IRIS Accounts Production v24.2.0.383 02566391 Board of Directors 31.3.23 30.3.24 30.3.24 15.10.24 false true false false false true false Auditors Opinion Ordinary A 1.00000 Ordinary C 1.00000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh025663912023-03-30025663912024-03-30025663912023-03-312024-03-30025663912022-03-30025663912022-03-312023-03-30025663912023-03-3002566391ns15:EnglandWales2023-03-312024-03-3002566391ns14:PoundSterling2023-03-312024-03-3002566391ns10:Director12023-03-312024-03-3002566391ns10:PrivateLimitedCompanyLtd2023-03-312024-03-3002566391ns10:SmallEntities2023-03-312024-03-3002566391ns10:Audited2023-03-312024-03-3002566391ns10:SmallCompaniesRegimeForDirectorsReport2023-03-312024-03-3002566391ns10:SmallCompaniesRegimeForAccounts2023-03-312024-03-3002566391ns10:FullAccounts2023-03-312024-03-300256639112023-03-312024-03-3002566391ns10:OrdinaryShareClass12023-03-312024-03-3002566391ns10:OrdinaryShareClass22023-03-312024-03-3002566391ns5:CurrentFinancialInstruments2024-03-3002566391ns5:CurrentFinancialInstruments2023-03-3002566391ns5:Non-currentFinancialInstruments2024-03-3002566391ns5:Non-currentFinancialInstruments2023-03-3002566391ns5:ShareCapital2024-03-3002566391ns5:ShareCapital2023-03-3002566391ns5:SharePremium2024-03-3002566391ns5:SharePremium2023-03-3002566391ns5:CapitalRedemptionReserve2024-03-3002566391ns5:CapitalRedemptionReserve2023-03-3002566391ns5:RetainedEarningsAccumulatedLosses2024-03-3002566391ns10:RegisteredOffice2023-03-312024-03-300256639112023-03-312024-03-3002566391ns5:IntangibleAssetsOtherThanGoodwill2023-03-312024-03-3002566391ns5:ComputerSoftware2023-03-312024-03-3002566391ns5:PlantMachinery2023-03-312024-03-3002566391ns5:ComputerEquipment2023-03-312024-03-3002566391ns5:ComputerSoftware2023-03-3002566391ns5:ComputerSoftware2024-03-3002566391ns5:ComputerSoftware2023-03-3002566391ns5:PlantMachinery2023-03-3002566391ns5:ComputerEquipment2023-03-3002566391ns5:PlantMachinery2024-03-3002566391ns5:ComputerEquipment2024-03-3002566391ns5:PlantMachinery2023-03-3002566391ns5:ComputerEquipment2023-03-3002566391ns5:CurrentFinancialInstrumentsns5:WithinOneYear2024-03-3002566391ns5:CurrentFinancialInstrumentsns5:WithinOneYear2023-03-3002566391ns5:Secured2024-03-3002566391ns5:Secured2023-03-3002566391ns10:OrdinaryShareClass12024-03-3002566391ns10:OrdinaryShareClass22024-03-30
REGISTERED NUMBER: 02566391 (England and Wales)














Financial Statements

for the Year Ended 30 March 2024

for

Tek-Dry Systems Limited

Tek-Dry Systems Limited (Registered number: 02566391)






Contents of the Financial Statements
for the Year Ended 30 March 2024




Page

Balance Sheet 1

Notes to the Financial Statements 2


Tek-Dry Systems Limited (Registered number: 02566391)

Balance Sheet
30 March 2024

2024 2023
as restated
Notes £    £    £    £   
FIXED ASSETS
Intangible assets 4 1 1
Tangible assets 5 79,838 13,433
79,839 13,434

CURRENT ASSETS
Stocks 269,702 500
Debtors 6 2,146,244 1,929,765
Cash at bank and in hand 1,273,781 998,859
3,689,727 2,929,124
CREDITORS
Amounts falling due within one year 7 1,919,202 1,726,066
NET CURRENT ASSETS 1,770,525 1,203,058
TOTAL ASSETS LESS CURRENT LIABILITIES 1,850,364 1,216,492

CREDITORS
Amounts falling due after more than one year 8 (76,682 ) (130,208 )

PROVISIONS FOR LIABILITIES (16,971 ) -
NET ASSETS 1,756,711 1,086,284

CAPITAL AND RESERVES
Called up share capital 10 1,394 1,394
Share premium 62,798 62,798
Capital redemption reserve 1,322 1,322
Retained earnings 1,691,197 1,020,770
SHAREHOLDERS' FUNDS 1,756,711 1,086,284

The financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

In accordance with Section 444 of the Companies Act 2006, the Profit and Loss Account has not been delivered.

The financial statements were approved by the Board of Directors and authorised for issue on 15 October 2024 and were signed on its behalf by:





T Fryars - Director


Tek-Dry Systems Limited (Registered number: 02566391)

Notes to the Financial Statements
for the Year Ended 30 March 2024

1. STATUTORY INFORMATION

Tek-Dry Systems Limited is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address are as below:

Registered number: 02566391

Registered office: Unit 5a Frontier Park Frontier Avenue
Rishton
Blackburn
Lancashire
BB1 3AL

2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

The financial statements are presented in Sterling, which is the functional currency of the company and are rounded to the nearest pound.

Statement of Compliance
These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

Going Concern
The financial statements have been prepared on a going concern basis.

Critical accounting judgements and key sources of estimation uncertainty
Estimates and judgements are continually evaluated and are based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.

Critical accounting estimates and assumptions
The company makes estimates and assumption concerning the future. The resulting accounting estimates and assumptions will, by definition, seldom equal the related actual results. The estimates and assumptions that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year are discussed below.

Critical areas of judgement
The work in progress included stock internally generated and which the directors apply deductions to in order to assess its value excluding any profit element and allowing for future expected costs. This is applied consistently year on year and based on management's assessment of costs to complete and anticipated profit margins historically achieved.

In categorizing leases as finance leases or operating leases, management makes judgements as to whether significant risks and rewards of ownership have transferred to the company as lessee, or the lessee, where the company is a lessor.

Revenue recognition
Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

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.

Computer software is being amortised evenly over its estimated useful life of five years.

Tek-Dry Systems Limited (Registered number: 02566391)

Notes to the Financial Statements - continued
for the Year Ended 30 March 2024

2. ACCOUNTING POLICIES - continued

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Plant and machinery - 15% on cost
Computer equipment - 33% on cost

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

Taxation
The tax expense for the period comprises current and deferred tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

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

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

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

Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

Borrowings
Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the profit and loss account over the period of the relevant borrowing. Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Leases
Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

Tek-Dry Systems Limited (Registered number: 02566391)

Notes to the Financial Statements - continued
for the Year Ended 30 March 2024

2. ACCOUNTING POLICIES - continued

Government grants
The company has received a revenue grant in the form of the Job Retention Scheme in respect of furloughed staff. Revenue grants are credited to the profit and loss account so as to match them with the expenditure to which they relate.

Foreign currency transactions and balances
Transactions in foreign currencies are initially recorded at the functional currency rate prevailing at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies are retranslated into the respective functional currency of the entity at the rates prevailing on the reporting period date. Non-monetary items carried at fair value that are denominated in foreign currencies are retranslated at the rate on the date when the fair value is re-measured.

Non-monetary items measured in terms of historical cost in a foreign currency are not retranslated.

Cash and cash equivalents
Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Trade debtors
Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Trade creditors
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

Tek-Dry Systems Limited (Registered number: 02566391)

Notes to the Financial Statements - continued
for the Year Ended 30 March 2024

2. ACCOUNTING POLICIES - continued

Share capital
Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Dividends
Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

Defined contribution pension obligation
A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

Share based payments
The company issues equity-settled share-based payments to certain employees. These equity-settled share-based payments are measured at fair value (excluding the effect of non market based vesting conditions) at the date of grant. The fair value determined at grant date of the equity-settled share-based payments is expensed on a straight-line basis over the vesting period, based on the company's estimate of shares that will eventually vest and adjusted for the effect of non market based vesting conditions.

Fair value is measured by use of the Black Scholes pricing model. The expected life used in the model has been adjusted based on management's best estimate, for the effects of non-transferability, exercise restrictions and behavioural considerations.

Employee benefits
The cost of any unused holiday entitlement is recognised in the period in which employee's services are recieved,

3. EMPLOYEES AND DIRECTORS

The average number of employees during the year was 15 (2023 - 17 ) .

4. INTANGIBLE FIXED ASSETS
Computer
software
£   
COST
At 31 March 2023
and 30 March 2024 26,756
AMORTISATION
At 31 March 2023
and 30 March 2024 26,755
NET BOOK VALUE
At 30 March 2024 1
At 30 March 2023 1

Tek-Dry Systems Limited (Registered number: 02566391)

Notes to the Financial Statements - continued
for the Year Ended 30 March 2024

5. TANGIBLE FIXED ASSETS
Plant and Computer
machinery equipment Totals
£    £    £   
COST
At 31 March 2023 70,931 57,011 127,942
Additions 72,033 3,350 75,383
At 30 March 2024 142,964 60,361 203,325
DEPRECIATION
At 31 March 2023 60,742 53,767 114,509
Charge for year 5,104 3,874 8,978
At 30 March 2024 65,846 57,641 123,487
NET BOOK VALUE
At 30 March 2024 77,118 2,720 79,838
At 30 March 2023 10,189 3,244 13,433

Additions to assets in the course of construction comprise £67,747 (2023 - £Nil) for plant and equipment.

6. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2024 2023
as restated
£    £   
Trade debtors 696,399 389,453
Amounts owed by group undertakings 132,130 84,582
Other debtors 1,317,715 1,455,730
2,146,244 1,929,765

7. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2024 2023
as restated
£    £   
Bank loans and overdrafts 64,535 62,500
Trade creditors 281,458 269,076
Amounts owed to group undertakings 69,486 111,994
Taxation and social security 321,169 11,133
Other creditors 1,182,554 1,271,363
1,919,202 1,726,066

8. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
2024 2023
as restated
£    £   
Bank loans 76,682 130,208

Tek-Dry Systems Limited (Registered number: 02566391)

Notes to the Financial Statements - continued
for the Year Ended 30 March 2024

9. SECURED DEBTS

The following secured debts are included within creditors:

2024 2023
as restated
£    £   
Barclays Bank PLC 23,090 23,090
Barclays Bank PLC 14,915 14,915
38,005 38,005

Barclays Bank PLC holds a fixed, floating and negative pledge against a liability of £23,090 dated 10 February 2020. At 31 March 2024, this has not been satisfied.

Barclays Bank PLC holds a fixed, floating and negative pledge against a liability of £14,915 dated 19 February 2019. At 31 March 2024, this has not been satisfied.

10. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 2024 2023
value: as restated
£    £   
1,254 Ordinary A £1 1,254 1,254
140 Ordinary C £1 140 140
1,394 1,394

11. DISCLOSURE UNDER SECTION 444(5B) OF THE COMPANIES ACT 2006

The Report of the Auditors was unqualified.

Jeremy Bostock BA (Hons) BFP FCA (Senior Statutory Auditor)
for and on behalf of Thompson Wright Limited

12. OTHER FINANCIAL COMMITMENTS

Total financial commitments, guarantees and contingencies which are not included in the balance sheet amount to £13,216.08 (2023: £26,432.21). These financial commitments represents the total amount of payments remaining on leases ending on or before year ending 30 March 2025.

13. OFF-BALANCE SHEET ARRANGEMENTS

Share based payments
The company issues equity-settled share-based payments to certain employees. These equity-settled share-based payments are measured at fair value (excluding the effect of non market based vesting conditions) at the date of grant. The fair value determined at grant date of the equity-settled share-based payments is expensed on a straight-line basis over the vesting period, based on the company's estimate of shares that will eventually vest and adjusted for the effect of non market based vesting conditions.

Fair value is measured by use of the Black Scholes pricing model. The expected life used in the model has been adjusted based on management's best estimate, for the effects of non-transferability, exercise restrictions and behavioural considerations.

During a previous period 140 options were granted and remained outstanding at the end of this period. The total expense recognised in the profit and loss account for the period was £nil and the total carrying amount at the end of the financial period for liabilities arising from share-based payment transactions was £nil.

Tek-Dry Systems Limited (Registered number: 02566391)

Notes to the Financial Statements - continued
for the Year Ended 30 March 2024

14. RELATED PARTY DISCLOSURES

Included within debtors within one year is £127,284 (2023: £21,895 creditor) which is owed by the connected company Mayflower Pacific Holdings Limited. Sales to the company during the year amounted to £3,331 (2023: £4,003). Purchases from the company during the year amounted to £575,062 (2023: £347,864).

Included within debtors within one year is £4,846 (2023: £84,582) which is owed by the connected company Altham Fabrications Limited. Sales to the company during the year amounted to £246,008 (2023: £2,400). Purchases from the company during the year amounted to £3,186,310 (2023: £2,062,749).

Included within creditors within one year is £69,486 (2023: £89,019) which is owed to connected company . Hunt Heat Exchangers Limited. Sales to the company during the year amounted to £21,675 (2023: £Nil). Purchases from the company during the year amounted to £481,220 (2023: £108,801).

Included within creditors within one year is the directors' loan account. At the balance sheet date, the amount due to the directors was £492,938 (2023: £193,893)

Amounts due from/to related parties are interest free and repayable on demand.

15. FRC ETHICAL STANDARD - PROVISIONS AVAILABLE FOR SMALL ENTITIES

In common with many other businesses of our size and nature we use our auditors to prepare and submit returns to the tax authorities and assist with the preparation of the financial statements.

16. ULTIMATE CONTROLLING PARTY

The ultimate controlling party is Mayflower Pacific Holdings Limited,Mr T Fryars and Mrs I Fryars.