ONDRIVES_GROUP_LIMITED - Accounts


Company registration number 08161681 (England and Wales)
ONDRIVES GROUP LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2023
ONDRIVES GROUP LIMITED
COMPANY INFORMATION
Directors
D W Hinchliffe
S M Hinchliffe
B J Hinchliffe
Company number
08161681
Registered office
Foxwood Industrial Park
Foxwood Road
Chesterfield
Derbys
S41 9RN
Auditor
UHY Hacker Young
14 Park Row
Nottingham
NG1 6GR
Business address
Foxwood Industrial Park
Foxwood Road
Chesterfield
Derbys
S41 9RN
Bankers
National Westminster Bank Plc
5 Market Place
Chesterfield
S40 1TW
ONDRIVES GROUP LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2 - 3
Independent auditor's report
4 - 7
Profit and loss account
8
Group balance sheet
9 - 10
Company balance sheet
11
Group statement of changes in equity
12
Company statement of changes in equity
13
Group statement of cash flows
14
Notes to the financial statements
15 - 28
ONDRIVES GROUP LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 MARCH 2023
- 1 -

The directors present the strategic report for the year ended 31 March 2023.

Fair review of the business

Ondrives Group Limited is committed to continual growth through investment in the latest manufacturing equipment, technology, quality systems and its employees.

 

Through continued investment and an ever growing knowledge base Ondrives Group Limited's level of expertise in the design, manufacture and qualification of gear and gearbox products enables us to continue adding to our core product portfolio and exploit new market sectors.

Principal risks and uncertainties

As a supplier of manufactured gears, the principal risk and uncertainties in the company surround the increase of material prices from overseas purchases and increased haulage costs due to the effects of Brexit on the economy.

 

Although we have seen an increase of material prices and external haulage, the directors manage the risks as far as possible by ensuring that the sales prices of the goods manufactured are reviewed at various levels to ensure the profitability of the business is where it should be according to internal KPIs.

 

The business continues to grow and trade successfully, so these risks and uncertainties are considered to be low.

Key performance indicators

The company's key financial indicators and other performance indicators during the year were as follows:

Unit 2023 2022

Turnover £ 6,081,377 5,211,529

Gross profit £ 3,550,386 2,756,120

Gross profit % 58 53

Profit before tax £ 648,146 390,640

On behalf of the board

D W Hinchliffe
Director
18 December 2023
ONDRIVES GROUP LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 MARCH 2023
- 2 -

The directors present their annual report and financial statements for the year ended 31 March 2023.

Principal activities

The principal activity of the group continued to be that of the manufacture, marketing and sale of precision engineering components, whilst the principal activity of the company continued to be that of a holding company.

Directors

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

 

D W Hinchliffe

S M Hinchliffe

B J Hinchliffe

Results and dividends

The results for the year are set out on page 8.

Ordinary dividends of £55,000 were paid to the shareholders of Ondrives Group Limited. The directors do not recommend payment of a further dividend.

Auditor

In accordance with the company's articles, a resolution proposing that UHY Hacker Young be reappointed as auditor of the group will be put at a General Meeting.

Statement of directors' responsibilities

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 group and company, and of the profit or loss of the group 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;

  •     state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the ;

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

 

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

ONDRIVES GROUP LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
- 3 -
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 auditor of the company 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 auditor of the company is aware of that information.

On behalf of the board
D W Hinchliffe
Director
18 December 2023
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF ONDRIVES GROUP LIMITED
- 4 -
Opinion

We have audited the financial statement of Ondrives Group Limited ( the 'parent company') and its subsidiaries (the 'group') for the year ended 31 March 2021 which comprise the group profit and loss account, the group balance sheet, the company balance sheet, the group and company statement of changes in equity, the group statement of cash flows and notes to the financial statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including FRS 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

  •     give a true and fair view of the state of the group's and the parent company's affairs as at 31 March 2023 and of the group's profit for the year then ended;

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

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

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the group and parent 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 group's and parent 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.

INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF ONDRIVES GROUP LIMITED
- 5 -

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.

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 the light of the knowledge and understanding of the group and the parent company and their environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the 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 by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or

  • the parent company 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, 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 parent 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.

INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF ONDRIVES GROUP LIMITED
- 6 -
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.

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.

 

Based on our understand of the company and the industry in which it operates, we noted that the company was subject to laws and regulations including the Heath and Safety at Work Act, the General Data Protection Regulation and employment and copyright law. We also considered those laws and regulations that have a direct impact on the preparation of the financial statements, such as the Companies Act 2006. We evaluated management’s incentives and opportunities for fraudulent manipulation of the financial statements (including the risk of override of controls), and determined that the principal risks were related to inflated revenue and profit.

 

Audit procedures performed included:

  • Review of the financial statement disclosures to underlying supporting documentation

  • Enquiries of management and testing of journals and evaluating whether there was evidence of bias by the Directors that represented a risk of material misstatement due to fraud

  • Enquiry of management regarding any instances of actual or potential fraud during the year.

  • Assessment of fraud prevention and detection procedures within the company.

  • Enquiry of management regarding actual and potential litigation and claims, or any potential breaches of laws and regulations.

There are inherent limitations in the audit procedures described above and the further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we would become aware of it. Also, 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.

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.

INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF ONDRIVES GROUP LIMITED
- 7 -

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.

Roger Merchant (Senior Statutory Auditor)
For and on behalf of UHY Hacker Young
19 December 2023
14 Park Row, Nottingham, NG1 6GR
Chartered Accountants
Statutory Auditor
ONDRIVES GROUP LIMITED
GROUP PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 MARCH 2023
- 8 -
2023
2022
Notes
£
£
Turnover
3
6,081,377
5,211,529
Cost of sales
(2,531,091)
(2,455,409)
Gross profit
3,550,286
2,756,120
Administrative expenses
(2,905,273)
(2,365,644)
Operating profit
4
645,013
390,476
Interest receivable and similar income
8
3,133
164
Profit before taxation
648,146
390,640
Tax on profit
9
(69,211)
(165,802)
Profit for the financial year
19
578,935
224,838
Profit for the financial year is attributable to:
- Owners of the parent company
549,911
185,732
- Non-controlling interests
29,024
39,106
578,935
224,838
ONDRIVES GROUP LIMITED
GROUP BALANCE SHEET
AS AT 31 MARCH 2023
31 March 2023
- 9 -
2023
2022
Notes
£
£
£
£
Fixed assets
Tangible assets
11
4,746,147
4,333,521
Investments
12
220
140
4,746,367
4,333,661
Current assets
Stocks
14
430,550
395,207
Debtors
15
1,153,568
1,282,680
Cash at bank and in hand
1,091,541
846,286
2,675,659
2,524,173
Creditors: amounts falling due within one year
16
(874,425)
(703,380)
Net current assets
1,801,234
1,820,793
Total assets less current liabilities
6,547,601
6,154,454
Provisions for liabilities
17
(727,014)
(657,803)
Net assets
5,820,587
5,496,651
Capital and reserves
Called up share capital
18
3,335
3,335
Share premium account
19
2,396,667
2,396,667
Revaluation reserve
19
300,430
300,430
Profit and loss reserves
19
2,016,007
1,721,095
Equity attributable to owners of the parent company
4,716,439
4,421,527
Non-controlling interests
1,104,148
1,075,124
5,820,587
5,496,651
ONDRIVES GROUP LIMITED
GROUP BALANCE SHEET (CONTINUED)
AS AT 31 MARCH 2023
31 March 2023
- 10 -
The financial statements were approved by the board of directors and authorised for issue on 18 December 2023 and are signed on its behalf by:
18 December 2023
D W Hinchliffe
Director
ONDRIVES GROUP LIMITED
COMPANY BALANCE SHEET
AS AT 31 MARCH 2023
31 March 2023
- 11 -
2023
2022
Notes
£
£
£
£
Fixed assets
Tangible assets
11
635,500
635,500
Investments
12
2,400,976
2,400,976
3,036,476
3,036,476
Current assets
Debtors
15
692
262
Cash at bank and in hand
1,402
6,579
2,094
6,841
Creditors: amounts falling due within one year
16
(299,337)
(292,683)
Net current liabilities
(297,243)
(285,842)
Total assets less current liabilities
2,739,233
2,750,634
Provisions for liabilities
17
(24,261)
(64,050)
Net assets
2,714,972
2,686,584
Capital and reserves
Called up share capital
18
3,335
3,335
Share premium account
19
2,396,667
2,396,667
Revaluation reserve
19
300,430
300,430
Profit and loss reserves
19
14,540
(13,848)
Total equity
2,714,972
2,686,584

As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the year was £83,388 (2022 - £29,737 profit).

The financial statements were approved by the board of directors and authorised for issue on 18 December 2023 and are signed on its behalf by:
18 December 2023
D W Hinchliffe
Director
Company Registration No. 08161681
ONDRIVES GROUP LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2023
- 12 -
Share capital
Share premium account
Revaluation reserve
Profit and loss reserves
Total controlling interest
Non-controlling interest
Total
Notes
£
£
£
£
£
£
£
Balance at 1 April 2021
3,335
2,396,667
300,430
1,740,363
4,440,795
1,036,018
5,476,813
Year ended 31 March 2022:
Profit for the year
-
-
-
185,732
185,732
39,106
224,838
Other comprehensive income:
-
Total comprehensive income for the year
-
-
-
185,732
185,732
39,106
224,838
Dividends
10
-
-
-
(205,000)
(205,000)
-
(205,000)
Balance at 31 March 2022
3,335
2,396,667
300,430
1,721,095
4,421,527
1,075,124
5,496,651
Year ended 31 March 2023:
Profit for the year
-
-
-
549,911
549,911
29,024
578,935
Other comprehensive income:
Total comprehensive income for the year
-
-
-
549,911
549,911
29,024
578,935
Dividends
10
-
-
-
(255,000)
(255,000)
-
(255,000)
Balance at 31 March 2023
3,335
2,396,667
300,430
2,016,007
4,716,439
1,104,148
5,820,587
ONDRIVES GROUP LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2023
- 13 -
Share capital
Share premium account
Revaluation reserve
Profit and loss reserves
Total
Notes
£
£
£
£
£
Balance at 1 April 2021
3,335
2,396,667
300,430
11,415
2,711,847
Year ended 31 March 2022:
Profit for the year
-
-
-
29,737
29,737
Other comprehensive income:
Total comprehensive income for the year
-
-
-
29,737
29,737
Dividends
10
-
-
-
(55,000)
(55,000)
Balance at 31 March 2022
3,335
2,396,667
300,430
(13,848)
2,686,584
Year ended 31 March 2023:
Profit for the year
-
-
-
83,388
83,388
Other comprehensive income:
Total comprehensive income for the year
-
-
-
83,388
83,388
Dividends
10
-
-
-
(55,000)
(55,000)
Balance at 31 March 2023
3,335
2,396,667
300,430
14,540
2,714,972
ONDRIVES GROUP LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2023
- 14 -
2023
2022
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
24
1,578,681
1,124,168
Income taxes refunded/(paid)
50,196
-
Net cash inflow from operating activities
1,628,877
1,124,168
Investing activities
Purchase of tangible fixed assets
(1,144,675)
(618,696)
Proceeds on disposal of tangible fixed assets
13,000
28,866
Purchase of shares in associate
(80)
-
Interest received
3,133
164
Net cash used in investing activities
(1,128,622)
(589,666)
Financing activities
Dividends paid to equity shareholders
(255,000)
(205,000)
Net cash used in financing activities
(255,000)
(205,000)
Net increase in cash and cash equivalents
245,255
329,502
Cash and cash equivalents at beginning of year
846,286
516,785
Cash and cash equivalents at end of year
1,091,541
846,286
ONDRIVES GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2023
- 15 -
1
Accounting policies
Company information

Ondrives Group Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is Foxwood Industrial Park, Foxwood Road, Chesterfield, Derbyshire, S41 9RN.

 

The group consists of Ondrives Group Limited and all of its subsidiaries.

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
Basis of consolidation

The consolidated financial statements incorporate those of Ondrives Group Limited and all of its subsidiaries.

 

All financial statements are made up to 31 March 2023. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.

 

All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation.

1.3
Going concern

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.

1.4
Turnover

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

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.

ONDRIVES GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
1
Accounting policies
(Continued)
- 16 -
1.5
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses. Deposits are capitalised when paid but are not depreciated until the asset is complete and in use.

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

Freehold land and buildings
2% straight line
Plant and equipment
10% straight line
Fixtures and fittings
33.3% 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 recognised in the profit and loss account.

1.6
Fixed asset investments

In the parent company financial statements, investments in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.

1.7
Stocks

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

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.

1.8
Financial instruments

The group 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.

1.9
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 group’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

ONDRIVES GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
1
Accounting policies
(Continued)
- 17 -
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.

1.10
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.

1.11
Retirement benefits

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

1.12
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.

1.13
Government grants

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

 

A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.

1.14
Foreign exchange

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

2
Judgements and key sources of estimation uncertainty

In the application of the group’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.

 

The directors do not believe there are any material judgements or estimates.

ONDRIVES GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
- 18 -
3
Turnover and other revenue
2023
2022
£
£
Turnover analysed by class of business
Sale of goods
6,081,377
5,211,529
2023
2022
£
£
Turnover analysed by geographical market
United Kingdom
2,568,368
2,305,485
Europe
2,245,577
1,622,195
Rest of World
1,267,432
1,283,849
6,081,377
5,211,529
4
Operating profit
2023
2022
£
£
Operating profit for the year is stated after charging/(crediting):
Foreign exchange gains
(49,433)
(21,918)
Depreciation of owned tangible fixed assets
730,985
652,067
Profit on disposal of tangible fixed assets
(11,936)
(14,661)
Operating lease charges
85,500
85,500
5
Auditor's remuneration
2023
2022
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
8,838
7,593
Audit of the financial statements of the company's subsidiaries
15,000
13,750
23,838
21,343
For other services
Taxation compliance services
3,370
3,370
ONDRIVES GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
- 19 -
6
Employees

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

Group
Company
2023
2022
2023
2022
Number
Number
Number
Number
Directors
4
4
3
3
Administration
12
10
-
-
Sales
4
5
-
-
Production
30
32
-
-
Total
50
51
3
3

Their aggregate remuneration comprised:

Group
Company
2023
2022
2023
2022
£
£
£
£
Wages and salaries
2,071,850
1,894,751
-
0
-
0
Social security costs
230,167
207,309
-
-
Pension costs
74,377
66,013
-
0
-
0
2,376,394
2,168,073
-
0
-
0
ONDRIVES GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
- 20 -
7
Directors' remuneration

The directors of this company did not receive remuneration in the current or preceding years. Nor did any director of this company receive pension contributions paid for by the company.

 

The directors of this company and the main trading subsidiary, Ondrives Limited, are considered to be the key management personnel and their combined remuneration for the year was £465,775 (2022 - £441,532). The number of key management personnel for whom retirement benefits are accruing under defined contribution schemes amounted to 1 (2021 - 1).

8
Interest receivable and similar income
2023
2022
£
£
Interest income
Interest on bank deposits
3,133
164
9
Taxation
2023
2022
£
£
Current tax
Adjustments in respect of prior periods
-
0
(752)
Deferred tax
Origination and reversal of timing differences
69,211
166,554
Total tax charge
69,211
165,802

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:

ONDRIVES GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
9
Taxation
(Continued)
- 21 -
2023
2022
£
£
Profit before taxation
648,146
390,640
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2022: 19.00%)
123,148
74,222
Tax effect of expenses that are not deductible in determining taxable profit
309
13
Adjustments in respect of prior years
-
0
(752)
Research and development tax credit
-
0
(30,288)
Remeasurement of deferred tax for changes in tax rates
-
0
157,873
30% Super deduction of capital allowances
(48,845)
(35,266)
Other
(5,401)
-
Taxation charge
69,211
165,802
10
Dividends
2023
2022
£
£
Company interim paid
55,000
55,000
ONDRIVES GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
- 22 -
11
Tangible fixed assets
Group
Freehold land and buildings
Plant and equipment
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 April 2022
635,500
9,178,540
260,821
52,168
10,127,029
Additions
-
0
1,052,863
71,814
19,998
1,144,675
Disposals
-
0
(86,000)
-
0
-
0
(86,000)
At 31 March 2023
635,500
10,145,403
332,635
72,166
11,185,704
Depreciation and impairment
At 1 April 2022
-
0
5,489,894
260,821
42,793
5,793,508
Depreciation charged in the year
-
0
708,195
13,415
9,375
730,985
Eliminated in respect of disposals
-
0
(84,936)
-
0
-
0
(84,936)
At 31 March 2023
-
0
6,113,153
274,236
52,168
6,439,557
Carrying amount
At 31 March 2023
635,500
4,032,250
58,399
19,998
4,746,147
At 31 March 2022
635,500
3,688,646
-
0
9,375
4,333,521
Company
Freehold land and buildings
£
Cost
At 1 April 2022 and 31 March 2023
635,500
Depreciation and impairment
At 1 April 2022 and 31 March 2023
-
0
Carrying amount
At 31 March 2023
635,500
At 31 March 2022
635,500

Following revision of FRS 102, the property was moved from investment property to freehold land and buildings at deemed cost. The historic cost of the property is £335,070 (2022: £335,070).

 

Land and buildings has not been depreciated during the year as the directors believe the realisable value of the property is not materially different from the carrying value of the property.

ONDRIVES GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
- 23 -
12
Fixed asset investments
Group
Company
2023
2022
2023
2022
Notes
£
£
£
£
Investments
13
220
140
2,400,976
2,400,976

Group investments represent 20% shareholdings in Ongears Limited, E-Cad.co.uk Limited, Aero Gears Limited, Aerospace Gears Limited, Ondrives Gears Limited, Ondrives Aerospace Limited, Ondrives Aerospace Gears Limited, Ondrives PCT Limited, Ondrives Precision Cutting Tools Limited, Ondrives Precision Gears Limited and Ondrives Tools Limited. All companies are dormant, incorporated in England and Wales and have capital and reserves of £100 each.

13
Subsidiaries

Details of the company's subsidiaries at 31 March 2023 are as follows:

Name of undertaking
Registered
Nature of business
Class of
% Held
office
shares held
Direct
HPC Drives Limited
England & Wales
Dormant company
Ordinary £1 A
80
Ondrives Limited
England & Wales
Manufacture and sale of precision engineering components
Ordinary £1 A
80
Ontek Limited
England & Wales
Dormant company
Ordinary £1 A
100
Rino Industries Limited
England & Wales
Dormant company
Ordinary £1 A
76
The aggregate capital and reserves and the profit for the year of the subsidiaries noted above was as follows:
Name of undertaking
Profit/(Loss) before tax
Capital and Reserves
£
£
HPC Drives Limited
-
0
1,000
Ondrives Limited
604,547
5,434,245
Ontek Limited
-
0
100
Rino Industries Limited
-
0
71,246
ONDRIVES GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
- 24 -
14
Stocks
Group
Company
2023
2022
2023
2022
£
£
£
£
Finished goods and goods for resale
430,550
395,207
-
0
-
0
15
Debtors
Group
Company
2023
2022
2023
2022
Amounts falling due within one year:
£
£
£
£
Trade debtors
837,116
878,471
-
0
-
0
Corporation tax recoverable
-
0
50,196
-
0
-
0
Other debtors
160,564
177,529
692
262
Prepayments and accrued income
155,888
176,484
-
0
-
0
1,153,568
1,282,680
692
262
16
Creditors: amounts falling due within one year
Group
Company
2023
2022
2023
2022
£
£
£
£
Trade creditors
393,351
293,154
-
0
-
0
Amounts due to subsidiaries and related companies
116,350
116,350
289,828
284,034
Other taxation and social security
138,454
120,138
-
-
Other creditors
138,211
117,538
-
0
-
0
Accruals and deferred income
88,059
56,200
9,509
8,649
874,425
703,380
299,337
292,683
ONDRIVES GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
- 25 -
17
Deferred taxation

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

Liabilities
Liabilities
2023
2022
Group
£
£
Accelerated capital allowances
702,753
593,753
Revaluations
24,261
64,050
727,014
657,803
Liabilities
Liabilities
2023
2022
Company
£
£
Revaluations
24,261
64,050
Group
Company
2023
2023
Movements in the year:
£
£
Liability at 1 April 2022
657,803
64,050
Charge/(credit) to profit or loss
69,211
(39,789)
Liability at 31 March 2023
727,014
24,261
ONDRIVES GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
- 26 -
18
Share capital
Group and company
2023
2022
Ordinary share capital
£
£
Issued and fully paid
3,335 Ordinary shares of £1 each
3,335
3,335
19
Reserves
Share premium

Amounts subscribed for share capital in excess of nominal value.

Revaluation reserve

The revaluation reserve represents the revaluation of freehold land and buildings above historic cost. This is a non-distributable reserve.

Profit and loss reserves

This compromises of opening retained earnings, the profit or loss for the year and dividends paid as set out in the Statement of Changes in Equity.

 

20
Operating lease commitments
Lessee

Operating lease payments represent rentals payable by the company for certain of its properties. Leases are negotiated for every 10 years and rentals are fixed for that period.

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::

Group
Company
2023
2022
2023
2022
£
£
£
£
Within one year
85,500
85,500
-
-
Between two and five years
-
85,500
-
-
85,500
171,000
-
-
ONDRIVES GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
- 27 -
21
Capital commitments

Amounts contracted for but not provided in the financial statements:

Group
Company
2023
2022
2023
2022
£
£
£
£
Acquisition of tangible fixed assets
968,814
601,250
-
-
22
Related party transactions

D Hinchliffe controls 80% of the share capital of Sarl Engrenages, a company registered in France. During the year Ondrives Limited made sales totalling £667,393 (2022 - £560,151) to and purchases totalling £14,776 (2022 - £13,446) from the company. At the year end £158,772 (2022 - £176,167) was due from this company and is included in other debtors. At the year end £1,714 (2022 - £2,114) was due to this company and is included in amounts due to connected company.

 

During the year managements charges have been invoiced to Ondrives Limited by its parent company, Ondrives Group Limited, totalling £14,000 (2022 - £14,000). At the year end £173,852 (2022 - £168,058) was due from Ondrives Group Limited and is included in amounts due from fellow group undertakings.

 

During the year rent of £125,500 (2022 - £125,500) has been paid to a pension fund from Ondrives Limited, of which D Hinchliffe, S Hinchliffe and B Hinchliffe (Directors) are trustees of. At the year end £Nil (2022 - £Nil) was due to or from the pension fund.

 

D Hinchliffe and S Hinchliffe are directors of HPC Group Limited. At the year end, £115,976 (2022 - £115,976) was due to HPC Group Limited from Ondrives Group Limited.

 

Rino Industries Limited is a subsidiary of Ondrives Group Limited. At the year end £71,620 (2022 - £71,620) is due to this company.

23
Controlling party

The ultimate controlling party is D W Hinchliffe, a director of the company who holds the majority of the issued share capital.

ONDRIVES GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
- 28 -
24
Cash generated from group operations
2023
2022
£
£
Profit for the year after tax
578,935
224,838
Adjustments for:
Taxation charged
69,211
165,802
Investment income
(3,133)
(164)
Gain on disposal of tangible fixed assets
(11,936)
(14,661)
Depreciation and impairment of tangible fixed assets
730,985
652,067
Movements in working capital:
(Increase) in stocks
(35,343)
(11,786)
Decrease in debtors
78,917
42,224
Increase in creditors
171,045
65,848
Cash generated from operations
1,578,681
1,124,168
25
Analysis of changes in net funds - group
1 April 2022
Cash flows
31 March 2023
£
£
£
Cash at bank and in hand
846,286
245,255
1,091,541
2023-03-312022-04-01falseCCH SoftwareCCH Accounts Production 2023.200D W HinchliffeS M HinchliffeB J Hinchliffe08161681bus:Consolidated2022-04-012023-03-31081616812022-04-012023-03-3108161681bus:Director12022-04-012023-03-3108161681bus:Director22022-04-012023-03-3108161681bus:Director32022-04-012023-03-3108161681bus:RegisteredOffice2022-04-012023-03-3108161681bus:Agent12022-04-012023-03-3108161681bus:Consolidated2023-03-31081616812023-03-3108161681bus:Consolidated2021-04-012022-03-3108161681bus:Consolidated2022-03-31081616812022-03-3108161681core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2023-03-3108161681core:PlantMachinerybus:Consolidated2023-03-3108161681core:FurnitureFittingsbus:Consolidated2023-03-3108161681core:MotorVehiclesbus:Consolidated2023-03-3108161681core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2022-03-3108161681core:PlantMachinerybus:Consolidated2022-03-3108161681core:FurnitureFittingsbus:Consolidated2022-03-3108161681core:MotorVehiclesbus:Consolidated2022-03-3108161681core:LandBuildingscore:OwnedOrFreeholdAssets2023-03-3108161681core:LandBuildingscore:OwnedOrFreeholdAssets2022-03-3108161681core:ShareCapitalbus:Consolidated2023-03-3108161681core:ShareCapitalbus:Consolidated2022-03-3108161681core:SharePremiumbus:Consolidated2023-03-3108161681core:SharePremiumbus:Consolidated2022-03-3108161681core:RevaluationReservebus:Consolidated2023-03-3108161681core:RevaluationReservebus:Consolidated2022-03-3108161681core:ShareCapital2023-03-3108161681core:ShareCapital2022-03-3108161681core:SharePremium2023-03-3108161681core:SharePremium2022-03-3108161681core:RevaluationReserve2023-03-3108161681core:RevaluationReserve2022-03-3108161681core:RetainedEarningsAccumulatedLosses2023-03-3108161681core:RetainedEarningsAccumulatedLossesbus:Consolidated2022-03-3108161681core:Non-controllingInterestsbus:Consolidated2022-03-3108161681core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-03-3108161681core:Non-controllingInterestsbus:Consolidated2023-03-3108161681core:ShareCapital2021-03-3108161681core:SharePremium2021-03-3108161681core:RevaluationReserve2021-03-3108161681core:RetainedEarningsAccumulatedLosses2021-03-3108161681core:RetainedEarningsAccumulatedLosses2022-03-3108161681core:CurrentFinancialInstruments2023-03-3108161681core:CurrentFinancialInstruments2022-03-31081616812021-04-012022-03-3108161681bus:Consolidated2021-03-3108161681core:LandBuildingscore:OwnedOrFreeholdAssets2022-04-012023-03-3108161681core:PlantMachinery2022-04-012023-03-3108161681core:FurnitureFittings2022-04-012023-03-3108161681core:MotorVehicles2022-04-012023-03-3108161681core:UKTaxbus:Consolidated2022-04-012023-03-3108161681core:UKTaxbus:Consolidated2021-04-012022-03-3108161681bus:Consolidated12022-04-012023-03-3108161681bus:Consolidated12021-04-012022-03-3108161681bus:Consolidated22022-04-012023-03-3108161681bus:Consolidated22021-04-012022-03-3108161681core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2022-03-3108161681core:PlantMachinerybus:Consolidated2022-03-3108161681core:FurnitureFittingsbus:Consolidated2022-03-3108161681core:MotorVehiclesbus:Consolidated2022-03-3108161681bus:Consolidated2022-03-3108161681core:LandBuildingscore:OwnedOrFreeholdAssets2022-03-3108161681core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2022-04-012023-03-3108161681core:PlantMachinerybus:Consolidated2022-04-012023-03-3108161681core:FurnitureFittingsbus:Consolidated2022-04-012023-03-3108161681core:MotorVehiclesbus:Consolidated2022-04-012023-03-3108161681core:Subsidiary12022-04-012023-03-3108161681core:Subsidiary22022-04-012023-03-3108161681core:Subsidiary32022-04-012023-03-3108161681core:Subsidiary42022-04-012023-03-3108161681core:Subsidiary112022-04-012023-03-3108161681core:Subsidiary212022-04-012023-03-3108161681core:Subsidiary312022-04-012023-03-3108161681core:Subsidiary412022-04-012023-03-3108161681core:Subsidiary12023-03-3108161681core:Subsidiary22023-03-3108161681core:Subsidiary32023-03-3108161681core:Subsidiary42023-03-3108161681core:CurrentFinancialInstrumentsbus:Consolidated2023-03-3108161681core:CurrentFinancialInstrumentsbus:Consolidated2022-03-3108161681core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2023-03-3108161681core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2022-03-3108161681core:CurrentFinancialInstrumentscore:WithinOneYear2023-03-3108161681core:CurrentFinancialInstrumentscore:WithinOneYear2022-03-3108161681bus:PrivateLimitedCompanyLtd2022-04-012023-03-3108161681bus:FRS1022022-04-012023-03-3108161681bus:Audited2022-04-012023-03-3108161681bus:ConsolidatedGroupCompanyAccounts2022-04-012023-03-3108161681bus:FullAccounts2022-04-012023-03-31xbrli:purexbrli:sharesiso4217:GBP