IRIS Accounts Production v24.2.0.383 07832975 Board of Directors 31.12.23 1.1.23 31.12.23 31.12.23 the manufacturing, selling and testing of motors for electric powered bicycles. true true true false true true false false false false false true false Ordinary 0.0100 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh078329752022-12-31078329752023-12-31078329752023-01-012023-12-31078329752021-12-31078329752022-01-012022-12-31078329752022-12-3107832975ns15:EnglandWales2023-01-012023-12-3107832975ns14:PoundSterling2023-01-012023-12-3107832975ns10:Director12023-01-012023-12-3107832975ns10:Consolidated2023-12-3107832975ns10:ConsolidatedGroupCompanyAccounts2023-01-012023-12-3107832975ns10:PrivateLimitedCompanyLtd2023-01-012023-12-3107832975ns10:Consolidatedns10:FRS1022023-01-012023-12-3107832975ns10:Consolidatedns10:Audited2023-01-012023-12-3107832975ns10:LargeMedium-sizedCompaniesRegimeForDirectorsReport2023-01-012023-12-3107832975ns10:LargeMedium-sizedCompaniesRegimeForAccounts2023-01-012023-12-3107832975ns10:Consolidatedns10:LargeMedium-sizedCompaniesRegimeForDirectorsReport2023-01-012023-12-3107832975ns10:LargeMedium-sizedCompaniesRegimeForAccountsns10:Consolidated2023-01-012023-12-3107832975ns10:FullAccounts2023-01-012023-12-3107832975ns5:Subsidiary12023-01-012023-12-3107832975ns5:Subsidiary22023-01-012023-12-310783297512023-01-012023-12-3107832975ns10:OrdinaryShareClass12023-01-012023-12-3107832975ns10:Consolidated2023-01-012023-12-3107832975ns10:Director22023-01-012023-12-3107832975ns10:Director32023-01-012023-12-3107832975ns10:Director42023-01-012023-12-3107832975ns10:RegisteredOffice2023-01-012023-12-3107832975ns10:Consolidated2022-01-012022-12-3107832975ns5:CurrentFinancialInstruments2023-12-3107832975ns5:CurrentFinancialInstruments2022-12-3107832975ns5:ShareCapital2023-12-3107832975ns5:ShareCapital2022-12-3107832975ns5:SharePremium2023-12-3107832975ns5:SharePremium2022-12-3107832975ns5:RetainedEarningsAccumulatedLosses2023-12-3107832975ns5:RetainedEarningsAccumulatedLosses2022-12-3107832975ns5:ShareCapital2021-12-3107832975ns5:RetainedEarningsAccumulatedLosses2021-12-3107832975ns5:SharePremium2021-12-3107832975ns5:RetainedEarningsAccumulatedLosses2022-01-012022-12-3107832975ns5:RetainedEarningsAccumulatedLosses2023-01-012023-12-3107832975ns5:IntangibleAssetsOtherThanGoodwill2023-01-012023-12-3107832975ns5:CostValuation2022-12-3107832975ns5:Subsidiary112023-01-012023-12-3107832975ns5:Subsidiary12023-12-3107832975ns5:Subsidiary12022-12-3107832975ns5:Subsidiary12022-01-012022-12-31078329753ns5:Subsidiary22023-01-012023-12-3107832975ns5:Subsidiary22023-12-3107832975ns5:Subsidiary22022-12-3107832975ns5:Subsidiary22022-01-012022-12-3107832975ns5:CurrentFinancialInstrumentsns5:WithinOneYear2023-12-3107832975ns5:CurrentFinancialInstrumentsns5:WithinOneYear2022-12-3107832975ns10:OrdinaryShareClass12023-12-3107832975ns5:RetainedEarningsAccumulatedLosses2022-12-3107832975ns5:SharePremium2022-12-31
REGISTERED NUMBER: 07832975 (England and Wales)















GROUP STRATEGIC REPORT,

REPORT OF THE DIRECTORS AND

CONSOLIDATED FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31ST DECEMBER 2023

FOR

TDCM UK LIMITED

TDCM UK LIMITED (REGISTERED NUMBER: 07832975)






CONTENTS OF THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31ST DECEMBER 2023




Page

Company Information 1

Group Strategic Report 2

Report of the Directors 3

Report of the Independent Auditors 4

Consolidated Income Statement 7

Consolidated Other Comprehensive Income 8

Consolidated Balance Sheet 9

Company Balance Sheet 10

Consolidated Statement of Changes in Equity 11

Company Statement of Changes in Equity 12

Consolidated Cash Flow Statement 13

Notes to the Consolidated Cash Flow Statement 14

Notes to the Consolidated Financial Statements 15


TDCM UK LIMITED

COMPANY INFORMATION
FOR THE YEAR ENDED 31ST DECEMBER 2023







DIRECTORS: Mr A R Boyce
Mr H P Gangsted
Mr E Lathouwers
Mr J J A Laurent Josi





REGISTERED OFFICE: Mercury House
19-21 Chapel Street
Marlow
Buckinghamshire
SL7 3HN





REGISTERED NUMBER: 07832975 (England and Wales)





AUDITORS: Richardson Jones
Registered Auditors &
Chartered Accountants
Mercury House
19-21 Chapel Street
Marlow
Buckinghamshire
SL7 3HN

TDCM UK LIMITED (REGISTERED NUMBER: 07832975)

GROUP STRATEGIC REPORT
FOR THE YEAR ENDED 31ST DECEMBER 2023

The directors present their strategic report of the company and the group for the year ended 31st December 2023.

REVIEW OF BUSINESS
2023 was a year of a number of challenges for TDCM with a several key developments creating headwinds for the business after a number of years of growth and consolidation. The company has further diversified its revenue streams with additional customers outside of the Ebike sector. These additional customers were not however sufficient to arrest an overall decline in revenue, leading to sales revenue in 2023 that were 12.5% lower than the previous year at £11.8m (2022 £13.5m).

The Key events during the year were:

- Supply chains of finished goods within in the Ebike sector remained high due to a period of oversupply and purchasing in the years following COVID. This led to existing customers revising POs downwards during the year to reflect the inventory they were already carrying.

- Consumer demand in the EBike sector declined as inflationary pressures in the wider economic environment reduced discretionary consumer spending. Ebike share schemes and demand for components to supply these products remained healthy as urban micromobility continued to grow.

The Operating profit in 2023 was £168k, a significant decline on the previous years' tally of £741k. There was, and remains, a continuing battle to pass on raw material cost increases to our end customers that enables the company to protect gross margins. Looking forward to 2024, we are broadly optimistic that the overstocking of Ebike inventory in the wider market will reduce and lead to a resumption of demand from our existing customers that will enhance the prospect of revenue growth in 2024.

In general, 2023 was a challenging year for the business with reduced revenue but despite this the company continued to win new customers and set a stable platform to take advantage of the more favourable market condition forecast for 2024.

PRINCIPAL RISKS AND UNCERTAINTIES
The principal risk to the business remains the ability of the company to maintain and grow its sales in an increasingly competitive market. In the event that a number of key customers reduce or withdraw orders then this would require the company to react to ensure reserves are maintained at a reasonable level.

THE FUTURE
The board believes that the Company is now established as a trusted and high-quality supplier to the E-Bike industry. The plan over the next three years is to continue to develop the business with new and better product launches and deliver substantive improvements in financial performance.

ON BEHALF OF THE BOARD:





Mr A R Boyce - Director


8th October 2024

TDCM UK LIMITED (REGISTERED NUMBER: 07832975)

REPORT OF THE DIRECTORS
FOR THE YEAR ENDED 31ST DECEMBER 2023

The directors present their report with the financial statements of the company and the group for the year ended 31st December 2023.

DIVIDENDS
No dividends will be distributed for the year ended 31st December 2023.

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

Mr A R Boyce
Mr H P Gangsted
Mr E Lathouwers
Mr J J A Laurent Josi

STATEMENT OF DIRECTORS' RESPONSIBILITIES
The directors are responsible for preparing the Group 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 the group and of the profit or loss of the group 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 and the group's transactions and disclose with reasonable accuracy at any time the financial position of the company and the group 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 the group 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 group'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 group's auditors are aware of that information.

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

ON BEHALF OF THE BOARD:





Mr A R Boyce - Director


8th October 2024

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
TDCM UK LIMITED

Opinion
We have audited the financial statements of TDCM UK Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31st December 2023 which comprise the Consolidated Income Statement, Consolidated Other Comprehensive Income, Consolidated Balance Sheet, Company Balance Sheet, Consolidated Statement of Changes in Equity, Company Statement of Changes in Equity, Consolidated Cash Flow Statement and Notes to the Consolidated 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 group's and of the parent company affairs as at 31st December 2023 and of the group's 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 group in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC's Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

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

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

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

Other information
The directors are responsible for the other information. The other information comprises the information in the Group 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 Group 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 Group 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
TDCM UK LIMITED


Matters on which we are required to report by exception
In the light of the knowledge and understanding of the group and the parent company and its environment obtained in the course of the audit, we have not identified material misstatements in the Group 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 by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or
- the parent company 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 group's and the parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the group or the parent company or to cease operations, or have no realistic alternative but to do so.

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:

We gained an understanding of the legal and regulatory framework applicable to TDCM Group Limited and the manufacturing industry in which it operates, and considered the risk of acts by the company that were contrary to applicable laws and regulations, including fraud. We designed audit procedures to respond to the risk, recognising that the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery or intentional misrepresentations, or through collusion.

We focussed on laws and regulations which could give rise to a material misstatement in the financial statements, including, but not limited to the Companies Act 2006 and UK tax legislation. Our procedures included:
- agreeing the financial statement disclosures to underlying supporting documentation
- enquiries with management
- understanding of management's internal controls designed to prevent and detect irregularities

There are inherent limitations in the audit procedures described above and, the further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we would become aware of it. As in all our audits, we also addressed the risk of management override of internal controls, including testing journals and evaluating whether there was evidence of bias by the directors that represented a risk of material misstatement due to fraud.

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
TDCM UK 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.




David Porter (Senior Statutory Auditor)
for and on behalf of Richardson Jones
Registered Auditors &
Chartered Accountants
Mercury House
19-21 Chapel Street
Marlow
Buckinghamshire
SL7 3HN

8th October 2024

TDCM UK LIMITED (REGISTERED NUMBER: 07832975)

CONSOLIDATED
INCOME STATEMENT
FOR THE YEAR ENDED 31ST DECEMBER 2023

31.12.23 31.12.22
Notes £ £

TURNOVER 3 11,794,265 13,486,004

Cost of sales 10,595,746 11,971,470
GROSS PROFIT 1,198,519 1,514,534

Administrative expenses 1,074,007 898,290
124,512 616,244

Other operating income 43,753 124,494
OPERATING PROFIT 5 168,265 740,738


Interest payable and similar expenses 6 68,543 77,856
PROFIT BEFORE TAXATION 99,722 662,882

Tax on profit 7 29,811 117,116
PROFIT FOR THE FINANCIAL YEAR 69,911 545,766
Profit attributable to:
Owners of the parent 69,916 545,768
Non-controlling interests (5 ) (2 )
69,911 545,766

TDCM UK LIMITED (REGISTERED NUMBER: 07832975)

CONSOLIDATED
OTHER COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31ST DECEMBER 2023

31.12.23 31.12.22
Notes £ £

PROFIT FOR THE YEAR 69,911 545,766


OTHER COMPREHENSIVE INCOME
Foreign exchange differences (157,930 ) (134,190 )
Capital reserve
Income tax relating to other comprehensive
income

-

-
OTHER COMPREHENSIVE INCOME FOR
THE YEAR, NET OF INCOME TAX

(157,930

)

(134,190

)
TOTAL COMPREHENSIVE INCOME FOR
THE YEAR

(88,019

)

411,576

Total comprehensive income attributable to:
Owners of the parent (88,014 ) 411,578
Non-controlling interests (5 ) (2 )
(88,019 ) 411,576

TDCM UK LIMITED (REGISTERED NUMBER: 07832975)

CONSOLIDATED BALANCE SHEET
31ST DECEMBER 2023

31.12.23 31.12.22
Notes £ £ £ £
FIXED ASSETS
Intangible assets 9 10,740 17,388
Tangible assets 10 505,381 780,482
Investments 11 - -
516,121 797,870

CURRENT ASSETS
Stocks 12 3,517,094 4,375,211
Debtors 13 2,861,186 3,693,755
Cash at bank 432,053 684,256
6,810,333 8,753,222
CREDITORS
Amounts falling due within one year 14 4,447,635 6,584,253
NET CURRENT ASSETS 2,362,698 2,168,969
TOTAL ASSETS LESS CURRENT
LIABILITIES

2,878,819

2,966,839

CAPITAL AND RESERVES
Called up share capital 17 4,406 4,406
Share premium 18 3,169,042 3,169,042
Other reserves 18 103,092 103,092
Retained earnings 18 (383,108 ) (295,094 )
SHAREHOLDERS' FUNDS 2,893,432 2,981,446

NON-CONTROLLING INTERESTS 19 (14,613 ) (14,607 )
TOTAL EQUITY 2,878,819 2,966,839

The financial statements were approved by the Board of Directors and authorised for issue on 8th October 2024 and were signed on its behalf by:





Mr A R Boyce - Director


TDCM UK LIMITED (REGISTERED NUMBER: 07832975)

COMPANY BALANCE SHEET
31ST DECEMBER 2023

31.12.23 31.12.22
Notes £ £ £ £
FIXED ASSETS
Intangible assets 9 - -
Tangible assets 10 - -
Investments 11 813,920 813,920
813,920 813,920

CURRENT ASSETS
Debtors 13 204,841 203,618
Cash at bank 35,708 37,549
240,549 241,167
CREDITORS
Amounts falling due within one year 14 944,508 944,508
NET CURRENT LIABILITIES (703,959 ) (703,341 )
TOTAL ASSETS LESS CURRENT
LIABILITIES

109,961

110,579

CAPITAL AND RESERVES
Called up share capital 17 4,406 4,406
Share premium 18 3,169,042 3,169,042
Retained earnings 18 (3,063,487 ) (3,062,869 )
SHAREHOLDERS' FUNDS 109,961 110,579

Company's (loss)/profit for the financial year (618 ) 1,601

The financial statements were approved by the Board of Directors and authorised for issue on 8th October 2024 and were signed on its behalf by:





Mr A R Boyce - Director


TDCM UK LIMITED (REGISTERED NUMBER: 07832975)

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31ST DECEMBER 2023

Called up
share Retained Share
capital earnings premium
£ £ £
Balance at 1st January 2022 4,406 (706,672 ) 3,169,042

Changes in equity
Total comprehensive income - 411,578 -
Balance at 31st December 2022 4,406 (295,094 ) 3,169,042

Changes in equity
Total comprehensive income - (88,014 ) -
Balance at 31st December 2023 4,406 (383,108 ) 3,169,042
Other Non-controlling Total
reserves Total interests equity
£ £ £ £
Balance at 1st January 2022 103,092 2,569,868 (14,605 ) 2,555,263

Changes in equity
Total comprehensive income - 411,578 (2 ) 411,576
Balance at 31st December 2022 103,092 2,981,446 (14,607 ) 2,966,839

Changes in equity
Total comprehensive income - (88,014 ) (5 ) (88,019 )
Balance at 31st December 2023 103,092 2,893,432 (14,612 ) 2,878,820

TDCM UK LIMITED (REGISTERED NUMBER: 07832975)

COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31ST DECEMBER 2023

Called up
share Retained Share Total
capital earnings premium equity
£ £ £ £
Balance at 1st January 2022 4,406 (3,064,470 ) 3,169,042 108,978

Changes in equity
Total comprehensive income - 1,601 - 1,601
Balance at 31st December 2022 4,406 (3,062,869 ) 3,169,042 110,579

Changes in equity
Total comprehensive income - (618 ) - (618 )
Balance at 31st December 2023 4,406 (3,063,487 ) 3,169,042 109,961

TDCM UK LIMITED (REGISTERED NUMBER: 07832975)

CONSOLIDATED CASH FLOW STATEMENT
FOR THE YEAR ENDED 31ST DECEMBER 2023

31.12.23 31.12.22
Notes £ £
Cash flows from operating activities
Cash generated from operations 1 155,605 395,590
Interest paid (68,543 ) (77,856 )
Tax paid (114,073 ) (48,578 )
Net cash from operating activities (27,011 ) 269,156

Cash flows from investing activities
Purchase of intangible fixed assets (4,503 ) -
Purchase of tangible fixed assets (62,759 ) (108,216 )
Sale of tangible fixed assets - 10,507
Net cash from investing activities (67,262 ) (97,709 )

(Decrease)/increase in cash and cash equivalents (94,273 ) 171,447
Cash and cash equivalents at beginning
of year

2

684,256

646,999
Effect of foreign exchange rate changes (157,930 ) (134,190 )
Cash and cash equivalents at end of
year

2

432,053

684,256

TDCM UK LIMITED (REGISTERED NUMBER: 07832975)

NOTES TO THE CONSOLIDATED CASH FLOW STATEMENT
FOR THE YEAR ENDED 31ST DECEMBER 2023

1. RECONCILIATION OF PROFIT BEFORE TAXATION TO CASH GENERATED FROM OPERATIONS
31.12.23 31.12.22
£ £
Profit before taxation 99,722 662,882
Depreciation charges 348,315 396,098
Loss/(profit) on disposal of fixed assets 695 (10,055 )
Finance costs 68,543 77,856
517,275 1,126,781
Decrease/(increase) in stocks 858,117 (890,321 )
Decrease/(increase) in trade and other debtors 832,569 (141,184 )
(Decrease)/increase in trade and other creditors (2,052,356 ) 300,314
Cash generated from operations 155,605 395,590

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 31st December 2023
31.12.23 1.1.23
£ £
Cash and cash equivalents 432,053 684,256
Year ended 31st December 2022
31.12.22 1.1.22
£ £
Cash and cash equivalents 684,256 646,999


3. ANALYSIS OF CHANGES IN NET DEBT

At 1.1.23 Cash flow At 31.12.23
£ £ £
Net cash
Cash at bank 684,256 (252,203 ) 432,053
684,256 (252,203 ) 432,053
Debt
Debts falling due within 1 year (944,508 ) - (944,508 )
(944,508 ) - (944,508 )
Total (260,252 ) (252,203 ) (512,455 )

TDCM UK LIMITED (REGISTERED NUMBER: 07832975)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31ST DECEMBER 2023

1. STATUTORY INFORMATION

TDCM UK Limited is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address can be found on the General Information page.

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.

Basis of consolidation
These consolidated financial statements incorporate the financial statements of TDCM UK Limited, its trading wholly-owned subsidiary, TDCM Corporation Limited, and TDCM Corporation Limited's 58.63% owned subsidiary, Wiz Energy Technology Co. Limited, both registered in the Republic of China.

The group uses the acquisition method of accounting to consolidate the results of the subsidiaries.

Turnover
Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.

Intangible assets
Trademarks and patents are capitalised at cost and amortised on a straight-line basis over the effective period of the trademark or patent.

Computer software is capitalised at cost and amortised on a straight-line basis over the estimated useful of the software which may vary from 3 to 5 years.

Tangible fixed assets
Fixed assets are stated at acquisition cost less accumulated depreciation. Depreciation is provided on a straight-line basis over the estimated useful lives which vary from 3 to 5 years.

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

Research and development
Expenditure on research and development is written off in the year in which it is incurred.


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.

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

TDCM UK LIMITED (REGISTERED NUMBER: 07832975)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31ST DECEMBER 2023

3. TURNOVER

The turnover and profit before taxation are attributable to the one principal activity of the group.

An analysis of turnover by geographical market is given below:

31.12.23 31.12.22
£ £
United Kingdom 2,166,333 1,425,558
Europe 2,742,953 4,834,060
United States of America 556 90,088
Asia 6,722,344 6,859,179
Canada 162,079 272,840
Australia - 4,279
11,794,265 13,486,004

4. EMPLOYEES AND DIRECTORS
31.12.23 31.12.22
£ £
Wages and salaries 1,836,977 2,102,082
Social security costs 184,588 209,468
Other pension costs 90,591 180,174
2,112,156 2,491,724

The average number of employees during the year was as follows:
31.12.23 31.12.22

Parent company directors 4 4
Administrative staff 9 9
Manufacturing staff 87 90
Selling & Distribution staff 9 12
109 115

31.12.23 31.12.22
£ £
Directors' remuneration - -

5. OPERATING PROFIT

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

31.12.23 31.12.22
£ £
Depreciation - owned assets 337,165 370,377
Loss/(profit) on disposal of fixed assets 9,013 (10,055 )
Computer software amortisation 11,151 25,721
Foreign exchange differences (97,769 ) (274,670 )

6. INTEREST PAYABLE AND SIMILAR EXPENSES
31.12.23 31.12.22
£ £
Bank interest 68,543 77,856

TDCM UK LIMITED (REGISTERED NUMBER: 07832975)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31ST DECEMBER 2023

7. TAXATION

Analysis of the tax charge
The tax charge on the profit for the year was as follows:
31.12.23 31.12.22
£ £
Current tax:
Other jurisdictions 29,811 117,116
Tax on profit 29,811 117,116

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

31.12.23 31.12.22
£ £
Profit before tax 99,722 662,882
Profit multiplied by the standard rate of corporation tax in the UK of 23.520
% (2022 - 19 %)

23,455

125,948

Effects of:
Income not taxable for tax purposes (23,455 ) (125,948 )
Tax due in other jurisdictions 29,811 117,116
Total tax charge 29,811 117,116

Tax effects relating to effects of other comprehensive income

31.12.23
Gross Tax Net
£ £ £
Foreign exchange differences (157,930 ) - (157,930 )
Capital reserve
(157,930 ) - (157,930 )

31.12.22
Gross Tax Net
£ £ £
Foreign exchange differences (134,190 ) - (134,190 )
Capital reserve
(134,190 ) - (134,190 )

8. INDIVIDUAL INCOME STATEMENT

As permitted by Section 408 of the Companies Act 2006, the Income Statement of the parent company is not presented as part of these financial statements.


TDCM UK LIMITED (REGISTERED NUMBER: 07832975)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31ST DECEMBER 2023

9. INTANGIBLE FIXED ASSETS

Group
Patents and Computer
licences software Totals
£ £ £
COST
At 1st January 2023 64,807 186,395 251,202
Additions - 4,503 4,503
At 31st December 2023 64,807 190,898 255,705
AMORTISATION
At 1st January 2023 64,807 169,007 233,814
Amortisation for year - 11,151 11,151
At 31st December 2023 64,807 180,158 244,965
NET BOOK VALUE
At 31st December 2023 - 10,740 10,740
At 31st December 2022 - 17,388 17,388

10. TANGIBLE FIXED ASSETS

Group
Plant and
machinery
£
COST
At 1st January 2023 3,511,871
Additions 62,759
Disposals (382,204 )
At 31st December 2023 3,192,426
DEPRECIATION
At 1st January 2023 2,731,389
Charge for year 337,165
Eliminated on disposal (381,509 )
At 31st December 2023 2,687,045
NET BOOK VALUE
At 31st December 2023 505,381
At 31st December 2022 780,482

TDCM UK LIMITED (REGISTERED NUMBER: 07832975)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31ST DECEMBER 2023

11. FIXED ASSET INVESTMENTS

Company
Shares in
group
undertakings
£
COST
At 1st January 2023
and 31st December 2023 813,920
NET BOOK VALUE
At 31st December 2023 813,920
At 31st December 2022 813,920

The group or the company's investments at the Balance Sheet date in the share capital of companies include the following:

Subsidiaries

TDCM Corporation Limited
Registered office:
Nature of business: Motors for electric powered vehicles
%
Class of shares: holding
Common shares 100.00
31.12.23 31.12.22
£ £
Aggregate capital and reserves 3,225,798 3,283,229
Profit for the year 71,755 432,092

TDCM Corporation Limited was acquired in 2012 and operates in Taiwan, Republic of China.

Wiz Energy Technology Co., Ltd
Registered office:
Nature of business: Manufacture of batteries & motor controllers.
%
Class of shares: holding
Common shares 58.63
31.12.23 31.12.22
£ £
Aggregate capital and reserves (38,856 ) (40,832 )
Loss for the year (11 ) (4 )

Wiz Energy Technology Co. Ltd is a 58.63% subsidiary of TDCM Corporation Limited and operates in Taiwan, Republic of China.


12. STOCKS

Group
31.12.23 31.12.22
£ £
Finished goods 3,517,094 4,375,211

TDCM UK LIMITED (REGISTERED NUMBER: 07832975)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31ST DECEMBER 2023

13. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Group Company
31.12.23 31.12.22 31.12.23 31.12.22
£ £ £ £
Trade debtors 2,369,616 2,795,013 - -
Amounts owed by group undertakings - - 204,841 203,618
Other debtors 458,589 858,960 - -
Prepayments and accrued income 32,981 39,782 - -
2,861,186 3,693,755 204,841 203,618

14. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Group Company
31.12.23 31.12.22 31.12.23 31.12.22
£ £ £ £
Other loans (see note 15) 944,508 944,508 944,508 944,508
Trade creditors 896,952 1,498,868 - -
Tax 29,116 113,378 - -
Other creditors 2,032,747 3,595,274 - -
Accrued expenses 544,312 432,225 - -
4,447,635 6,584,253 944,508 944,508

15. LOANS

An analysis of the maturity of loans is given below:

Group Company
31.12.23 31.12.22 31.12.23 31.12.22
£ £ £ £
Amounts falling due within one year or on demand:
Other loans 944,508 944,508 944,508 944,508

16. LEASING AGREEMENTS

Minimum lease payments fall due as follows:

Group
Non-cancellable
operating leases
31.12.23 31.12.22
£ £
Within one year 257,281 272,109
Between one and five years 619,139 408,429
876,420 680,538

17. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 31.12.23 31.12.22
value: £ £
4,405,797 Ordinary £0.001 4,406 4,406

TDCM UK LIMITED (REGISTERED NUMBER: 07832975)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31ST DECEMBER 2023

18. RESERVES

Group
Retained Share Other
earnings premium reserves Totals
£ £ £ £

At 1st January 2023 (295,094 ) 3,169,042 103,092 2,977,040
Profit for the year 69,916 69,916
Foreign exchange difference (157,930 ) - - (157,930 )
At 31st December 2023 (383,108 ) 3,169,042 103,092 2,889,026

Company
Retained Share
earnings premium Totals
£ £ £

At 1st January 2023 (3,062,869 ) 3,169,042 106,173
Deficit for the year (618 ) (618 )
At 31st December 2023 (3,063,487 ) 3,169,042 105,555


19. NON-CONTROLLING INTERESTS

The minority interest represents third-party interest in the Net Assets of Wiz Energy Technology Co. Ltd.

The minority interest's share in the results for the year was a loss: £5 (2022: loss: £2), and the minority interest in the Net Assets at the balance sheet date was deficit: £14,613 (2022: deficit: £14,607).

20. RELATED PARTY DISCLOSURES

Other loans of £944,508 represent loans from the group's Shareholders.

21. ULTIMATE CONTROLLING PARTY

No shareholder holds a controlling interest.