OPTICAL_VISION_LTD - Accounts


Company registration number 03323205 (England and Wales)
OPTICAL VISION LTD
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022
OPTICAL VISION LTD
COMPANY INFORMATION
Directors
Mr S Frasi FCA
Mr R Crawford
Mr A R Rodoschegg
Company number
03323205
Registered office
Unit 3 Woolpit Business Park
Woolpit
Bury St Edmunds
IP30 9UP
Auditor
Ensors Accountants LLP
Saxon House
Moseley's Farm Business Centre
Fornham All Saints
Bury St Edmunds
IP28 6JY
Business address
Unit 3 Woolpit Business Park
Woolpit
Bury St Edmunds
IP30 9UP
OPTICAL VISION LTD
CONTENTS
Page
Strategic report
1
Directors' report
2
Directors' responsibilities statement
3
Independent auditor's report
4 - 6
Statement of comprehensive income
7
Balance sheet
8
Statement of changes in equity
9
Statement of cash flows
10
Notes to the financial statements
11 - 22
OPTICAL VISION LTD
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2022
- 1 -

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

Review of the business

The results for the year, as set put on pages 8 and 9 show a profit on ordinary activities before tax of £1,828,789 (2021: £2,409,301). The shareholders funds total £6,897,721 (2021: £6,191,265).

 

The directors are satisfied with the turnover and profit for the year. The company has performed well in a challenging economic environment. The directors are not aware, at the date of this report, of any likely major changes to the company's activities in the next year.

Principal risks and uncertainties

The objective of the company is to manage its financial risks as well as its other business risks with parameters agreed and approved by the board of directors.

 

The company is at risk from rising costs as well as normal commercial risks to the industry. Inflation remains a feature of the economy and needs to be reflected in the pricing policy, together with exchange rate movements although the company is aware that other parts of the industry may not be reflecting this in their prices. The company maintains sufficient assets to enable it to withstand swings in trade and to enable resources to be available to take advantage of future business opportunities, hence cash flow and liquidity risks are minimised. Credit risk is significant with large values owed to the company at any one time. Debtors are therefore monitored and, if necessary, action taken as appropriate.

Key performance indicators

The directors consider that the company's key performance indicators are level of turnover, profitability and cash generated.

On behalf of the board

Mr S Frasi FCA
Director
23 August 2023
OPTICAL VISION LTD
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2022
- 2 -

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

Principal activities

The principal activity of the company continued to be the wholesale of microscopes and optical equipment.

Branches

The company has a branch in Germany.

Results and dividends

The results for the year are set out on page 7.

Ordinary dividends were paid amounting to £500,000. The directors do not recommend payment of a final dividend.

 

The disclosures relating to financial risk management and objectives have been set out in the strategic report on page 1.

Directors

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

Mr S Frasi FCA
Mr R Crawford
Mr A R Rodoschegg
Auditor

In accordance with the company's articles, a resolution proposing that Ensors Accountants LLP be reappointed as auditor of the company will be put at a General Meeting.

Statement of disclosure to auditor

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

On behalf of the board
Mr S Frasi FCA
Director
23 August 2023
OPTICAL VISION LTD
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2022
- 3 -

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

 

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

 

  •     select suitable accounting policies and then apply them consistently;

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

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

 

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

OPTICAL VISION LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBER OF OPTICAL VISION LTD
- 4 -

Qualified opinion on financial statements

We have audited the financial statements of Optical Vision Ltd (the 'company') for the year ended 31 December 2022 which comprise the statement of comprehensive income, the balance sheet, the statement of changes in equity, the statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion, except for the effects of the matter described in the Basis for Qualified Opinion paragraph, the financial statements:

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

  •     have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and

  •     have been prepared in accordance with the requirements of the Companies Act 2006.

Basis for qualified opinion

We did not observe the counting of physical inventories at either the start or the end of the year for the overseas operations. We were unable to satisfy ourselves by alternative means concerning the total inventory quantities held by the overseas operation which are included in the balance sheet at £1,476,243 at 31 December 2022 and £1,515,154 at 31 December 2021, by using other audit procedures.

 

Since inventories enter into the determination of the financial performance and cash flows, we were unable to determine whether adjustments might have been necessary in respect of the profit for the year reported in the income statement and the net cash flows from operating activities reported in the cash flow statement. Consequently we were unable to determine whether any adjustment to this amount was necessary.

 

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 qualified 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 at least twelve months from when the financial statements are authorised for issue.

 

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

Other information

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

 

We have nothing to report in this regard.

OPTICAL VISION LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBER OF OPTICAL VISION LTD
- 5 -

Opinions on other matters prescribed by the Companies Act 2006

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

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

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

Matters on which we are required to report by exception

In respect solely of the limitation on our work relating to stock, described above:

 

  •     we have not obtained all the information and explanations that we considered necessary for the purpose of our audit; and

  •     we were unable to determine whether adequate accounting records had been maintained.

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:

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

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

  •     certain disclosures of remuneration specified by law are not made.

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the 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.

The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

OPTICAL VISION LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBER OF OPTICAL VISION LTD
- 6 -

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

 

Our audit was designed to include tests of detail together with an assessment of the control environment to enable us to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement due to fraud. This included work on areas where we consider there is a higher risk of fraud including transactions with related parties, revenue recognition and management override of systems and control.

 

In identifying and assessing risks of material misstatement in respect of irregularities, including fraud, the audit engagement team:

 

  • obtained an understanding of the nature of the industry and sector, including the legal and regulatory framework that the company operates in and how the company are complying with the legal and regulatory framework;

  • inquired of management, and those charged with governance, about their own identification and assessment of the risks of irregularities, including any known actual, suspected or alleged instances of fraud;

  • discussed matters about non-compliance with laws and regulations and how fraud might occur including assessment of how and where the financial statements may be susceptible to fraud;

  • in addressing the risk of fraud through management override of controls, testing the appropriateness of journal entries and other adjustments, assessing whether the judgements made in making accounting estimates are indicative of potential bias, and evaluating the business rationale of any significant transactions that are unusual or outside the normal course of business.

 

However, it is the primary responsibility of management, with the oversight of those charged with governance, to ensure that the entity's operations are conducted in accordance with the provisions of laws and regulations and for the prevention and detection of fraud.

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

Use of our report

This report is made solely to the company's member 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 member those matters we are required to state to the member 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 member, for our audit work, for this report, or for the opinions we have formed.

Malcolm McGready
Senior Statutory Auditor
For and on behalf of Ensors Accountants LLP
23 August 2023
Chartered Accountants
Statutory Auditor
Saxon House
Moseley's Farm Business Centre
Fornham All Saints
Bury St Edmunds
IP28 6JY
OPTICAL VISION LTD
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2022
- 7 -
2022
2021
Notes
£
£
Turnover
3
10,783,295
12,924,499
Cost of sales
(7,069,993)
(8,568,100)
Gross profit
3,713,302
4,356,399
Distribution costs
(132,439)
(186,179)
Administrative expenses
(1,705,989)
(1,713,883)
Operating profit
4
1,874,874
2,456,337
Interest receivable and similar income
8
197
-
0
Interest payable and similar expenses
9
(46,282)
(47,036)
Profit before taxation
1,828,789
2,409,301
Tax on profit
10
(622,333)
(445,547)
Profit for the financial year
1,206,456
1,963,754

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

OPTICAL VISION LTD
BALANCE SHEET
AS AT
31 DECEMBER 2022
31 December 2022
- 8 -
2022
2021
Notes
£
£
£
£
Fixed assets
Tangible assets
12
2,881
6,011
Current assets
Stocks
14
3,953,789
4,244,134
Debtors
15
997,690
1,793,502
Cash at bank and in hand
6,231,575
4,394,739
11,183,054
10,432,375
Creditors: amounts falling due within one year
16
(4,288,214)
(4,247,121)
Net current assets
6,894,840
6,185,254
Net assets
6,897,721
6,191,265
Capital and reserves
Called up share capital
19
50,000
50,000
Profit and loss reserves
20
6,847,721
6,141,265
Total equity
6,897,721
6,191,265
The financial statements were approved by the board of directors and authorised for issue on 23 August 2023 and are signed on its behalf by:
Mr S  Frasi FCA
Director
Company Registration No. 03323205
OPTICAL VISION LTD
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2022
- 9 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 January 2021
50,000
4,677,511
4,727,511
Year ended 31 December 2021:
Profit and total comprehensive income for the year
-
1,963,754
1,963,754
Dividends
11
-
(500,000)
(500,000)
Balance at 31 December 2021
50,000
6,141,265
6,191,265
Year ended 31 December 2022:
Profit and total comprehensive income for the year
-
1,206,456
1,206,456
Dividends
11
-
(500,000)
(500,000)
Balance at 31 December 2022
50,000
6,847,721
6,897,721
OPTICAL VISION LTD
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2022
- 10 -
2022
2021
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from/(absorbed by) operations
25
2,849,460
(991,597)
Interest paid
(46,282)
(47,036)
Income taxes paid
(465,959)
(496,796)
Net cash inflow/(outflow) from operating activities
2,337,219
(1,535,429)
Investing activities
Purchase of tangible fixed assets
(543)
(1,753)
Interest received
197
-
0
Net cash used in investing activities
(346)
(1,753)
Financing activities
Dividends paid
(500,000)
(500,000)
Net cash used in financing activities
(500,000)
(500,000)
Net increase/(decrease) in cash and cash equivalents
1,836,873
(2,037,182)
Cash and cash equivalents at beginning of year
4,394,739
6,431,769
Effect of foreign exchange rates
(37)
152
Cash and cash equivalents at end of year
6,231,575
4,394,739
OPTICAL VISION LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022
- 11 -
1
Accounting policies
Company information

Optical Vision Ltd is a private company limited by shares incorporated in England and Wales. The registered office is Unit 3 Woolpit Business Park, Woolpit, Bury St Edmunds, IP30 9UP.

1.1
Accounting convention

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

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

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

1.2
Going concern

Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

At the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Turnover

Turnover represents amounts receivable for goods and services net of VAT and trade discounts and is recognised on despatch of the goods.

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

1.4
Tangible fixed assets

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

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

Plant and machinery
25% Straight Line
Motor vehicles
25% Straight Line

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

1.5
Impairment of fixed assets

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

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

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.

1.6
Stocks

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

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

1.7
Cash and cash equivalents

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

1.8
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

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

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Other financial assets

Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.

OPTICAL VISION LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 13 -
Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

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

 

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

Derecognition of financial assets

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

Classification of financial liabilities

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

Basic financial liabilities

Basic financial liabilities, including trade and other payables, bank loans and loans from fellow group companies that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future receipts discounted at a market rate of interest.

 

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

 

Trade payables are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade payables are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

Other financial liabilities

Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.

 

Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.

Derecognition of financial liabilities

Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.

OPTICAL VISION LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 14 -
1.9
Equity instruments

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

1.10
Derivatives

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.

1.11
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.12
Employee benefits

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

 

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

1.13
Retirement benefits

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

 

 

 

 

OPTICAL VISION LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 15 -
1.14
Leases

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

1.15
Foreign exchange

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

2
Judgements and key sources of estimation uncertainty

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

 

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

Key sources of estimation uncertainty

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

Stock provisioning

The company sells products which are subject to changing consumer demands. As a result it is necessary to consider the recoverability of the cost of the stock and the associated provisioning required. When calculating the provision, management considers the nature and age of the stock as well as applying assumptions around anticipated saleability of stock.

3
Turnover and other revenue

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

2022
2021
£
£
Turnover analysed by class of business
Microscopes and optical equipment
10,783,295
12,924,499
2022
2021
£
£
Turnover analysed by geographical market
Europe
6,687,280
7,855,108
Great Britain
4,096,015
5,069,391
10,783,295
12,924,499
OPTICAL VISION LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
3
Turnover and other revenue
(Continued)
- 16 -
2022
2021
£
£
Other revenue
Interest income
197
-
4
Operating profit
2022
2021
Operating profit for the year is stated after charging:
£
£
Exchange losses
61,685
41,704
Depreciation of owned tangible fixed assets
3,710
4,529
Operating lease charges
153,930
133,922
5
Auditor's remuneration
2022
2021
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the company
13,500
7,500
6
Employees

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

2022
2021
Number
Number
Distribution
3
3
Administrative
12
12
Total
15
15

Their aggregate remuneration comprised:

2022
2021
£
£
Wages and salaries
1,105,548
1,232,152
Social security costs
130,258
148,681
Pension costs
39,861
39,570
1,275,667
1,420,403
OPTICAL VISION LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 17 -
7
Directors' remuneration
2022
2021
£
£
Remuneration for qualifying services
718,040
544,067
Company pension contributions to defined contribution schemes
33,700
33,600
751,740
577,667

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 2 (2021 - 2).

Remuneration disclosed above include the following amounts paid to the highest paid director:
2022
2021
£
£
Remuneration for qualifying services
343,351
281,170
Company pension contributions to defined contribution schemes
3,700
3,600
8
Interest receivable and similar income
2022
2021
£
£
Interest income
Other interest income
197
-
0
9
Interest payable and similar expenses
2022
2021
£
£
Interest on financial liabilities measured at amortised cost:
Interest payable to group undertakings
46,223
45,652
Other finance costs:
Other interest
59
1,384
46,282
47,036
OPTICAL VISION LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 18 -
10
Taxation
2022
2021
£
£
Current tax
UK corporation tax on profits for the current period
349,070
432,547
Adjustments in respect of prior periods
53,225
-
0
Double tax relief
(226,733)
(320,000)
Total UK current tax
175,562
112,547
Foreign current tax on profits for the current period
372,617
320,000
Adjustments in foreign tax in respect of prior periods
74,154
-
0
Total current tax
622,333
432,547
Deferred tax
Origination and reversal of timing differences
-
0
13,000
Total tax charge
622,333
445,547

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

2022
2021
£
£
Profit before taxation
1,828,789
2,409,301
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2021: 19.00%)
347,470
457,767
Tax effect of expenses that are not deductible in determining taxable profit
1,401
-
0
Adjustments in respect of prior years
(11,520)
-
0
Effect of overseas tax rates
284,783
-
0
Change in rate of tax
-
0
(12,000)
Other
199
(220)
Taxation charge for the year
622,333
445,547
11
Dividends
2022
2021
£
£
Interim paid
500,000
500,000
OPTICAL VISION LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 19 -
12
Tangible fixed assets
Plant and machinery
Motor vehicles
Total
£
£
£
Cost
At 1 January 2022
133,614
24,178
157,792
Additions
543
-
0
543
Disposals
(1,849)
-
0
(1,849)
Exchange adjustments
850
-
0
850
At 31 December 2022
133,158
24,178
157,336
Depreciation and impairment
At 1 January 2022
127,603
24,178
151,781
Depreciation charged in the year
3,710
-
0
3,710
Eliminated in respect of disposals
(1,849)
-
0
(1,849)
Exchange adjustments
813
-
0
813
At 31 December 2022
130,277
24,178
154,455
Carrying amount
At 31 December 2022
2,881
-
0
2,881
At 31 December 2021
6,011
-
0
6,011
13
Financial instruments
2022
2021
£
£
Carrying amount of financial assets
Debt instruments measured at amortised cost
934,892
1,577,849
Carrying amount of financial liabilities
Measured at amortised cost
3,734,020
3,655,804
14
Stocks
2022
2021
£
£
Finished goods and goods for resale
3,953,789
4,244,134
15
Debtors
2022
2021
Amounts falling due within one year:
£
£
Trade debtors
864,717
1,576,557
Other debtors
70,175
154,186
Prepayments and accrued income
12,798
12,759
947,690
1,743,502
OPTICAL VISION LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
15
Debtors
(Continued)
- 20 -
2022
2021
Amounts falling due after more than one year:
£
£
Deferred tax asset (note 17)
50,000
50,000
Total debtors
997,690
1,793,502
16
Creditors: amounts falling due within one year
2022
2021
£
£
Trade creditors
162,065
178,472
Amounts owed to group undertakings
2,790,299
2,654,374
Corporation tax
373,144
216,770
Other taxation and social security
181,050
374,547
Accruals and deferred income
781,656
822,958
4,288,214
4,247,121
17
Deferred taxation

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

Assets
Assets
2022
2021
Balances:
£
£
ACAs
1,000
1,000
Retirement benefit obligations
1,000
1,000
Unpaid Remuneration
48,000
48,000
50,000
50,000
There were no deferred tax movements in the year.

The deferred tax asset set out above is expected to reverse within 12 months and relates to the utilisation of unpaid remuneration against future expected profits of the same period.

OPTICAL VISION LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 21 -
18
Retirement benefit schemes
2022
2021
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
39,861
39,570

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

19
Share capital
2022
2021
2022
2021
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary Shares of £1 each
50,000
50,000
50,000
50,000

Called-up share capital represents the nominal value of shares that have been issued.

20
Profit and loss reserves
2022
2021
£
£
At the beginning of the year
6,141,265
4,677,511
Profit for the year
1,206,456
1,963,754
Dividends declared and paid in the year
(500,000)
(500,000)
At the end of the year
6,847,721
6,141,265

The profit and loss account includes all current and prior period retained profits and losses.

21
Operating lease commitments
Lessee

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

2022
2021
£
£
Within one year
39,768
79,508
22
Related party transactions

During the year the company made a £14,000 (2022: Nil) charitable donation to a registered charity where a director is also a trustee of the charity.

OPTICAL VISION LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 22 -
23
Directors' transactions

Advances or credits have been granted by the company to its directors as follows:

The advance was fully repaid in the new financial year.

Description
% Rate
Opening balance
Amounts advanced
Closing balance
£
£
£
Advance
-
-
70,175
70,175
-
70,175
70,175
24
Ultimate controlling party

The parent company is Goldfyre Limited and the ultimate parent company is Boston Registrars and Nominees Limited, both of these companies are registered in England and Wales. During the year the company paid £65,000 (2021: £55,000) management charges to Goldfyre Limited.

 

The Company is under the day to day control of the directors.

25
Cash generated from/(absorbed by) operations
2022
2021
£
£
Profit for the year after tax
1,206,456
1,963,754
Adjustments for:
Taxation charged
622,333
445,547
Finance costs
46,282
47,036
Investment income
(197)
-
0
Depreciation and impairment of tangible fixed assets
3,710
4,529
Movements in working capital:
Decrease/(increase) in stocks
290,345
(3,515,602)
Decrease/(increase) in debtors
795,812
(261,049)
(Decrease)/increase in creditors
(115,281)
324,188
Cash generated from/(absorbed by) operations
2,849,460
(991,597)
26
Analysis of changes in net funds
1 January 2022
Cash flows
Exchange rate movements
31 December 2022
£
£
£
£
Cash at bank and in hand
4,394,739
1,836,873
(37)
6,231,575
2022-12-312022-01-01falseCCH SoftwareCCH Accounts Production 2023.200Mr S Frasi FCAMr R CrawfordMr A R Rodoschegg1206456033232052022-01-012022-12-3103323205bus:Director12022-01-012022-12-3103323205bus:Director22022-01-012022-12-3103323205bus:Director32022-01-012022-12-3103323205bus:RegisteredOffice2022-01-012022-12-31033232052022-12-31033232052021-01-012021-12-3103323205core:RetainedEarningsAccumulatedLosses2021-01-012021-12-3103323205core:RetainedEarningsAccumulatedLosses2022-01-012022-12-31033232052021-12-3103323205core:PlantMachinery2022-12-3103323205core:MotorVehicles2022-12-3103323205core:PlantMachinery2021-12-3103323205core:MotorVehicles2021-12-3103323205core:CurrentFinancialInstrumentscore:WithinOneYear2022-12-3103323205core:CurrentFinancialInstrumentscore:WithinOneYear2021-12-3103323205core:CurrentFinancialInstruments2022-12-3103323205core:CurrentFinancialInstruments2021-12-3103323205core:ShareCapital2022-12-3103323205core:ShareCapital2021-12-3103323205core:RetainedEarningsAccumulatedLosses2022-12-3103323205core:RetainedEarningsAccumulatedLosses2021-12-3103323205core:ShareCapital2020-12-3103323205core:RetainedEarningsAccumulatedLosses2020-12-3103323205core:RetainedEarningsAccumulatedLosses2021-12-31033232052021-12-31033232052020-12-3103323205core:PlantMachinery2022-01-012022-12-3103323205core:MotorVehicles2022-01-012022-12-310332320512022-01-012022-12-310332320512021-01-012021-12-3103323205core:UKTax2022-01-012022-12-3103323205core:UKTax2021-01-012021-12-3103323205core:ForeignTax2022-01-012022-12-3103323205core:ForeignTax2021-01-012021-12-310332320522022-01-012022-12-310332320522021-01-012021-12-3103323205core:PlantMachinery2021-12-3103323205core:MotorVehicles2021-12-3103323205core:Non-currentFinancialInstruments2022-12-3103323205core:Non-currentFinancialInstruments2021-12-3103323205core:WithinOneYear2022-12-3103323205core:WithinOneYear2021-12-3103323205bus:PrivateLimitedCompanyLtd2022-01-012022-12-3103323205bus:FRS1022022-01-012022-12-3103323205bus:Audited2022-01-012022-12-3103323205bus:FullAccounts2022-01-012022-12-31xbrli:purexbrli:sharesiso4217:GBP