Silverfin false false 31/12/2023 01/01/2023 31/12/2023 Jason Alan Elder 02/06/2020 Gregory Alan Molter 02/06/2020 Dean John White 29/01/2002 24 September 2024 The principal activity of the Company during the financial year was the manufacture of fabricated metal products. 04362802 2023-12-31 04362802 bus:Director1 2023-12-31 04362802 bus:Director2 2023-12-31 04362802 bus:Director3 2023-12-31 04362802 2022-12-31 04362802 core:CurrentFinancialInstruments 2023-12-31 04362802 core:CurrentFinancialInstruments 2022-12-31 04362802 core:Non-currentFinancialInstruments 2023-12-31 04362802 core:Non-currentFinancialInstruments 2022-12-31 04362802 core:ShareCapital 2023-12-31 04362802 core:ShareCapital 2022-12-31 04362802 core:RetainedEarningsAccumulatedLosses 2023-12-31 04362802 core:RetainedEarningsAccumulatedLosses 2022-12-31 04362802 core:LeaseholdImprovements 2022-12-31 04362802 core:PlantMachinery 2022-12-31 04362802 core:FurnitureFittings 2022-12-31 04362802 core:ToolsEquipment 2022-12-31 04362802 core:LeaseholdImprovements 2023-12-31 04362802 core:PlantMachinery 2023-12-31 04362802 core:FurnitureFittings 2023-12-31 04362802 core:ToolsEquipment 2023-12-31 04362802 core:MoreThanFiveYears 2023-12-31 04362802 core:MoreThanFiveYears 2022-12-31 04362802 bus:OrdinaryShareClass1 2023-12-31 04362802 bus:OrdinaryShareClass2 2023-12-31 04362802 bus:OrdinaryShareClass3 2023-12-31 04362802 2023-01-01 2023-12-31 04362802 bus:FilletedAccounts 2023-01-01 2023-12-31 04362802 bus:SmallEntities 2023-01-01 2023-12-31 04362802 bus:AuditExemptWithAccountantsReport 2023-01-01 2023-12-31 04362802 bus:PrivateLimitedCompanyLtd 2023-01-01 2023-12-31 04362802 bus:Director1 2023-01-01 2023-12-31 04362802 bus:Director2 2023-01-01 2023-12-31 04362802 bus:Director3 2023-01-01 2023-12-31 04362802 core:Goodwill core:TopRangeValue 2023-01-01 2023-12-31 04362802 core:Goodwill 2023-01-01 2023-12-31 04362802 core:LeaseholdImprovements core:TopRangeValue 2023-01-01 2023-12-31 04362802 core:PlantMachinery 2023-01-01 2023-12-31 04362802 core:FurnitureFittings 2023-01-01 2023-12-31 04362802 core:ToolsEquipment 2023-01-01 2023-12-31 04362802 2022-01-01 2022-12-31 04362802 core:LeaseholdImprovements 2023-01-01 2023-12-31 04362802 core:Non-currentFinancialInstruments 2023-01-01 2023-12-31 04362802 bus:OrdinaryShareClass1 2023-01-01 2023-12-31 04362802 bus:OrdinaryShareClass1 2022-01-01 2022-12-31 04362802 bus:OrdinaryShareClass2 2023-01-01 2023-12-31 04362802 bus:OrdinaryShareClass2 2022-01-01 2022-12-31 04362802 bus:OrdinaryShareClass3 2023-01-01 2023-12-31 04362802 bus:OrdinaryShareClass3 2022-01-01 2022-12-31 iso4217:GBP xbrli:pure xbrli:shares

Company No: 04362802 (England and Wales)

I.C.P.M.S. CONES LIMITED

Unaudited Financial Statements
For the financial year ended 31 December 2023
Pages for filing with the registrar

I.C.P.M.S. CONES LIMITED

Unaudited Financial Statements

For the financial year ended 31 December 2023

Contents

I.C.P.M.S. CONES LIMITED

STATEMENT OF FINANCIAL POSITION

As at 31 December 2023
I.C.P.M.S. CONES LIMITED

STATEMENT OF FINANCIAL POSITION (continued)

As at 31 December 2023
Note 2023 2022
£ £
Fixed assets
Tangible assets 3 957,228 988,541
957,228 988,541
Current assets
Stocks 305,360 152,484
Debtors 4 393,826 973,247
Cash at bank and in hand 374,508 1,009,517
1,073,694 2,135,248
Creditors: amounts falling due within one year 5 ( 125,309) ( 462,417)
Net current assets 948,385 1,672,831
Total assets less current liabilities 1,905,613 2,661,372
Creditors: amounts falling due after more than one year 6 ( 250,612) ( 325,489)
Provision for liabilities ( 219,598) ( 229,244)
Net assets 1,435,403 2,106,639
Capital and reserves
Called-up share capital 7 3,000 3,000
Profit and loss account 1,432,403 2,103,639
Total shareholders' funds 1,435,403 2,106,639

For the financial year ending 31 December 2023 the Company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

The financial statements of I.C.P.M.S. Cones Limited (registered number: 04362802) were approved and authorised for issue by the Board of Directors on 24 September 2024. They were signed on its behalf by:

Gregory Alan Molter
Director
I.C.P.M.S. CONES LIMITED

NOTES TO THE FINANCIAL STATEMENTS

For the financial year ended 31 December 2023
I.C.P.M.S. CONES LIMITED

NOTES TO THE FINANCIAL STATEMENTS

For the financial year ended 31 December 2023
1. Accounting policies

The principal accounting policies are summarised below. They have all been applied consistently throughout the financial year and to the preceding financial year, unless otherwise stated.

General information and basis of accounting

I.C.P.M.S. Cones Limited (the Company) is a private company, limited by shares, incorporated in the United Kingdom under the Companies Act 2006 and is registered in England and Wales. The address of the Company's registered office is Unit 1 - 3, Tarvin Sands Industries Barrow Lane, Tarvin, Chester, CH3 8JF, England, United Kingdom.

The financial statements have been prepared under the historical cost convention, modified to include certain items at fair value, and in accordance with Section 1A of Financial Reporting Standard 102 (FRS 102) ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland’ issued by the Financial Reporting Council and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime.

The financial statements are presented in pounds sterling which is the functional currency of the Company and rounded to the nearest £.

Going concern

The directors have assessed the Statement of Financial Position and likely future cash flows at the date of approving these financial statements. The directors have a reasonable expectation that the Company has adequate resources to continue in operational existence and to meet its financial obligations as they fall due for at least 12 months from the date of signing these financial statements. Accordingly, they continue to adopt the going concern basis in preparing the financial statements.

Group accounts exemption

Group accounts exemption s399
The Company has taken advantage of the exemption under section 399 of the Companies Act 2006 not to prepare consolidated accounts, on the basis that the group of which this is the parent qualifies as a small group. The financial statements present information about the Company as an individual entity and not about its group.

Foreign currency

Transactions in foreign currencies are recorded at the rate of exchange at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies at the Statement of Financial Position date are reported at the rates of exchange prevailing at that date.

Exchange differences are recognised in the Statement of Income and Retained Earnings in the period in which they arise except for exchange differences arising on gains or losses on non-monetary items which are recognised in the Statement of Comprehensive Income.

Turnover

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

Turnover is recognised when the significant risks and rewards are considered to have been transferred to the customer.

Interest income

Interest income is recognised when it is probable that the economic benefits will flow to the Company and the amount of revenue can be measured reliably. Interest income is accrued on a time basis, by reference to the principal outstanding at the effective interest rate applicable, which is the rate that exactly discounts estimated future cash receipts through the expected life of the financial asset to that asset's net carrying amount on initial recognition.

Employee benefits

Defined contribution schemes
The Company operates a defined contribution scheme. The amount charged to the Statement of Income and Retained Earnings in respect of pension costs and other post-retirement benefits is the contributions payable in the financial year. Differences between contributions payable in the financial year and contributions actually paid are included as either accruals or prepayments in the Statement of Financial Position.

Taxation

Current tax
Current tax is provided at amounts expected to be paid (or recoverable) using the tax rates and laws that have been enacted or substantively enacted at the Statement of Financial Position date.

Deferred tax
Deferred tax arises as a result of including items of income and expenditure in taxation computations in periods different from those in which they are included in the Company's financial statements. Deferred tax is provided in full on timing differences which result in an obligation to pay more or less tax at a future date, at the average tax rates that are expected to apply when the timing differences reverse, based on current tax rates and laws. Deferred tax assets and liabilities are not discounted.

The carrying amount of deferred tax assets are reviewed at each reporting date and a valuation allowance is set up against deferred tax assets so that the net carrying amount equals the highest amount that is more likely than not to be recovered based on current or future taxable profit.

Intangible assets

Intangible assets are stated at cost or valuation, net of amortisation and any provision for impairment. Amortisation is provided on all intangible assets at rates to write off the cost or valuation of each asset over its expected useful life as follows:

Goodwill 10 years straight line
Goodwill

Goodwill represents the difference between amounts paid on the cost of a business combination and the acquirer’s interest in the fair value of its identifiable assets and liabilities of the acquiree at the date of acquisition. Subsequent to initial recognition, goodwill is measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is amortised on a straight line basis over its useful economic life of 10 years. Goodwill was fully amortised in the year ended 31/12/2022, and thus removed from the accounts in the year ended 31/12/2023.

Tangible fixed assets

Tangible fixed assets are stated at cost (or deemed cost) or valuation less accumulated depreciation and accumulated impairment losses. Cost includes costs directly attributable to making the asset capable of operating as intended. Depreciation is provided on all tangible fixed assets, other than investment properties and freehold land, at rates calculated to write off the cost or valuation, less estimated residual value, of each asset on a straight-line or reducing balance basis over its expected useful life, as follows:

Leasehold improvements 10 years straight line
Plant and machinery 10 % reducing balance
Fixtures and fittings 15 % reducing balance
Tools and equipment 15 % reducing balance

Residual value represents the estimated amount which would currently be obtained from disposal of an asset, after deducting estimated costs of disposal, if the asset were already of the age and in the condition expected at the end of its useful life.

Leases

The Company as lessee
Assets held under finance leases, hire purchase contracts and other similar arrangements, which confer rights and obligations similar to those attached to owned assets, are capitalised as tangible fixed assets at the fair value of the leased asset (or, if lower, the present value of the minimum lease payments as determined at the inception of the lease) and are depreciated over the shorter of the lease terms and their useful lives. The capital elements of future lease obligations are recorded as liabilities, while the interest elements are charged to the Statement of Income and Retained Earnings over the period of the leases to produce a constant periodic rate of interest on the remaining balance of the liability.

Rentals under operating leases are charged on a straight-line basis over the lease term, even if the payments are not made on such a basis. Benefits received and receivable as an incentive to sign an operating lease are similarly spread on a straight-line basis over the lease term.

Impairment of assets

Assets, other than those measured at fair value, are assessed for indicators of impairment at each Statement of Financial Position date. If there is objective evidence of impairment, an impairment loss is recognised in the Statement of Income and Retained Earnings as described below.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to sell, which is equivalent to the net realisable value. Cost includes materials, direct labour and an attributable proportion of manufacturing overheads based on normal levels of activity. Cost is calculated using the FIFO (first-in, first-out) method. Provision is made for obsolete, slow-moving or defective items where appropriate.

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.

Trade and other debtors

Trade and other debtors are initially recognised at fair value and thereafter stated at amortised cost using the effective interest method less impairment losses for bad and doubtful debts, except where the effect of discounting would be immaterial. In such cases the receivables are stated at cost less impairment losses for bad and doubtful debts.

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 creditors: amounts falling due within one year.

Trade and other creditors

Trade and other creditors are initially recognised at fair value and thereafter stated at amortised cost using the effective interest rate method, unless the effect of discounting would be immaterial, in which case they are stated at cost.

Financial instruments

Financial assets and financial liabilities are recognised when the Company becomes a party to the contractual provisions of the instrument.

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.

Financial assets and liabilities are only offset in the Balance Sheet when, and only when there exists a legally enforceable right to set off the recognised amounts and the Company intends either to settle on a net basis, or to realise the asset and settle the liability simultaneously.

Provisions

Provisions are recognised when the Company has a present obligation (legal or constructive) as a result of a past event, it is probable that the Company will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.

The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the Statement of Financial Position date, taking into account the risks and uncertainties surrounding the obligation. Where a provision is measured using the cash flows estimated to settle the present obligation, its carrying amount is the present value of those cash flows (when the effect of the time value of money is material).

When some or all of the economic benefits required to settle a provision are expected to be recovered from a third party, a receivable is recognised as an asset if it is virtually certain that reimbursement will be received and the amount of the receivable can be measured reliably.

Ordinary share capital

The ordinary share capital of the Company is presented as equity.

Dividends

Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting.

2. Employees

2023 2022
Number Number
Monthly average number of persons employed by the Company during the year, including directors 19 16

3. Tangible assets

Leasehold improve-
ments
Plant and machinery Fixtures and fittings Tools and equipment Total
£ £ £ £ £
Cost
At 01 January 2023 107,352 1,411,438 10,945 14,154 1,543,889
Additions 17,175 54,430 2,574 1,398 75,577
At 31 December 2023 124,527 1,465,868 13,519 15,552 1,619,466
Accumulated depreciation
At 01 January 2023 10,735 529,644 6,488 8,481 555,348
Charge for the financial year 11,780 93,144 958 1,008 106,890
At 31 December 2023 22,515 622,788 7,446 9,489 662,238
Net book value
At 31 December 2023 102,012 843,080 6,073 6,063 957,228
At 31 December 2022 96,617 881,794 4,457 5,673 988,541

4. Debtors

2023 2022
£ £
Trade debtors 253,013 748,329
Prepayments 9,258 7,621
VAT recoverable 7,180 130,684
Corporation tax 91,555 86,613
Other debtors 32,820 0
393,826 973,247

5. Creditors: amounts falling due within one year

2023 2022
£ £
Bank loans 40,371 40,371
Trade creditors 19,587 184,955
Accruals 12,000 1,753
Corporation tax 0 160,564
Other taxation and social security 18,290 17,528
Obligations under finance leases and hire purchase contracts 34,505 56,780
Other creditors 556 466
125,309 462,417

6. Creditors: amounts falling due after more than one year

2023 2022
£ £
Obligations under finance leases and hire purchase contracts 250,612 325,489

There are no amounts included above in respect of which any security has been given by the small entity.

Amounts repayable after more than 5 years are included in creditors falling due over one year:

2023 2022
£ £
Obligations under finance leases and hire purchase contracts 37,007 77,378

7. Called-up share capital

2023 2022
£ £
Allotted, called-up and fully-paid
2,400 A ordinary shares of £ 1.00 each 2,400 2,400
300 B ordinary shares of £ 1.00 each 300 300
300 C ordinary shares of £ 1.00 each 300 300
3,000 3,000

8. Ultimate controlling party

Parent Company:

Conifer Topco Ltd
1 Hameldown Road, Exeter Road Industrial Estate, Okehampton, Devon, England, EX20 1UB