Company registration number 01100854 (England and Wales)
MULTICHEM LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2024
PAGES FOR FILING WITH REGISTRAR
MULTICHEM LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 9
MULTICHEM LIMITED
BALANCE SHEET
AS AT 31 MAY 2024
31 May 2024
- 1 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
4
941,787
406,218
Investments
5
32,258
32,258
974,045
438,476
Current assets
Stocks
7
610,056
804,929
Debtors
8
1,196,019
955,734
Cash at bank and in hand
309,318
295,481
2,115,393
2,056,144
Creditors: amounts falling due within one year
9
(881,099)
(768,249)
Net current assets
1,234,294
1,287,895
Total assets less current liabilities
2,208,339
1,726,371
Provisions for liabilities
(36,800)
(26,193)
Net assets
2,171,539
1,700,178
Capital and reserves
Called up share capital
11
1,627
1,627
Share premium account
1,950
1,950
Revaluation reserve
504,770
-
0
Capital redemption reserve
1,573
1,573
Profit and loss reserves
1,661,619
1,695,028
Total equity
2,171,539
1,700,178
MULTICHEM LIMITED
BALANCE SHEET (CONTINUED)
AS AT 31 MAY 2024
31 May 2024
- 2 -

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

For the financial year ended 31 May 2024 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

These financial statements have been prepared and delivered 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 8 August 2024 and are signed on its behalf by:
M Nelson
Director
Company Registration No. 01100854
MULTICHEM LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2024
- 3 -
1
Accounting policies
Company information

Multichem Limited is a private company limited by shares incorporated in England and Wales. The registered office is Unit 1, Tyne Mills Industrial Estate, Hexham, Northumberland, NE46 1XL.

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 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

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.

The company has taken advantage of the exemption under section 399 of the Companies Act 2006 not to prepare consolidated accounts, on the basis that the group of which this is the parent qualifies as a small group. The financial statements present information about the company as an individual entity and not about its group.

1.2
Turnover

Turnover represents amounts receivable for goods provided in the normal course of business, net of trade discounts, VAT and other sales-related tax. Turnover from the sale of goods is recognised when substantially all the risks and rewards associated with those goods have been transferred to a customer. This is typically when the goods are physically delivered to the customer. In the case of bill & hold agreements, it is typically when the goods are available for collection. In the case of export sales this may vary according to contractual terms, but is typically at the point of loading onto a delivery vessel.

1.3
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:

Freehold buildings
2% straight line
Plant and machinery
25% reducing balance
Fixtures, fittings & equipment
15% reducing balance
Computer equipment
33.3% 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 credited or charged to profit or loss.

MULTICHEM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2024
1
Accounting policies
(Continued)
- 4 -

Properties whose fair value can be measured reliably are held under the revaluation model and are carried at a revalued amount, being their fair value at the date of valuation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. The fair value of the land and buildings is usually considered to be their market value.

 

Revaluation gains and losses are recognised in other comprehensive income and accumulated in equity, except to the extent that a revaluation gain reverses a revaluation loss previously recognised in profit or loss or a revaluation loss exceeds the accumulated revaluation gains recognised in equity; such gains and losses are recognised in profit or loss.

1.4
Fixed asset investments

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

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

1.5
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.

1.6
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.

MULTICHEM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2024
1
Accounting policies
(Continued)
- 5 -
Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including creditors, 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.

Derecognition of financial liabilities

Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.

1.7
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.

MULTICHEM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2024
1
Accounting policies
(Continued)
- 6 -
Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.8
Retirement benefits

The company participates in a defined contribution personal pension plan. The amount charged to the profit and loss account represents the contributions payable to the plan in respect of the accounting period. Differences between contributions payable in the year and contributions actually paid are shown as either accruals or prepayments in the balance sheet.

1.9
Leases

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

1.10
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.

 

Government grants relating to turnover are recognised as income over the periods when the related costs are incurred. Grants relating to an asset are recognised in income systematically over the asset's expected useful life. If part of such a grant is deferred it is recognised as deferred income rather than being deducted from the asset's carrying amount.

1.11
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
Employees
2024
2023
Number
Number
Total
16
17
MULTICHEM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2024
- 7 -
3
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
85,587
88,673
Deferred tax
Origination and reversal of timing differences
10,607
4,759
Total tax charge
96,194
93,432
4
Tangible fixed assets
Freehold buildings
Plant and machinery
Fixtures, fittings & equipment
Computer equipment
Total
£
£
£
£
£
Cost or valuation
At 1 June 2023
515,921
487,292
104,639
121,143
1,228,995
Additions
-
0
71,616
1,500
1,205
74,321
Revaluation
264,079
-
0
-
0
-
0
264,079
At 31 May 2024
780,000
558,908
106,139
122,348
1,567,395
Depreciation and impairment
At 1 June 2023
230,373
385,017
87,193
120,194
822,777
Depreciation charged in the year
10,318
29,795
2,752
657
43,522
Revaluation
(240,691)
-
0
-
0
-
0
(240,691)
At 31 May 2024
-
0
414,812
89,945
120,851
625,608
Carrying amount
At 31 May 2024
780,000
144,096
16,194
1,497
941,787
At 31 May 2023
285,548
102,275
17,446
949
406,218

Land and buildings with a carrying amount of £780,000 were revalued at 8 November 2023 by George F White, independent valuers not connected with the company on the basis of market value. The valuation conforms to International Valuation Standards and was based on recent market transactions on arm's length terms for similar properties.

Land and buildings are carried at valuation. If land and buildings were measured using the cost model, the carrying amounts would have been approximately £275,230 (2023 - £285,548), being cost £515,921 (2023 - £515,921) and depreciation £240,691 (2023 - £230,373).

5
Fixed asset investments
2024
2023
£
£
Shares in group undertakings and participating interests
32,258
32,258
MULTICHEM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2024
- 8 -
6
Subsidiaries

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

Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Multichem Ink (Shanghai) Co. Limited
China
Ordinary
100.00
7
Stocks
2024
2023
£
£
Raw materials
455,132
586,841
Finished goods
154,924
218,088
610,056
804,929
8
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
819,301
651,446
Amounts owed by group undertakings
178,732
143,406
Other debtors
197,986
160,882
1,196,019
955,734
9
Creditors: amounts falling due within one year
2024
2023
£
£
Trade creditors
725,901
606,371
Corporation tax
85,587
88,673
Other taxation and social security
10,711
10,173
Other creditors
58,900
63,032
881,099
768,249
10
Share-based payment transactions

The company operates a scheme under which share options, settled by the issue of ordinary shares in the company, have been granted to an employee of the company.

 

On 9 December 2017, options to acquire 181 ordinary shares of £1 were granted. The participating employee has the option to acquire the shares in the company at the exercise price of £141.37 per share.

 

The impact on the profit and loss account has been assessed as immaterial and as such, no change has been recognised in the current or prior period.

MULTICHEM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2024
- 9 -
11
Called up share capital
2024
2023
£
£
Allotted, called up and fully paid equity shares:
Ordinary 'A' shares of £1 each
1,477
1,477
150 Ordinary 'B' shares of £1 each
150
150
1,627
1,627
12
Operating lease commitments

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2024
2023
£
£
-
0
7,088
13
Directors' transactions

Dividends totalling £316,304 (2023 - £339,147) were paid in the year in respect of shares held by the company's directors.

2024-05-312023-06-01false14 August 2024CCH SoftwareCCH Accounts Production 2024.100No description of principal activityK G ZibeM NelsonP M ZibeK G Zibefalsefalse011008542023-06-012024-05-31011008542024-05-31011008542023-05-3101100854core:LandBuildingscore:OwnedOrFreeholdAssets2024-05-3101100854core:PlantMachinery2024-05-3101100854core:FurnitureFittings2024-05-3101100854core:ComputerEquipment2024-05-3101100854core:LandBuildingscore:OwnedOrFreeholdAssets2023-05-3101100854core:PlantMachinery2023-05-3101100854core:FurnitureFittings2023-05-3101100854core:ComputerEquipment2023-05-3101100854core:CurrentFinancialInstrumentscore:WithinOneYear2024-05-3101100854core:CurrentFinancialInstrumentscore:WithinOneYear2023-05-3101100854core:CurrentFinancialInstruments2024-05-3101100854core:CurrentFinancialInstruments2023-05-3101100854core:Non-currentFinancialInstruments2024-05-3101100854core:ShareCapital2024-05-3101100854core:ShareCapital2023-05-3101100854core:SharePremium2024-05-3101100854core:SharePremium2023-05-3101100854core:RevaluationReserve2024-05-3101100854core:RevaluationReserve2023-05-3101100854core:CapitalRedemptionReserve2024-05-3101100854core:CapitalRedemptionReserve2023-05-3101100854core:RetainedEarningsAccumulatedLosses2024-05-3101100854core:RetainedEarningsAccumulatedLosses2023-05-3101100854bus:Director12023-06-012024-05-3101100854core:LandBuildingscore:OwnedOrFreeholdAssets2023-06-012024-05-3101100854core:PlantMachinery2023-06-012024-05-3101100854core:FurnitureFittings2023-06-012024-05-3101100854core:ComputerEquipment2023-06-012024-05-31011008542022-06-012023-05-3101100854core:UKTax2023-06-012024-05-3101100854core:UKTax2022-06-012023-05-3101100854core:LandBuildingscore:OwnedOrFreeholdAssets2023-05-3101100854core:PlantMachinery2023-05-3101100854core:FurnitureFittings2023-05-3101100854core:ComputerEquipment2023-05-31011008542023-05-3101100854core:WithinOneYear2024-05-3101100854core:WithinOneYear2023-05-3101100854bus:PrivateLimitedCompanyLtd2023-06-012024-05-3101100854bus:SmallCompaniesRegimeForAccounts2023-06-012024-05-3101100854bus:FRS1022023-06-012024-05-3101100854bus:AuditExemptWithAccountantsReport2023-06-012024-05-3101100854bus:Director22023-06-012024-05-3101100854bus:Director32023-06-012024-05-3101100854bus:CompanySecretary12023-06-012024-05-3101100854bus:FullAccounts2023-06-012024-05-31xbrli:purexbrli:sharesiso4217:GBP