ACCOUNTS - Final Accounts preparation


Caseware UK (AP4) 2022.0.179 2022.0.179 2022-12-312022-12-3115true162022-01-01falseNo description of principal activityfalse 08915340 2022-01-01 2022-12-31 08915340 2022-12-31 08915340 2021-01-01 2021-12-31 08915340 2021-12-31 08915340 c:Director1 2022-01-01 2022-12-31 08915340 c:Director2 2022-01-01 2022-12-31 08915340 c:Director9 2022-01-01 2022-12-31 08915340 c:Director10 2022-01-01 2022-12-31 08915340 c:RegisteredOffice 2022-01-01 2022-12-31 08915340 d:PlantMachinery 2022-01-01 2022-12-31 08915340 d:PlantMachinery 2022-12-31 08915340 d:PlantMachinery 2021-12-31 08915340 d:PlantMachinery d:OwnedOrFreeholdAssets 2022-01-01 2022-12-31 08915340 d:ComputerSoftware 2022-12-31 08915340 d:ComputerSoftware 2021-12-31 08915340 d:CurrentFinancialInstruments 2022-12-31 08915340 d:CurrentFinancialInstruments 2021-12-31 08915340 d:Non-currentFinancialInstruments 2022-12-31 08915340 d:Non-currentFinancialInstruments 2021-12-31 08915340 d:CurrentFinancialInstruments d:WithinOneYear 2022-12-31 08915340 d:CurrentFinancialInstruments d:WithinOneYear 2021-12-31 08915340 d:Non-currentFinancialInstruments d:AfterOneYear 2022-12-31 08915340 d:Non-currentFinancialInstruments d:AfterOneYear 2021-12-31 08915340 d:ShareCapital 2022-12-31 08915340 d:ShareCapital 2021-12-31 08915340 d:SharePremium 2022-12-31 08915340 d:SharePremium 2021-12-31 08915340 d:RetainedEarningsAccumulatedLosses 2022-12-31 08915340 d:RetainedEarningsAccumulatedLosses 2021-12-31 08915340 c:FRS102 2022-01-01 2022-12-31 08915340 c:Audited 2022-01-01 2022-12-31 08915340 c:FullAccounts 2022-01-01 2022-12-31 08915340 c:PrivateLimitedCompanyLtd 2022-01-01 2022-12-31 08915340 c:SmallCompaniesRegimeForAccounts 2022-01-01 2022-12-31 08915340 d:ComputerSoftware d:OwnedIntangibleAssets 2022-01-01 2022-12-31 iso4217:GBP xbrli:pure
Company registration number: 08915340







FINANCIAL STATEMENTS
FOR THE YEAR ENDED
31 DECEMBER 2022


CULLIGAN COMMERCIAL (UK) LIMITED (FORMERLY KNOWN AS CULLIGAN (UK) LIMITED)






































img1dca.png                        

 


CULLIGAN COMMERCIAL (UK) LIMITED (FORMERLY KNOWN AS CULLIGAN (UK) LIMITED)
 


 
COMPANY INFORMATION


Directors
S Boyd 
P Stumpo 
J Kent 
S Williams 




Registered number
08915340



Registered office
Fourth Floor
Abbots House

Abbey Street

Reading

Berkshire

RG1 3BD




Trading Address
Halifax House
Cressex Business Park

Coronation Road

High Wycombe

HP12 3SE






Independent auditors
Menzies LLP
Chartered Accountants & Statutory Auditors

1st Floor

Midas House

62 Goldsworth Road

Woking

Surrey

GU21 6LQ





 


CULLIGAN COMMERCIAL (UK) LIMITED (FORMERLY KNOWN AS CULLIGAN (UK) LIMITED)
 



CONTENTS



Page
Statement of Financial Position
1 - 2
Notes to the Financial Statements
3 - 9


 


CULLIGAN COMMERCIAL (UK) LIMITED (FORMERLY KNOWN AS CULLIGAN (UK) LIMITED)
REGISTERED NUMBER:08915340



STATEMENT OF FINANCIAL POSITION
AS AT 31 DECEMBER 2022

2022
2021
Note
£
£

Fixed assets
  

Intangible assets
 4 
12,143
17,001

Tangible assets
 5 
19,694
19,571

  
31,837
36,572

Current assets
  

Stocks
  
273,029
249,291

Debtors: amounts falling due within one year
 6 
2,820,889
2,916,201

Bank and cash balances
  
75,526
102,431

  
3,169,444
3,267,923

Creditors: amounts falling due within one year
 7 
(2,067,701)
(2,368,308)

Net current assets
  
 
 
1,101,743
 
 
899,615

Total assets less current liabilities
  
1,133,580
936,187

Creditors: amounts falling due after more than one year
 8 
(302,973)
(302,973)

Provisions for liabilities
  

Other provisions
  
(4,560)
(4,560)

  
 
 
(4,560)
 
 
(4,560)

Net assets
  
826,047
628,654


Capital and reserves
  

Called up share capital 
  
564,244
564,244

Share premium account
  
99,999
99,999

Profit and loss account
  
161,804
(35,589)

  
826,047
628,654


Page 1

 


CULLIGAN COMMERCIAL (UK) LIMITED (FORMERLY KNOWN AS CULLIGAN (UK) LIMITED)
REGISTERED NUMBER:08915340


    
STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT 31 DECEMBER 2022

The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and in accordance with the provisions of FRS 102 Section 1A - small entities.

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

The Company has opted not to file the statement of income and retained earnings in accordance with provisions applicable to companies subject to the small companies' regime.

The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 




................................................
J Kent
Director

Date: 30 November 2023

The notes on pages 3 to 9 form part of these financial statements.

Page 2

 


CULLIGAN COMMERCIAL (UK) LIMITED (FORMERLY KNOWN AS CULLIGAN (UK) LIMITED)
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022

1.


General information

Culligan Commercial (UK) Limited (formerly Culligan (UK) Limited) is a private Company limited by shares incorporated in the United Kingdom under the Companies Act 2006 and is registered in England and Wales. The address of the Company's registered office and principal place of business is shown on the Company Information page.
The principal activities of the Company are that of water treatment goods and services.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Section 1A of Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The following principal accounting policies have been applied:

 
2.2

Foreign currency translation

Functional and presentation currency

The Company's functional and presentational currency is GBP.

Transactions and balances

Foreign currency transactions are translated into the functional currency using the spot exchange rates at the dates of the transactions.

At each period end foreign currency monetary items are translated using the closing rate. Non-monetary items measured at historical cost are translated using the exchange rate at the date of the transaction and non-monetary items measured at fair value are measured using the exchange rate when fair value was determined.

Foreign exchange gains and losses resulting from the settlement of transactions and from the translation at period-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in profit or loss.

Foreign exchange gains and losses that relate to borrowings and cash and cash equivalents are presented in the Statement of Income and Retained Earnings within 'finance income or costs'. All other foreign exchange gains and losses are presented in profit or loss within 'administrative expenses'.

Page 3

 


CULLIGAN COMMERCIAL (UK) LIMITED (FORMERLY KNOWN AS CULLIGAN (UK) LIMITED)
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022

2.Accounting policies (continued)

 
2.3

Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

Sale of goods

Revenue from the sale of goods is recognised when all of the following conditions are satisfied:
the Company has transferred the significant risks and rewards of ownership to the buyer;
the Company retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold;
the amount of revenue can be measured reliably;
it is probable that the Company will receive the consideration due under the transaction; and
the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Rendering of services

Revenue from a contract to provide services is recognised in the period in which the services are provided in accordance with the stage of completion of the contract when all of the following conditions are satisfied:
the amount of revenue can be measured reliably;
it is probable that the Company will receive the consideration due under the contract;
the stage of completion of the contract at the end of the reporting period can be measured reliably; and
the costs incurred and the costs to complete the contract can be measured reliably.

Turnover includes amounts recoverable on contracts in progress at the balance sheet date depending on the stage of completion.

 
2.4

Operating leases: the Company as lessee

Rentals paid under operating leases are charged to profit or loss on a straight line basis over the lease term.

Benefits received and receivable as an incentive to sign an operating lease are recognised on a straight line basis over the lease term, unless another systematic basis is representative of the time pattern of the lessee's benefit from the use of the leased asset.

 
2.5

Finance costs

Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

Page 4

 


CULLIGAN COMMERCIAL (UK) LIMITED (FORMERLY KNOWN AS CULLIGAN (UK) LIMITED)
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022

2.Accounting policies (continued)

 
2.6

Pensions

Defined contribution pension plan

The Company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Company pays fixed contributions into a separate entity. Once the contributions have been paid the Company has no further payment obligations.

The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the Statement of Financial Position. The assets of the plan are held separately from the Company in independently administered funds.

 
2.7

Current and deferred taxation

The tax expense for the year comprises current and deferred tax. Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the Company operates and generates income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the Statement of Financial Position date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.

 
2.8

Intangible assets

Intangible assets are initially recognised at cost. After recognition, under the cost model, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

All intangible assets are considered to have a finite useful life. If a reliable estimate of the useful life cannot be made, the useful life shall not exceed ten years.

Intangible assets are set to be amortised over a period of 4 years. 

Page 5

 


CULLIGAN COMMERCIAL (UK) LIMITED (FORMERLY KNOWN AS CULLIGAN (UK) LIMITED)
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022

2.Accounting policies (continued)

 
2.9

Tangible fixed asset

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, on a reducing balance basis.

Depreciation is provided on the following basis:

Plant and machinery
-
25%

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

 
2.10

Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a weighted average basis. Work in progress and finished goods include labour and attributable overheads.

At each reporting date, stocks are assessed for impairment. If stock is impaired, the carrying amount is reduced to its selling price less costs to complete and sell. The impairment loss is recognised immediately in profit or loss.

 
2.11

Provisions for liabilities

Provisions are made where an event has taken place that gives the Company a legal or constructive obligation that probably requires settlement by a transfer of economic benefit, and a reliable estimate can be made of the amount of the obligation.
Provisions are charged as an expense to profit or loss in the year that the Company becomes aware of the obligation, and are measured at the best estimate at the reporting date of the expenditure required to settle the obligation, taking into account relevant risks and uncertainties.
When payments are eventually made, they are charged to the provision carried in the Statement of Financial Position.

 
2.12

Financial instruments

The Company only enters into basic financial instrument transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors, loans from banks and other third parties, loans to related parties and investments in ordinary shares.

Page 6

 


CULLIGAN COMMERCIAL (UK) LIMITED (FORMERLY KNOWN AS CULLIGAN (UK) LIMITED)
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022

3.


Employees

The average monthly number of employees, including directors, during the year was 16 (2021 - 15).


4.


Intangible assets




Computer software

£



Cost


At 1 January 2022
19,430



At 31 December 2022

19,430



Amortisation


At 1 January 2022
2,429


Charge for the year on owned assets
4,858



At 31 December 2022

7,287



Net book value



At 31 December 2022
12,143



At 31 December 2021
17,001



Page 7

 


CULLIGAN COMMERCIAL (UK) LIMITED (FORMERLY KNOWN AS CULLIGAN (UK) LIMITED)
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022

5.


Tangible fixed assets





Plant and machinery

£



Cost 


At 1 January 2022
92,380


Additions
11,721



At 31 December 2022

104,101



Depreciation


At 1 January 2022
72,809


Charge for the year on owned assets
11,598



At 31 December 2022

84,407



Net book value



At 31 December 2022
19,694



At 31 December 2021
19,571


6.


Debtors

2022
2021
£
£


Trade debtors
793,615
1,186,961

Amounts owed by group undertakings
1,908,408
1,574,315

Other debtors
4,950
7,057

Prepayments and accrued income
89,734
119,071

Deferred taxation
24,182
28,797

2,820,889
2,916,201


Page 8

 


CULLIGAN COMMERCIAL (UK) LIMITED (FORMERLY KNOWN AS CULLIGAN (UK) LIMITED)
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022

7.


Creditors: Amounts falling due within one year

2022
2021
£
£

Trade creditors
113,529
205,687

Amounts owed to group undertakings
1,504,617
1,724,933

Corporation tax
56,567
31,594

Other taxation and social security
65,954
63,638

Other creditors
135,950
4,494

Accruals and deferred income
191,084
337,962

2,067,701
2,368,308



8.


Creditors: Amounts falling due after more than one year

2022
2021
£
£

Amounts owed to group undertakings
302,973
302,973

302,973
302,973



9.Other financial commitments

On 31 July 2021 the company became a guarantor, alongside other group companies, of a credit agreement dated 30 July 2021 entered in to by a parent company. The guarantee is secured by a fixed and floating charge over the assets of the company together with a fixed charge over the shares, bank accounts, intellectual property, tangible moveable property and trade receivables of the company.


10.


Parent company

The company is a member of a group. The parent of the smallest group which prepares consolidated financial statements of which the company is a member is Osmosis Holdings, LP. The registered office address is: 4th Floor, Harbour Place, 103 South Church Street, PO Box 10240, Grand Cayman KY1-1002, Cayman Islands.


11.


Auditors' information

The auditors' report on the financial statements for the year ended 31 December 2022 was unqualified.

The audit report was signed on 30 November 2023 by Tom Woods FCA (Senior Statutory Auditor) on behalf of Menzies LLP.

 
Page 9