IRIS Accounts Production v24.2.0.383 NI602044 Board of Directors 1.4.23 31.3.24 31.3.24 ventilation design and installation. true false true true false false false true false Ordianry 1.00000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWhNI6020442023-03-31NI6020442024-03-31NI6020442023-04-012024-03-31NI6020442022-03-31NI6020442022-04-012023-03-31NI6020442023-03-31NI602044ns15:NorthernIreland2023-04-012024-03-31NI602044ns14:PoundSterling2023-04-012024-03-31NI602044ns10:Director12023-04-012024-03-31NI602044ns10:PrivateLimitedCompanyLtd2023-04-012024-03-31NI602044ns10:FRS1022023-04-012024-03-31NI602044ns10:Audited2023-04-012024-03-31NI602044ns10:LargeMedium-sizedCompaniesRegimeForDirectorsReport2023-04-012024-03-31NI602044ns10:LargeMedium-sizedCompaniesRegimeForAccounts2023-04-012024-03-31NI602044ns10:FullAccounts2023-04-012024-03-31NI60204412023-04-012024-03-31NI602044ns10:OrdinaryShareClass12023-04-012024-03-31NI602044ns10:Director22023-04-012024-03-31NI602044ns10:Director32023-04-012024-03-31NI602044ns10:CompanySecretary12023-04-012024-03-31NI602044ns10:RegisteredOffice2023-04-012024-03-31NI602044ns5:PreviouslyStatedAmount2023-04-012024-03-31NI602044ns5:PriorPeriodIncreaseDecreasens5:RetainedEarningsAccumulatedLosses2023-04-012024-03-31NI602044ns5:CurrentFinancialInstruments2024-03-31NI602044ns5:CurrentFinancialInstruments2023-03-31NI602044ns5:Non-currentFinancialInstruments2024-03-31NI602044ns5:Non-currentFinancialInstruments2023-03-31NI602044ns5:ShareCapital2024-03-31NI602044ns5:ShareCapital2023-03-31NI602044ns5:ShareCapital2022-03-31NI602044ns5:RetainedEarningsAccumulatedLosses2022-03-31NI602044ns5:PreviouslyStatedAmountns5:RetainedEarningsAccumulatedLosses2022-04-012023-03-31NI602044ns5:PreviouslyStatedAmount2022-04-012023-03-31NI602044ns5:PreviouslyStatedAmountns5:RetainedEarningsAccumulatedLosses2023-03-31NI602044ns5:PreviouslyStatedAmount2023-03-31NI602044ns5:PriorPeriodIncreaseDecrease2023-04-012024-03-31NI602044ns5:ShareCapital2023-03-31NI602044ns5:RetainedEarningsAccumulatedLosses2023-03-31NI602044ns5:RetainedEarningsAccumulatedLosses2023-04-012024-03-31NI602044ns5:NetGoodwill2023-04-012024-03-31NI602044ns5:IntangibleAssetsOtherThanGoodwill2023-04-012024-03-31NI602044ns5:LongLeaseholdAssetsns5:LandBuildings2023-04-012024-03-31NI602044ns5:PlantMachinery2023-04-012024-03-31NI602044ns5:FurnitureFittings2023-04-012024-03-31NI602044ns5:MotorVehicles2023-04-012024-03-31NI602044ns10:HighestPaidDirector2023-04-012024-03-31NI602044ns10:HighestPaidDirector2022-04-012023-03-31NI602044ns5:PlantEquipmentOtherAssetsUnderOperatingLeases2023-04-012024-03-31NI602044ns5:PlantEquipmentOtherAssetsUnderOperatingLeases2022-04-012023-03-31NI602044ns5:OwnedAssets2023-04-012024-03-31NI602044ns5:OwnedAssets2022-04-012023-03-31NI602044ns5:HirePurchaseContracts2023-04-012024-03-31NI602044ns5:HirePurchaseContracts2022-04-012023-03-31NI602044ns5:FinanceLeases2023-04-012024-03-31NI602044ns5:FinanceLeases2022-04-012023-03-31NI602044ns5:NetGoodwill2023-03-31NI602044ns5:NetGoodwill2024-03-31NI602044ns5:NetGoodwill2023-03-31NI602044ns5:LongLeaseholdAssetsns5:LandBuildings2023-03-31NI602044ns5:PlantMachinery2023-03-31NI602044ns5:FurnitureFittings2023-03-31NI602044ns5:MotorVehicles2023-03-31NI602044ns5:LongLeaseholdAssetsns5:LandBuildings2024-03-31NI602044ns5:PlantMachinery2024-03-31NI602044ns5:FurnitureFittings2024-03-31NI602044ns5:MotorVehicles2024-03-31NI602044ns5:LongLeaseholdAssetsns5:LandBuildings2023-03-31NI602044ns5:PlantMachinery2023-03-31NI602044ns5:FurnitureFittings2023-03-31NI602044ns5:MotorVehicles2023-03-31NI602044ns5:CurrentFinancialInstrumentsns5:WithinOneYear2024-03-31NI602044ns5:CurrentFinancialInstrumentsns5:WithinOneYear2023-03-31NI602044ns5:Non-currentFinancialInstrumentsns5:BetweenOneTwoYears2024-03-31NI602044ns5:Non-currentFinancialInstrumentsns5:BetweenOneTwoYears2023-03-31NI602044ns5:Non-currentFinancialInstrumentsns5:BetweenTwoFiveYears2024-03-31NI602044ns5:Non-currentFinancialInstrumentsns5:BetweenTwoFiveYears2023-03-31NI602044ns5:HirePurchaseContractsns5:CurrentFinancialInstrumentsns5:WithinOneYear2024-03-31NI602044ns5:HirePurchaseContractsns5:CurrentFinancialInstrumentsns5:WithinOneYear2023-03-31NI602044ns5:BetweenOneFiveYearsns5:HirePurchaseContracts2024-03-31NI602044ns5:BetweenOneFiveYearsns5:HirePurchaseContracts2023-03-31NI602044ns5:HirePurchaseContracts2024-03-31NI602044ns5:HirePurchaseContracts2023-03-31NI602044ns5:DeferredTaxation2023-03-31NI602044ns5:DeferredTaxation2023-04-012024-03-31NI602044ns5:DeferredTaxation2024-03-31NI602044ns10:OrdinaryShareClass12024-03-31NI602044ns5:PreviouslyStatedAmountns5:RetainedEarningsAccumulatedLosses2023-03-31NI602044ns5:RetainedEarningsAccumulatedLosses2024-03-31
REGISTERED NUMBER: NI602044 (Northern Ireland)















Strategic Report, Report of the Directors and

Financial Statements for the Year Ended 31 March 2024

for

RGM Vent Limited

RGM Vent Limited (Registered number: NI602044)






Contents of the Financial Statements
for the year ended 31 March 2024




Page

Company Information 1

Strategic Report 2

Report of the Directors 3

Report of the Independent Auditors 4

Income Statement 8

Other Comprehensive Income 9

Balance Sheet 10

Statement of Changes in Equity 11

Cash Flow Statement 12

Notes to the Cash Flow Statement 13

Notes to the Financial Statements 15


RGM Vent Limited

Company Information
for the year ended 31 March 2024







DIRECTORS: Mrs K Murphy
R Murphy
J Savage



SECRETARY: D Ramsey



REGISTERED OFFICE: 30 Church Road
Ballynure
Ballyclare
Co. Antrim
BT39 9UF



REGISTERED NUMBER: NI602044 (Northern Ireland)



AUDITORS: Cleaver Black
Chartered Accountants
Registered Auditors
Suite 5 Ormeau House
91-97 Ormeau Road
Belfast
Co. Antrim
BT7 1SH



BANKERS: Danske Bank
Donegall Square West
Belfast
BT1 6JS



SOLICITORS: O'Reilly Stewart Solicitors
Courtside House
75-77 May Street
Belfast
BT1 3JL

RGM Vent Limited (Registered number: NI602044)

Strategic Report
for the year ended 31 March 2024

The directors present their strategic report for the year ended 31 March 2024.

REVIEW OF BUSINESS
The trading results for the year and the group's financial position at the end of the year are shown in the attached financial statements. The directors consider both the results for the year and the prospects for the future as satisfactory. There was a profit for the year after taxation amounting to £229,156 (2023: Loss £133,090).

PRINCIPAL RISKS AND UNCERTAINTIES
The company uses various financial instruments including bank loans or overdrafts, cash, and various items, such as trade debtors and trade creditors that arise directly from its operations. The main purpose of these financial instruments is to raise finance for the company's operations.
The existence of these financial instruments exposes the company to a number of financial risks, which are described in more detail below.

The main risks arising from the company's instruments are interest rate risk and liquidity risk.

The directors review and agree policies for managing each of these risks and they are summarised below. These policies remain unchanged from previous years.

Liquidity Risk
The company seeks to manage financial risk by ensuring sufficient liquidity is available to meet foreseeable needs. Short-term flexibility is achieved by overdraft facilities.

Currency Risk
The company is exposed to translation and transaction foreign exchange risk.

Interest Rate Risk
The company finances its operations through a mixture of retained profits and bank borrowings. The company exposure to interest rate fluctuations on its borrowings is managed through annual review of its borrowing requirements.

Credit Risk
The company's principal financial assets are cash and debtors: the credit risk associated with cash is limited. An assessment is made of prospective commercial customers before goods are supplied on credit. Overdue amounts are reviewed on an ongoing basis and are followed up on a monthly basis.

FINANCIAL KEY PERFORMANCE INDICATORS
2024 2023
Growth in sales 21.02% (5.83)%
Growth in operating profit 410.65% (90.81%)
Assets (£'000) 3,555 3,326

ON BEHALF OF THE BOARD:





R Murphy - Director


25 September 2024

RGM Vent Limited (Registered number: NI602044)

Report of the Directors
for the year ended 31 March 2024

The directors present their report with the financial statements of the company for the year ended 31 March 2024.

DIVIDENDS
No dividends will be distributed for the year ended 31 March 2024.

DIRECTORS
The directors shown below have held office during the whole of the period from 1 April 2023 to the date of this report.

Mrs K Murphy
R Murphy

Other changes in directors holding office are as follows:

J Savage - appointed 30 November 2023

STATEMENT OF DIRECTORS' RESPONSIBILITIES
The directors are responsible for preparing the Strategic Report, the Report of the Directors 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 AS TO DISCLOSURE OF INFORMATION TO AUDITORS
So far as the directors are aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the company's auditors are unaware, and each director has taken all the steps that he or she ought to have taken as a director in order to make himself or herself aware of any relevant audit information and to establish that the company's auditors are aware of that information.

AUDITORS
The auditors, Cleaver Black, will be proposed for re-appointment at the forthcoming Annual General Meeting.

ON BEHALF OF THE BOARD:





R Murphy - Director


25 September 2024

Report of the Independent Auditors to the Members of
RGM Vent Limited

Opinion
We have audited the financial statements of RGM Vent Limited (the 'company') for the year ended 31 March 2024 which comprise the Income Statement, Other Comprehensive Income, Balance Sheet, Statement of Changes in Equity, Cash Flow Statement and Notes to the Cash Flow Statement, Notes to the Financial Statements, including a summary of 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 March 2024 and of its profit 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.

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 Auditors' 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.

Other information
The directors are responsible for the other information. The other information comprises the information in the Strategic Report and the Report of the Directors, but does not include the financial statements and our Report of the Auditors thereon.

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.

In connection with our audit of the financial statements, 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 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 the audit:
- the information given in the Strategic Report and the Report of the Directors for the financial year for which the financial statements are prepared is consistent with the financial statements; and
- the Strategic Report and the Report of the Directors have been prepared in accordance with applicable legal requirements.

Report of the Independent Auditors to the Members of
RGM Vent Limited


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 or the Report of the Directors.

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 directors' remuneration specified by law are not made; or
- we have not received all the information and explanations we require for our audit.

Responsibilities of directors
As explained more fully in the Statement of Directors' Responsibilities set out on page three, 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 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.

Report of the Independent Auditors to the Members of
RGM Vent Limited


Auditors' 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 a Report of the Auditors 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:

Identify 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 considered the following:

1 The nature of the industry and sector, control environment and business performance including the design of
the company's remuneration policies;
2 Results of our enquiries of management about their own identification and assessment of the risks of
irregularities;
3 Any matters we identified having obtained and reviewed the company's documentation of their policies and
procedures relating to:
(i)Identifying, evaluating and complying with laws and regulations and whether they were aware of any cases of non-compliance;
(ii) Detecting and responding to the risks of fraud and whether they have knowledge of any actual, suspected or alleged fraud;
(iii) The internal controls established to mitigate risks of fraud or non-compliance with laws and regulations;
4 The matters discussed among the audit engagement team regarding how and where fraud might occur in the
financial statements and any potential indicators of fraud;

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 relation to revenue deferrals. In common with all audits under ISAs (UK), we are also required to perform specific procedures to respond to risk 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 have a direct effect on the determination of material amounts and disclosures in the financial statements.

Audit response to risks identified

As a result of performing the above, we identified revenue deferrals as a key audit matter related to the potential risk of fraud. Our procedures to respond to risks identified included the following:

1 Enquiring of management and external legal counsel concerning actual and potential litigation and claims;

2
Performing analytical procedures to identify any unusual or unexpected relationships that may indicate risks of
material misstatement due to fraud;
3 Reading minutes of meetings of those charged with governance and reviewing regulatory correspondence;

4
Obtaining an understanding of the provisions and held discussions with management to understand the basis of
recognition or non-recognition of tax provisions;



5
In addressing the risk of fraud through management override of controls, testing the appropriateness of journal
entries; assessing whether the judgements made in making accounting estimates are indicative of potential bias;
and evaluating the business rationale of any significant transactions that are outside the normal course of
business.

We also communicated relevant identified laws and regulations and potential fraud risks to all engagement team members, and remained alert to any indications of fraud or non-compliance with laws and regulations throughout the audit.

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the Auditors.

Report of the Independent Auditors to the Members of
RGM Vent Limited


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 a Report of the Auditors 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.




Anthony Bradley FCA (Senior Statutory Auditor)
for and on behalf of Cleaver Black
Chartered Accountants
Registered Auditors
Suite 5 Ormeau House
91-97 Ormeau Road
Belfast
Co. Antrim
BT7 1SH

25 September 2024

RGM Vent Limited (Registered number: NI602044)

Income Statement
for the year ended 31 March 2024

2024 2023
as restated
Notes £    £   

TURNOVER 13,829,925 11,427,904

Cost of sales (11,353,289 ) (8,728,069 )
GROSS PROFIT 2,476,636 2,699,835

Distribution costs (8,675 ) (26,512 )
Administrative expenses (2,328,044 ) (2,616,221 )
139,917 57,102

Other operating income 244,100 18,100
OPERATING PROFIT 4 384,017 75,202


Interest payable and similar expenses 5 (157,083 ) (132,796 )
PROFIT/(LOSS) BEFORE TAXATION 226,934 (57,594 )

Tax on profit/(loss) 6 2,222 (75,496 )
PROFIT/(LOSS) FOR THE FINANCIAL
YEAR

229,156

(133,090

)

RGM Vent Limited (Registered number: NI602044)

Other Comprehensive Income
for the year ended 31 March 2024

2024 2023
as restated
Notes £    £   

PROFIT/(LOSS) FOR THE YEAR 229,156 (133,090 )


OTHER COMPREHENSIVE INCOME - -
TOTAL COMPREHENSIVE INCOME
FOR THE YEAR

229,156

(133,090

)
Note
Prior year adjustment 7 (66,191 )
TOTAL COMPREHENSIVE INCOME
SINCE LAST ANNUAL REPORT

162,965

RGM Vent Limited (Registered number: NI602044)

Balance Sheet
31 March 2024

2024 2023
as restated
Notes £    £   
FIXED ASSETS
Intangible assets 8 - -
Tangible assets 9 690,237 724,629
690,237 724,629

CURRENT ASSETS
Stocks 10 4,194,157 4,455,865
Debtors 11 2,880,403 2,831,060
Cash at bank and in hand 2,550 2,660
7,077,110 7,289,585
CREDITORS
Amounts falling due within one year 12 (3,621,471 ) (3,933,929 )
NET CURRENT ASSETS 3,455,639 3,355,656
TOTAL ASSETS LESS CURRENT
LIABILITIES

4,145,876

4,080,285

CREDITORS
Amounts falling due after more than one
year

13

(473,883

)

(635,226

)

PROVISIONS FOR LIABILITIES 17 (116,740 ) (118,962 )
NET ASSETS 3,555,253 3,326,097

CAPITAL AND RESERVES
Called up share capital 18 100 100
Retained earnings 19 3,555,153 3,325,997
SHAREHOLDERS' FUNDS 3,555,253 3,326,097

The financial statements were approved by the Board of Directors and authorised for issue on 25 September 2024 and were signed on its behalf by:





R Murphy - Director


RGM Vent Limited (Registered number: NI602044)

Statement of Changes in Equity
for the year ended 31 March 2024

Called up
share Retained Total
capital earnings equity
£    £    £   
Balance at 1 April 2022 100 3,459,087 3,459,187

Changes in equity
Total comprehensive income - (66,899 ) (66,899 )
Balance at 31 March 2023 100 3,392,188 3,392,288
Prior year adjustment - (66,191 ) (66,191 )
As restated 100 3,325,997 3,326,097

Changes in equity
Total comprehensive income - 229,156 229,156
Balance at 31 March 2024 100 3,555,153 3,555,253

RGM Vent Limited (Registered number: NI602044)

Cash Flow Statement
for the year ended 31 March 2024

2024 2023
as restated
Notes £    £   
Cash flows from operating activities
Cash generated from operations 1 405,958 (471,290 )
Interest paid (114,952 ) (70,606 )
Interest element of hire purchase payments
paid

(42,131

)

(62,190

)
Net cash from operating activities 248,875 (604,086 )

Cash flows from investing activities
Purchase of tangible fixed assets (172,027 ) (470,066 )
Sale of tangible fixed assets 24,168 24,350
Net cash from investing activities (147,859 ) (445,716 )

Cash flows from financing activities
Loan repayments in year (164,037 ) (179,063 )
Intercompany loan 146,740 (12,130 )
Government grants 44,100 18,100
Capital repayments in year (29,261 ) 238,153
Amount introduced by directors 52,733 700,000
Amount withdrawn by directors (135,800 ) (60,089 )
Net cash from financing activities (85,525 ) 704,971

Increase/(decrease) in cash and cash equivalents 15,491 (344,831 )
Cash and cash equivalents at beginning of
year

2

(938,597

)

(593,766

)

Cash and cash equivalents at end of year 2 (923,106 ) (938,597 )

RGM Vent Limited (Registered number: NI602044)

Notes to the Cash Flow Statement
for the year ended 31 March 2024

1. RECONCILIATION OF PROFIT/(LOSS) BEFORE TAXATION TO CASH GENERATED FROM
OPERATIONS
2024 2023
as restated
£    £   
Profit/(loss) before taxation 226,934 (57,594 )
Depreciation charges 189,761 225,048
Profit on disposal of fixed assets (7,510 ) (24,350 )
Government grants (44,100 ) (18,100 )
Finance costs 157,083 132,796
522,168 257,800
Decrease/(increase) in stocks 261,708 (1,649,534 )
(Increase)/decrease in trade and other debtors (196,083 ) 1,250,770
Decrease in trade and other creditors (181,835 ) (330,326 )
Cash generated from operations 405,958 (471,290 )

2. CASH AND CASH EQUIVALENTS

The amounts disclosed on the Cash Flow Statement in respect of cash and cash equivalents are in respect of these Balance Sheet amounts:

Year ended 31 March 2024
31/3/24 1/4/23
£    £   
Cash and cash equivalents 2,550 2,660
Bank overdrafts (925,656 ) (941,257 )
(923,106 ) (938,597 )
Year ended 31 March 2023
31/3/23 1/4/22
as restated
£    £   
Cash and cash equivalents 2,660 39,813
Bank overdrafts (941,257 ) (633,579 )
(938,597 ) (593,766 )


RGM Vent Limited (Registered number: NI602044)

Notes to the Cash Flow Statement
for the year ended 31 March 2024

3. ANALYSIS OF CHANGES IN NET DEBT

At 1/4/23 Cash flow At 31/3/24
£    £    £   
Net cash
Cash at bank and in hand 2,660 (110 ) 2,550
Bank overdrafts (941,257 ) 15,601 (925,656 )
(938,597 ) 15,491 (923,106 )
Debt
Finance leases (456,000 ) 29,261 (426,739 )
Debts falling due within 1 year (230,409 ) (2,502 ) (232,911 )
Debts falling due after 1 year (405,368 ) 166,539 (238,829 )
(1,091,777 ) 193,298 (898,479 )
Total (2,030,374 ) 208,789 (1,821,585 )

RGM Vent Limited (Registered number: NI602044)

Notes to the Financial Statements
for the year ended 31 March 2024

1. STATUTORY INFORMATION

RGM Vent Limited is a private company, limited by shares , registered in Northern Ireland. The company's registered number and registered office address can be found on the Company Information page.

The presentation currency of the financial statements is the Pound Sterling (£).


2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

Significant judgements and estimates
In applying the company's accounting policies the director is required to make significant judgements, estimates and assumptions in determining the carrying amounts of assets and liabilities. The director's judgements, estimates and assumptions are based on the best and most reliable evidence available at the time when the decisions are made, and are based on historical experience and other factors that are considered to be applicable. Due to the inherence subjectivity involved in making such judgements, estimates and assumptions, the actual results and outcomes may differ. The items in the financial statements where these judgements and estimates have been made include:

Recoverability of Debtors:
Estimates are made in respect to the recoverable value of trade and other debtors. When assessing the level of provisions required, factors including current trading experience, historical experience and the ageing profile of the debtors are considered.

Assessing indicators of impairment:
At each reporting date fixed assets are reviewed to determine whether there is any indication that those assets have suffered an impairment loss. If there is an indication of possible impairment, the recoverable amount of any affected asset is estimated and compared with its carrying amount. If estimated recoverable amount is lower, the carrying amount is reduced to its estimated recoverable amount, and an impairment loss is recognised immediately in the profit or loss. If an impairment loss subsequently reverses, the carrying amount of the asset is increased to the revised estimate of its recoverable amount, but not in excess of the asset that would have been determined had no impairment loss been recognised for the asset in previous years. A reversal of an impairment loss is recognised immediately in the profit or loss.

Turnover
Turnover is recognised at the fair value of the consideration received for services provided in the normal course of business, and is shown net of VAT and other sales related taxes.

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

Revenue from contracts for the provision of services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered. In the case of long-term contracts, turnover is derived on the basis of amounts certified during the period.

Goodwill
Goodwill, being the amount paid in connection with the acquisition of a business in 2015, has been amortised over its useful life.

RGM Vent Limited (Registered number: NI602044)

Notes to the Financial Statements - continued
for the year ended 31 March 2024

2. ACCOUNTING POLICIES - continued

Intangible assets
Intangible assets are initially measured at cost. After initial recognition, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Long leasehold - 25% on reducing balance
Plant and machinery - 25% on reducing balance
Fixtures and fittings - 25% on reducing balance
Motor vehicles - 25% on reducing balance

Government grants
Grants are accounted under the accruals model as permitted by FRS 102. Grants relating to expenditure on tangible fixed assets are credited to the profit and loss at the same rate as the depreciation on the assets to which the grant relates. The deferred element of grants is included in other creditors.

Grants of a revenue nature are recognised in the Income Statement in the same period as the related expenditure.

Stocks
Stocks and work in progress are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.

Cost is calculated using the first-in, first-out method and includes all purchase, transport, and handling costs in bringing stocks to their present location and condition.

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Foreign currencies
Assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the balance sheet date. Transactions in foreign currencies are translated into sterling at the rate of exchange ruling at the date of transaction. Exchange differences are taken into account in arriving at the operating result.

Hire purchase and leasing commitments
Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease.

RGM Vent Limited (Registered number: NI602044)

Notes to the Financial Statements - continued
for the year ended 31 March 2024

2. ACCOUNTING POLICIES - continued

Pension costs and other post-retirement benefits
The company operates a defined contribution pension scheme. Contributions payable to the company's pension scheme are charged to profit or loss in the period to which they relate.

Going concern
The directors have assessed, based on the anticipated activities of the company, that there are adequate resources in place to meet the on-going costs of the business for a minimum of 12 months from the date of signing of the financial statements. In coming to this conclusion, the directors have assessed the entity's current financing arrangements and liquid resources. For this reason, the financial statements have been prepared on a going concern basis which presumes the utilisation of assets and liabilities in the normal course of business.

Financial instruments
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 entity after deducting all of its financial liabilities.

Where the contractual obligations of financial instruments (including share capital) are equivalent to a similar debt instrument, those financial instruments are classed as financial liabilities. Financial liabilities are presented as such in the balance sheet. Finance costs and gains or losses relating to financial liabilities are included in the profit and loss account. Finance costs are calculated so as to produce a constant rate of return on the outstanding liability.

Where the contractual terms of share capital do not have any terms meeting the definition of a financial liability then this is classed as an equity instrument. Dividends and distributions relating to equity instruments are debited direct to equity.

3. EMPLOYEES AND DIRECTORS
2024 2023
as restated
£    £   
Wages and salaries 2,144,435 2,770,445
Social security costs 225,581 249,673
Other pension costs 46,694 76,210
2,416,710 3,096,328

The average number of employees during the year was as follows:
2024 2023
as restated

Average number of employees 60 92

2024 2023
as restated
£    £   
Directors' remuneration 228,792 235,567

Information regarding the highest paid director is as follows:
2024 2023
as restated
£    £   
Emoluments etc 84,000 84,000

RGM Vent Limited (Registered number: NI602044)

Notes to the Financial Statements - continued
for the year ended 31 March 2024

4. OPERATING PROFIT

The operating profit is stated after charging/(crediting):

2024 2023
as restated
£    £   
Hire of plant and machinery 3,543 10,278
Depreciation - owned assets 189,761 225,048
Profit on disposal of fixed assets (7,510 ) (24,350 )
Auditors' remuneration 15,000 15,000
Foreign exchange differences 5,107 (19,596 )

5. INTEREST PAYABLE AND SIMILAR EXPENSES
2024 2023
as restated
£    £   
Bank interest 69,280 34,669
Bank loan interest 45,672 35,937
Hire purchase (2,002 ) 23,279
Leasing 44,133 38,911
157,083 132,796

6. TAXATION

Analysis of the tax (credit)/charge
The tax (credit)/charge on the profit for the year was as follows:
2024 2023
as restated
£    £   
Deferred tax (2,222 ) 75,496
Tax on profit/(loss) (2,222 ) 75,496

RGM Vent Limited (Registered number: NI602044)

Notes to the Financial Statements - continued
for the year ended 31 March 2024

6. TAXATION - continued

Reconciliation of total tax (credit)/charge included in profit and loss
The tax assessed for the year is lower than the standard rate of corporation tax in the UK. The difference is explained below:

2024 2023
as restated
£    £   
Profit/(loss) before tax 226,934 (57,594 )
Profit/(loss) multiplied by the standard rate of corporation tax in the UK of
25% (2023 - 19%)

56,734

(10,943

)

Effects of:
Capital allowances in excess of depreciation (688 ) -
Depreciation in excess of capital allowances - 5,036
Utilisation of tax losses (58,268 ) 76,864

Super deduction - (24,012 )

Increase in CT rate - 28,551
Total tax (credit)/charge (2,222 ) 75,496

7. PRIOR YEAR ADJUSTMENT

A prior period adjustment has been made to allow for understated accruals in 2023 financial statements. The impact on the 2023 financial statements was to increase creditors and reduce reserves by £66,191.

8. INTANGIBLE FIXED ASSETS
Goodwill
£   
COST
At 1 April 2023
and 31 March 2024 187,226
AMORTISATION
At 1 April 2023
and 31 March 2024 187,226
NET BOOK VALUE
At 31 March 2024 -
At 31 March 2023 -

RGM Vent Limited (Registered number: NI602044)

Notes to the Financial Statements - continued
for the year ended 31 March 2024

9. TANGIBLE FIXED ASSETS
Fixtures
Long Plant and and Motor
leasehold machinery fittings vehicles Totals
£    £    £    £    £   
COST
At 1 April 2023 73,407 763,186 186,676 416,983 1,440,252
Additions - 78,750 5,434 87,843 172,027
Disposals - (23,336 ) - (37,336 ) (60,672 )
At 31 March 2024 73,407 818,600 192,110 467,490 1,551,607
DEPRECIATION
At 1 April 2023 17,733 413,310 131,340 153,240 715,623
Charge for year 13,918 87,275 18,423 70,145 189,761
Eliminated on disposal - (19,961 ) - (24,053 ) (44,014 )
At 31 March 2024 31,651 480,624 149,763 199,332 861,370
NET BOOK VALUE
At 31 March 2024 41,756 337,976 42,347 268,158 690,237
At 31 March 2023 55,674 349,876 55,336 263,743 724,629

Fixed assets with a carrying value of £524,574 (2023: £513,143) are held under finance leases. The depreciation charge for the year on these assets was £136,635 (2023: £161,809).

10. STOCKS
2024 2023
as restated
£    £   
Stocks 361,600 361,600
Work-in-progress 3,832,557 4,094,265
4,194,157 4,455,865

11. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2024 2023
as restated
£    £   
Trade debtors 1,688,315 1,454,355
Amounts owed by group undertakings 1,039,945 1,186,685
Other debtors 31,375 24,732
VAT 102,650 151,164
Prepayments and accrued income 18,118 14,124
2,880,403 2,831,060

RGM Vent Limited (Registered number: NI602044)

Notes to the Financial Statements - continued
for the year ended 31 March 2024

12. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2024 2023
as restated
£    £   
Bank loans and overdrafts (see note 14) 1,158,567 1,171,666
Hire purchase contracts (see note 15) 191,685 226,142
Trade creditors 1,009,076 1,271,920
Credit Card - 63,438
Social security and other taxes 89,980 117,249
Other creditors 215,311 37,500
Accruals 83,073 89,168
Directors' current accounts 873,779 956,846
3,621,471 3,933,929

13. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE
YEAR
2024 2023
as restated
£    £   
Bank loans (see note 14) 238,829 405,368
Hire purchase contracts (see note 15) 235,054 229,858
473,883 635,226

14. LOANS

An analysis of the maturity of loans is given below:

2024 2023
as restated
£    £   
Amounts falling due within one year or on demand:
Bank overdrafts 925,656 941,257
Bank loans 232,911 230,409
1,158,567 1,171,666

Amounts falling due between one and two years:
Bank loans - 1-2 years 232,911 230,409

Amounts falling due between two and five years:
Bank loans - 2-5 years 5,918 174,959

RGM Vent Limited (Registered number: NI602044)

Notes to the Financial Statements - continued
for the year ended 31 March 2024

15. LEASING AGREEMENTS

Minimum lease payments under hire purchase fall due as follows:

2024 2023
as restated
£    £   
Net obligations repayable:
Within one year 191,685 226,142
Between one and five years 235,054 229,858
426,739 456,000

16. SECURED DEBTS

Danske Bank have an all monies debenture held over the assets of the company.

As well as an all monies circular guarantee and indemnity. A lien on all securities or other property of the guarantors held by the bank whether for safe custody or otherwise.

Fixed & floating charge - all monies. By way of fixed equitable charge (I) all purchased debts being any book debts as defined in the agreement, purchased or purported to be purchased by the security holder pursuant to the agreement the ownership of which fail to vest absolutely and effectively in the security holder for any reason and (ii) all other debts, being those other than the purchased debts, now or at any time hereafter owing or becoming due to the company on any account whatsoever and (iii) all associated rights as defined in the agreement and reference to " a debt" and to a "contract of sale" in or in connection with such definition shall include reference to an other debt and to any contract giving rise to an other debt. By way of a floating charge all the undertaking and all the rights and assets of the company whatsoever and wheresoever both present and future including the company's stock in trade and its uncalled capital other than such property as shall be subject to the fixed charge above detailed from time to time.

17. PROVISIONS FOR LIABILITIES
2024 2023
as restated
£    £   
Deferred tax 116,740 118,962

Deferred
tax
£   
Balance at 1 April 2023 118,962
Provided during year (2,222 )
Balance at 31 March 2024 116,740

18. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 2024 2023
value: as restated
£    £   
100 Ordianry £1 100 100

RGM Vent Limited (Registered number: NI602044)

Notes to the Financial Statements - continued
for the year ended 31 March 2024

19. RESERVES
Retained
earnings
£   

At 1 April 2023 3,392,188
Prior year adjustment (66,191 )
3,325,997
Profit for the year 229,156
At 31 March 2024 3,555,153

20. ULTIMATE PARENT COMPANY

RGM Topco Limited is regarded by the directors as being the company's ultimate parent company.