Umicore_Coating_Services_ - Accounts


Company Registration No. SC118425 (Scotland)
Umicore Coating Services Limited
Annual report and financial statements
for the year ended 31 December 2023
Umicore Coating Services Limited
Company information
Directors
KA Rogers
MGR Naples
G Hennebel
(Appointed 20 June 2023)
Secretary
ES Dalgetty
Company number
SC118425
Registered office
Kinnoull Street
Dundee
DD2 3ED
Auditor
Henderson Loggie LLP
The Vision Building
20 Greenmarket
Dundee
DD1 4QB
Bankers
Virgin Money
7/8 High Street
Dundee
DD1 1SS
Solicitors
Blackadders LLP
30-34 Reform Street
Dundee
DD1 1RJ
Umicore Coating Services Limited
Contents
Page
Directors' report
1
Directors' responsibilities statement
2
Independent auditor's report
3 - 5
Statement of comprehensive income
6
Balance sheet
7
Statement of changes in equity
8
Notes to the financial statements
9 - 20
Umicore Coating Services Limited
Directors' report
for the year ended 31 December 2023
- 1 -

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

Principal activities
The principal activity of the company continued to be that of the design, manufacture and sale of optical thin film coatings.
Results and dividends

No ordinary dividends were paid.

Directors

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

KA Rogers
W Peferoen
(Resigned 16 June 2023)
MGR Naples
G Hennebel
(Appointed 20 June 2023)
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
MGR Naples
Director
15 May 2024
Umicore Coating Services Limited
Directors' responsibilities statement
for the year ended 31 December 2023
- 2 -

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.

Umicore Coating Services Limited
Independent auditor's report
to the members of Umicore Coating Services Limited
- 3 -
Opinion

We have audited the financial statements of Umicore Coating Services 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 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 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 directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and

  • the directors' report has been prepared in accordance with applicable legal requirements.

Umicore Coating Services Limited
Independent auditor's report (continued)
to the members of Umicore Coating Services Limited
- 4 -
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 directors' report.

 

We have nothing to report in respect of the following matters where 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; or

  • the company is not entitled to claim exemption in preparing a strategic report due to it being a member of an ineligible group.

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.

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 specific procedures for this engagement and the extent to which these are capable of detecting irregularities, including fraud are detailed below.

As part of our planning process:

  • We enquired of management the systems and controls the company has in place, the areas of the financial statements that are mostly susceptible to the risk of irregularities and fraud, and whether there was any known, suspected or alleged fraud. Management informed us that there were no instances of known, suspected or alleged fraud;

  • We obtained an understanding of the legal and regulatory frameworks applicable to the company. We determined that the following were most relevant: FRS 102, Companies Act 2006, Health and Safety; Export Joint Control Unit; and employment law (including the Working Time Directive);

  • We considered the incentives and opportunities that exist in the company, including the extent of management bias, which present a potential for irregularities and fraud to be perpetrated, and tailored our risk assessment accordingly; and

  • Using our knowledge of the company, together with the discussions held with management at the planning stage, we formed a conclusion on the risk of misstatement due to irregularities including fraud and tailored our procedures according to this risk assessment.

Umicore Coating Services Limited
Independent auditor's report (continued)
to the members of Umicore Coating Services Limited
- 5 -

The key procedures we undertook to detect irregularities including fraud during the course of the audit included:

  • Enquiries with management about any known or suspected instances of non-compliance with laws and regulations and fraud;

  • Reading correspondence with regulators including the Health and Safety Executive and the Export Joint Control Unit to determine the extent of compliance;

  • Inspected radiation reports from SEPA concerning handling of radioactive materials to determine the extent of compliance;

  • Reviewing the most up to date risk register, board and health & safety committee meeting minutes and Internal Audit reports for any issues;

  • Challenging assumptions and judgements made by management in their significant accounting estimates, in particular in relation to stock provisions;

  • Auditing the risk of management override of controls, including through testing journal entries and other adjustments for appropriateness;

  • Testing key revenue lines, in particular cut-off, for evidence of management bias; and

  • Reviewing the financial statement disclosures and determining whether accounting policies have been appropriately applied.

 

Owing to the inherent limitations of an audit, there is an unavoidable risk that some material misstatements in the financial statements may not be detected, even though the audit is properly planned and performed in accordance with the ISAs (UK). For instance, the further removed non-compliance is from the events and transactions reflected in the financial statements, the less likely the auditor is to become aware of it or to recognise the non-compliance. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation. The primary responsibility for the prevention and detection of irregularities and fraud rests with the directors.

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.

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.

Gavin Black (Senior Statutory Auditor)
For and on behalf of Henderson Loggie LLP
15 May 2024
Chartered Accountants
Statutory Auditor
The Vision Building
20 Greenmarket
Dundee
DD1 4QB
Umicore Coating Services Limited
Statement of comprehensive income
for the year ended 31 December 2023
- 6 -
2023
2022
Notes
£
£
Turnover
3
5,627,604
3,915,025
Cost of sales
(2,668,820)
(2,636,004)
Gross profit
2,958,784
1,279,021
Administrative expenses
(1,727,700)
(1,272,500)
Other operating income
13,000
16,000
Operating profit
4
1,244,084
22,521
Interest receivable and similar income
7
1,097
30
Interest payable and similar expenses
8
(7,190)
(6,333)
Profit before taxation
1,237,991
16,218
Tax on profit
9
(231,706)
32,149
Profit for the financial year
1,006,285
48,367

The Statement of Comprehensive Income has been prepared on the basis that all operations are continuing operations.

Umicore Coating Services Limited
Balance sheet
as at 31 December 2023
- 7 -
2023
2022
Notes
£
£
£
£
Fixed assets
Tangible assets
10
1,373,470
1,392,272
Current assets
Stocks
11
596,911
522,043
Debtors
12
1,670,262
1,039,675
Cash at bank and in hand
159,823
120,683
2,426,996
1,682,401
Creditors: amounts falling due within one year
13
(916,837)
(1,408,665)
Net current assets
1,510,159
273,736
Total assets less current liabilities
2,883,629
1,666,008
Creditors: amounts falling due after more than one year
14
(18,917)
(28,417)
Provisions for liabilities
Deferred tax liability
15
(291,234)
(70,398)
(291,234)
(70,398)
Net assets
2,573,478
1,567,193
Capital and reserves
Called up share capital
18
943,000
943,000
Profit and loss reserves
19
1,630,478
624,193
Total equity
2,573,478
1,567,193

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

The financial statements were approved by the board of directors and authorised for issue on 15 May 2024 and are signed on its behalf by:
MGR Naples
Director
Company Registration No. SC118425
Umicore Coating Services Limited
Statement of changes in equity
for the year ended 31 December 2023
- 8 -
Share capital
Profit and loss reserves
Total
£
£
£
Balance at 1 January 2022
943,000
575,826
1,518,826
Year ended 31 December 2022:
Profit and total comprehensive income for the year
-
48,367
48,367
Balance at 31 December 2022
943,000
624,193
1,567,193
Year ended 31 December 2023:
Profit and total comprehensive income for the year
-
1,006,285
1,006,285
Balance at 31 December 2023
943,000
1,630,478
2,573,478
Umicore Coating Services Limited
Notes to the financial statements
for the year ended 31 December 2023
- 9 -
1
Accounting policies
Company information

Umicore Coating Services Limited is a private company limited by shares incorporated in Scotland. The registered office is Kinnoull Street, Dundee, DD2 3ED.

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.

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 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’: 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.

Umicore Coating Services Limited is a wholly owned subsidiary of Umicore SA and the results of Umicore Coating Services Limited are included in the consolidated financial statements of Umicore SA which are available from the parent company.

1.2
Going concern

The financial statements have been prepared on a going concern basis. The directors have considered relevant information, including the financial projections, forecast future cash flows and the impact of subsequent events in making their assessment. The directors have performed a robust analysis of forecast future cash flows taking into account the potential impact on the business of possible future scenarios arising from rising input costs and truethe UK and global economic outlook. This analysis also considers the effectiveness of available measures to assist in mitigating the impact.

Based on these assessments and having regard to the resources available to the company, the directors have concluded that there is no material uncertainty and that they can continue to adopt the going concern basis in preparing the annual report and financial statements.

1.3
Turnover

Turnover represents amounts (excluding value added tax) derived from the provision of goods and services to customers during the year and is recognised on delivery of those goods and services.

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.

Umicore Coating Services Limited
Notes to the financial statements (continued)
for the year ended 31 December 2023
1
Accounting policies (continued)
- 10 -
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:

Plant and machinery
3 to 10 years

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

1.5
Impairment of fixed assets

At each reporting 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.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.6
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct 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.

1.7
Cash and cash equivalents

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

Umicore Coating Services Limited
Notes to the financial statements (continued)
for the year ended 31 December 2023
1
Accounting policies (continued)
- 11 -
1.8
Financial instruments

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

 

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

 

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

Basic financial assets

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

Trade debtors, loans and other receivables that have fixed or determinable payments that are not quoted in an active market are classified as 'loans and receivables'. Loans and receivables are measured at amortised cost using the effective interest method, less any impairment.

 

Interest is recognised by applying the effective interest rate, except for short-term receivables when the recognition of interest would be immaterial. The effective interest method is a method of calculating the amortised cost of a debt instrument and of allocating the interest income over the relevant period. The effective interest rate is the rate that exactly discounts estimated future cash receipts through the expected life of the debt instrument to the net carrying amount on initial recognition.

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.

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.

Umicore Coating Services Limited
Notes to the financial statements (continued)
for the year ended 31 December 2023
1
Accounting policies (continued)
- 12 -
1.9
Equity instruments

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

1.10
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
The tax expense represents the sum of the corporation tax and deferred tax charge for the year.

The tax currently payable is based on taxable profit for the year. The company's liability for current tax is calculated using the tax rates that have been enacted or substantively enacted by the balance sheet date.

Deferred tax is measured on differences between the carrying amounts of assets and liabilities in the accounts and the corresponding tax bases, as used in the computation of taxable profit.  Deferred tax liabilities are generally recognised for all temporary timing differences that have originated but not reversed by the balance sheet date and are not recognised as permanent differences. Deferred tax assets are recognised to the extent that it is probable that taxable profits will be available in the future.  Deferred tax is calculated at the average tax rates that are expected to apply in the periods in which the timing differences are expected to reverse, based on tax rates and laws that have been enacted or substantively enacted by the balance sheet date.  Deferred tax is charged or credited in the profit and loss accounts, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity.
1.11
Employee benefits

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

 

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

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.12
Retirement benefits
The company operates a defined contribution scheme for the benefit of its employees. The assets of the scheme are held separately from those of the company in an independently administered fund. Contributions payable are charged to the profit and loss account in the year they are payable.
1.13
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.

Umicore Coating Services Limited
Notes to the financial statements (continued)
for the year ended 31 December 2023
1
Accounting policies (continued)
- 13 -
1.14
Government grants
Government and other grants are credited to deferred revenue. Grants towards capital expenditure are released to the profit and loss account over the expected useful life of the assets. Grants towards revenue expenditure are released to the profit and loss account as the related expenditure is incurred.
1.15
Foreign exchange

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

2
Judgements and key sources of estimation uncertainty

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

 

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

Key sources of estimation uncertainty

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

Stock provision

Year-end stock levels are compared with sales in the current financial period. Provision is made for any stock item where there is no current sales order coverage or where year end stock levels are in excess of historic sales levels.

3
Turnover and other revenue

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

2023
2022
£
£
Turnover analysed by class of business
Principal activity
5,627,604
3,915,025
2023
2022
£
£
Other significant revenue
Interest income
1,097
30
Grants received
13,000
16,000
Umicore Coating Services Limited
Notes to the financial statements (continued)
for the year ended 31 December 2023
- 14 -
4
Operating profit
2023
2022
Operating profit for the year is stated after charging/(crediting):
£
£
Exchange differences apart from those arising on financial instruments measured at fair value through profit or loss
16,757
5,604
Government grants
(13,000)
(16,000)
Fees payable to the company's auditor for the audit of the company's financial statements
7,560
7,200
Depreciation of owned tangible fixed assets
319,623
257,783
Operating lease charges
80,476
80,532
5
Employees

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

2023
2022
Number
Number
Average
31
28

Their aggregate remuneration comprised:

2023
2022
£
£
Wages and salaries
1,369,045
1,197,987
Social security costs
130,737
114,873
Pension costs
79,223
76,125
1,579,005
1,388,985
6
Directors' remuneration
2023
2022
£
£
Remuneration for qualifying services
216,984
155,641
Company pension contributions to defined contribution schemes
16,365
12,815
233,349
168,456

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 2 (2022 - 2).

Umicore Coating Services Limited
Notes to the financial statements (continued)
for the year ended 31 December 2023
6
Directors' remuneration (continued)
- 15 -
Remuneration disclosed above include the following amounts paid to the highest paid director:
2023
2022
£
£
Remuneration for qualifying services
111,424
-
Company pension contributions to defined contribution schemes
8,631
-

Directors' remuneration in 2022 was below £200,000 and so no comparative is given for the highest paid director.

7
Interest receivable and similar income
2023
2022
£
£
Interest income
Interest on bank deposits
1,097
30
8
Interest payable and similar expenses
2023
2022
£
£
Interest payable to group undertakings
7,190
6,333
9
Taxation
2023
2022
£
£
Current tax
UK corporation tax on profits for the current period
76,883
-
0
Adjustments in respect of prior periods
(66,013)
-
0
Total current tax
10,870
-
0
Deferred tax
Origination and reversal of timing differences
209,794
(31,516)
Changes in tax rates
-
0
(7,716)
Adjustment in respect of prior periods
11,042
7,083
Total deferred tax
220,836
(32,149)
Total tax charge/(credit)
231,706
(32,149)
Umicore Coating Services Limited
Notes to the financial statements (continued)
for the year ended 31 December 2023
9
Taxation (continued)
- 16 -

The actual charge/(credit) 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:

2023
2022
£
£
Profit before taxation
1,237,991
16,218
Expected tax charge based on the standard rate of corporation tax in the UK of 24% (2022: 19%)
291,175
3,081
Tax effect of expenses that are not deductible in determining taxable profit
582
309
Tax effect of utilisation of tax losses not previously recognised
(15,484)
-
0
Effect of change in corporation tax rate
12,414
(7,716)
Permanent capital allowances in excess of depreciation
(2,654)
(35,157)
Depreciation on assets not qualifying for tax allowances
644
251
Research and development tax credit
(66,013)
-
0
Deferred tax adjustments in respect of prior years
11,042
7,083
Taxation charge/(credit) for the year
231,706
(32,149)

On 3 March 2021, the UK Budget 2021 announcements included measures to support economic recovery as a result of the COVID-19 pandemic. These included an increase to the UK’s main corporation tax rate to 25%, which became effective from 1 April 2023. Therefore, the current year results are taxed at 19% for the 3 month period to 31 March 2023 and at 25% for the 9 month period to 31 December 2023, creating a blended corporation tax rate for the year of 23.52%. The closing deferred tax balances as at 31 December 2023 are recognised at 25% (2022 - 25%).

Umicore Coating Services Limited
Notes to the financial statements (continued)
for the year ended 31 December 2023
- 17 -
10
Tangible fixed assets
Plant and machinery
£
Cost
At 1 January 2023
5,678,501
Additions
301,232
Disposals
(123,917)
At 31 December 2023
5,855,816
Depreciation and impairment
At 1 January 2023
4,286,229
Depreciation charged in the year
319,623
Eliminated in respect of disposals
(123,506)
At 31 December 2023
4,482,346
Carrying amount
At 31 December 2023
1,373,470
At 31 December 2022
1,392,272
11
Stocks
2023
2022
£
£
Raw materials and consumables
536,373
472,079
Work in progress
60,538
49,964
596,911
522,043
12
Debtors
2023
2022
Amounts falling due within one year:
£
£
Trade debtors
888,917
754,840
Corporation tax recoverable
18,902
-
0
Amounts owed by group undertakings
404,040
132,031
Other debtors
-
0
76,103
Prepayments and accrued income
358,403
76,701
1,670,262
1,039,675

There are commercial repayment terms in place for the amounts due from group undertakings and no interest applies.

Umicore Coating Services Limited
Notes to the financial statements (continued)
for the year ended 31 December 2023
- 18 -
13
Creditors: amounts falling due within one year
2023
2022
Notes
£
£
Trade creditors
183,735
312,055
Amounts owed to group undertakings
386,697
794,484
Taxation and social security
125,004
38,210
Government grants
16
9,500
13,000
Other creditors
58,736
133,618
Accruals and deferred income
153,165
117,298
916,837
1,408,665

There are commercial repayment terms in place for the amounts owed to group undertakings. Interest has been applied at 2.07%-5.69% during the year on the elements deemed to be capital funding.

14
Creditors: amounts falling due after more than one year
2023
2022
Notes
£
£
Government grants
16
18,917
28,417
15
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
293,174
288,891
Tax losses
-
(216,662)
Retirement benefit obligations
(1,686)
(1,580)
Other
(254)
(251)
291,234
70,398
2023
Movements in the year:
£
Liability at 1 January 2023
70,398
Charge to profit or loss
220,836
Liability at 31 December 2023
291,234
Umicore Coating Services Limited
Notes to the financial statements (continued)
for the year ended 31 December 2023
- 19 -
16
Government grants
2023
2022
£
£
Arising from government grants
28,417
41,417

Deferred income is included in the financial statements as follows:

Current liabilities
9,500
13,000
Non-current liabilities
18,917
28,417
28,417
41,417

Government grants included in Creditors: Amounts falling due after more than one year relates to capital grants which have been received by the company and which are being released in time with the depreciation of the asset they relate to. The release to the profit and loss account for the year ended 31 December 2023 was £13,000 (2022: £16,000).

 

17
Retirement benefit schemes
2023
2022
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
79,223
76,125

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.

18
Share capital
2023
2022
2023
2022
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
943,000
943,000
943,000
943,000

Ordinary shares carry full ownership, voting and equity rights.

19
Profit and loss reserves

Profit and loss reserves include all current and prior period retained profits and losses.

Umicore Coating Services Limited
Notes to the financial statements (continued)
for the year ended 31 December 2023
- 20 -
20
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
71,506
71,506
Between two and five years
262,928
263,880
In over five years
103,134
168,271
437,568
503,657
21
Capital commitments

Amounts contracted for but not provided in the financial statements:

2023
2022
£
£
Acquisition of tangible fixed assets
720,990
40,489
22
Related party transactions

In accordance with FRS 102 Section 33.1A, disclosures need not be given of transactions entered into between two or more members of a group, provided that any subsidiary which is a party to the transaction is wholly owned by such a member.

23
Ultimate controlling party

The ultimate parent company and controlling party is Umicore SA, a company registered in Belgium.

2023-12-312023-01-01falseCCH SoftwareCCH Accounts Production 2024.100KA RogersW PeferoenMGR NaplesG HennebelES DalgettyfalsefalseSC1184252023-01-012023-12-31SC118425bus:Director12023-01-012023-12-31SC118425bus:Director32023-01-012023-12-31SC118425bus:Director42023-01-012023-12-31SC118425bus:CompanySecretary12023-01-012023-12-31SC118425bus:Director22023-01-012023-12-31SC118425bus:RegisteredOffice2023-01-012023-12-31SC118425bus:Agent12023-01-012023-12-31SC1184252023-12-31SC1184252022-01-012022-12-31SC118425core:RetainedEarningsAccumulatedLosses2022-01-012022-12-31SC118425core:RetainedEarningsAccumulatedLosses2023-01-012023-12-31SC1184252022-12-31SC118425core:PlantMachinery2023-12-31SC118425core:PlantMachinery2022-12-31SC118425core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-31SC118425core:CurrentFinancialInstrumentscore:WithinOneYear2022-12-31SC118425core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-31SC118425core:Non-currentFinancialInstrumentscore:AfterOneYear2022-12-31SC118425core:CurrentFinancialInstruments2023-12-31SC118425core:CurrentFinancialInstruments2022-12-31SC118425core:ShareCapital2023-12-31SC118425core:ShareCapital2022-12-31SC118425core:RetainedEarningsAccumulatedLosses2023-12-31SC118425core:RetainedEarningsAccumulatedLosses2022-12-31SC118425core:ShareCapital2021-12-31SC118425core:RetainedEarningsAccumulatedLosses2021-12-31SC1184252021-12-31SC118425core:PlantMachinery2023-01-012023-12-31SC118425core:UKTax2023-01-012023-12-31SC118425core:UKTax2022-01-012022-12-31SC11842512023-01-012023-12-31SC11842512022-01-012022-12-31SC118425core:PlantMachinery2022-12-31SC118425core:Non-currentFinancialInstruments2023-12-31SC118425core:Non-currentFinancialInstruments2022-12-31SC118425core:WithinOneYear2023-12-31SC118425core:WithinOneYear2022-12-31SC118425core:BetweenTwoFiveYears2023-12-31SC118425core:BetweenTwoFiveYears2022-12-31SC118425core:MoreThanFiveYears2023-12-31SC118425core:MoreThanFiveYears2022-12-31SC118425bus:PrivateLimitedCompanyLtd2023-01-012023-12-31SC118425bus:FRS1022023-01-012023-12-31SC118425bus:Audited2023-01-012023-12-31SC118425bus:FullAccounts2023-01-012023-12-31xbrli:purexbrli:sharesiso4217:GBP