Company registration number 08660912 (England and Wales)
ORISEC (HOLDINGS) LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 28 MARCH 2023
ORISEC (HOLDINGS) LIMITED
COMPANY INFORMATION
Directors
Mr Philip Clifford Stewart
Mr Jonathan David Green
(Appointed 1 September 2023)
Company number
08660912
Registered office
Mentor House
Ainsworth Street
Blackburn
Lancashire
BB1 6AY
Auditor
Pierce C A Limited
Mentor House
Ainsworth Street
Blackburn
Lancashire
BB1 6AY
Business address
8A London Road
Alderley Edge
Cheshire
SK9 7JS
Bankers
HSBC Bank Plc
11 Stamford New Road
Altrincham
Cheshire
WA14 1BW
ORISEC (HOLDINGS) LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 4
Independent auditor's report
5 - 7
Profit and loss account
8
Group statement of comprehensive income
9
Group balance sheet
10
Company balance sheet
11
Group statement of changes in equity
12
Group statement of cash flows
13
Notes to the financial statements
14 - 27
ORISEC (HOLDINGS) LIMITED
STRATEGIC REPORT
FOR THE PERIOD ENDED 28 MARCH 2023
- 1 -

The directors present the strategic report for the period ended 28 March 2023.

Review of the business

The group’s performance during the financial period to 28 March 2023 showed significant increases in sales, profit and client base and highlights continued efficiency drives and growth. Sales in the UK reached a record level. Orisec are now selling directly to many of the UK’s largest NSI and SSAIB professional installation companies and buying groups.

The group continues to grow not only in the UK, but also internationally, where we have expanded in several export markets including BeNeLux, South Africa and the Middle East, producing record international sales.

Orisec prides itself on being a leading UK manufacturer. Our international customers tell us that the Union Jack flag on our product packaging is a great selling point for their customers.

More and more of our products are being granted independent third-party European certification, significantly increasing the potential customer base and opening up new markets.

The group continues to expand and protect its large portfolio of intellectual property, including patents, registered designs and trademarks. This “competitive moat” leads to growing customer loyalty and increasing brand awareness in our target markets.

The business continues to grow and be recognised as offering innovative, high quality products. Our ambitious R&D programme ensures a continual pipeline of new and innovative patented products. This further benefits the business with R&D tax credits and Patent Box corporation tax relief.

Continued investment in test equipment enables us to test all products sold, significantly improving reliability compared with simple batch testing.

Exceptional customer service, training and technical support are key to our customers’ experience and we continue to expand and improve in both these areas. Our customers tell us this is an industry leading experience.

The company does not provide profit guidance but confirm it looks forward to a year of meaningful progress in both profitability and cash generation, with improvement in profitability driven by an increase in margins. It also attributes the upbeat forecast to a marked improvement in profitability due to expected continual release of new hardware and software throughout all of 2024.

Principal risks and uncertainties

Principal risks identified, reviewed and rated, are as follows:

Electronic supply chain shortages and inflationary pressures have affected other manufacturers’ abilities to make sales and ship products. Orisec has developed a robust supply chain structure to mitigate this based on UK sourced manufacturers and suppliers wherever possible, and are therefore able to meet the growing demand with very short or zero lead times with next day shipping and no order backlog.

Outside of the UK, the group sales are predominantly made in Euro and US Dollars. Foreign exchange risk is mitigated by purchases from selected suppliers in those currencies.

Brexit risk – scenario planning has identified minimal risks for the group from Brexit.

Low cost products from foreign competitors often attempt to enter our markets. We stay ahead of these by offering premium products with innovative features and expanding our product range.

ORISEC (HOLDINGS) LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE PERIOD ENDED 28 MARCH 2023
- 2 -
Key performance indicators

The directors have identified that the group’s sales and margins are key performance indicators, and as such are reviewed and monitored by management on a continual basis.

The group has seen turnover grow by 6.2% (2022 – 41.4%).

Continued efficiency drives are yielding improved levels of gross profitability. Gross margin is 46.2% (2022 – 43.1%).

Operating margins before exceptional items have improved to 7.3% (2022 – 6.1%).

The UK subsidiary fixed assets have been independently revalued at £1,802,132 (2022 - £549,126) resulting in the net liabilities on the balance sheet improving by £2,641,312, giving our stakeholders including customers, suppliers and employees further confidence in the financial strength of the company.

Future Developments

Innovation – the group continues to invest in research and development.

Customers – the group continues to have active discussions regarding potential new business with a focus on Export Sales.

Products – the group continues to widen with Patents for many new items currently in the pipeline.

Share transaction – on 22 December 2023 the director loan account totalling £8,458,844 was capitalised into 8,458,844 redeemable preference shares of £1 each, further strengthening the financial position of the group.

On behalf of the board

Mr Philip Clifford Stewart
Director
7 February 2024
ORISEC (HOLDINGS) LIMITED
DIRECTORS' REPORT
FOR THE PERIOD ENDED 28 MARCH 2023
- 3 -

The directors present their annual report and financial statements for the period ended 28 March 2023.

Principal activities

The principal activity of the group continued to be that of the design, manufacture and sale of security systems.

Results and dividends

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

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

Directors

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

Mr Philip Clifford Stewart
Mr Jonathan David Green
(Appointed 1 September 2023)
Auditor

Pierce C A Limited were appointed as auditor to the group and in accordance with section 485 of the Companies Act 2006, a resolution proposing that they be re-appointed will be put at a General Meeting.

Statement of directors' responsibilities

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

 

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

 

 

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

Statement of disclosure to auditor

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

Medium-sized companies exemption

This report has been prepared in accordance with the provisions applicable to companies entitled to the medium-sized companies exemption.

ORISEC (HOLDINGS) LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE PERIOD ENDED 28 MARCH 2023
- 4 -
On behalf of the board
Mr Philip Clifford Stewart
Director
7 February 2024
ORISEC (HOLDINGS) LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF ORISEC (HOLDINGS) LIMITED
- 5 -

Qualified opinion on financial statements

We have audited the financial statements of Orisec (Holdings) Limited (the 'parent company') and its subsidiaries (the 'group') for the period ended 28 March 2023 which comprise the group profit and loss account, the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion, except for the effects of the matter described in the basis for qualified opinion paragraph, the financial statements:

Basis for qualified opinion

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

 

Whilst we attended the stocktake for the UK subsidiary for the period ended 28 March 2023, we did not attend the stocktake of the UK subsidiary for the year ended 29 March 2022. In addition to the UK subsidiary, we did not attend the stocktake of the South African subsidiary for the periods ending 31 March 2022 and 31 March 2023.

 

We were unable to satisfy ourselves by alternative means concerning the group inventory quantities held which are stated at £2,655,697 (UK and South African subsidiaries) for the year ended 29 March 2022 and £542,405 (South African subsidiary only) for the period ended 28 March 2023.

 

 

Conclusions relating to going concern

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

 

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and parent company’s ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

 

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

ORISEC (HOLDINGS) LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF ORISEC (HOLDINGS) LIMITED
- 6 -

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:

Matters on which we are required to report by exception

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

 

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 and 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:

 

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the parent 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.

ORISEC (HOLDINGS) LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF ORISEC (HOLDINGS) LIMITED
- 7 -

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

In identifying and assessing risks of material misstatement in respect of irregularities we considered the following:

We are also required to perform specific procedures to respond to the risk of management override.

As a result of our audit procedures we did not identify a material risk of fraud or other non-compliance with laws and regulations.

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.

Other matters

The corresponding figures were unaudited on the basis that the company was exempt from the requirement to audit. Our opinion is not modified in respect of this matter.

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.

Simon Diggle (Senior Statutory Auditor)
For and on behalf of Pierce C A Limited
13 February 2024
Statutory Auditor
Mentor House
Ainsworth Street
Blackburn
Lancashire
BB1 6AY
ORISEC (HOLDINGS) LIMITED
GROUP PROFIT AND LOSS ACCOUNT
FOR THE PERIOD ENDED 28 MARCH 2023
- 8 -
Period
Year
ended
ended
28 March
29 March
2023
2022
Notes
£
£
Turnover
3
9,830,260
9,253,148
Cost of sales
(5,197,137)
(5,246,756)
Gross profit
4,633,123
4,006,392
Administrative expenses
(3,962,377)
(3,409,074)
Other operating income
69,602
22,802
Operating profit
4
740,348
620,120
Interest payable and similar expenses
7
(943)
(968)
Profit before taxation
739,405
619,152
Tax on profit
8
425,000
738
Profit for the financial period
1,164,405
619,890
Profit for the financial period is all attributable to the owners of the parent company.
ORISEC (HOLDINGS) LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE PERIOD ENDED 28 MARCH 2023
- 9 -
Period
Year
ended
ended
28 March
29 March
2023
2022
£
£
Profit for the period
1,164,405
619,890
Other comprehensive income
Revaluation of tangible fixed assets
1,351,395
-
0
Total comprehensive income for the period
2,515,800
619,890
Total comprehensive income for the period is all attributable to the owners of the parent company.
ORISEC (HOLDINGS) LIMITED
GROUP BALANCE SHEET
AS AT
28 MARCH 2023
28 March 2023
- 10 -
2023
2022
Notes
£
£
£
£
Fixed assets
Tangible assets
9
1,817,338
574,890
Current assets
Stocks
12
3,434,806
2,655,697
Debtors
13
2,066,877
1,459,478
Cash at bank and in hand
124,690
165,141
5,626,373
4,280,316
Creditors: amounts falling due within one year
14
(1,688,137)
(1,727,412)
Net current assets
3,938,236
2,552,904
Total assets less current liabilities
5,755,574
3,127,794
Creditors: amounts falling due after more than one year
15
(8,582,033)
(8,595,565)
Net liabilities
(2,826,459)
(5,467,771)
Capital and reserves
Called up share capital
19
200
200
Revaluation reserve
1,351,395
-
0
Other reserves
52,513
(72,999)
Profit and loss reserves
(4,230,567)
(5,394,972)
Total equity
(2,826,459)
(5,467,771)

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

The financial statements were approved by the board of directors and authorised for issue on 7 February 2024 and are signed on its behalf by:
07 February 2024
Mr Philip Clifford Stewart
Director
Company registration number 08660912 (England and Wales)
ORISEC (HOLDINGS) LIMITED
COMPANY BALANCE SHEET
AS AT 28 MARCH 2023
28 March 2023
- 11 -
2023
2022
Notes
£
£
£
£
Fixed assets
Investments
10
1
1
Current assets
Debtors
13
200
200
Creditors: amounts falling due within one year
14
(1)
(1)
Net current assets
199
199
Net assets
200
200
Capital and reserves
Called up share capital
19
200
200

As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the year was £0 (2022 - £0 profit).

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 7 February 2024 and are signed on its behalf by:
07 February 2024
Mr Philip Clifford Stewart
Director
Company registration number 08660912 (England and Wales)
ORISEC (HOLDINGS) LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE PERIOD ENDED 28 MARCH 2023
- 12 -
Share capital
Revaluation reserve
Foreign currency reserve
Profit and loss reserves
Total
£
£
£
£
£
Balance at 30 March 2021
200
-
0
(26,157)
(6,014,862)
(6,040,819)
Period ended 29 March 2022:
Profit and total comprehensive income
-
-
-
619,890
619,890
Other movements
-
-
(46,842)
-
(46,842)
Balance at 29 March 2022
200
-
0
(72,999)
(5,394,972)
(5,467,771)
Period ended 28 March 2023:
Profit for the period
-
-
-
1,164,405
1,164,405
Other comprehensive income:
Revaluation of tangible fixed assets
-
1,351,395
-
-
1,351,395
Total comprehensive income
-
1,351,395
-
1,164,405
2,515,800
Other movements
-
-
125,512
-
125,512
Balance at 28 March 2023
200
1,351,395
52,513
(4,230,567)
(2,826,459)
ORISEC (HOLDINGS) LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE PERIOD ENDED 28 MARCH 2023
- 13 -
2023
2022
Notes
£
£
£
£
Cash flows from operating activities
Cash (absorbed by)/generated from operations
23
(115,406)
84,816
Interest paid
(943)
(968)
Income taxes refunded
98,683
-
0
Net cash (outflow)/inflow from operating activities
(17,666)
83,848
Investing activities
Purchase of tangible fixed assets
(134,118)
(83,371)
Net cash used in investing activities
(134,118)
(83,371)
Financing activities
Repayment of borrowings
(4,474)
(5,022)
Repayment of bank loans
(9,705)
(7,906)
Net cash used in financing activities
(14,179)
(12,928)
Net decrease in cash and cash equivalents
(165,963)
(12,451)
Cash and cash equivalents at beginning of period
165,141
224,435
Effect of foreign exchange rates
125,512
(46,843)
Cash and cash equivalents at end of period
124,690
165,141
ORISEC (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 28 MARCH 2023
- 14 -
1
Accounting policies
Company information

Orisec (Holdings) Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is Mentor House, Ainsworth Street, Blackburn, Lancashire, BB1 6AY.

 

The group consists of Orisec (Holdings) Limited and all of its subsidiaries.

1.1
Accounting convention

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

The financial statements are prepared in sterling, which is the functional currency of the company.

The financial statements have been prepared under the historical cost convention, modified to include the revaluation of fixed assets at fair value. The principal accounting policies adopted are set out below.

1.2
Business combinations

In the parent company financial statements, the cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill. The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date. Investments in subsidiaries are accounted for at cost less impairment.

1.3
Basis of consolidation

The consolidated group financial statements consist of the financial statements of the parent company Orisec (Holdings) Limited together with all entities controlled by the parent company (its subsidiaries) and the group’s share of its interests in joint ventures and associates.

 

All financial statements are made up to 28 March 2023. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.

 

All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.

Subsidiaries are consolidated in the group’s financial statements from the date that control commences until the date that control ceases.

Entities in which the group holds an interest and which are jointly controlled by the group and one or more other venturers under a contractual arrangement are treated as joint ventures. Entities other than subsidiary undertakings or joint ventures, in which the group has a participating interest and over whose operating and financial policies the group exercises a significant influence, are treated as associates.

ORISEC (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 28 MARCH 2023
1
Accounting policies
(Continued)
- 15 -

Investments in joint ventures and associates are carried in the group balance sheet at cost plus post-acquisition changes in the group’s share of the net assets of the entity, less any impairment in value. The carrying values of investments in joint ventures and associates include acquired goodwill.

 

If the group’s share of losses in a joint venture or associate equals or exceeds its investment in the joint venture or associate, the group does not recognise further losses unless it has incurred obligations to do so or has made payments on behalf of the joint venture or associate.

 

Unrealised gains arising from transactions with joint ventures and associates are eliminated to the extent of the group’s interest in the entity.

1.4
Going concern

The group receives ongoing financial support from a director. The director has confirmed his intention to continue providing financial support to the group for a period of at least 12 months from the date of approving the financial statements.

 

The group has continued to increase revenue and profitability since the balance sheet date which is having a significant positive effect on the ability to generate cash. In addition, on 22 December 2023, the director loan account of £8,458,844 was capitalised into 8,458,844 redeemable preference shares of £1 each.

 

Accordingly, at the time of approving the financial statements the directors are of the opinion that the company will remain viable for the foreseeable future and therefore these financial statements have been prepared on the going concern basis.

1.5
Turnover

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

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

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

1.6
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
20% straight line
Fixtures, fittings & equipment
16.67% - 50% straight line

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

ORISEC (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 28 MARCH 2023
1
Accounting policies
(Continued)
- 16 -
1.7
Fixed asset investments

Equity investments are measured at fair value through profit or loss, except for those equity investments that are not publicly traded and whose fair value cannot otherwise be measured reliably, which are recognised at cost less impairment until a reliable measure of fair value becomes available.

 

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

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

1.8
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.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.

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.

1.9
Cash and cash equivalents

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

1.10
Financial instruments

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

 

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

 

Financial assets and liabilities are offset and 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.

ORISEC (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 28 MARCH 2023
1
Accounting policies
(Continued)
- 17 -
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 group 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.

1.11
Equity instruments

Equity instruments issued by the group 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 group.

1.12
Taxation

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

Current tax

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

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 if, and only if, there is 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.

ORISEC (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 28 MARCH 2023
1
Accounting policies
(Continued)
- 18 -
1.13
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.

1.14
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 leased asset are consumed.

1.16
Government grants

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

 

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

1.17
Foreign exchange

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

2
Judgements and key sources of estimation uncertainty

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

 

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

 

The directors do not believe that there are any accounting policies that would be likely to produce materially different results should there be a change to the underlying judgements, estimates and assumptions.

ORISEC (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 28 MARCH 2023
- 19 -
3
Turnover and other revenue
2023
2022
£
£
Turnover analysed by geographical market
UK
7,217,575
6,895,954
Rest of world
2,612,685
2,357,194
9,830,260
9,253,148
2023
2022
£
£
Other revenue
Grants received
61,600
-
4
Operating profit
2023
2022
£
£
Operating profit for the period is stated after charging/(crediting):
Exchange losses/(gains)
60,301
(45,350)
Government grants
(61,600)
-
Depreciation of owned tangible fixed assets
243,064
296,541
Operating lease charges
51,624
53,662
5
Auditor's remuneration
2023
2022
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
2,000
-
Audit of the financial statements of the company's subsidiaries
10,000
-
12,000
-
6
Employees

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

Group
Company
2023
2022
2023
2022
Number
Number
Number
Number
94
78
2
1
ORISEC (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 28 MARCH 2023
6
Employees
(Continued)
- 20 -

Their aggregate remuneration comprised:

Group
Company
2023
2022
2023
2022
£
£
£
£
Wages and salaries
2,784,978
2,492,501
-
0
-
0
Pension costs
69,832
57,929
-
0
-
0
2,854,810
2,550,430
-
0
-
0
7
Interest payable and similar expenses
2023
2022
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
943
968
8
Taxation
2023
2022
£
£
Current tax
Adjustments in respect of prior periods
-
0
(738)
Deferred tax
Origination and reversal of timing differences
(425,000)
-
0
Total tax credit
(425,000)
(738)
ORISEC (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 28 MARCH 2023
8
Taxation
(Continued)
- 21 -

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

2023
2022
£
£
Profit before taxation
739,405
619,152
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2022: 19.00%)
140,487
117,639
Tax effect of expenses that are not deductible in determining taxable profit
44,175
53,979
Tax effect of utilisation of tax losses not previously recognised
(115,506)
(8,582)
Unutilised tax losses carried forward
(396,913)
27,892
Permanent capital allowances in excess of depreciation
(32,555)
(28,065)
Research and development tax credit
-
0
(113,875)
Other permanent differences
(64,688)
(11,301)
Under/(over) provided in prior years
-
0
(738)
Patent box deduction
-
0
(37,687)
Taxation credit
(425,000)
(738)

The UK subsidiary has taxable losses of £3.9m available to carry forward and offset against future trading profits. A deferred tax asset has been recognised at a tax rate of 25% against the taxable profits that are expected to crystalise over the next three financial years.

 

No deferred tax asset has been recognised on taxable losses available in the South African subsidiary.

ORISEC (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 28 MARCH 2023
- 22 -
9
Tangible fixed assets
Group
Plant and machinery
Fixtures, fittings & equipment
Total
£
£
£
Cost
At 30 March 2022
2,721,712
301,306
3,023,018
Additions
63,497
70,620
134,117
Revaluation
1,042,237
309,158
1,351,395
At 28 March 2023
3,827,446
681,084
4,508,530
Depreciation and impairment
At 30 March 2022
2,225,551
222,577
2,448,128
Depreciation charged in the period
205,170
37,894
243,064
At 28 March 2023
2,430,721
260,471
2,691,192
Carrying amount
At 28 March 2023
1,396,725
420,613
1,817,338
At 29 March 2022
496,161
78,729
574,890
The company had no tangible fixed assets at 31 March 2023 or 31 March 2022.

On 15 November 2023, the group plant, equipment, fixtures and fittings were revalued by Eddisons Commercial Limited, a firm of chartered surveyors based in the United Kingdom. The directors have taken the view that whilst the valuation report was completed after the year end, the actual valuation uplift of £1.351m best reflects the true valuation of the assets at the balance sheet date.

 

The historic cost of the fixed assets held at valuation is £3,105,669. Cumulative depreciation charged on the historic cost of the assets is £2,654,932.

10
Fixed asset investments
Group
Company
2023
2022
2023
2022
Notes
£
£
£
£
Investments in subsidiaries
11
-
0
-
0
1
1
ORISEC (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 28 MARCH 2023
10
Fixed asset investments
(Continued)
- 23 -
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 30 March 2022 and 28 March 2023
1
Carrying amount
At 28 March 2023
1
At 29 March 2022
1
11
Subsidiaries

Details of the company's subsidiaries at 28 March 2023 are as follows:

Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Indirect
Orisec Limited
Mentor House, Ainsworth Street, Blackburn, Lancashire, BB1 6AY
Ordinary
100.00
-
Orisec South Africa (PTY) Ltd
80 Schooner Avenue, Laser Park EXT 4, Roodepoort, 2170
Ordinary
-
100.00
12
Stocks
Group
Company
2023
2022
2023
2022
£
£
£
£
Work in progress
3,046,128
2,440,557
-
-
Finished goods and goods for resale
388,678
215,140
-
0
-
0
3,434,806
2,655,697
-
-
ORISEC (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 28 MARCH 2023
- 24 -
13
Debtors
Group
Company
2023
2022
2023
2022
Amounts falling due within one year:
£
£
£
£
Trade debtors
1,436,080
1,203,763
-
0
-
0
Corporation tax recoverable
-
0
98,683
-
0
-
0
Other debtors
86,081
56,885
200
200
Prepayments and accrued income
119,716
100,147
-
0
-
0
1,641,877
1,459,478
200
200
Amounts falling due after more than one year:
Deferred tax asset (note 17)
425,000
-
0
-
0
-
0
Total debtors
2,066,877
1,459,478
200
200
14
Creditors: amounts falling due within one year
Group
Company
2023
2022
2023
2022
Notes
£
£
£
£
Bank loans
16
10,000
10,647
-
0
-
0
Trade creditors
1,269,267
1,375,429
-
0
-
0
Other taxation and social security
340,056
284,691
-
-
Other creditors
15,522
26,261
-
0
-
0
Accruals and deferred income
53,292
30,384
1
1
1,688,137
1,727,412
1
1
15
Creditors: amounts falling due after more than one year
Group
Company
2023
2022
2023
2022
Notes
£
£
£
£
Bank loans
16
22,389
31,447
-
0
-
0
Director loan account
16
8,559,644
8,564,118
-
0
-
0
8,582,033
8,595,565
-
-
ORISEC (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 28 MARCH 2023
- 25 -
16
Loans and overdrafts
Group
Company
2023
2022
2023
2022
£
£
£
£
Bank loans
32,389
42,094
-
0
-
0
Director loan account
8,559,644
8,564,118
-
0
-
0
8,592,033
8,606,212
-
-
Payable within one year
10,000
10,647
-
0
-
0
Payable after one year
8,582,033
8,595,565
-
0
-
0

The director loan account is secured by a fixed and floating charge over all current and future assets of the group.

 

The bank loan is a loan provided under the bounce back loan scheme secured by the government.

 

17
Deferred taxation

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

Assets
Assets
2023
2022
Group
£
£
Tax losses
425,000
-
Group
Company
2023
2023
Movements in the period:
£
£
Asset at 30 March 2022
-
-
Credit to profit or loss
(425,000)
-
Asset at 28 March 2023
(425,000)
-

The deferred tax asset set out above is expected to reverse within 3 years and relates to the utilisation of tax losses against future expected profits of the same period.

ORISEC (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 28 MARCH 2023
- 26 -
18
Retirement benefit schemes
2023
2022
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
69,832
57,929

A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.

19
Share capital
Group and company
2023
2022
2023
2022
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary A shares of 10p each
1,400
1,400
140
140
Ordinary B shares of 10p each
100
100
10
10
Ordinary C shares of 10p each
100
100
10
10
Ordinary D shares of 10p each
100
100
10
10
Ordinary E shares of 10p each
100
100
10
10
Ordinary F shares of 10p each
100
100
10
10
Ordinary G shares of 10p each
100
100
10
10
2,000
2,000
200
200
20
Operating lease commitments
Lessee

At the reporting end date the group had outstanding commitments for future minimum lease payments under non-cancellable operating leases of £262,500 (2022 - £337,500).

21
Events after the reporting date

On 22 December 2023 the director loan account totalling £8,458,844 was capitalised into 8,458,844 redeemable preference shares of £1 each, further strengthening the financial position of the group.

22
Controlling party

The group is under the control of Mr P C Stewart, by virtue of his controlling shareholding.

ORISEC (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 28 MARCH 2023
- 27 -
23
Cash (absorbed by)/generated from group operations
2023
2022
£
£
Profit for the period after tax
1,164,405
619,890
Adjustments for:
Taxation credited
(425,000)
(738)
Finance costs
943
968
Depreciation and impairment of tangible fixed assets
243,064
296,541
Movements in working capital:
Increase in stocks
(779,109)
(1,077,527)
(Increase)/decrease in debtors
(281,081)
573,448
Decrease in creditors
(38,628)
(327,766)
Cash (absorbed by)/generated from operations
(115,406)
84,816
2023-03-282022-03-30falseCCH SoftwareCCH Accounts Production 2023.300Mr Philip Clifford StewartMr Jonathan David GreenfalseSimon Diggle2024-02-0708660912bus:Consolidated2022-03-302023-03-28086609122022-03-302023-03-2808660912bus:Director12022-03-302023-03-2808660912bus:Director22022-03-302023-03-2808660912bus:RegisteredOffice2022-03-302023-03-2808660912bus:Agent12022-03-302023-03-28086609122023-03-2808660912bus:Consolidated2021-03-302022-03-2908660912bus:Consolidated2023-03-2808660912bus:Consolidated2022-03-2908660912core:PlantMachinerybus:Consolidated2023-03-2808660912core:FurnitureFittingsbus:Consolidated2023-03-2808660912core:PlantMachinerybus:Consolidated2022-03-2908660912core:FurnitureFittingsbus:Consolidated2022-03-2908660912core:ShareCapitalbus:Consolidated2023-03-2808660912core:ShareCapitalbus:Consolidated2022-03-2908660912core:RevaluationReservebus:Consolidated2023-03-2808660912core:RevaluationReservebus:Consolidated2022-03-2908660912core:OtherMiscellaneousReservebus:Consolidated2023-03-2808660912core:OtherMiscellaneousReservebus:Consolidated2022-03-2908660912core:ShareCapital2023-03-2808660912core:ShareCapital2022-03-2908660912core:ShareCapitalbus:Consolidated2021-03-2908660912core:SharePremiumbus:Consolidated2021-03-2908660912core:RetainedEarningsAccumulatedLossesbus:Consolidated2021-03-2908660912core:RetainedEarningsAccumulatedLossesbus:Consolidated2022-03-2908660912core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-03-28086609122022-03-2908660912bus:Consolidated2021-03-2908660912core:PlantMachinery2022-03-302023-03-2808660912core:FurnitureFittings2022-03-302023-03-28086609122021-03-302022-03-2908660912core:UKTaxbus:Consolidated2022-03-302023-03-2808660912core:UKTaxbus:Consolidated2021-03-302022-03-2908660912bus:Consolidated12022-03-302023-03-2808660912bus:Consolidated12021-03-302022-03-2908660912bus:Consolidated22022-03-302023-03-2808660912bus:Consolidated22021-03-302022-03-2908660912bus:Consolidated32022-03-302023-03-2808660912bus:Consolidated32021-03-302022-03-2908660912core:PlantMachinerybus:Consolidated2022-03-2908660912core:FurnitureFittingsbus:Consolidated2022-03-2908660912bus:Consolidated2022-03-2908660912core:PlantMachinerybus:Consolidated2022-03-302023-03-2808660912core:FurnitureFittingsbus:Consolidated2022-03-302023-03-2808660912core:CurrentFinancialInstruments2023-03-2808660912core:CurrentFinancialInstruments2022-03-2908660912core:CurrentFinancialInstrumentsbus:Consolidated2023-03-2808660912core:CurrentFinancialInstrumentsbus:Consolidated2022-03-2908660912core:Non-currentFinancialInstrumentsbus:Consolidated2023-03-2808660912core:Non-currentFinancialInstrumentsbus:Consolidated2022-03-2908660912core:Non-currentFinancialInstruments2023-03-2808660912core:Non-currentFinancialInstruments2022-03-2908660912core:WithinOneYearbus:Consolidated2023-03-2808660912core:WithinOneYearbus:Consolidated2022-03-2908660912core:CurrentFinancialInstrumentscore:WithinOneYear2023-03-2808660912core:CurrentFinancialInstrumentscore:WithinOneYear2022-03-2908660912core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2023-03-2808660912core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2022-03-2908660912core:Non-currentFinancialInstrumentscore:AfterOneYear2023-03-2808660912core:Non-currentFinancialInstrumentscore:AfterOneYear2022-03-2908660912core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2023-03-2808660912core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2022-03-2908660912bus:PrivateLimitedCompanyLtd2022-03-302023-03-2808660912bus:FRS1022022-03-302023-03-2808660912bus:Audited2022-03-302023-03-2808660912bus:ConsolidatedGroupCompanyAccounts2022-03-302023-03-2808660912bus:FullAccounts2022-03-302023-03-28xbrli:purexbrli:sharesiso4217:GBP