Company Registration No. 03815101 (England and Wales)
MADISON FILTER 981 LIMITED
DIRECTORS REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED
31 DECEMBER 2023
31 December 2023
PM+M Solutions for Business LLP
Chartered Accountants
New Century House
Greenbank Technology Park
Challenge Way
Blackburn
Lancashire
BB1 5QB
MADISON FILTER 981 LIMITED
COMPANY INFORMATION
Directors
Mr C Bernert
Mr JW Radstaak
Secretary
Mr J Radstaak
Company number
03815101
Registered office
c/o Clear Edge – UK Ltd
Unit 11, Fulcrum 2
Solent Way, Whiteley
Fareham
Hampshire
PO15 7FN
Auditor
PM+M Solutions for Business LLP
New Century House
Greenbank Technology Park
Challenge Way
Blackburn
Lancashire
BB1 5QB
MADISON FILTER 981 LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2 - 3
Independent auditor's report
4 - 7
Profit and loss account
8
Statement of comprehensive income
9
Balance sheet
10
Statement of changes in equity
11
Statement of cash flows
12
Notes to the financial statements
13 - 20
MADISON FILTER 981 LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2023
- 1 -
The directors present the strategic report for the year ended 31 December 2023.
Review of the business
The company is an intermediate holding company which receives dividends from subsidiaries and passes onto to group companies. As such it is not subject to market forces in its own right.
Mr JW Radstaak
Director
20 September 2024
MADISON FILTER 981 LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2023
- 2 -
The directors present their annual report and financial statements for the year ended 31 December 2023.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
Mr C Bernert
Mr JW Radstaak
Results and dividends
The results for the year are set out on page 8.
Ordinary dividends were paid amounting to £1,250,000. The directors do not recommend payment of a further dividend.
Auditor
The auditor, PM+M Solutions for Business LLP, is deemed to be reappointed under section 487(2) of the Companies Act 2006.
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 company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent;
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
Statement of disclosure to auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.
MADISON FILTER 981 LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
- 3 -
On behalf of the board
Mr JW Radstaak
Director
20 September 2024
MADISON FILTER 981 LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF MADISON FILTER 981 LIMITED
- 4 -
Opinion
We have audited the financial statements of Madison Filter 981 Limited (the 'company') for the year ended 31 December 2023 which comprise the profit and loss account, the statement of comprehensive income, the balance sheet, the statement of changes in equity, the 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:
give a true and fair view of the state of the company's affairs as at 31 December 2023 and of its loss for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
MADISON FILTER 981 LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF MADISON FILTER 981 LIMITED (CONTINUED)
- 5 -
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report and the directors' report.
We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:
adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
the financial statements are not in agreement with the accounting records and returns; or
certain disclosures of remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit; or
the directors were not entitled to prepare the financial statements in accordance with the small companies regime and take advantage of the small companies' exemption in preparing the directors' report.
Responsibilities of directors
As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.
Auditor's responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.
MADISON FILTER 981 LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF MADISON FILTER 981 LIMITED (CONTINUED)
- 6 -
Identifying and assessing potential risks related to irregularities
In identifying and assessing risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, we have considered the following:
the nature of the industry and sector, control environment and business performance including the design of the Company's remuneration policies, key drivers for directors’ remuneration, bonus levels and performance targets;
results of our enquiries of management about their own identification and assessment of the risks of irregularities;
the matters discussed among the audit engagement team and relevant specialists regarding how and where fraud might occur in the financial statements and any potential indicators of fraud;
any matters we identified having obtained and reviewed the Company's documentation of their policies and procedures relating to:
identifying, evaluating and complying with laws and regulations and whether they were aware of any instances of non-compliance;
detecting and responding to the risks of fraud and whether they have knowledge of any actual, suspected or alleged fraud;
the internal controls established to mitigate risks of fraud or non-compliance with laws and regulations.
As a result of these procedures, we considered the opportunities and incentives that may exist within the organisation for fraud and identified the greatest potential for fraud in the following areas: timing of recognition of commercial income, posting of unusual journals and complex transactions; and manipulating the Company's performance profit measures and other key performance indicators to meet remuneration targets and externally communicated targets. In common with all audits under ISAs (UK), we are also required to perform specific procedures to respond to the risk of management override.
We also obtained an understanding of the legal and regulatory frameworks that the Company operates in, focusing on provisions of those laws and regulations that had a direct effect on the determination of material amounts and disclosures in the financial statements. The key laws and regulations we considered in this context included UK Companies Act, employment law, health and safety regulations, pensions legislation and tax legislation.
Audit response to risks identified
Our procedures to respond to risks identified included the following:
reviewing the financial statement disclosures and testing to supporting documentation to assess compliance with provisions of relevant laws and regulations described as having a direct effect on the financial statements;
enquiring of management concerning actual and potential litigation and claims;
performing analytical procedures to identify any unusual or unexpected relationships that may indicate risks of material misstatement due to fraud;
reading minutes of meetings of those charged with governance and reviewing correspondence with HMRC; and
in addressing the identified risks of fraud through management override of controls, testing the appropriateness of journal entries and other adjustments; assessing whether the judgements made in making accounting estimates are indicative of a potential bias; and evaluating the business rationale of any significant transactions that are unusual or outside the normal course of business.
Owing to the inherent limitations of an audit, there is an unavoidable risk that we may not have detected some material misstatements in the financial statements, even though we have properly planned and performed our audit in accordance with auditing standards. For example, the further removed non-compliance with laws and regulations (irregularities) is from the events and transactions reflected in the financial statements, the less likely the inherently limited procedures required by auditing standards would identify it. In addition, as with any audit, there remained a higher risk of non-detection of irregularities, as these may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal controls. We are not responsible for preventing non-compliance and cannot be expected to detect non-compliance with all laws and regulations.
MADISON FILTER 981 LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF MADISON FILTER 981 LIMITED (CONTINUED)
- 7 -
A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.
This report is made solely to the company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company’s members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company’s members as a body, for our audit work, for this report, or for the opinions we have formed.
Christopher Johnson FCA
Senior Statutory Auditor
For and on behalf of PM+M Solutions for Business LLP
20 September 2024
Chartered Accountants
Statutory Auditor
New Century House
Greenbank Technology Park
Challenge Way
Blackburn
Lancashire
BB1 5QB
MADISON FILTER 981 LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2023
- 8 -
2023
2022
£
£
Administrative expenses
(1,302,746)
256
Interest receivable and similar income
1,109,478
1,528,449
Interest payable and similar expenses
5
(10,178)
(Loss)/profit before taxation
(203,446)
1,528,705
Tax on (loss)/profit
6
(109,194)
(100,400)
(Loss)/profit for the financial year
(312,640)
1,428,305
The profit and loss account has been prepared on the basis that all operations are continuing operations.
MADISON FILTER 981 LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2023
- 9 -
2023
2022
£
£
(Loss)/profit for the year
(312,640)
1,428,305
Other comprehensive income
-
-
Total comprehensive income for the year
(312,640)
1,428,305
MADISON FILTER 981 LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2023
31 December 2023
- 10 -
2023
2022
Notes
£
£
£
£
Fixed assets
Investments
8
3,307,124
3,307,124
Current assets
Debtors
10
1,007,485
2,555,944
Cash at bank and in hand
2,704
16,885
Net current assets
1,010,189
2,572,829
Net assets
4,317,313
5,879,953
Capital and reserves
Called up share capital
11
1,597,268
1,597,268
Profit and loss reserves
2,720,045
4,282,685
Total equity
4,317,313
5,879,953
These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.
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:
Mr JW Radstaak
Director
Company registration number 03815101 (England and Wales)
MADISON FILTER 981 LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2023
- 11 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 January 2022
1,597,268
2,854,380
4,451,648
Year ended 31 December 2022:
Profit and total comprehensive income
-
1,428,305
1,428,305
Balance at 31 December 2022
1,597,268
4,282,685
5,879,953
Year ended 31 December 2023:
Loss and total comprehensive income
-
(312,640)
(312,640)
Dividends
7
-
(1,250,000)
(1,250,000)
Balance at 31 December 2023
1,597,268
2,720,045
4,317,313
MADISON FILTER 981 LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2023
- 12 -
2023
2022
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from/(absorbed by) operations
14
245,713
(1,770,260)
Interest paid
(10,178)
Income taxes paid
(109,194)
(100,400)
Net cash inflow/(outflow) from operating activities
126,341
(1,870,660)
Investing activities
Interest received
25,676
21,619
Dividends received
1,083,802
1,506,830
Net cash generated from investing activities
1,109,478
1,528,449
Financing activities
Dividends paid
(1,250,000)
Net cash used in financing activities
(1,250,000)
-
Net decrease in cash and cash equivalents
(14,181)
(342,211)
Cash and cash equivalents at beginning of year
16,885
359,096
Cash and cash equivalents at end of year
2,704
16,885
MADISON FILTER 981 LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023
- 13 -
1
Accounting policies
Company information
Madison Filter 981 Limited is a private company limited by shares incorporated in England and Wales. The registered office is c/o Clear Edge – UK Ltd, Unit 11, Fulcrum 2, Solent Way, Whiteley, Fareham, Hampshire, PO15 7FN.
1.1
Accounting convention
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
This company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements:
Section 7 ‘Statement of Cash Flows’: Presentation of a statement of cash flow and related notes and disclosures;
Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instrument Issues’: Interest income/expense and net gains/losses for each category of financial instrument; basis of determining fair values; details of collateral, loan defaults or breaches, details of hedges, hedging fair value changes recognised in profit or loss and in other comprehensive income;
Section 26 ‘Share based Payment’: Share-based payment expense charged to profit or loss, reconciliation of opening and closing number and weighted average exercise price of share options, how the fair value of options granted was measured, measurement and carrying amount of liabilities for cash-settled share-based payments, explanation of modifications to arrangements;
Section 33 ‘Related Party Disclosures’: Compensation for key management personnel.
The financial statements of the company are consolidated in the financial statements of The Filtration Group Corporation. These consolidated financial statements are available from its registered office, 600 W. 22nd Street, Suite 300, Oakbrook, IL 60523.
1.2
Going concern
Atruet 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
Fixed asset investments
Interests in subsidiaries are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.
A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
1.4
Cash at bank and in hand
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.
MADISON FILTER 981 LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
1
Accounting policies
(Continued)
- 14 -
1.5
Financial instruments
The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
Other financial assets
Other financial assets, including investments in equity instruments which are not subsidiaries are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.
Impairment of financial assets
Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.
Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.
If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.
Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.
MADISON FILTER 981 LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
1
Accounting policies
(Continued)
- 15 -
Basic financial liabilities
Basic financial liabilities, including creditors and loans from fellow group companies, 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.
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.
Other financial liabilities
Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.
Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.
Derecognition of financial liabilities
Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.
1.6
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
MADISON FILTER 981 LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
1
Accounting policies
(Continued)
- 16 -
2
Revenue
2023
2022
£
£
Interest income
25,676
21,619
Dividends received
1,083,802
1,506,830
3
Operating (loss)/profit
2023
2022
Operating (loss)/profit for the year is stated after charging/(crediting):
£
£
Exchange losses/(gains)
7,651
(7,769)
Fees payable to the company's auditor for the audit of the company's financial statements
8,095
7,513
4
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2023
2022
Number
Number
Employees
2
2
5
Interest payable and similar expenses
2023
2022
£
£
Interest payable to group undertakings
10,178
6
Taxation
2023
2022
£
£
Current tax
UK corporation tax on profits for the current period
109,194
100,400
Adjustments in respect of prior periods
411
Total UK current tax
109,605
100,400
Foreign current tax on profits for the current period
(411)
Total current tax
109,194
100,400
MADISON FILTER 981 LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
6
Taxation
(Continued)
- 17 -
The actual charge for the year can be reconciled to the expected (credit)/charge for the year based on the profit or loss and the standard rate of tax as follows:
2023
2022
£
£
(Loss)/profit before taxation
(203,446)
1,528,705
Expected tax (credit)/charge based on the standard rate of corporation tax in the UK of 23.52% (2022: 20.00%)
(47,850)
305,741
Tax effect of expenses that are not deductible in determining taxable profit
302,709
Effect of change in corporation tax rate
(663)
(19,443)
Effect of overseas tax rates
109,914
100,400
Exempt ABGH distributions
(254,916)
(286,298)
Taxation charge for the year
109,194
100,400
7
Dividends
2023
2022
£
£
Final paid
1,250,000
8
Fixed asset investments
2023
2022
Notes
£
£
Investments in subsidiaries
9
3,307,124
3,307,124
9
Subsidiaries
Details of the company's subsidiaries at 31 December 2023 are as follows:
MADISON FILTER 981 LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
9
Subsidiaries
(Continued)
- 18 -
Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Clea Edge Filtration (Austrailia) Pty Ltd
Austrailia
Ordinary
100.00
Clea Edge Filtration India Private Limited
India
Ordinary
52.00
Clear Edge Filtration (NZ) Ltd
New Zeland
Ordinary
100.00
Clear Edge Filtration (Suzhou) Co Ltd
China
Ordinary
100.00
Clear Edge Filtration Japan Co. Ltd
Japan
Ordinary
100.00
Clear Edge Filtration South Africa (Proprietary) Limited
South Africa
Ordinary
75.00
Clear Edge Finland Oy
Finland
Ordinary
100.00
Clear Edge Sweden AB (previously Madison Scandiafelt AB)
Sweden
Ordinary
100.00
Clear Edge UK Limited
United Kingdom
Ordinary
100.00
Madison Test Sieves (Proprietary) Limited
South Africa
Ordinary
100.00
MADISON FILTER 981 LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
- 19 -
10
Debtors
2023
2022
£
£
Amounts falling due after more than one year:
Amounts owed by group undertakings
1,007,485
2,555,944
11
Share capital
2023
2022
£
£
Ordinary share capital
Issued and fully paid
6,389,072 Ordinary of 25p each
1,597,268
1,597,268
12
Related party transactions
The company has taken advantage of the exemption conferred by FRS102 not to disclose transactions with 100% owned group companies on the grounds that the voting rights are controlled by the group and the subsidiaries are included in the ultimate parent company consolidated financial statements.
13
Ultimate controlling party
At the year end the directors regarded Filtration Group Corporation as the controlling party.
The Filtration Group Corporation is the parent company of the largest and smallest group of which the company is a member and for which group financial statements are prepared. Copies of the consolidated financial statements are available from Filtration Group Corporation, 600 W. 22nd Street, Suite 300, Oakbrook, IL 60523. The immediate parent company is Clear Edge Filtration Holding BV, a company incorporated in the Netherlands.
14
Cash generated from/(absorbed by) operations
2023
2022
£
£
(Loss)/profit for the year after tax
(312,640)
1,428,305
Adjustments for:
Taxation charged
109,194
100,400
Finance costs
10,178
Investment income
(1,109,478)
(1,528,449)
Movements in working capital:
Decrease/(increase) in debtors
1,548,459
(1,268,944)
Decrease in creditors
(501,572)
Cash generated from/(absorbed by) operations
245,713
(1,770,260)
MADISON FILTER 981 LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2023
- 20 -
15
Analysis of changes in net funds
1 January 2023
Cash flows
31 December 2023
£
£
£
Cash at bank and in hand
16,885
(14,181)
2,704
2023-12-312023-01-01falseCCH SoftwareCCH Accounts Production 2024.100No description of principal activityMr C BernertMr JW RadstaakMr J Radstaakfalsefalse038151012023-01-012023-12-31038151012023-12-3103815101bus:Director12023-01-012023-12-3103815101bus:Director22023-01-012023-12-3103815101bus:CompanySecretary12023-01-012023-12-3103815101bus:RegisteredOffice2023-01-012023-12-31038151012022-01-012022-12-3103815101core:RetainedEarningsAccumulatedLosses2022-01-012022-12-3103815101core:RetainedEarningsAccumulatedLosses2023-01-012023-12-31038151012022-12-3103815101core:ShareCapital2023-12-3103815101core:ShareCapital2022-12-3103815101core:RetainedEarningsAccumulatedLosses2023-12-3103815101core:RetainedEarningsAccumulatedLosses2022-12-3103815101core:ShareCapital2021-12-3103815101core:RetainedEarningsAccumulatedLosses2021-12-31038151012022-12-31038151012021-12-3103815101core:UKTax2023-01-012023-12-3103815101core:UKTax2022-01-012022-12-3103815101core:ForeignTax2023-01-012023-12-3103815101core:ForeignTax2022-01-012022-12-310381510112023-01-012023-12-310381510112022-01-012022-12-3103815101core:Non-currentFinancialInstruments2023-12-3103815101core:Non-currentFinancialInstruments2022-12-3103815101core:AfterOneYear2023-12-3103815101core:AfterOneYear2022-12-3103815101bus:PrivateLimitedCompanyLtd2023-01-012023-12-3103815101bus:FRS1022023-01-012023-12-3103815101bus:Audited2023-01-012023-12-3103815101bus:FullAccounts2023-01-012023-12-31xbrli:purexbrli:sharesiso4217:GBP