures and receivable balances are monitored on an ongoing basis.

The concentration of credit risk is subject to ongoing monitoring in conjunction with the Group. The maximum exposure to credit risk is represented by the carrying amount of each financial asset in the balance sheet.

The carrying amount of financial assets recorded in the financial statements, which is net of impairment losses, represents the company's maximum exposure to credit risk.

19
Trade and other payables
2022
2021
£'000
£'000
Trade payables
42,272
47,505
Amounts owed to fellow group undertakings
7,434
317
Social security and other taxation
7,313
5,401
Other payables
16,039
37,472
73,058
90,695

Included in Other Payables are Customer Prepayments of £1,094,000 (2021: £19,968,000)

At 31 December 2022 trade creditors and amounts owed to group undertakings included EUR denominated balances of €9,399,000 (2021: €10,813,000) and €344,000 (2021: €99,000) respectively (payable in line with credit terms). Aside from USD $2,000 (2021: $2,000) and SEK 825,000kr (2021: nil) all remaining current liabilities were GBP denominated.

 

The directors consider that the carrying amount of trade payables approximates to their fair value.

20
Lease liabilities
2022
2021
Maturity analysis
£'000
£'000
Within one year
2,509
3,498
In two to five years
7,157
7,679
In over five years
542
1,918
Total undiscounted liabilities
10,208
13,095
Future finance charges and other adjustments
(628)
(899)
Lease liabilities in the financial statements
9,580
12,196
PLASTIC OMNIUM AUTOMOTIVE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
20
Lease liabilities
(Continued)
- 33 -

Lease liabilities are classified based on the amounts that are expected to be settled within the next 12 months and after more than 12 months from the reporting date, as follows:

2022
2021
£'000
£'000
Current liabilities
2,448
3,446
Non-current liabilities
7,132
8,750
9,580
12,196
2022
2021
Amounts recognised in profit or loss include the following:
£'000
£'000
Interest on lease liabilities
391
491

The company leases plant and equipment with a carrying value of £8,956,000 (2021: £11,553,000) under finance lease agreements. Lease terms are negotiated on an individual basis.

Other leasing information is included in note 25.
21
Deferred taxation

At 31 December 2022 the company has a deferred tax provision of £2,918,000 (2021: £2,172,000) being the full potential deferred tax provision and arising applying an enacted tax rate of 25% to short-to-medium term timing differences, principally accelerated capital allowances and intangible asset deduction timing differences expected to reverse.

 

The following are the major deferred tax liabilities and assets recognised by the company and movements thereon during the current and prior reporting period.

Available for offset
Tax      losses
Timing differences
Total
£'000
£'000
£'000
£'000
Deferred tax liability at 1 January 2021
(795)
-
0
5,454
4,659
Deferred tax movements in prior year
Credit to profit or loss
-
(45)
(4,164)
(4,209)
Effect of change in tax rate - profit or loss
-
-
1,722
1,722
Deferred tax liability at 1 January 2022
(795)
(45)
3,012
2,172
Deferred tax movements in current year
Charge for the year
-
45
(94)
(49)
Other movements
795
-
-
795
Deferred tax liability at 31 December 2022
-
0
-
0
2,918
2,918
PLASTIC OMNIUM AUTOMOTIVE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
21
Deferred taxation
(Continued)
- 34 -

Deferred tax assets and liabilities are offset in the financial statements only where the company has a legally enforceable right to do so.

2022
2021
£'000
£'000
Deferred tax liabilities
2,918
2,172

The timing difference as at 31 December 2022 of £2,918,000 (2021 - £3,012,000) comprise intangible asset timing differences of £3,100,000 (2021 - 2,876,000) and tangible asset timing differences of £182,000 asset (2021 - £136,000 liability). The other movement of £795,000 comprises the offset of tax deduction on RDEC payments to extinguish a 2021 corporation tax liability.

22
Retirement benefit schemes
2022
2021
Defined contribution schemes
£'000
£'000
Charge to profit or loss in respect of defined contribution schemes
5,926
6,102

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. At 31 December 2022 £2,586 remained outstanding in respect of contributions to be paid over to the scheme for newly auto-enrolled employees with unexpired opt-out periods (£2021: £877)

23
Share capital
2022
2021
2022
2021
Ordinary share capital
Number
Number
£'000
£'000
Authorised
Ordinary shares of £1 each
18,000
18,000
18,000
18,000
Issued and fully paid
Ordinary shares of £1 each
18,000
18,000
18,000
18,000
24
Retained earnings
2022
2021
£'000
£'000
At the beginning of the year
8,539
7,645
Profit for the year
6,907
894
Dividends
(1,000)
-
0
At the end of the year
14,446
8,539

The retained earnings represent profits and losses retained in the previous and current period.

PLASTIC OMNIUM AUTOMOTIVE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 35 -
25
Other leasing information
Lessee

Operating lease payments represent rentals payable for certain properties, plant and equipment.

Amounts recognised in profit or loss as an expense during the period in respect of lease arrangements are as follows:

2022
2021
£'000
£'000
Expense relating to short-term leases
630
568

 

Information relating to lease liabilities is included in note 20.
26
Capital commitments
2022
2021
£'000
£'000

At 31 December 2022 the company had capital commitments as follows:

Contracted for but not provided in the financial statements:
Acquisition of property, plant and equipment
342
310
27
Capital risk management

Compagnie Plastic Omnium (the Plastic Omnium group holding company) operates a global cash management system around Plastic Omnium Finance, which manages currency, interest rates and liquidity risks in liaison with and on behalf of all subsidiaries.

 

To maintain ready access to sufficient financial resources to carry out its business operations, fund the investments required to drive growth and respond to exceptional circumstances, the Group raises both capital and debt financing on the capital markets. The capital structure of the Group consists of debt, cash and cash equivalents and equity comprising issued share capital, reserves and retained earnings. The company is not subject to any externally imposed capital requirements.

The company is not subject to any externally imposed capital requirements.

PLASTIC OMNIUM AUTOMOTIVE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 36 -
28
Related party transactions
Remuneration of key management personnel

The remuneration of key management personnel, including directors, is set out below in aggregate for each of the categories specified in IAS 24 Related Party Disclosures.

2022
2021
£'000
£'000
Short-term employee benefits
1,892
1,672
Post-employment benefits
228
213
2,120
1,885
Other transactions with related parties

The ultimate parent company of Plastic Omnium Automotive Limited is Burelle S.A. During the year the company entered into transactions with members of Burelle S.A group, who are related parties:

Charges to Burelle SA and subsidiaries
Charges from Burelle SA and subsidiaries
2022
2021
2022
2021
£'000
£'000
£'000
£'000
Other related parties
6,921
6,997
14,648
13,555

At the reporting date, the following amounts were owed by and to members of the Burelle SA group who are related parties:

 

2022
2021
Amounts due to related parties
£'000
£'000
Other related parties
7,433
317

At the reporting date, the following amounts were owed by and to members of the Burelle SA group who are related parties:

 

2022
2021
Amounts due from related parties
£'000
£'000
Other related parties
1,869
10,656
PLASTIC OMNIUM AUTOMOTIVE LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 37 -
29
Controlling party

The company's share capital is held by Plastic Omnium Auto Exteriors SA. The ultimate parent company is Burelle S.A., incorporated in France, which is also the largest group in which the results of the company are consolidated. The smallest group in which they are consolidated is that headed by Plastic Omnium Auto Exteriors SA.

The consolidated accounts of these groups are available to the public and may be obtained from Burelle S.A.'s principal place of business, 1 allée Pierre Burelle, 92300 Levallois-Perret, France.

30
Cash generated from operations
2022
2021
£'000
£'000
Profit/(loss) for the year before income tax
7,143
(261)
Adjustments for:
Finance costs
1,071
1,141
Loss/(gain) on disposal of property, plant and equipment
2
(4)
Amortisation and impairment of intangible assets
4,690
4,720
Depreciation and impairment of property, plant and equipment
12,212
12,705
Movements in working capital:
Decrease in inventories
15,453
11,158
(Increase)/decrease in trade and other receivables
(14,709)
38,727
Decrease in trade and other payables
(17,638)
(58,384)
Cash generated from operations
8,224
9,802
31
Key Indicators
2022
2021
£'000
£'000
Related party revenue
3,903
4,115
Unrelated party revenue
211,455
223,563
Total revenue
215,358
227,678
Profit/(loss) before tax
7,143
(261)
Income tax (received)/paid (cash basis)
(477)
-
Current income tax accrued
286
1,332
Share capital
18,000
18,000
Accumulated earnings
14,446
8,539
Tangible assets
51,171
61,286
Number of employees
942
1,018
2022-12-312022-01-01falseCCH SoftwareCCH Accounts Production 2023.200Mr R LapillonneMr C MarceauMr B  O'Sullivan6907032755722022-01-012022-12-3103275572bus:Director12022-01-012022-12-3103275572bus:Director22022-01-012022-12-3103275572bus:CompanySecretaryDirector12022-01-012022-12-3103275572bus:CompanySecretary12022-01-012022-12-3103275572bus:RegisteredOffice2022-01-012022-12-3103275572bus:Agent12022-01-012022-12-31032755722022-12-3103275572core:ContinuingOperations2022-01-012022-12-31032755722021-01-012021-12-3103275572core:ContinuingOperations2021-01-012021-12-3103275572core:RetainedEarningsAccumulatedLosses2022-01-012022-12-3103275572core:RetainedEarningsAccumulatedLosses2021-01-012021-12-3103275572core:IntangibleAssetsOtherThanGoodwill2022-12-3103275572core:IntangibleAssetsOtherThanGoodwill2021-12-31032755722021-12-3103275572core:CurrentFinancialInstruments2022-12-3103275572core:CurrentFinancialInstruments2021-12-3103275572core:Non-currentFinancialInstruments2022-12-3103275572core:Non-currentFinancialInstruments2021-12-3103275572core:AcceleratedTaxDepreciationDeferredTax2020-12-3103275572core:TaxLossesCarry-forwardsDeferredTax2020-12-3103275572core:RevaluationPropertyPlantEquipmentDeferredTax2020-12-31032755722020-12-3103275572core:AcceleratedTaxDepreciationDeferredTax2021-12-3103275572core:TaxLossesCarry-forwardsDeferredTax2021-12-3103275572core:RevaluationPropertyPlantEquipmentDeferredTax2021-12-3103275572core:AcceleratedTaxDepreciationDeferredTax2022-12-3103275572core:TaxLossesCarry-forwardsDeferredTax2022-12-3103275572core:RevaluationPropertyPlantEquipmentDeferredTax2022-12-3103275572core:ShareCapital2022-12-3103275572core:ShareCapital2021-12-3103275572core:RetainedEarningsAccumulatedLosses2022-12-3103275572core:RetainedEarningsAccumulatedLosses2021-12-3103275572core:OtherMiscellaneousReserve2020-12-31032755722021-12-3103275572core:IntangibleAssetsOtherThanGoodwill2022-01-012022-12-3103275572core:FinancialInstrumentsFairValueThroughProfitOrLoss2022-01-012022-12-3103275572core:Held-to-maturityFinancialAssets2022-01-012022-12-3103275572core:Available-for-saleFinancialAssets2022-01-012022-12-3103275572core:FinancialInstrumentsDesignatedFairValueThroughProfitOrLoss2022-01-012022-12-3103275572core:UKTax2022-01-012022-12-3103275572core:UKTax2021-01-012021-12-310327557212022-01-012022-12-310327557212021-01-012021-12-310327557222022-01-012022-12-310327557222021-01-012021-12-310327557232022-01-012022-12-310327557232021-01-012021-12-310327557242022-01-012022-12-310327557242021-01-012021-12-3103275572core:DevelopmentCostsCapitalisedDevelopmentExpenditure2020-12-3103275572core:DevelopmentCostsCapitalisedDevelopmentExpenditure2021-12-3103275572core:DevelopmentCostsCapitalisedDevelopmentExpenditure2022-12-3103275572core:DevelopmentCostsCapitalisedDevelopmentExpenditure2021-01-012021-12-3103275572core:DevelopmentCostsCapitalisedDevelopmentExpenditure2022-01-012022-12-3103275572core:DevelopmentCostsCapitalisedDevelopmentExpenditure2021-12-3103275572core:LandBuildingscore:OwnedOrFreeholdAssets2020-12-3103275572core:ConstructionInProgressAssetsUnderConstruction2020-12-3103275572core:PlantMachinery2020-12-3103275572core:LandBuildingscore:OwnedOrFreeholdAssets2021-12-3103275572core:ConstructionInProgressAssetsUnderConstruction2021-12-3103275572core:PlantMachinery2021-12-3103275572core:LandBuildingscore:OwnedOrFreeholdAssets2022-12-3103275572core:ConstructionInProgressAssetsUnderConstruction2022-12-3103275572core:PlantMachinery2022-12-3103275572core:LandBuildingscore:OwnedOrFreeholdAssets2021-01-012021-12-3103275572core:ConstructionInProgressAssetsUnderConstruction2021-01-012021-12-3103275572core:PlantMachinery2021-01-012021-12-3103275572core:LandBuildingscore:OwnedOrFreeholdAssets2022-01-012022-12-3103275572core:ConstructionInProgressAssetsUnderConstruction2022-01-012022-12-3103275572core:PlantMachinery2022-01-012022-12-3103275572core:OtherRelatedParties2022-12-3103275572core:OtherRelatedParties2021-12-3103275572bus:PrivateLimitedCompanyLtd2022-01-012022-12-3103275572bus:Audited2022-01-012022-12-3103275572bus:FullIFRS2022-01-012022-12-3103275572bus:FullAccounts2022-01-012022-12-31xbrli:purexbrli:sharesiso4217:GBP