Company Registration No. 06454482 (England and Wales)
Wormser UK Limited
Financial statements
for the year ended 31 December 2023
Pages for filing with the registrar
Wormser UK Limited
Company information
Directors
Alan Wormser
David Wormser
Joanne Ardern
Secretary
Quayseco Limited
Company number
06454482
Registered office
Unit A Midway
Gilchrist Road
Irlam
Manchester
M44 5AY
Independent auditor
Saffery LLP
St John's Court
Easton Street
High Wycombe
HP11 1JX
Wormser UK Limited
Contents
Page
Statement of financial position
1
Statement of changes in equity
2
Notes to the financial statements
3 - 9
Wormser UK Limited
Statement of financial position
As at 31 December 2023
1
2023
2022
Notes
£
£
£
£
Fixed assets
Tangible assets
3
21,700
12,240
Current assets
Stocks
410,491
356,192
Debtors falling due after more than one year
4
646,302
1,359,884
Debtors falling due within one year
4
16,089,753
16,554,741
Cash at bank and in hand
81,830
148,741
17,228,376
18,419,558
Creditors: amounts falling due within one year
5
(22,208,818)
(23,629,582)
Net current liabilities
(4,980,442)
(5,210,024)
Net liabilities
(4,958,742)
(5,197,784)
Capital and reserves
Called up share capital
6
2
2
Profit and loss reserves
(4,958,744)
(5,197,786)
Total equity
(4,958,742)
(5,197,784)

The directors of the company have elected not to include a copy of the income statement within the financial statements.true

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 20 September 2024 and are signed on its behalf by:
David Wormser
Director
Company Registration No. 06454482
Wormser UK Limited
Statement of changes in equity
For the year ended 31 December 2023
2
Share capital
Profit and loss reserves
Total
£
£
£
Balance at 1 January 2022
2
(4,804,531)
(4,804,529)
Year ended 31 December 2022:
Loss and total comprehensive income
-
(393,255)
(393,255)
Balance at 31 December 2022
2
(5,197,786)
(5,197,784)
Year ended 31 December 2023:
Profit and total comprehensive income
-
239,042
239,042
Balance at 31 December 2023
2
(4,958,744)
(4,958,742)
Wormser UK Limited
Notes to the financial statements
For the year ended 31 December 2023
3
1
Accounting policies
Company information

Wormser UK Limited is a private company limited by shares incorporated in England and Wales. The registered office is Unit A Midway, Gilchrist Road, Irlam, Manchester, M44 5AY.

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.

1.2
Going concern

During 2023 the company continued to generate trading profits despite a fall in turnover from £3.1m in 2022 to £2.7m in 2023. The gross margin has remained stable, leading to a gross profit of £1.0m, which was sufficient to offset the administrative costs, resulting in a profit before tax and foreign exchange for the financial year of £84k. Foreign exchange gains were made in the year of £1.2m (2022 - £2.5m loss) which arise primarily on the retranslation of a US$ denominated loan from Wormser Corporation, a company controlled by the directors Alan Wormser and David Wormser. The results to date for the year ended 31 December 2023 show that the company continues to generate a trading profit, before FX, and the directors are confident that this will continue.

At the balance sheet date the company’s liabilities exceeded its total assets by £5.0m (2022 - £5.2m). Included within current liabilities is a loan of £22.0m (2022 - £23.1m) from Wormser Corporation. This loan is repayable on demand; however the directors of Wormser Corporation have provided written confirmation that they will not seek repayment of this loan unless the company is able to meet its third party liabilities as they fall due.

 

Looking forward to 2025 the directors have prepared forecasts which show that the company will generate trading profits in 2025. Further the directors expect the company to remain cashflow positive allowing it to meet its third party liabilities as they fall due.

Therefore at the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Turnover

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

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

Wormser UK Limited
Notes to the financial statements (continued)
For the year ended 31 December 2023
1
Accounting policies (continued)
4
1.4
Tangible fixed assets

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

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

Fixtures and fittings
15% on reducing balance
Computer Equipment
33% on straight line
Plant and Machinery
15% on reducing balance

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

1.5
Impairment of fixed assets

At the year end date, the company reviews the carrying value of its assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indications exists, the recoverable amount of the assets is estimated in order to determine the extent of the impairment loss (if any). If the recoverable amount of an asset is estimates to be less that its carrying amount, the carrying amount of an asset is reduced to its recoverable amount, An impairment loss is recognised as an expense in profit or loss.

1.6
Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a first in, first out basis. Work in progress and finished goods include labour and attributable overheads. At each reporting date, stocks are assessed for impairment. If stock is impaired, the carrying amount is reduced to its selling price less costs to complete and sell. The impairment loss is recognised immediately in profit and loss.

1.7
Cash at bank and in hand

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months fromthe date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

1.8
Financial instruments

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

 

Financial instruments are recognised in the company's statement of financial position 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, 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.

Wormser UK Limited
Notes to the financial statements (continued)
For the year ended 31 December 2023
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.

Classification of financial liabilities

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

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

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

 

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

1.9
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax. Tax is recognised in profit or loss, except that a change attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

Current tax

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates income.

Wormser UK Limited
Notes to the financial statements (continued)
For the year ended 31 December 2023
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. Where items recognised in other comprehensive income or equity are chargeable to or deductible for tax purposes, the resulting current or deferred tax expense or income is presented in the same component of comprehensive income or equity as the transaction or other event that resulted in the tax expense or income. 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.

1.10
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.

1.11
Retirement benefits

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

1.12
Leases

Rentals paid under operating leases are charge to profit or loss on a straight line basis over the period of the lease.

1.13
Foreign exchange

The company's functional and presentation currency is GBP.

 

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

 

At each period end foreign currency monetary items are translated using the closing rate. None-monetary items measured at historical costs are translated using the exchange rate at the date of the transactions 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 profit or loss.

Wormser UK Limited
Notes to the financial statements (continued)
For the year ended 31 December 2023
7
2
Employees

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

2023
2022
Number
Number
Total
9
7
3
Tangible fixed assets
Fixtures & fittings etc
Plant and Machinery
Total
£
£
£
Cost
At 1 January 2023
97,558
44,850
142,408
Additions
-
0
11,325
11,325
At 31 December 2023
97,558
56,175
153,733
Depreciation and impairment
At 1 January 2023
94,290
35,878
130,168
Depreciation charged in the year
490
1,375
1,865
At 31 December 2023
94,780
37,253
132,033
Carrying amount
At 31 December 2023
2,778
18,922
21,700
At 31 December 2022
3,268
8,972
12,240
Wormser UK Limited
Notes to the financial statements (continued)
For the year ended 31 December 2023
8
4
Debtors
2023
2022
Amounts falling due within one year:
£
£
Trade debtors
397,754
365,976
Amounts owed by group undertakings
15,562,885
15,748,999
Other debtors
107,621
121,467
16,068,260
16,236,442
Deferred tax asset
21,493
318,299
16,089,753
16,554,741
Amounts falling due after more than one year:
Deferred tax asset
646,302
1,359,884
Total debtors
16,736,055
17,914,625
5
Creditors: amounts falling due within one year
2023
2022
£
£
Trade creditors
51,807
207,484
Taxation and social security
142,690
177,050
Other creditors
22,014,321
23,245,048
22,208,818
23,629,582

Included within other creditors are amounts of £21,994,506 (2022 - £23,145,832) due to the Wormser Corporation, these liabilities are secured with a fixed and floating charge interest free and repayable on demand.

6
Called up share capital
2023
2022
2023
2022
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
2
2
2
2
Wormser UK Limited
Notes to the financial statements (continued)
For the year ended 31 December 2023
9
7
Audit report information

As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006:

The auditor's report was unqualified.

Senior Statutory Auditor:
Sheryl Davis
Statutory Auditors:
Saffery LLP
Date of audit report:
20 September 2024
8
Related party transactions

Wormser Corporation

A company in which Alan Wormser and David Wormser are directors, shareholders and the controlling parties.

 

At 31 December 2023, the balance due to Wormser Corporation was £21,994,506 (2022 - £23,145,832). This balance is denoted in USD, secured, interest free and repayable upon demand.

9
Parent company

The immediate parent undertaking is FB Beauty Ltd, a company incorporated in the United Kingdom. The ultimate controlling parties are Alan Wormser and David Wormser.

2023-12-312023-01-01false20 September 2024CCH SoftwareCCH Accounts Production 2023.300No description of principal activityThis audit opinion is unqualifiedAlan WormserDavid WormserJoanne ArdernQuayseco Limitedfalse064544822023-01-012023-12-3106454482bus:Director12023-01-012023-12-3106454482bus:Director22023-01-012023-12-3106454482bus:Director32023-01-012023-12-3106454482bus:CompanySecretary12023-01-012023-12-3106454482bus:RegisteredOffice2023-01-012023-12-31064544822023-12-31064544822022-12-3106454482core:OtherPropertyPlantEquipment2023-12-3106454482core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2023-12-3106454482core:OtherPropertyPlantEquipment2022-12-3106454482core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2022-12-3106454482core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3106454482core:Non-currentFinancialInstrumentscore:AfterOneYear2022-12-3106454482core:CurrentFinancialInstruments2023-12-3106454482core:CurrentFinancialInstruments2022-12-3106454482core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3106454482core:CurrentFinancialInstrumentscore:WithinOneYear2022-12-3106454482core:ShareCapital2023-12-3106454482core:ShareCapital2022-12-3106454482core:RetainedEarningsAccumulatedLosses2023-12-3106454482core:RetainedEarningsAccumulatedLosses2022-12-3106454482core:ShareCapital2021-12-3106454482core:RetainedEarningsAccumulatedLosses2021-12-3106454482core:RetainedEarningsAccumulatedLosses2022-01-012022-12-31064544822022-01-012022-12-3106454482core:RetainedEarningsAccumulatedLosses2023-01-012023-12-3106454482core:FurnitureFittings2023-01-012023-12-3106454482core:ComputerEquipment2023-01-012023-12-3106454482core:OtherPropertyPlantEquipment2022-12-3106454482core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2022-12-31064544822022-12-3106454482core:OtherPropertyPlantEquipment2023-01-012023-12-3106454482core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2023-01-012023-12-3106454482core:Non-currentFinancialInstruments2023-12-3106454482core:Non-currentFinancialInstruments2022-12-3106454482bus:PrivateLimitedCompanyLtd2023-01-012023-12-3106454482bus:SmallCompaniesRegimeForAccounts2023-01-012023-12-3106454482bus:FRS1022023-01-012023-12-3106454482bus:Audited2023-01-012023-12-3106454482bus:FullAccounts2023-01-012023-12-31xbrli:purexbrli:sharesiso4217:GBP