ISTOBAL_(UK)_LIMITED - Accounts


Company registration number 02518274 (England and Wales)
ISTOBAL (UK) LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023
ISTOBAL (UK) LIMITED
COMPANY INFORMATION
Directors
Mr S Dengizman
Mr R T Alfaro
Mr P A Ferris
(Appointed 13 November 2023)
Company number
02518274
Registered office
Mitton Mill Ind Est
Mill Road
Stourport
Worcestershire
DY13 9BL
Auditor
Ormerod Rutter Limited
The Oakley
Kidderminster Road
Droitwich
Worcestershire
WR9 9AY
ISTOBAL (UK) LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2 - 3
Independent auditor's report
4 - 6
Statement of comprehensive income
7
Balance sheet
8
Statement of changes in equity
9
Notes to the financial statements
10 - 25
ISTOBAL (UK) LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2023
- 1 -

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

Review of the business

The company's financial results for the year and its financial position at the year-end can be found in the annexed financial statements.

 

Turnover for the year was £9.8 million, up from £8.5 million in the prior year, attributable to strong sales growth and product portfolio diversification. Whilst the business has experienced considerable adverse effects from supply chain difficulties in some parts and transport requirements, we have managed our cost of sale vs pricing well which has resulted in a gross profit margin of 48.13% (2022 - 42.46%). A considerable change in our profitability before taxation (2023 – 4.31%) (2022 – 1.48%) year on year has also been achieved through consistent overhead and variable cost controls.

 

The balance sheet continues to show a strong net asset position as in the previous year.

 

Overall as directors, we are happy with the growth and profitability position of the company as at the year end.

Principal risks and uncertainties

The directors consider that the principle risks and uncertainties of the company are those relating to the main trading subsidiary company's competition within the industry sector and the current economic environment. All these risks are monitored regularly by management to ensure that the risks are minimised, particularly in terms of industry specific risks.

 

Supply chain, inbound product cost and manpower remain a general concern for the outlook of the business, the management seek to further develop it’s already robust forecasting process and continue to build the ability to retain and develop its team to deliver exceptional service in all functional areas.

Key performance indicators

Turnover can be dependent on the number and profitability of maintenance contracts undertaken, spare parts sold and vehicle valeting equipment sold during the year. Hence as directors we consider overall profitability of the company and the net asset position as the main key performance indicators.

 

The overall gross profit margin was 48.13% (2022 – 42.46%). Profit before taxation in 2023 was £503,402 (2022 - £125,571 loss before taxation). Cash in hand at the year-end was £397,221 (2022- £669,427 and the net asset position as at 31 December 2023 was £2,188,801 (2022 - £1,746,687).

On behalf of the board

Mr P A Ferris
Director
15 March 2024
ISTOBAL (UK) LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2023
- 2 -

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

Principal activities

The principal activity of the company in the year under review was that of the maintenance and supply of car wash equipment and chemical sales.

Results and dividends

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

No ordinary dividends were paid. The directors do not recommend payment of a final dividend.

Directors

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

Mr S Dengizman
Mr L J Hett
(Resigned 8 September 2023)
Mr R T Alfaro
Mr P A Ferris
(Appointed 13 November 2023)
Financial risk management objectives and policies
Liquidity risk

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

Foreign currency risk

The company’s principal foreign currency exposures arise from trading with overseas companies. Company policy permits but does not demand that these exposures may be hedged in order to fix the cost in sterling. This hedging activity involves the use of foreign exchange forward contracts.

Credit risk

Investments of cash surpluses and borrowings are made through banks and companies which must fulfil credit rating criteria approved by the Board.

 

All customers who wish to trade on credit terms are subject to credit verification procedures. Trade debtors are monitored on an ongoing basis and provision is made for doubtful debts where necessary.

Future developments

The directors aims to maintain the same management policies which have resulted in the company's performance to date.

Auditor

The auditor, Ormerod Rutter Limited, is deemed to be reappointed under section 487(2) of the Companies Act 2006.

ISTOBAL (UK) LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
- 3 -
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 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.

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 P A Ferris
Director
15 March 2024
ISTOBAL (UK) LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF ISTOBAL (UK) LIMITED
- 4 -
Opinion

We have audited the financial statements of Istobal (UK) Limited (the 'company') for the year ended 31 December 2023 which comprise the statement of comprehensive income, the balance sheet, the statement of changes in equity 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 the financial statements:

  •     give a true and fair view of the state of the company's affairs as at 31 December 2023 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 opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

 

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of 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.

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.

ISTOBAL (UK) LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF ISTOBAL (UK) LIMITED
- 5 -
Matters on which we are required to report by exception

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

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

  •     certain disclosures of 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 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.

Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was as follows:

 

  • the engagement partner ensured that the engagement team collectively had the appropriate competence, capabilities and skills to identify or recognise non-compliance with applicable laws and regulations;

  • we identified the laws and regulations applicable to the company through discussions with directors and other management, and from our commercial knowledge and experience of the industry;

  • we focused on specific laws and regulations which we considered may have a direct material effect on the financial statements or operations of the company and group, including the Companies Act 2006, taxation legislation and data protection, anti-bribery, employment, environmental and health and safety legislation;

  • we assessed the extent of compliance with the laws and regulations identified above through making enquiries of management and inspecting legal correspondence; and

  • identified laws and regulations were communicated within the audit team regularly and the team remained alert to instances of non-compliance throughout the audit.

We assessed the susceptibility of the company's financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by:

 

  • making enquiries of management as to where they considered there was susceptibility to fraud, their knowledge of actual, suspected and alleged fraud; and

  • considering internal controls in place to mitigate risks of fraud and non-compliance with laws and regulations; and

  • understanding the design of the company’s remuneration policies.

ISTOBAL (UK) LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF ISTOBAL (UK) LIMITED
- 6 -

To address the risk of fraud through management bias and override of controls, we:

 

  • performed analytical procedures to identify any unusual transactions or unexpected relationships;

  • tested journal entries to identify unusual transactions;

  • assessed whether judgements and assumptions made in determining the accounting estimates were indicative of potential bias; and

  • investigated the rationale behind significant or unusual transactions.

In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to:

 

  • agreeing financial statement disclosures to underlying supporting documentation;

  • reading the minutes of meetings of those charged with governance; and

  • enquiring of management as to actual and potential litigation and claims; and

  • reviewing correspondence with HMRC, relevant regulators and the company’s legal advisors.

 

There are inherent limitations in the audit procedures described above. We are less likely to become aware of instances of non-compliance with laws and regulations that are not closely related to events and transactions reflected in the financial statements. 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.

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.

Colm McGrory FCA
Senior Statutory Auditor
For and on behalf of Ormerod Rutter Limited
15 March 2024
Chartered Accountants
Statutory Auditor
The Oakley
Kidderminster Road
Droitwich
Worcestershire
WR9 9AY
ISTOBAL (UK) LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2023
- 7 -
2023
2022
as restated
Notes
£
£
Turnover
3
9,848,734
8,496,816
Cost of sales
(5,108,972)
(4,889,248)
Gross profit
4,739,762
3,607,568
Administrative expenses
(4,425,695)
(3,914,946)
Other operating income
189,335
248,508
Operating profit/(loss)
4
503,402
(58,870)
Interest payable and similar expenses
8
(79,185)
(66,701)
Profit/(loss) before taxation
424,217
(125,571)
Tax on profit/(loss)
9
17,897
10,071
Profit/(loss) for the financial year
442,114
(115,500)

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

ISTOBAL (UK) LIMITED
BALANCE SHEET
AS AT 31 DECEMBER 2023
31 December 2023
- 8 -
2023
2022
as restated
Notes
£
£
£
£
Fixed assets
Tangible assets
10
54,858
87,960
Current assets
Stocks
13
1,547,246
1,442,724
Debtors falling due after more than one year
14
225,000
665,000
Debtors falling due within one year
14
3,725,156
3,609,034
Cash at bank and in hand
397,221
669,427
5,894,623
6,386,185
Creditors: amounts falling due within one year
15
(3,592,570)
(4,296,086)
Net current assets
2,302,053
2,090,099
Total assets less current liabilities
2,356,911
2,178,059
Creditors: amounts falling due after more than one year
16
-
0
(294,414)
Provisions for liabilities
Provisions
18
155,238
120,927
Deferred tax liability
19
12,872
16,031
(168,110)
(136,958)
Net assets
2,188,801
1,746,687
Capital and reserves
Called up share capital
21
15,075
15,075
Capital redemption reserve
14,925
14,925
Profit and loss reserves
22
2,158,801
1,716,687
Total equity
2,188,801
1,746,687

These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.true

The financial statements were approved by the board of directors and authorised for issue on 15 March 2024 and are signed on its behalf by:
Mr  P A Ferris
Director
Company registration number 02518274 (England and Wales)
ISTOBAL (UK) LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2023
- 9 -
Share capital
Capital redemption reserve
Profit and loss reserves
Total
£
£
£
£
As restated for the period ended 31 December 2022:
Balance at 1 January 2022
15,075
14,925
1,832,187
1,862,187
Year ended 31 December 2022:
Loss and total comprehensive income
-
-
(115,500)
(115,500)
Balance at 31 December 2022
15,075
14,925
1,716,687
1,746,687
Year ended 31 December 2023:
Profit and total comprehensive income
-
-
442,114
442,114
Balance at 31 December 2023
15,075
14,925
2,158,801
2,188,801
ISTOBAL (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023
- 10 -
1
Accounting policies
Company information

Istobal (UK) Limited is a private company limited by shares incorporated in England and Wales. The registered office is Mitton Mill Ind Est, Mill Road, Stourport, Worcestershire, DY13 9BL.

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, modified to include valuation of freehold properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

This company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements:

 

  • Section 4 ‘Statement of Financial Position’: Reconciliation of the opening and closing number of shares;

  • Section 7 ‘Statement of Cash Flows’: Presentation of a statement of cash flow and related notes and disclosures;

  • Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instrument Issues’: Carrying amounts, interest income/expense and net gains/losses for each category of financial instrument; basis of determining fair values; details of collateral, loan defaults or breaches, details of hedges, hedging fair value changes recognised in profit or loss and in other comprehensive income;

  • Section 26 ‘Share based Payment’: Share-based payment expense charged to profit or loss, reconciliation of opening and closing number and weighted average exercise price of share options, how the fair value of options granted was measured, measurement and carrying amount of liabilities for cash-settled share-based payments, explanation of modifications to arrangements;

  • Section 33 ‘Related Party Disclosures’: Compensation for key management personnel.

 

Istobal (UK) Limited is subsidiary of Istobal SA and the results of Istobal (UK) Limited are included in the consolidated financial statements of Istobal SA.

The company has taken advantage of the exemption under section 401 of the Companies Act 2006 not to prepare consolidated accounts. The financial statements present information about the company as an individual entity and not about its group.

 

Istobal (UK) Limited is a subsidiary of Istobal SA, a company registered in Spain. The parent company registered office is Avda, Conde del Serrallo, 10, 462250 L'Alcudia, Valencia, Spain. The results of Istobal (UK) Limited are included in the consolidated financial statements of Istobal SA which are available from Calle De Ayala, 11 28001 Madrid, Spain.

1.2
Going concern

These financial statements have been drawn up on the going concern basis. If the going concern basis were not appropriate, adjustments would have been made to reduce assets to recoverable amounts, to provide for any further liabilities that might arise, and to re-classify fixed assets as current assets and long term liabilities as current liabilities.true

ISTOBAL (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
1
Accounting policies
(Continued)
- 11 -
1.3
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT. 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.

Revenue from the provision of services is recognised by reference to the stage of completion, when the costs incurred and costs to complete can be estimated reliably.

1.4
Tangible fixed assets

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

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

Leasehold land and buildings
Over the lease term
Plant and equipment
20% and 25% on cost
Fixtures and fittings
10%, 20% and 25% on cost
Motor vehicles
25% on cost
Revenue share equipment
14.3% and 20% on cost

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
Fixed asset investments

Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

1.6
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

ISTOBAL (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
1
Accounting policies
(Continued)
- 12 -
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 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
Cash at bank and in hand

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.

1.9
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.

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.

ISTOBAL (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
1
Accounting policies
(Continued)
- 13 -
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 creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

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

 

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

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.

1.10
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.

Changes in the fair value of derivatives that are designated and qualify as fair value hedges are recognised in profit or loss immediately, together with any changes in the fair value of the hedged asset or liability that are attributable to the hedged risk.

ISTOBAL (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
1
Accounting policies
(Continued)
- 14 -
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
Provisions

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

 

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

1.13
Employee benefits

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

1.14
Retirement benefits

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

1.15
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.

1.16
Foreign exchange

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

 

ISTOBAL (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
1
Accounting policies
(Continued)
- 15 -
1.17

Borrowing costs

All borrowing costs are recognised in profit and loss in the year in which they are incurred.

1.18

Short-term debtors and creditors

Debtors and creditors with no stated interest rate and receivable or payable within one year are recorded at transaction price. Any losses arising from impairment and recognised in the income statement in administrative expenses.

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.

3
Turnover
2023
2022
£
£
Turnover analysed by class of business
All turnover from principle activities
9,848,734
8,496,816
2023
2022
£
£
Turnover analysed by geographical market
United Kingdom
9,838,090
8,495,948
Rest of the World
10,644
868
9,848,734
8,496,816
4
Operating profit/(loss)
2023
2022
Operating profit/(loss) for the year is stated after charging/(crediting):
£
£
Exchange losses
185
551
Depreciation of owned tangible fixed assets
37,770
61,308
Profit on disposal of tangible fixed assets
(10,397)
(59,648)
Operating lease charges
121,706
88,140
ISTOBAL (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
- 16 -
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 company
10,175
9,250
For other services
Taxation compliance services
1,000
850
6
Employees

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

2023
2022
Number
Number
Total staff employed
63
59

Their aggregate remuneration comprised:

2023
2022
£
£
Wages and salaries
2,270,431
2,108,134
Social security costs
237,750
223,135
Pension costs
44,231
38,751
2,552,412
2,370,020
ISTOBAL (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
- 17 -
7
Directors' remuneration
2023
2022
£
£
Remuneration for qualifying services
108,809
221,880
Company pension contributions to defined contribution schemes
1,206
1,317
110,015
223,197

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 1 (2022 - 1).

Remuneration disclosed above include the following amounts paid to the highest paid director:
2023
2022
£
£
Remuneration for qualifying services
n/a
126,046
Company pension contributions to defined contribution schemes
n/a
1,317

As total directors' remuneration was less than £200,000 in the current year, no disclosure is provided for that year.

8
Interest payable and similar expenses
2023
2022
£
£
Interest payable to group undertakings
79,185
66,701
ISTOBAL (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
- 18 -
9
Taxation
2023
2022
£
£
Current tax
Adjustments in respect of prior periods
(14,738)
-
0
Deferred tax
Origination and reversal of timing differences
(3,159)
(10,071)
Total tax credit
(17,897)
(10,071)

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

2023
2022
£
£
Profit/(loss) before taxation
424,217
(125,571)
Expected tax charge/(credit) based on the standard rate of corporation tax in the UK of 23.37% (2022: 19.00%)
99,140
(23,858)
Tax effect of expenses that are not deductible in determining taxable profit
203
40
Adjustments in respect of prior years
(81,133)
-
0
Effect of change in corporation tax rate
840
-
0
Group relief
(45,454)
(51,494)
Permanent capital allowances in excess of depreciation
3,915
11,261
Other non-reversing timing differences
4,592
-
0
Transition adjustments
-
53,980
Taxation credit for the year
(17,897)
(10,071)
ISTOBAL (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
- 19 -
10
Tangible fixed assets
Leasehold land and buildings
Plant and equipment
Fixtures and fittings
Motor vehicles
Revenue share equipment
Total
£
£
£
£
£
£
Cost
At 1 January 2023
19,580
66,208
96,152
63,967
303,270
549,177
Additions
-
0
4,671
1,299
-
0
-
0
5,970
Disposals
-
0
(992)
-
0
(48,648)
-
0
(49,640)
At 31 December 2023
19,580
69,887
97,451
15,319
303,270
505,507
Depreciation and impairment
At 1 January 2023
17,854
60,220
80,688
57,745
244,710
461,217
Depreciation charged in the year
1,726
2,114
8,333
1,538
24,059
37,770
Eliminated in respect of disposals
-
0
(17)
-
0
(48,321)
-
0
(48,338)
At 31 December 2023
19,580
62,317
89,021
10,962
268,769
450,649
Carrying amount
At 31 December 2023
-
0
7,570
8,430
4,357
34,501
54,858
At 31 December 2022
1,726
5,988
15,464
6,222
58,560
87,960
11
Fixed asset investments
2023
2022
£
£
Movements in fixed asset investments
Shares in
£
Cost or valuation
At 1 January 2023 & 31 December 2023
100
Impairment
At 1 January 2023 & 31 December 2023
100
Carrying amount
At 31 December 2023
-
At 31 December 2022
-
ISTOBAL (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
- 20 -
12
Subsidiaries

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

Name of undertaking
Registered office
Nature of business
Class of
% Held
shares held
Direct
Istobal Rental Services Limited
England and Wales
Maintenance and supply of commercial wash equipment and chemicals.
Ordinary
100.00
The aggregate capital and reserves and the result for the year of the subsidiaries noted above was as follows:
Name of undertaking
Capital and Reserves
Profit/(Loss)
£
£
Istobal Rental Services Limited
(1,199,460)
211,782
13
Stocks
2023
2022
as restated
£
£
Raw materials and consumables
1,547,246
1,442,724

The comparative figure was restated due to error as per note 26 of the financial statements.

14
Debtors
2023
2022
Amounts falling due within one year:
£
£
Trade debtors
2,456,385
1,779,955
Amounts owed by group undertakings
1,161,980
1,754,055
Other debtors
31,379
19,871
Prepayments and accrued income
75,412
55,153
3,725,156
3,609,034
2023
2022
Amounts falling due after more than one year:
£
£
Amounts owed by group undertakings
225,000
665,000
Total debtors
3,950,156
4,274,034
ISTOBAL (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
- 21 -
15
Creditors: amounts falling due within one year
2023
2022
£
£
Trade creditors
267,906
300,500
Amounts owed to group undertakings
2,238,607
3,384,766
Corporation tax
-
0
14,738
Other taxation and social security
491,922
329,455
Other creditors
404,001
198,017
Accruals and deferred income
190,134
68,610
3,592,570
4,296,086
16
Creditors: amounts falling due after more than one year
2023
2022
£
£
Amounts owed to group undertakings
-
0
294,414
17
Secured liabilities

The bank accounts are secured by an intercompany guarantee with the subsidiary company Istobal Rental Services Limited.

18
Provisions for liabilities
2023
2022
£
£
Warranty provision
155,238
120,927
Movements on provisions:
Warranty provision
£
At 1 January 2023
120,927
Additional provisions in the year
34,311
At 31 December 2023
155,238
ISTOBAL (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
- 22 -
19
Deferred taxation

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

Liabilities
Liabilities
2023
2022
Balances:
£
£
Accelerated capital allowances
12,872
16,031
2023
Movements in the year:
£
Liability at 1 January 2023
16,031
Credit to profit or loss
(3,159)
Liability at 31 December 2023
12,872

The deferred tax liability set out above is expected to reverse within 12 months and relates to accelerated capital allowances that are expected to mature within the same period.

20
Retirement benefit schemes
2023
2022
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
44,231
38,751

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.

ISTOBAL (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
- 23 -
21
Share capital
2023
2022
2023
2022
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary A of £1 each
15,075
15,075
15,075
15,075
22
Profit and loss reserves

Profit and loss account

This represents the accumulated realised earnings from the prior and current periods as reduced by losses and dividends from time to time.

 

Capital redemption reserve

This represents previously issued ordinary share capital which has since been redeemed.

23
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:

2023
2022
£
£
Within one year
377,734
418,161
Between two and five years
388,266
762,675
766,000
1,180,836
24
Ultimate controlling party

The immediate controlling party is Istobal SA, a company registered in Spain, which is available to the public.

 

The ultimate controlling party is not known.

ISTOBAL (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
- 24 -
25
Related party transactions
Transactions with related parties

During the year the company entered into the following transactions with related parties:

Sales
Purchases
2023
2022
2023
2022
£
£
£
£
Entities with control, joint control or significant influence over the company
100
1,217
347,668
230,737
Entities under common group control
12,378
4,057
3,904,749
3,303,939
Entities over which the entity has control, joint control or significant influence
1,473,224
1,351,125
-
-

The following amounts were outstanding at the reporting end date:

2023
2022
Amounts due to related parties
£
£
Entities with control, joint control or significant influence over the company
747,145
835,044
Entities under common group control
1,491,462
2,844,135

The following amounts were outstanding at the reporting end date:

2023
2022
Amounts due from related parties
£
£
Entities with control, joint control or significant influence over the company
26,919
-
Entities under common group control
10,759
4,057
Entities over which the entity has control, joint control or significant influence
1,349,301
2,414,999
ISTOBAL (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
- 25 -
26
Prior period adjustment
Reconciliation of changes in equity
1 January
31 December
2022
2022
£
£
Adjustments to prior year
Stock exsistance
-
(284,107)
Equity as previously reported
1,862,187
2,030,794
Equity as adjusted
1,862,187
1,746,687
Analysis of the effect upon equity
Profit and loss reserves
-
(284,107)
Reconciliation of changes in profit/(loss) for the previous financial period
2022
£
Adjustments to prior year
Stock exsistance
(284,107)
Profit as previously reported
168,607
Loss as adjusted
(115,500)
2023-12-312023-01-01falseCCH SoftwareCCH Accounts Production 2023.300Mr S DengizmanMr L J HettMr R T AlfaroMr P A Ferrisfalse025182742023-01-012023-12-3102518274bus:Director12023-01-012023-12-3102518274bus:Director32023-01-012023-12-3102518274bus:Director42023-01-012023-12-3102518274bus:Director22023-01-012023-12-3102518274bus:RegisteredOffice2023-01-012023-12-31025182742023-12-31025182742022-01-012022-12-3102518274core:RetainedEarningsAccumulatedLosses2022-01-012022-12-3102518274core:RetainedEarningsAccumulatedLosses2023-01-012023-12-31025182742022-12-3102518274core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-12-3102518274core:PlantMachinery2023-12-3102518274core:FurnitureFittings2023-12-3102518274core:MotorVehicles2023-12-3102518274core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2023-12-3102518274core:LandBuildingscore:LeasedAssetsHeldAsLessee2022-12-3102518274core:PlantMachinery2022-12-3102518274core:FurnitureFittings2022-12-3102518274core:MotorVehicles2022-12-3102518274core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2022-12-3102518274core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3102518274core:Non-currentFinancialInstrumentscore:AfterOneYear2022-12-3102518274core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3102518274core:CurrentFinancialInstrumentscore:WithinOneYear2022-12-3102518274core:CurrentFinancialInstruments2023-12-3102518274core:CurrentFinancialInstruments2022-12-3102518274core:ShareCapital2023-12-3102518274core:ShareCapital2022-12-3102518274core:CapitalRedemptionReserve2023-12-3102518274core:CapitalRedemptionReserve2022-12-3102518274core:RetainedEarningsAccumulatedLosses2023-12-3102518274core:RetainedEarningsAccumulatedLosses2022-12-3102518274core:ShareCapital2021-12-3102518274core:CapitalRedemptionReserve2021-12-3102518274core:RetainedEarningsAccumulatedLosses2021-12-3102518274core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-01-012023-12-3102518274core:PlantMachinery2023-01-012023-12-3102518274core:FurnitureFittings2023-01-012023-12-3102518274core:MotorVehicles2023-01-012023-12-3102518274core:UKTax2023-01-012023-12-3102518274core:UKTax2022-01-012022-12-310251827412022-01-012022-12-3102518274core:LandBuildingscore:LeasedAssetsHeldAsLessee2022-12-3102518274core:PlantMachinery2022-12-3102518274core:FurnitureFittings2022-12-3102518274core:MotorVehicles2022-12-3102518274core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2022-12-31025182742022-12-3102518274core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2023-01-012023-12-3102518274core:AfterOneYear2023-12-3102518274core:AfterOneYear2022-12-3102518274core:Non-currentFinancialInstruments2023-12-3102518274core:Non-currentFinancialInstruments2022-12-3102518274core:WithinOneYear2023-12-3102518274core:WithinOneYear2022-12-3102518274core:BetweenTwoFiveYears2023-12-3102518274core:BetweenTwoFiveYears2022-12-3102518274core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntitycore:SaleOrPurchaseGoods2023-01-012023-12-3102518274core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntitycore:SaleOrPurchaseGoods2022-01-012022-12-3102518274core:AllSubsidiariescore:SaleOrPurchaseGoods2023-01-012023-12-3102518274core:AllSubsidiariescore:SaleOrPurchasePropertyOrOtherAssets2022-01-012022-12-3102518274core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity2023-12-3102518274bus:PrivateLimitedCompanyLtd2023-01-012023-12-3102518274bus:FRS1022023-01-012023-12-3102518274bus:Audited2023-01-012023-12-3102518274bus:FullAccounts2023-01-012023-12-31xbrli:purexbrli:sharesiso4217:GBP