Company registration number 09146410 (England and Wales)
TURTLE WAX EUROPE LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023
TURTLE WAX EUROPE LIMITED
COMPANY INFORMATION
Directors
S A Healy
P A Coupland
R S R Aston
L King
K M Kruse
Company number
09146410
Registered office
4th Floor Alaska House Atlantic Park
Dunnings Bridge Road
Liverpool
Merseyside
L30 4AB
Auditor
Cottons Accountants LLP
1 Billing Road
Northampton
United Kingdom
NN1 5AL
TURTLE WAX EUROPE LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 5
Independent auditor's report
6 - 8
Group statement of comprehensive income
9
Group balance sheet
10
Company balance sheet
11
Group statement of changes in equity
12
Company statement of changes in equity
13
Group statement of cash flows
14
Company statement of cash flows
22
Notes to the financial statements
15 - 36
TURTLE WAX EUROPE LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2023
- 1 -

The Directors present their Group Strategic Report together with the audited financial statements for the year ended 31 December 2023.

Review of the business

The Group experienced a slight sales increase during the year. The top line sales increased by 19.2% from £14.7m in 2022 to £17.5m in 2023. Gross margin retained a similar percentage at 25%. The Ukraine war and continued cost pressures had a negative impact on sales in 2023 but price increases and new opportunities more than offset this.

Principal risks and uncertainties

 

Key business risks

 

The Group has a well-established control framework, which is documented and regularly reviewed by the Board. This incorporates risk management and internal control procedures, which are designed to provide reasonable, but not absolute, assurance that assets are safeguarded and that risks facing the business are being addressed.

 

Competitive pressure across all markets is a continuing risk for the Group, which could result in it losing sales to its key competitors. The Group manages this risk by providing added value services to its customers, having fast response times in not only delivery of the products but also handling customer queries. Inflationary costs are currently a key business risk. The Group actively seeks to counter these inflationary cost pressures with cost saving initiatives. In addition, the Group also utilises pricing to address the cost increases but must weigh these against its market position of product cost to the customer.

 

Financial risk management

 

The Group will continue to face various risks in the marketplace as its customers are located all over, including Europe, the Middle East and Africa. These geographies always carry higher risk of political shifts in the local markets (such as protectionism and high import barriers) or political disagreements between the countries (for example Brexit impacts or a war). The Group actively seeks to mitigate these risks and maintain a neutral stance to the extent possible and will always comply with all governmental requirements to not violate any laws.

 

Russia war

On 16 February 2022, Russia invaded Ukraine. This resulted in a number of economic sanctions being imposed on Russia. The Group continues to follow all governmental sanctions issued. Management does not expect a significant direct impact from this conflict and the resulting sanctions but will continue to monitor the impact of the crisis on the global economy and supply chains.

 

The Group has exposure to three main areas of financial risk – liquidity risk, credit risk and foreign exchange risk.

 

Liquidity risk

The objective of the Group in managing liquidity is to ensure that it can meet its financial obligations as and when they fall due. The Group expects to meet its financial obligations through operating cash flows. In the event that the operating cash flows would not cover all the financial obligations, the Group has credit facilities available including intercompany borrowings with the ultimate parent company, Turtle Wax, Inc.

 

Credit risk

The Group's principal financial assets are bank balances, trade debtors and inventory. The amounts presented in the Statement of Financial Position for trade debtors are net of provisions for doubtful debts. The credit risk on liquid funds is limited because the counter parties are UK and USA banks.

 

Foreign exchange risk

The Group is exposed to adverse foreign currency fluctuations which can impact the carrying value of foreign currency debtor and creditor balances. In addition, the Group manufactures or buys product and ingredients in multiple currencies whose cost may be impacted by currency fluctuations.

 

TURTLE WAX EUROPE LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
- 2 -
Environmental

It is the Group’s objective to continually improve the environment for its workforce and the local communities in which it operates.

 

Employee involvement

Employee involvement is central to the management approach of the Group headed by Turtle Wax, Inc. Systems operate in each of the Group’s businesses to provide all employees with information of concern to them, including information regarding financial and economic conditions affecting the Group and its business and the results achieved. Principal communication methods used are monthly team briefings, monthly regional and global updates that includes financial updates and corporate email communication. Employees are encouraged to participate fully in the performance of their place of work. There is commitment to total quality management. Consulting with employee representatives takes place at Group and Company level.

 

Disabled employees

The Group complies with the requirements of the Disability Discrimination Act 1995. The Group policy is to give full and fair consideration to applications for employment by disabled persons having regard to their particular aptitudes and abilities. In the event of members of staff becoming disabled, the Group policy is to continue their employment and arrange for appropriate training where suitable positions exist. Disabled employees have the same training, career development and promotion opportunities as all other employees.

 

Financial key performance indicators

The board considers turnover (£17.5m) and profit before tax (£0.4m) to be key financial performance indicators. Cash generated from operations (-£0.1m) continues to be important and the level of cash availability is monitored (approx. £3.6m).

On behalf of the board

K M Kruse
Director
9 August 2024
TURTLE WAX EUROPE LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2023
- 3 -

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

Principal activities

The principal activity of the company and group continued to be that of the sale, marketing and distribution of branded car care products across Europe, the Middle East and Africa.

Results and dividends

The results for the year are set out on page 9.

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

Directors

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

S A Healy
P A Coupland
R S R Aston
L King
K M Kruse
Qualifying third party indemnity provisions

The Company has indemnified its directors against liability in respect of proceedings brought by third parties, subject to the conditions set out in S232 of the Companies Act 2006. Such qualifying third party indemnity provision was in place during the year and is in force at the date of approving the financial statements.

Future developments

While there is not a clear consensus on the future of cars, the auto appearance market is expected to stay as competitive as it currently is or possibly become even more competitive as some larger private equity firms are in the space. This is true in multiple sales channels and with the growth of ecommerce, some barriers to entry have been lowered. This will continue to put pressure on the company from both a volume and price perspective.

Auditor

Cottons Accountants LLP 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.

Energy and carbon report

As the group has not consumed more than 40,000 kWh of energy in this reporting period, it qualifies as a low energy user under these regulations and is not required to report on its emissions, energy consumption or energy efficiency activities.

TURTLE WAX EUROPE LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
- 4 -
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.

Strategic report

Certain information including the business review is not shown in the Directors' Report as it is shown in the Strategic Report in accordance with S41C(11) of the Companies Act 2006.true

Statement of disclosure to auditor

Each of the persons who are Directors at the time when this Directors' Report is approved has confirmed that:

· so far as the Director is aware, there is no relevant audit information of which the Group's auditor is

unaware; and

· the Director has taken all the steps that ought to have been taken as a Director in order to be aware of any relevant audit information and to establish that the Group's auditor is aware of that information.

 

TURTLE WAX EUROPE LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
- 5 -
Going concern

The Directors are required to prepare these financial statements on a going concern basis unless it is inappropriate to presume that the Group will continue in business. This assessment has been carried out on the cash flows of Turtle Wax Inc. group of companies, which the Group is a member of, as cash is managed by a centralized treasury function who ensure Turtle Wax Europe Limited have sufficient cash to meet their immediate needs. As part of the arrangement, the parent company has issued a letter of support for a period of at least twelve months from the date of approval of these financial statements to the Group which includes both making funds available if required and not to seek repayment of amounts due at the reporting date if it would be detrimental to the Group.

 

The Directors have reviewed various potential downside scenarios and their likely impact on the business for the period of twelve months following signing of the financial statements. The Directors have given consideration to the ongoing conflicts in Russia/Ukraine and Israel/Palestine as well as the continued cost of living inflation which may impact on the business through general cost pressures. Any direct impact is assessed to be minimal but the existing downside scenario planning is continually reviewed. In the event that there is a more significant downturn, there are further mitigating actions that could be enacted, including reductions in business expenditure and overheads. The Group believes that while 2024 is a challenging environment, the cost savings initiatives and pricing actions enacted, the Group has sufficient headroom to continue to operate within available banking facilities.

 

Despite net current liabilities of £1,868,393 (2022 - £1,903,683), the financial statements have been prepared on a going concern basis. Under the Group's credit facility, which has been extended to May 2029, Turtle Wax Europe Limited is able to draw down a maximum of £3,500,000. Further, there is an undertaking by Turtle Wax Inc., the Group's ultimate controlling party, to not demand repayment of any amounts due unless the Group can meet that demand to enable it to meet its other obligations as they fall due for at least 12 months from the date of approval of the financial statements. As such, the board is satisfied it has sufficient cash resources to meet its obligations as they fall due for at least 12 months from the date of approval of the financial statements and the board has a reasonable expectation that the Group has adequate resources to continue in operational existence for the foreseeable future. For these reasons, they continue to adopt the going concern basis in preparing the annual report and financial statements.

On behalf of the board
K M Kruse
Director
9 August 2024
TURTLE WAX EUROPE LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF TURTLE WAX EUROPE LIMITED
- 6 -
Opinion

We have audited the financial statements of Turtle Wax Europe Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2023 which comprise the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows, the company 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 the financial statements:

Basis for opinion

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

Conclusions relating to going concern

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

 

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

 

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

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:

TURTLE WAX EUROPE LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF TURTLE WAX EUROPE LIMITED
- 7 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the group and the parent company and their environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.

 

We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:

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.

 

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

 

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

 

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

 

- we focused on specific laws and regulations which we considered may have a direct material effect on the financial statements or the operations of the company, including Companies Act 2006 and health and safety legislation;

 

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

 

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

 

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

 

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

 

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

 

TURTLE WAX EUROPE LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF TURTLE WAX EUROPE LIMITED
- 8 -

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

 

- performed analytical procedures to identify any unusual or unexpected relationships;

 

- tested journal entries to identify unusual transactions;

 

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

 

- investigated the rationale behind significant or unusual transactions;

 

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

 

- agreeing financial statement disclosures to underlying supporting documentation;

 

- reading the minutes of meetings of those charged with governance;

 

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

 

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

 

There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of the directors and other management and the inspection of regulatory and legal correspondence, if any.

 

Material misstatements that arise due to fraud can be harder to detect than those that arise from error as they may involve deliberate concealment or collusion.

 

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

Use of our report

This report is made solely to the company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company’s members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company’s members as a body, for our audit work, for this report, or for the opinions we have formed.

Richard Wilch FCCA (Senior Statutory Auditor)
For and on behalf of Cottons Accountants LLP
19 August 2024
Chartered Accountants
Statutory Auditor
1 Billing Road
Northampton
United Kingdom
NN1 5AL
TURTLE WAX EUROPE LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2023
- 9 -
2023
2022
Notes
£
£
Turnover
3
17,481,744
14,660,374
Cost of sales
(13,162,175)
(10,929,125)
Gross profit
4,319,569
3,731,249
Administrative expenses
(3,840,413)
(4,085,056)
Operating profit/(loss)
4
479,156
(353,807)
Interest payable and similar expenses
8
(112,955)
(88,846)
Profit/(loss) before taxation
366,201
(442,653)
Tax on profit/(loss)
9
(146,364)
2,301
Profit/(loss) for the financial year
19
219,837
(440,352)
Other comprehensive income
Actuarial (loss)/gain on defined benefit pension schemes
(18,059)
1,292,138
Tax relating to other comprehensive income
(33,429)
(233,292)
Total comprehensive income for the year
168,349
618,494
Profit/(loss) for the financial year is all attributable to the owners of the parent company.
Total comprehensive income for the year is all attributable to the owners of the parent company.

The notes on pages 15 to 36 form part of these financial statements.

TURTLE WAX EUROPE LIMITED
GROUP BALANCE SHEET
AS AT
31 DECEMBER 2023
31 December 2023
- 10 -
2023
2022
Notes
£
£
£
£
Fixed assets
Tangible assets
10
28,160
31,761
Investments
11
5,004
2,061
33,164
33,822
Current assets
Stocks
13
3,600,630
3,947,908
Debtors
14
5,598,101
4,620,775
Cash at bank and in hand
346,741
466,797
9,545,472
9,035,480
Creditors: amounts falling due within one year
15
(11,413,865)
(10,939,163)
Net current liabilities
(1,868,393)
(1,903,683)
Total assets less current liabilities
(1,835,229)
(1,869,861)
Net assets excluding pension liability
(1,835,229)
(1,869,861)
Defined benefit pension liability
17
(871,123)
(1,004,840)
Net liabilities
(2,706,352)
(2,874,701)
Capital and reserves
Called up share capital
18
1
1
Profit and loss reserves
19
(2,706,353)
(2,874,702)
Total equity
(2,706,352)
(2,874,701)

The notes on pages 15 to 36 form part of these financial statements.

The financial statements were approved by the board of directors and authorised for issue on 9 August 2024 and are signed on its behalf by:
09 August 2024
K M Kruse
Director
Company registration number 09146410 (England and Wales)
TURTLE WAX EUROPE LIMITED
COMPANY BALANCE SHEET
AS AT 31 DECEMBER 2023
31 December 2023
- 11 -
2023
2022
Notes
£
£
£
£
Fixed assets
Tangible assets
10
28,160
31,761
Investments
11
5,089
2,145
33,249
33,906
Current assets
Stocks
13
3,600,630
3,947,908
Debtors
14
5,598,100
4,620,775
Cash at bank and in hand
346,741
466,797
9,545,471
9,035,480
Creditors: amounts falling due within one year
15
(11,413,949)
(10,939,247)
Net current liabilities
(1,868,478)
(1,903,767)
Total assets less current liabilities
(1,835,229)
(1,869,861)
Net assets excluding pension liability
(1,835,229)
(1,869,861)
Defined benefit pension liability
17
(871,123)
(1,004,840)
Net liabilities
(2,706,352)
(2,874,701)
Capital and reserves
Called up share capital
18
1
1
Profit and loss reserves
19
(2,706,353)
(2,874,702)
Total equity
(2,706,352)
(2,874,701)

The notes on pages 15 to 36 form part of these financial statements.

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 £219,837 (2022 - £440,352 loss).

The financial statements were approved by the board of directors and authorised for issue on 9 August 2024 and are signed on its behalf by:
09 August 2024
K M Kruse
Director
Company registration number 09146410 (England and Wales)
TURTLE WAX EUROPE LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2023
- 12 -
Share capital
Profit and loss reserves
Total
£
£
£
Balance at 1 January 2022
1
(3,493,196)
(3,493,195)
Year ended 31 December 2022:
Loss for the year
-
(440,352)
(440,352)
Other comprehensive income:
Actuarial gains on defined benefit plans
-
1,292,138
1,292,138
Tax relating to other comprehensive income
-
(233,292)
(233,292)
Total comprehensive income
-
618,494
618,494
Balance at 31 December 2022
1
(2,874,702)
(2,874,701)
Year ended 31 December 2023:
Profit for the year
-
219,837
219,837
Other comprehensive income:
Actuarial gains/(losses) on defined benefit plans
-
(18,059)
(18,059)
Tax relating to other comprehensive income
-
(33,429)
(33,429)
Total comprehensive income
-
168,349
168,349
Balance at 31 December 2023
1
(2,706,353)
(2,706,352)

The notes on pages 15 to 36 form part of these financial statements.

TURTLE WAX EUROPE LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2023
- 13 -
Share capital
Profit and loss reserves
Total
£
£
£
Balance at 1 January 2022
1
(3,493,196)
(3,493,195)
Year ended 31 December 2022:
Loss for the year
-
(440,352)
(440,352)
Other comprehensive income:
Actuarial gains on defined benefit plans
-
1,292,138
1,292,138
Tax relating to other comprehensive income
-
(233,292)
(233,292)
Total comprehensive income
-
618,494
618,494
Balance at 31 December 2022
1
(2,874,702)
(2,874,701)
Year ended 31 December 2023:
Profit for the year
-
219,837
219,837
Other comprehensive income:
Actuarial gains/(losses) on defined benefit plans
-
(18,059)
(18,059)
Tax relating to other comprehensive income
-
(33,429)
(33,429)
Total comprehensive income
-
168,349
168,349
Balance at 31 December 2023
1
(2,706,353)
(2,706,352)

The notes on pages 15 to 36 form part of these financial statements.

TURTLE WAX EUROPE LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2023
- 14 -
2023
2022
Notes
£
£
£
£
Cash flows from operating activities
Cash absorbed by operations
23
(413,392)
(722,935)
Interest paid
(68,469)
(45,608)
Net cash outflow from operating activities
(481,861)
(768,543)
Investing activities
Purchase of tangible fixed assets
(35,000)
-
Purchase of subsidiaries
(1)
(84)
Purchase of investments
(2,943)
-
Net cash used in investing activities
(37,944)
(84)
Financing activities
Funds withdrawn from invoice discounting facility
399,749
878,613
Net cash generated from financing activities
399,749
878,613
Net (decrease)/increase in cash and cash equivalents
(120,056)
109,986
Cash and cash equivalents at beginning of year
466,797
356,811
Cash and cash equivalents at end of year
346,741
466,797

The notes on pages 15 to 36 form part of these financial statements.

TURTLE WAX EUROPE LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023
- 15 -
1
Accounting policies
Company information

Turtle Wax Europe Limited ("the company") is a private limited company domiciled and incorporated in England and Wales. The registered office is 4th Floor Alaska House, Atlantic Park, Dunnings Bridge Road, Liverpool, Merseyside, L30 4AB.

 

The group consists of Turtle Wax Europe Limited and all of its subsidiaries.

1.1
Accounting convention

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

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
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. Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date. Investments in subsidiaries, joint ventures and associates are accounted for at cost less impairment.

 

Deferred tax is recognised on differences between the value of assets (other than goodwill) and liabilities recognised in a business combination accounted for using the purchase method and the amounts that can be deducted or assessed for tax, considering the manner in which the carrying amount of the asset or liability is expected to be recovered or settled. The deferred tax recognised is adjusted against goodwill or negative goodwill.

1.3
Basis of consolidation

The consolidated group financial statements consist of the financial statements of the parent company Turtle Wax Europe 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 31 December 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.

TURTLE WAX EUROPE LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
1
Accounting policies
(Continued)
- 16 -
1.4
Going concern

The Directors are required to prepare these financial statements on a going concern basis unless it is inappropriate to presume that the Group will continue in business. This assessment has been carried out on the cash flows of Turtle Wax Inc. group of companies, which the Group is a member of, as cash is managed by a centralized treasury function who ensure Turtle Wax Europe Limited have sufficient cash to meet their immediate needs. As part of the arrangement, the parent company has issued a letter of support for a period of at least twelve months from the date of approval of these financial statements to the Group which includes both making funds available if required and not to seek repayment of amounts due at the reporting date if it would be detrimental to the Group.

 

The Directors have reviewed various potential downside scenarios and their likely impact on the business for the period of twelve months following signing of the financial statements. The Directors have given consideration to the ongoing conflicts in Russia/Ukraine and Israel/Palestine as well as the continued cost of living inflation which may impact on the business through general cost pressures. Any direct impact is assessed to be minimal but the existing downside scenario planning is continually reviewed. In the event that there is a more significant downturn, there are further mitigating actions that could be enacted, including reductions in business expenditure and overheads. The Group believes that while 2024 is a challenging environment, the cost savings initiatives and pricing actions enacted, the Group has sufficient headroom to continue to operate within available banking facilities.

 

Despite net current liabilities of £1,868,393 (2022 - £1,903,683), the financial statements have been prepared on a going concern basis. Under the Group's credit facility, which has been extended to May 2029, Turtle Wax Europe Limited is able to draw down a maximum of £3,500,000. Further, there is an undertaking by Turtle Wax Inc., the Group's ultimate controlling party, to not demand repayment of any amounts due unless the Group can meet that demand to enable it to meet its other obligations as they fall due for at least 12 months from the date of approval of the financial statements. As such, the board is satisfied it has sufficient cash resources to meet its obligations as they fall due for at least 12 months from the date of approval of the financial statements and the board has a reasonable expectation that the Group has adequate resources to continue in operational existence for the foreseeable future. For these reasons, they continue to adopt the going concern basis in preparing the annual report and financial statements.

1.5
Turnover

Turnover is recognised to the extent that it is probable that the economic benefits will flow to the Company and the turnover can be reliably measured. Turnover is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before turnover is recognised:

Sale of goods

 

Turnover from the sale of goods is recognised when all of the following conditions are satisfied:

Royalty income

 

Turnover from royalties is recognised on an accruals basis and in the statement of comprehensive income in the period in which they are earned.

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.

TURTLE WAX EUROPE LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
1
Accounting policies
(Continued)
- 17 -

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 equipment
Straight line over 3 years
Fixtures and fittings
Straight line over 5 years
Computers
Straight line over 7 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 recognised in the profit and loss account.

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, associates and jointly controlled entities 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
Impairment of fixed assets

At each reporting period end date, the group 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.

 

The carrying amount of the investments accounted for using the equity method is tested for impairment as a single asset. Any goodwill included in the carrying amount of the investment is not tested separately for impairment.

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.

TURTLE WAX EUROPE LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
1
Accounting policies
(Continued)
- 18 -
1.9
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.

1.10
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.

1.11
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.

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.

TURTLE WAX EUROPE LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
1
Accounting policies
(Continued)
- 19 -
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 group 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 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.

Derecognition of financial liabilities

Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.

1.12
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.

1.13
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.

TURTLE WAX EUROPE LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
1
Accounting policies
(Continued)
- 20 -
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.

1.14
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.

1.15
Retirement benefits

Defined contribution pension plan

 

The Company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Company pays fixed contributions into a separate entity. Once the contributions have been paid the Company has no further payment obligations.

 

The Contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the Statement of Financial Position. The assets of the plan are held separately from the Company in independently administered funds.

Defined benefit pension plan

 

The Group operates a defined benefit plan for certain employees. A defined benefit plan defines the pension benefit that the employee will receive on retirement, usually dependant upon several factors including but not limited to age, length of service and remuneration. A defined benefit plan is a pension plan that is not a defined contribution plan.

 

The liability recognised in the Statement of Financial Position in respect of the defined benefit plan is the present value of the defined benefit obligation at the end of the reporting date less the fair value of the plan assets at the reporting date (if any) out of which the obligations are to be settled.

 

The defined benefit obligation is calculated using the projected unit credit method. Annually the Company engages independent actuaries to calculate the obligation. The present value is determined by discounting the estimated future payments using market yields on high quality corporate bonds that are denominated in sterling and that have terms approximating to the estimated period of the future payments ('discount rate').

TURTLE WAX EUROPE LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
1
Accounting policies
(Continued)
- 21 -

The fair value of plan assets is measured in accordance with FRS 102 fair value hierarchy and in accordance with the Group's policy for similarly held assets. This includes the use of appropriate valuation techniques,

 

Actuarial gains and losses arising from experience adjustments and changes in actuarial assumptions are charged or credited to other comprehensive income. These amounts together with the return on plan assets, less amounts included in net interest, are disclosed as 'Remeasurement of net defined benefit liability'.

The cost of the defined benefit plan, recognised in profit or loss as employee costs, except where included in the cost of an asset, comprises:

 

The net interest cost is calculated by applying the discount rate to the net balance of the defined benefit obligation and the fair value of plan assets. This cost is recognised in profit or loss as a 'finance expense'.

1.16
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.

1.17
Foreign exchange

Foreign currency transactions are translated into the functional currency using the spot exchange rates at the dates of the transactions.

 

At each period end foreign currency monetary items are translated using the closing rate. Non-monetary items measured at historical cost are translated using the exchange rate at the date of the transaction and non-monetary items measured at fair value are measured using the exchange rate when fair value was determined.

 

Foreign exchange gains and losses resulting from the settlement of transactions and from the translation at period-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in the statement of comprehensive income except when deferred in other comprehensive income as qualifying cash flow hedges.

 

Foreign exchange gains and losses that relate to borrowings and cash and cash equivalents are presented in the statement of comprehensive income within 'finance income or costs'. All other foreign exchange gains and losses are presented in the Statement of Comprehensive Income within 'administrative expenses'.

1.18

Finance costs

Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount, Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

 

 

 

 

 

 

 

 

TURTLE WAX EUROPE LIMITED
COMPANY STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2023
- 22 -
2023
2022
Notes
£
£
£
£
Cash flows from operating activities
Cash absorbed by operations
25
(413,392)
(722,935)
Interest paid
(68,469)
(45,608)
Net cash outflow from operating activities
(481,861)
(768,543)
Investing activities
Purchase of tangible fixed assets
(35,000)
-
0
Purchase of subsidiaries
(1)
(84)
Purchase of investments
(2,943)
-
0
Net cash used in investing activities
(37,944)
(84)
Financing activities
Funds withdrawn from invoice discounting facility
399,749
878,613
Net cash generated from financing activities
399,749
878,613
Net (decrease)/increase in cash and cash equivalents
(120,056)
109,986
Cash and cash equivalents at beginning of year
466,797
356,811
Cash and cash equivalents at end of year
346,741
466,797

The notes on pages 15 to 36 form part of these financial statements.

TURTLE WAX EUROPE LIMITED
COMPANY STATEMENT OF CASH FLOWS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
- 23 -
2
Judgements and key sources of estimation uncertainty

In preparing the financial statements, the Directors have made the following judgements:

 

 

Key sources of estimation uncertainty

 

Tangible fixed assets

Tangible fixed assets are depreciated over their useful lives taking into account residual values, where appropriate. The actual lives of assets and residual values are assessed annually and may vary depending on a number of factors. In re-assessing asset lives, factors such as technological innovation, product life cycles and maintenance programmes are taken into account. Residual value assessments consider issues such as future market conditions, the remaining life of the asset and projected disposal values.

Stocks

The Company measures inventories at the lower of cost and estimated selling prices less costs to complete and sell.

 

The Directors believe that this standard costing best reflects the method of valuation of inventory.

Defined benefit pension scheme

In determining the value of the defined benefit pension scheme liability, management place reliance on key assumptions based on the latest report from an independent actuary.

3
Turnover
2023
2022
£
£
Turnover analysed by class of business
Sale of branded car care products
17,061,601
14,265,133
Royalties
420,143
395,241
17,481,744
14,660,374
2023
2022
£
£
Turnover analysed by geographical market
United Kingdom
8,187,076
6,792,621
Rest of Europe
7,835,745
7,110,873
Rest of the world
1,458,923
756,880
17,481,744
14,660,374
TURTLE WAX EUROPE LIMITED
COMPANY STATEMENT OF CASH FLOWS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
- 24 -
4
Operating profit/(loss)
2023
2022
£
£
Operating profit/(loss) for the year is stated after charging/(crediting):
Exchange (gains)/losses
(266,139)
739,593
Depreciation of owned tangible fixed assets
38,601
95,747
Operating lease charges
55,703
55,703
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
41,500
50,000
For other services
Other taxation services
-
58,874
All other non-audit services
6,500
7,000
6,500
65,874
6
Employees

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

Group
Company
2023
2022
2023
2022
Number
Number
Number
Number
Staff
29
29
29
29

Their aggregate remuneration comprised:

Group
Company
2023
2022
2023
2022
£
£
£
£
Wages and salaries
2,003,519
1,910,037
2,003,519
1,910,037
Social security costs
191,981
188,776
191,981
188,776
Pension costs
92,234
93,566
92,234
93,566
2,287,734
2,192,379
2,287,734
2,192,379
TURTLE WAX EUROPE LIMITED
COMPANY STATEMENT OF CASH FLOWS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
- 25 -
7
Directors' remuneration
2023
2022
£
£
Remuneration for qualifying services
438,284
432,445
Company pension contributions to defined contribution schemes
28,341
26,053
466,625
458,498

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

Remuneration disclosed above includes the following amounts paid to the highest paid director:
2023
2022
£
£
Remuneration for qualifying services
222,025
230,245
Company pension contributions to defined contribution schemes
14,305
13,279

The total accrued pension of the highest paid director at 31 December 2023 amounted to £nil (2022: £nil).

 

During the year 2 (2022: 2) directors were remunerated for their services to the company by Turtle Wax Inc., the ultimate parent undertaking.

8
Interest payable and similar expenses
2023
2022
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
68,469
45,608
Other finance costs:
Net interest on the net defined benefit liability
44,486
43,238
Total finance costs
112,955
88,846
9
Taxation
2023
2022
£
£
Current tax
Adjustments in respect of prior periods
-
0
55,091
TURTLE WAX EUROPE LIMITED
COMPANY STATEMENT OF CASH FLOWS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
9
Taxation
2023
2022
£
£
(Continued)
- 26 -
Deferred tax
Origination and reversal of timing differences
30,658
(151,776)
Adjustments in respect of prior periods
115,706
94,384
Total deferred tax
146,364
(57,392)
Total tax charge/(credit)
146,364
(2,301)

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

2023
2022
£
£
Profit/(loss) before taxation
366,201
(442,653)
Expected tax charge/(credit) based on the standard rate of corporation tax in the UK of 23.52% (2022: 19.00%)
86,130
(84,104)
Movement on deferred tax not recognised
(22,849)
19,631
Adjustments to tax charge in respect of prior periods
-
0
55,091
Fixed asset differences
(91)
2,172
Adjustments to tax charge in respect of prior periods - deferred tax
115,706
94,384
Adjustment to deferred tax average rate
5,145
(25,956)
Amounts transferred to other comprehensive income
(4,248)
(63,519)
Amounts transferred to other comprehensive income - deferred tax
(33,429)
-
0
Taxation charge/(credit)
146,364
(2,301)

In addition to the amount charged to the profit and loss account, the following amounts relating to tax have been recognised directly in other comprehensive income:

2023
2022
£
£
Deferred tax arising on:
Actuarial differences recognised as other comprehensive income
33,429
233,292

The Finance Act 2021 was substantively enacted in May 2021 and has increased the corporation tax rate from 19% to 25% with effect from 1 April 2023. The deferred taxation balances have been measured using the rates expected to apply in the reporting periods when the timing differences reverse.

TURTLE WAX EUROPE LIMITED
COMPANY STATEMENT OF CASH FLOWS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
- 27 -
10
Tangible fixed assets
Group
Plant and equipment
Fixtures and fittings
Computers
Total
£
£
£
£
Cost
At 1 January 2023
227,090
210,573
297,653
735,316
Additions
35,000
-
0
-
0
35,000
At 31 December 2023
262,090
210,573
297,653
770,316
Depreciation and impairment
At 1 January 2023
195,329
210,573
297,653
703,555
Depreciation charged in the year
38,601
-
0
-
0
38,601
At 31 December 2023
233,930
210,573
297,653
742,156
Carrying amount
At 31 December 2023
28,160
-
0
-
0
28,160
At 31 December 2022
31,761
-
0
-
0
31,761
Company
Plant and equipment
Fixtures and fittings
Computers
Total
£
£
£
£
Cost
At 1 January 2023
227,090
210,573
297,653
735,316
Additions
35,000
-
0
-
0
35,000
At 31 December 2023
262,090
210,573
297,653
770,316
Depreciation and impairment
At 1 January 2023
195,329
210,573
297,653
703,555
Depreciation charged in the year
38,601
-
0
-
0
38,601
At 31 December 2023
233,930
210,573
297,653
742,156
Carrying amount
At 31 December 2023
28,160
-
0
-
0
28,160
At 31 December 2022
31,761
-
0
-
0
31,761
TURTLE WAX EUROPE LIMITED
COMPANY STATEMENT OF CASH FLOWS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
- 28 -
11
Fixed asset investments
Group
Company
2023
2022
2023
2022
Notes
£
£
£
£
Investments in subsidiaries
12
-
0
-
0
85
84
Unlisted investments
5,004
2,061
5,004
2,061
5,004
2,061
5,089
2,145
Movements in fixed asset investments
Group
Investments
£
Cost or valuation
At 1 January 2023
2,061
Additions
2,943
At 31 December 2023
5,004
Carrying amount
At 31 December 2023
5,004
At 31 December 2022
2,061
Movements in fixed asset investments
Company
Shares in subsidiaries
Other investments
Total
£
£
£
Cost or valuation
At 1 January 2023
84
2,061
2,145
Additions
1
2,943
2,944
At 31 December 2023
85
5,004
5,089
Carrying amount
At 31 December 2023
85
5,004
5,089
At 31 December 2022
84
2,061
2,145
12
Subsidiaries

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

TURTLE WAX EUROPE LIMITED
COMPANY STATEMENT OF CASH FLOWS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
12
Subsidiaries
(Continued)
- 29 -
Name of undertaking
Registered office
Nature of business
Class of
% Held
shares held
Direct
Turtle Wax EU Ltd
Fieldfisher, Suite 401, The Capel Building, Mary's Abbey, Dublin 7
The sale, marketing and distribution of branded car care products across Europe, the Middle East and Africa. However, the company has been dormant since incorporation.
Ordinary
100.00
Turtle Wax EU B.V
WTC Schipol Airport, D Tower, 11th Floor, Schipol Boulevard 359, 1118BJ, Schipol
The supply of car care products within Netherlands and other EU countries. The company was dormant during the period from incorporation to the balance sheet date.
Ordinary
100.00

Other investments relate to a 9.2% (2022: 1%) shareholding in Turtle Wax Car Care India Private Limited.

13
Stocks
Group
Company
2023
2022
2023
2022
£
£
£
£
Finished goods and goods for resale
3,600,630
3,947,908
3,600,630
3,947,908

There is no difference between the replacement cost of stock and the amounts presented above.

An impairment loss of £56,171 (2022: £47,961) was recognised in cost of sales against stock during the year due to slow moving and obsolete stock.

TURTLE WAX EUROPE LIMITED
COMPANY STATEMENT OF CASH FLOWS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
- 30 -
14
Debtors
Group
Company
2023
2022
2023
2022
Amounts falling due within one year:
£
£
£
£
Trade debtors
2,682,137
2,332,226
2,682,137
2,332,226
Amounts owed by group undertakings
1,369,849
586,155
1,369,848
586,155
Other debtors
90,000
123,301
90,000
123,301
Prepayments and accrued income
86,704
29,889
86,704
29,889
4,228,690
3,071,571
4,228,689
3,071,571
Amounts falling due after more than one year:
Deferred tax asset (note 16)
1,369,411
1,549,204
1,369,411
1,549,204
Total debtors
5,598,101
4,620,775
5,598,100
4,620,775

The impairment gain recognised in the profit or loss for the year in respect of bad and doubtful debts was £12,023 (2022: loss of £5,375).

 

Amounts owed by group undertakings are interest free and repayable on demand.

 

All amounts shown under debtors fall due for payment within one year except for the deferred tax asset recognised predominantly in respect of the tax losses and the defined benefit pension scheme operated by the company. Tax losses are expected to be utilised over future accounting periods. In respect of the defined benefit pension scheme, this is expected to reverse over the life of the scheme and is subject to changes in valuations of the defined benefit obligation and plan assets.

15
Creditors: amounts falling due within one year
Group
Company
2023
2022
2023
2022
£
£
£
£
Trade creditors
533,013
477,123
533,013
477,123
Amounts owed to group undertakings
8,851,751
8,149,041
8,851,835
8,149,125
Other taxation and social security
10,327
-
10,327
-
Invoice discounting facility
399,749
-
0
399,749
-
0
Accruals and deferred income
1,619,025
2,312,999
1,619,025
2,312,999
11,413,865
10,939,163
11,413,949
10,939,247

Amounts owed to group undertakings are interest free and repayable on demand.

 

Under the terms of the agreement for the invoice discounting facility, the company is able to draw down a maximum of £3,500,000 against the revolving loan. Interest rate on the revolving loan is set at SOFR plus a margin of 1.85% and the loan is secured with a fixed and floating charges against the assets of the company. These charges also contain a negative pledge.

TURTLE WAX EUROPE LIMITED
COMPANY STATEMENT OF CASH FLOWS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
- 31 -
16
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
£
£
Accelerated capital allowances
11,455
-
Short term timing differences
224,555
251,210
Losses and other deductions
1,133,401
1,297,994
1,369,411
1,549,204
Assets
Assets
2023
2022
Company
£
£
Accelerated capital allowances
11,455
-
Short term timing differences
224,555
251,210
Losses and other deductions
1,133,401
1,297,994
1,369,411
1,549,204
Group
Company
2023
2023
Movements in the year:
£
£
Asset at 1 January 2023
(1,549,204)
(1,549,204)
Charge to profit or loss
146,364
146,364
Charge to other comprehensive income
33,429
33,429
Asset at 31 December 2023
(1,369,411)
(1,369,411)

There is an unrecognised deferred tax asset of £1,405,382 (2022: £1,428,231).

17
Retirement benefit schemes
2023
2022
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
92,234
93,566
TURTLE WAX EUROPE LIMITED
COMPANY STATEMENT OF CASH FLOWS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
17
Retirement benefit schemes
(Continued)
- 32 -

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.

 

As at 31 December 2023, there were no outstanding contributions payable (2022: £Nil).

Defined benefit scheme - group and company

The Group operates a defined benefit scheme.

 

Pension benefits depend upon age, length of service and salary level.

 

A full actuarial valuation of the defined benefit scheme was carried out at 30 April 2020 and updated to 31 December 2023 by a qualified independent actuary. Contributions to the scheme are made by the company based on the advice of the actuary and with the aim of making good the deficit over the remaining working life of the employees.

 

There were no changes to the scheme during the year and no amounts owing to the scheme at the year end.

2023
2022
Key assumptions
%
%
Discount rate
4.8
4.9
Inflation assumption - RPI
3.1
3.2
Inflation assumption - CPI
2.7
2.8
Mortality assumptions
2023
2022

Assumed life expectations on retirement at age 65:

%
%
Retiring today
- Males
1.25
1.25
- Females
1.25
1.25

The amounts included in the balance sheet arising from the company's obligations in respect of defined benefit plans are as follows:

Group and company
2023
2022
£
£
Present value of defined benefit obligations
1,723,316
1,776,529
Fair value of plan assets
(852,193)
(771,689)
Deficit in scheme
871,123
1,004,840
Total liability recognised
871,123
1,004,840
TURTLE WAX EUROPE LIMITED
COMPANY STATEMENT OF CASH FLOWS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
17
Retirement benefit schemes
(Continued)
- 33 -
Group and company
2023
2022

Amounts recognised in the profit and loss account

£
£
Net interest on net defined benefit liability/(asset)
44,486
43,238
Other costs and income
14,157
12,593
Total costs
58,643
55,831
Group and company
2023
2022

Amounts taken to other comprehensive income

£
£
Actual return on scheme assets
(19,492)
(17,586)
Less: calculated interest element
39,290
10,903
Return on scheme assets excluding interest income
19,798
(6,683)
Actuarial changes related to obligations
(1,739)
(1,285,455)
Total costs/(income)
18,059
(1,292,138)
Group and company
2023

Movements in the present value of defined benefit obligations

£
Liabilities at 1 January 2023
1,776,529
Benefits paid
(135,250)
Actuarial gains and losses
(1,739)
Interest cost
83,776
At 31 December 2023
1,723,316

The defined benefit obligations arise from plans which are wholly or partly funded.

Group and company
2023

Movements in the fair value of plan assets

£
Fair value of assets at 1 January 2023
771,689
Interest income
39,290
Return on plan assets (excluding amounts included in net interest)
(19,798)
Benefits paid
(135,250)
Contributions by the employer
210,419
Change in fair value of plan assets
(14,157)
At 31 December 2023
852,193

The actual return on plan assets was £19,492 (2022 - £17,586).

TURTLE WAX EUROPE LIMITED
COMPANY STATEMENT OF CASH FLOWS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
17
Retirement benefit schemes
(Continued)
- 34 -
Group and company
2023
2022

Fair value of plan assets at the reporting period end

£
£
Equity instruments
220,633
216,073
Debt instruments
498,468
478,447
Property
32,686
30,868
Cash
100,406
46,301
852,193
771,689
18
Share capital
Group and company
2023
2022
2023
2022
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
1
1
1
1

(A) On a show of hands every member shall have one vote on a poll. Every member shall have one vote for every share of which they are the holder.

 

(B) The Company may by ordinary resolution declare dividends in accordance with the respective rights of the members, but no dividend shall exceed the amount recommended by the directors.

 

(C) Each share is entitled pari passu to participate in a distribution arising from a winding up of the company and any distribution from a company being wound up will therefore operate in accordance with the law.

 

(D) The ordinary shares are not issued as redeemable, and are not redeemable.

 

19
Profit and loss reserves
Group
Company
2023
2022
2023
2022
£
£
£
£
At the beginning of the year
(2,874,702)
(3,493,196)
(2,874,702)
(3,493,196)
Profit/(loss) for the year
219,837
(440,352)
219,837
(440,352)
Actuarial differences recognised in other comprehensive income
(18,059)
1,292,138
(18,059)
1,292,138
Tax on actuarial differences
(33,429)
(233,292)
(33,429)
(233,292)
At the end of the year
(2,706,353)
(2,874,702)
(2,706,353)
(2,874,702)

The profit and loss reserves represent cumulative profits or losses net of dividends paid and other adjustments.

TURTLE WAX EUROPE LIMITED
COMPANY STATEMENT OF CASH FLOWS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
- 35 -
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, which fall due as follows:

Group
Company
2023
2022
2023
2022
£
£
£
£
Within one year
33,405
55,703
33,405
55,703
Between two and five years
-
89,108
-
89,108
33,405
144,811
33,405
144,811
21
Related party transactions

The Group has taken advantage of the exemption covered by section 33.1A of FRS 102 not to disclose transactions with other wholly owned entities within the group.

22
Controlling party

As at 31 December 2023 the directors regard Turtle Wax Inc., a company incorporated in the USA, as the company's ultimate parent undertaking.

The largest group into which these financial statements are consolidated is Turtle Wax Inc.

Largest group
Smallest group
23
Cash absorbed by group operations
2023
2022
£
£
Profit/(loss) for the year after tax
219,837
(440,352)
Adjustments for:
Taxation charged
146,364
2,301
Finance costs
112,955
45,608
Depreciation and impairment of tangible fixed assets
38,601
95,746
Pension scheme non-cash movement
(196,262)
(253,031)
Movements in working capital:
Decrease/(increase) in stocks
347,278
(551,932)
Increase in debtors
(1,157,118)
(355,025)
Increase in creditors
74,953
733,750
Cash absorbed by operations
(413,392)
(722,935)
TURTLE WAX EUROPE LIMITED
COMPANY STATEMENT OF CASH FLOWS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
- 36 -
24
Analysis of changes in net funds - group
1 January 2023
Cash flows
31 December 2023
£
£
£
Cash at bank and in hand
466,797
(120,056)
346,741
25
Cash absorbed by operations - company
2023
2022
£
£
Profit/(loss) for the year after tax
219,837
(440,352)
Adjustments for:
Taxation charged
146,364
2,301
Finance costs
112,955
45,608
Depreciation and impairment of tangible fixed assets
38,601
95,746
Pension scheme non-cash movement
(196,262)
(253,031)
Movements in working capital:
Decrease/(increase) in stocks
347,278
(551,932)
Increase in debtors
(1,157,118)
(355,025)
Increase in creditors
74,953
733,750
Cash absorbed by operations
(413,392)
(722,935)
26
Analysis of changes in net funds - company
1 January 2023
Cash flows
31 December 2023
£
£
£
Cash at bank and in hand
466,797
(120,056)
346,741
27
Auditor's liability limitation agreement

Upon appointment of Cottons Accountants LLP as auditors, the company entered into a limitation liability agreement with the auditors and this was approved by resolution on 25 July 2024. Liability is limited to the lesser of 20 times the audit fee quoted, totalling £730,000. In accordance with section 537 of CA06, the effect of the liability limitation agreement is to limit the auditor's liability to less than such amount as is fair and reasonable, as determined by that section, the agreement shall have effect as if it limited the liability to such amount as is fair and reasonable, as so determined.

 

The agreement limits the liability owed to the company by the auditors in respect of any negligence, default or breach of duty, or breach of trust, occurring in the course of the audit of the financial statements for the year ending 31 December 2023.

 

The agreement does not limit liability for any instance of fraud or dishonesty on behalf of the auditor or any other liability that cannot be excluded or restricted by applicable laws or regulations.

2023-12-312023-01-01falseCCH SoftwareCCH Accounts Production 2024.100S A HealyP A CouplandR S R AstonL KingK M Krusefalse09146410bus:Consolidated2023-01-012023-12-31091464102023-01-012023-12-3109146410bus:Director12023-01-012023-12-3109146410bus:Director22023-01-012023-12-3109146410bus:Director32023-01-012023-12-3109146410bus:Director42023-01-012023-12-3109146410bus:Director52023-01-012023-12-3109146410bus:RegisteredOffice2023-01-012023-12-31091464102023-12-3109146410bus:Consolidated2022-01-012022-12-31091464102022-01-012022-12-3109146410core:RetainedEarningsAccumulatedLosses2022-01-012022-12-3109146410core:RetainedEarningsAccumulatedLosses2023-01-012023-12-3109146410core:RevenueReservesInvestmentFundsOnlybus:Consolidated2022-01-012022-12-3109146410core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-01-012023-12-3109146410bus:Consolidated2023-12-3109146410bus:Consolidated2022-12-31091464102022-12-3109146410core:PlantMachinerybus:Consolidated2023-12-3109146410core:FurnitureFittingsbus:Consolidated2023-12-3109146410core:ComputerEquipmentbus:Consolidated2023-12-3109146410core:PlantMachinerybus:Consolidated2022-12-3109146410core:FurnitureFittingsbus:Consolidated2022-12-3109146410core:ComputerEquipmentbus:Consolidated2022-12-3109146410core:PlantMachinery2023-12-3109146410core:FurnitureFittings2023-12-3109146410core:ComputerEquipment2023-12-3109146410core:PlantMachinery2022-12-3109146410core:FurnitureFittings2022-12-3109146410core:ComputerEquipment2022-12-3109146410core:ShareCapitalbus:Consolidated2023-12-3109146410core:ShareCapitalbus:Consolidated2022-12-3109146410core:ShareCapital2023-12-3109146410core:ShareCapital2022-12-3109146410core:RetainedEarningsAccumulatedLosses2023-12-3109146410core:ShareCapitalbus:Consolidated2021-12-3109146410core:RetainedEarningsAccumulatedLossesbus:Consolidated2021-12-3109146410core:RetainedEarningsAccumulatedLossesbus:Consolidated2022-12-3109146410core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-12-3109146410core:ShareCapital2021-12-3109146410core:RetainedEarningsAccumulatedLosses2021-12-3109146410core:RetainedEarningsAccumulatedLosses2022-12-3109146410bus:Consolidated2021-12-31091464102021-12-3109146410core:PlantMachinery2023-01-012023-12-3109146410core:FurnitureFittings2023-01-012023-12-3109146410core:ComputerEquipment2023-01-012023-12-3109146410core:UKTaxbus:Consolidated2023-01-012023-12-3109146410core:UKTaxbus:Consolidated2022-01-012022-12-3109146410bus:Consolidated12023-01-012023-12-3109146410bus:Consolidated12022-01-012022-12-3109146410bus:Consolidated22023-01-012023-12-3109146410bus:Consolidated22022-01-012022-12-3109146410bus:Consolidated32023-01-012023-12-3109146410bus:Consolidated32022-01-012022-12-3109146410core:PlantMachinerybus:Consolidated2022-12-3109146410core:FurnitureFittingsbus:Consolidated2022-12-3109146410core:ComputerEquipmentbus:Consolidated2022-12-3109146410bus:Consolidated2022-12-3109146410core:PlantMachinery2022-12-3109146410core:FurnitureFittings2022-12-3109146410core:ComputerEquipment2022-12-31091464102022-12-3109146410core:PlantMachinerybus:Consolidated2023-01-012023-12-3109146410core:FurnitureFittingsbus:Consolidated2023-01-012023-12-3109146410core:ComputerEquipmentbus:Consolidated2023-01-012023-12-3109146410core:UnlistedNon-exchangeTradedbus:Consolidated2023-12-3109146410core:UnlistedNon-exchangeTradedbus:Consolidated2022-12-3109146410core:UnlistedNon-exchangeTraded2023-12-3109146410core:UnlistedNon-exchangeTraded2022-12-3109146410core:Subsidiary12023-01-012023-12-3109146410core:Subsidiary22023-01-012023-12-3109146410core:CurrentFinancialInstruments2023-12-3109146410core:CurrentFinancialInstruments2022-12-3109146410core:CurrentFinancialInstrumentsbus:Consolidated2023-12-3109146410core:CurrentFinancialInstrumentsbus:Consolidated2022-12-3109146410core:Non-currentFinancialInstrumentsbus:Consolidated2023-12-3109146410core:Non-currentFinancialInstrumentsbus:Consolidated2022-12-3109146410core:Non-currentFinancialInstruments2023-12-3109146410core:Non-currentFinancialInstruments2022-12-3109146410core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2023-12-3109146410core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2022-12-3109146410core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3109146410core:CurrentFinancialInstrumentscore:WithinOneYear2022-12-3109146410bus:PrivateLimitedCompanyLtd2023-01-012023-12-3109146410bus:FRS1022023-01-012023-12-3109146410bus:Audited2023-01-012023-12-3109146410bus:ConsolidatedGroupCompanyAccounts2023-01-012023-12-3109146410bus:FullAccounts2023-01-012023-12-31xbrli:purexbrli:sharesiso4217:GBP