IRIS Accounts Production v24.3.0.553 06314126 Board of Directors 1.7.23 30.6.24 30.6.24 true false true true false false false true false Ordinary 1.00000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh063141262023-06-30063141262024-06-30063141262023-07-012024-06-30063141262022-06-30063141262022-07-012023-06-30063141262023-06-3006314126ns15:EnglandWales2023-07-012024-06-3006314126ns14:PoundSterling2023-07-012024-06-3006314126ns10:Director12023-07-012024-06-3006314126ns10:PrivateLimitedCompanyLtd2023-07-012024-06-3006314126ns10:FRS1022023-07-012024-06-3006314126ns10:Audited2023-07-012024-06-3006314126ns10:LargeMedium-sizedCompaniesRegimeForDirectorsReport2023-07-012024-06-3006314126ns10:LargeMedium-sizedCompaniesRegimeForAccounts2023-07-012024-06-3006314126ns10:FullAccounts2023-07-012024-06-300631412612023-07-012024-06-3006314126ns10:OrdinaryShareClass12023-07-012024-06-3006314126ns10:Director22023-07-012024-06-3006314126ns10:Director52023-07-012024-06-3006314126ns10:Director62023-07-012024-06-3006314126ns10:Director72023-07-012024-06-3006314126ns10:Director82023-07-012024-06-3006314126ns10:CompanySecretary12023-07-012024-06-3006314126ns10:RegisteredOffice2023-07-012024-06-3006314126ns10:Director42023-07-012024-06-3006314126ns10:Director32023-07-012024-06-3006314126ns5:CurrentFinancialInstruments2024-06-3006314126ns5:CurrentFinancialInstruments2023-06-3006314126ns5:ShareCapital2024-06-3006314126ns5:ShareCapital2023-06-3006314126ns5:RetainedEarningsAccumulatedLosses2024-06-3006314126ns5:RetainedEarningsAccumulatedLosses2023-06-3006314126ns5:ShareCapital2022-06-3006314126ns5:RetainedEarningsAccumulatedLosses2022-06-3006314126ns5:RetainedEarningsAccumulatedLosses2022-07-012023-06-3006314126ns5:RetainedEarningsAccumulatedLosses2023-07-012024-06-3006314126ns5:NetGoodwill2023-07-012024-06-300631412612023-07-012024-06-3006314126ns5:ReportableOperatingSegment12023-07-012024-06-3006314126ns5:ReportableOperatingSegment12022-07-012023-06-3006314126ns5:ReportableOperatingSegment22023-07-012024-06-3006314126ns5:ReportableOperatingSegment22022-07-012023-06-3006314126ns5:TotalReportableOperatingSegmentsIncludingAnyUnallocatedAmount2023-07-012024-06-3006314126ns5:TotalReportableOperatingSegmentsIncludingAnyUnallocatedAmount2022-07-012023-06-3006314126ns15:UnitedKingdom2023-07-012024-06-3006314126ns15:UnitedKingdom2022-07-012023-06-3006314126ns15:Europe2023-07-012024-06-3006314126ns15:Europe2022-07-012023-06-3006314126ns5:TotalGeographicSegmentsIncludingAnyUnallocatedAmount2023-07-012024-06-3006314126ns5:TotalGeographicSegmentsIncludingAnyUnallocatedAmount2022-07-012023-06-3006314126ns5:OwnedAssets2023-07-012024-06-3006314126ns5:OwnedAssets2022-07-012023-06-3006314126ns5:NetGoodwill2022-07-012023-06-3006314126112023-07-012024-06-3006314126112022-07-012023-06-3006314126122023-07-012024-06-3006314126122022-07-012023-06-3006314126ns5:NetGoodwill2023-06-3006314126ns5:NetGoodwill2024-06-3006314126ns5:NetGoodwill2023-06-3006314126ns5:ShortLeaseholdAssetsns5:LandBuildings2023-06-3006314126ns5:PlantMachinery2023-06-3006314126ns5:MotorVehicles2023-06-3006314126ns5:ShortLeaseholdAssetsns5:LandBuildings2023-07-012024-06-3006314126ns5:PlantMachinery2023-07-012024-06-3006314126ns5:MotorVehicles2023-07-012024-06-3006314126ns5:ShortLeaseholdAssetsns5:LandBuildings2024-06-3006314126ns5:PlantMachinery2024-06-3006314126ns5:MotorVehicles2024-06-3006314126ns5:ShortLeaseholdAssetsns5:LandBuildings2023-06-3006314126ns5:PlantMachinery2023-06-3006314126ns5:MotorVehicles2023-06-3006314126ns5:CurrentFinancialInstrumentsns5:WithinOneYear2024-06-3006314126ns5:CurrentFinancialInstrumentsns5:WithinOneYear2023-06-3006314126ns5:WithinOneYear2024-06-3006314126ns5:WithinOneYear2023-06-3006314126ns5:BetweenOneFiveYears2024-06-3006314126ns5:BetweenOneFiveYears2023-06-3006314126ns5:MoreThanFiveYears2024-06-3006314126ns5:MoreThanFiveYears2023-06-3006314126ns5:AllPeriods2024-06-3006314126ns5:AllPeriods2023-06-3006314126ns5:AcceleratedTaxDepreciationDeferredTax2024-06-3006314126ns5:AcceleratedTaxDepreciationDeferredTax2023-06-3006314126ns5:DeferredTaxation2023-06-3006314126ns5:OtherProvisionsContingentLiabilities2023-06-3006314126ns5:DeferredTaxation2023-07-012024-06-3006314126ns5:OtherProvisionsContingentLiabilities2023-07-012024-06-3006314126ns5:DeferredTaxation2024-06-3006314126ns5:OtherProvisionsContingentLiabilities2024-06-3006314126ns10:OrdinaryShareClass12024-06-3006314126ns5:RetainedEarningsAccumulatedLosses2023-06-30
REGISTERED NUMBER: 06314126 (England and Wales)












STRATEGIC REPORT, REPORT OF THE DIRECTORS AND

AUDITED FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2024

FOR

PWR EUROPE LIMITED

PWR EUROPE LIMITED (REGISTERED NUMBER: 06314126)

CONTENTS OF THE FINANCIAL STATEMENTS
for the year ended 30 June 2024










Page

Company Information 1

Strategic Report 2

Report of the Directors 4

Report of the Independent Auditors 6

Statement of Comprehensive Income 8

Statement of Financial Position 9

Statement of Changes in Equity 10

Statement of Cash Flows 11

Notes to the Statement of Cash Flows 12

Notes to the Financial Statements 13


PWR EUROPE LIMITED

COMPANY INFORMATION
for the year ended 30 June 2024







DIRECTORS: R W S Dane
K C Weel
A J Holt
K Osley
K L Podagiel
J A Conroy





SECRETARY: L J Dalton





REGISTERED OFFICE: Unit C Valley Point Valley Drive
Swift Valley Industrial Estate
Rugby
United Kingdom
CV21 1TN





REGISTERED NUMBER: 06314126 (England and Wales)





AUDITORS: Magma Audit LLP
Chartered Accountants
Statutory Auditor
Magma House, 16 Davy Court
Castle Mound Way
Rugby
CV23 0UZ

PWR EUROPE LIMITED (REGISTERED NUMBER: 06314126)

STRATEGIC REPORT
for the year ended 30 June 2024


The directors present their strategic report for the year ended 30 June 2024.

REVIEW OF BUSINESS
The company's principle activity is that of the manufacture, sale and distribution of advanced cooling technology products.

The directors continue to look to diversify the business into new industries and to identify opportunities for growth within the business with a view to increase its existing customer base.

Results and performance
The results of the company, as set out on page 8, show a profit on ordinary activities before tax of £1,900,800 (2023: £2,384,241).

At the year end the company has net current assets of £6,184,909 (2023: £5,256,834) and net assets of £8,556,873 (2023: £7,048,605).

Key performance indicators ("KPIs")
Operating profit has seen a decrease at £1,891,552 (20.65%), (2023: £2,383,905 (42.82%)).

Profit on ordinary activities before taxation has decreased to £1,900,800 (20.28%), from £2,384,241 (43.11%).

The profit for the year, after taxation, amounted to £1,413,475 (2023: £1,815,961). No dividends were declared during the year.

Return on capital employed has decreased to 21% (2023: 32%). Return on capital employed is calculated as profit before interest and tax divided by capital employed, which is taken to be total assets less current liabilities.

Business environment
The company operates in a very competitive market against companies of varying sizes. It is a forever changing market and it is necessary to ensure the company continues to evolve and meet the requirements of the chosen markets

PRINCIPAL RISKS AND UNCERTAINTIES
The company recognises the importance of, and is committed to, the identification, monitoring and management of material risks associated with its activities. The following information sets out the material risks of PWR which are kept under review and actively managed within the Company's risk management framework. These are not in any particular order.

Strategic:

- Loss of key management personnel
- Damage to or dilution of the PWR brand
- Consequences of a further pandemic
- Customers supply chain contraction and on-shoring of manufacturing

Operational:

- Supply chain disruption
- Loss of critical supply inputs or infrastructure
- Cyber security breaches
- Loss of intellectual property protection
- Reduction in product quality standards
- Loss of data security and integrity

PWR EUROPE LIMITED (REGISTERED NUMBER: 06314126)

STRATEGIC REPORT
for the year ended 30 June 2024


Financial:

- Currency volatility

Forward Rate Currency Agreements
The company is part of a group which has a centralised Treasury function which engages in forward rate currency agreements during the year. Forward Rate Currency Agreements are used to cover expected cash receipts by the Company. Most revenue is in GBP whereas the majority of costs are in AUD.

ON BEHALF OF THE BOARD:





K C Weel - Director


21 November 2024

PWR EUROPE LIMITED (REGISTERED NUMBER: 06314126)

REPORT OF THE DIRECTORS
for the year ended 30 June 2024


The directors present their report with the financial statements of the company for the year ended 30 June 2024.

PRINCIPAL ACTIVITY
The principal activity of the company in the year under review was that of the sale and distribution of advanced cooling technology products.

DIVIDENDS
No dividends were distributed for the current or preceding year.

FUTURE DEVELOPMENTS
Information in relation to future developments is given in the strategic report.

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

R W S Dane
K C Weel
K Osley

Other changes in directors holding office are as follows:

T G Handicott - resigned 27 October 2023
A J Holt - appointed 11 September 2023
K L Podagiel - appointed 1 February 2024
J A Conroy - appointed 1 May 2024

J I Forbes ceased to be a director after 30 June 2024 but prior to the date of this report.

FINANCIAL INSTRUMENTS
The principal financial instruments of the company comprise bank balances and group borrowings, trade creditors and trade debtors. The main purpose of these instruments is to raise funds for the company's operations and to finance its continuing operations. Liquidity risk is managed via efficient monitoring and forecasting of cash flow to ensure there are sufficient funds to meet liabilities. Trade debtors are managed in respect of credit and cash flow risk by policies monitoring the credit offered to customers, and regular monitoring of amounts outstanding for both time and credit limits.

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.

PWR EUROPE LIMITED (REGISTERED NUMBER: 06314126)

REPORT OF THE DIRECTORS
for the year ended 30 June 2024


AUDITORS
The auditors, Magma Audit LLP, will be proposed for re-appointment at the forthcoming Annual General Meeting.

ON BEHALF OF THE BOARD:





K C Weel - Director


21 November 2024

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
PWR EUROPE LIMITED


Opinion
We have audited the financial statements of PWR Europe Limited (the 'company') for the year ended 30 June 2024 which comprise the Statement of Comprehensive Income, Statement of Financial Position, Statement of Changes in Equity, Statement of Cash Flows and Notes to the Statement of Cash Flows, 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 30 June 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.

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.

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
PWR EUROPE LIMITED


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

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:

Based on our understanding of the company and the industry, we have identified the principal risks of non-compliance with laws and regulations, and we have considered the extent to which non-compliance might have a material effect on the financial statements. We also considered those laws and regulations that have a direct impact on the preparation of the financial statements such as Companies Act 2006. We evaluated management's incentives and opportunities for fraudulent manipulation of the financial statements (including the risk of override of controls) and determined that the principal risks were related to posting inappropriate journal entries, and management bias in accounting estimates. Audit procedures performed included:

- Discussions with management for consideration of known or suspected instances of non-compliance with laws
and regulations and fraud.
- Challenging the assumptions made by management in their accounting estimates including carrying value of
goodwill, stock provision and recoverability of debtors.
- Identifying and testing journal entries, in particular any journal entries with unusual account combinations, journal
entries crediting revenue, journal entries crediting cash and entries with specific defined descriptions.

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. Also the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting in error, as fraud may involve deliberate concealment by, for example, forgery or intentional misrepresentation, or through collusion.

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.

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.




Victoria Craig (Senior Statutory Auditor)
for and on behalf of Magma Audit LLP
Chartered Accountants
Statutory Auditor
Magma House, 16 Davy Court
Castle Mound Way
Rugby
CV23 0UZ

22 November 2024

PWR EUROPE LIMITED (REGISTERED NUMBER: 06314126)

STATEMENT OF COMPREHENSIVE
INCOME
for the year ended 30 June 2024

2024 2023
Notes £    £   

TURNOVER 4 41,052,742 37,805,542

Cost of sales (33,728,822 ) (32,921,839 )
GROSS PROFIT 7,323,920 4,883,703

Administrative expenses (5,432,368 ) (2,499,798 )
OPERATING PROFIT 6 1,891,552 2,383,905

Interest receivable and similar income 9,248 336
PROFIT BEFORE TAXATION 1,900,800 2,384,241

Tax on profit 7 (487,325 ) (568,280 )
PROFIT FOR THE FINANCIAL YEAR 1,413,475 1,815,961

OTHER COMPREHENSIVE INCOME - -
TOTAL COMPREHENSIVE INCOME FOR
THE YEAR

1,413,475

1,815,961

PWR EUROPE LIMITED (REGISTERED NUMBER: 06314126)

STATEMENT OF FINANCIAL POSITION
30 June 2024

2024 2023
Notes £    £   
FIXED ASSETS
Intangible assets 8 328,896 369,000
Tangible assets 9 2,359,405 1,893,991
2,688,301 2,262,991

CURRENT ASSETS
Stocks 10 1,222,125 1,052,464
Debtors 11 6,574,757 6,756,419
Cash at bank 509,624 1,516,060
8,306,506 9,324,943
CREDITORS
Amounts falling due within one year 12 (1,943,675 ) (4,068,109 )
NET CURRENT ASSETS 6,362,831 5,256,834
TOTAL ASSETS LESS CURRENT
LIABILITIES

9,051,132

7,519,825

PROVISIONS FOR LIABILITIES 14 (589,052 ) (471,220 )
NET ASSETS 8,462,080 7,048,605

CAPITAL AND RESERVES
Called up share capital 15 1 1
Retained earnings 16 8,462,079 7,048,604
SHAREHOLDERS' FUNDS 8,462,080 7,048,605

The financial statements were approved by the Board of Directors and authorised for issue on 21 November 2024 and were signed on its behalf by:





K C Weel - Director


PWR EUROPE LIMITED (REGISTERED NUMBER: 06314126)

STATEMENT OF CHANGES IN EQUITY
for the year ended 30 June 2024

Called up
share Retained Total
capital earnings equity
£    £    £   
Balance at 1 July 2022 1 5,232,643 5,232,644

Changes in equity
Total comprehensive income - 1,815,961 1,815,961
Balance at 30 June 2023 1 7,048,604 7,048,605

Changes in equity
Total comprehensive income - 1,413,475 1,413,475
Balance at 30 June 2024 1 8,462,079 8,462,080

PWR EUROPE LIMITED (REGISTERED NUMBER: 06314126)

STATEMENT OF CASH FLOWS
for the year ended 30 June 2024

2024 2023
Notes £    £   
Cash flows from operating activities
Cash generated from operations 1 (71,998 ) 3,702,754
Tax paid (99,366 ) (531,288 )
Net cash from operating activities (171,364 ) 3,171,466

Cash flows from investing activities
Purchase of intangible fixed assets - (411,845 )
Purchase of tangible fixed assets (859,320 ) (1,938,854 )
Sale of tangible fixed assets 15,000 -
Interest received 9,248 336
Net cash from investing activities (835,072 ) (2,350,363 )

(Decrease)/increase in cash and cash equivalents (1,006,436 ) 821,103
Cash and cash equivalents at beginning
of year

2

1,516,060

694,957

Cash and cash equivalents at end of year 2 509,624 1,516,060

PWR EUROPE LIMITED (REGISTERED NUMBER: 06314126)

NOTES TO THE STATEMENT OF CASH FLOWS
for the year ended 30 June 2024


1. RECONCILIATION OF PROFIT BEFORE TAXATION TO CASH GENERATED FROM OPERATIONS

2024 2023
£    £   
Profit before taxation 1,900,800 2,384,241
Depreciation charges 338,876 204,356
Loss on disposal of fixed assets 40,030 23,793
Amortisation charges 40,104 42,845
Increase in provisions 32,500 72,570
Finance income (9,248 ) (336 )
2,343,062 2,727,469
(Increase)/decrease in stocks (169,661 ) 23,510
Decrease/(increase) in trade and other debtors 136,872 (2,309,689 )
(Decrease)/increase in trade and other creditors (2,382,271 ) 3,261,464
Cash generated from operations (71,998 ) 3,702,754

2. CASH AND CASH EQUIVALENTS

The amounts disclosed on the Statement of Cash Flows in respect of cash and cash equivalents are in respect of these Statement of Financial Position amounts:

Year ended 30 June 2024
30/6/24 1/7/23
£    £   
Cash and cash equivalents 509,624 1,516,060
Year ended 30 June 2023
30/6/23 1/7/22
£    £   
Cash and cash equivalents 1,516,060 694,957


3. ANALYSIS OF CHANGES IN NET FUNDS

At 1/7/23 Cash flow At 30/6/24
£    £    £   
Net cash
Cash at bank 1,516,060 (1,006,436 ) 509,624
1,516,060 (1,006,436 ) 509,624
Total 1,516,060 (1,006,436 ) 509,624

PWR EUROPE LIMITED (REGISTERED NUMBER: 06314126)

NOTES TO THE FINANCIAL STATEMENTS
for the year ended 30 June 2024


1. STATUTORY INFORMATION

PWR Europe Limited is a limited company, registered in England and Wales. Its registered office address is Unit C Valley Point Valley Drive, Swift Valley Industrial Estate, Rugby, United Kingdom, CV21 1TN and the registered number is 06314126.

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.

The financial statements are presented in Sterling (£) being the company's presentation and functional currency.

Turnover
Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

Rendering of services
Revenue from a contract to provide services is recognised in the period in which the services are provided in accordance with the stage of completion of the contract when all of the following conditions are satisfied:

- the amount of revenue can be measured reliably;
- it is probable that the Company will receive the consideration due under the contract;
- the stage of completion of the contract at the end of the reporting period can be measured reliably; and
- the costs incurred and the costs to complete the contract can be measured reliably.

The policy used to determine the contract revenue recognised in the period is the percentage of completion method.

Goodwill
Goodwill represents the difference between amounts paid on the cost of a business combination and the acquirers interest in the fair value of its identifiable assets and liabilities of the acquiree at the date of acquisition. Subsequent to initial recognition, goodwill is measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is amortised on a straight line basis to the Statement of Comprehensive Income over its useful economic life which is expected to be 10 years.

Tangible fixed assets
Tangible fixed assets are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using a straight line basis, as indicated below:

Leasehold land and buildings-Over the lease term
Motor Vehicles-Over 5 years
Fixtures, fittings, tools and equipment-Over 4 to 7 years

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in the Statement of Comprehensive Income.

PWR EUROPE LIMITED (REGISTERED NUMBER: 06314126)

NOTES TO THE FINANCIAL STATEMENTS - continued
for the year ended 30 June 2024


2. ACCOUNTING POLICIES - continued

Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Stock is recognised as an expense in the period in which the related revenue is recognised.

Cost is determined on the first-in, first-out (FIFO) method. Cost includes the purchase price, including taxes and duties and transport and handling directly attributable to bringing the stock to its present location and condition.

At the end of each reporting period stocks are assessed for impairment. If an item of stock is impaired, the identified stock is reduced to its selling price less costs to complete and sell and an impairment charge is recognised in the Statement of Comprehensive Income. Where a reversal of the impairment is recognised the impairment charge is reversed, up to the original impairment loss, and is recognised as a credit in the Statement of Comprehensive Income.

Financial instruments
The company has chosen to adopt the Sections 11 and 12 of FRS 102 in respect of financial instruments.

(i) Financial assets

Basic financial assets, including trade and other debtors, cash and bank balances and investments are initially recognised at transaction price, unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest.

Such assets are subsequently carried at amortised cost using the effective interest method.

(ii) Financial liabilities

Basic financial liabilities, including trade and other creditors, bank loans and loans from fellow group companies are initially recognised at transaction price, unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest.

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Creditors are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

Cash and cash equivalents
Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

Taxation
The tax expense for the year comprises current and deferred tax.

Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the Balance Sheet date, except that:
- The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered
against the reversal of deferred tax liabilities or other future taxable profits; and
- Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

Both current and deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

PWR EUROPE LIMITED (REGISTERED NUMBER: 06314126)

NOTES TO THE FINANCIAL STATEMENTS - continued
for the year ended 30 June 2024


2. ACCOUNTING POLICIES - continued

Foreign currencies
At each year end foreign currency monetary items are translated using the closing rate. Non-monetary items measured at historical cost are translated using the exchange rate at the date of the transaction and non-monetary items measured at fair value are measured using the exchange rate when fair value was determined.

Foreign exchange gains and losses resulting from the settlement of transactions and from the translation at the year end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in the Statement of Comprehensive Income

Operating leases
Rentals paid under operating leases are charged to the Statement of Comprehensive Income on a straight line basis over the lease term.

Benefits received and receivable as an incentive to sign an operating lease are recognised on a straight line basis over the lease term, unless another systematic basis is representative of the time pattern of the lessee's benefit from the use of the leased asset.

Pension costs and other post-retirement benefits
The company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Company pays fixed contributions into a separate entity. Once the contributions have been paid the Company has no further payment obligations.

The contributions are recognised as an expense in the Statement of Comprehensive Income when they fall due. Amounts not paid are shown in accruals as a liability in the Balance Sheet. The assets of the plan are held separately from the Company in independently administered funds.

Provisions
Provisions are made where an event has taken place that gives the company a legal and constructive obligation that probably requires settlement by a transfer of economic benefit and a reliable estimate can be made of the amount of the obligation.

Provisions are charged as an expense to the Statement of Comprehensive Income in the year that the company becomes aware of the obligation and are measured at the best estimate at the balance sheet date of the expenditure required to settle the obligation, taking into account the relevant risks and uncertainties.

Payments made are charged to the provision in the Statement of Financial Position.

3. CRITICAL ACCOUNTING JUDGEMENTS AND KEY SOURCES OF ESTIMATION UNCERTAINTY

The company makes estimates and assumptions concerning the future. The resulting accounting estimates 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 addressed below.

(i) Stock provisioning
The company manufactures and sells advanced cooling technology products and is subject to changing consumer demands. As a result it is necessary to consider the recoverability of the cost of stock and the associated provisioning required. When calculating the stock provision, management considers the nature and condition of the stock as well as applying assumptions around anticipated saleability of finished goods and future usage of raw materials.

(ii) Impairment of goodwill
The company considers whether intangible assets and goodwill are impaired. Where an indication of impairment is identified the estimation of recoverable value requires estimation of the recoverable value of the cash generating units (CGUs). This requires estimation of the future cash flows from the CGUs and also selection of appropriate discount rates in order to calculate the net present value of those cash flows.

(iii) Impairment of debtors
The company makes an estimate of the recoverable value of trade and other debtors. When assessing impairment of trade and other debtors, management considers factors including the current credit rating of the debtor, the ageing profile of debtors and historical experience.

PWR EUROPE LIMITED (REGISTERED NUMBER: 06314126)

NOTES TO THE FINANCIAL STATEMENTS - continued
for the year ended 30 June 2024


4. TURNOVER

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

An analysis of turnover by class of business is given below:

2024 2023
£    £   
Sale of goods 40,927,510 35,487,620
Services rendered 125,232 2,317,922
41,052,742 37,805,542

An analysis of turnover by geographical market is given below:

2024 2023
£    £   
United Kingdom 22,043,227 20,346,208
Europe 18,789,372 17,405,048
Rest of world 220,143 54,286
41,052,742 37,805,542

5. EMPLOYEES AND DIRECTORS
2024 2023
£    £   
Wages and salaries 1,978,890 1,004,350
Social security costs 283,314 80,730
Other pension costs 5,466 14,738
2,267,670 1,099,818

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

Administration 4 2
Development 31 12
Distribution 2 1
Sales 6 2
Directors 5 4
48 21

2024 2023
£    £   
Directors' remuneration - -

Key management compensation
Compensation for key management personnel amounted to £240,453 (2023: £225,880).

PWR EUROPE LIMITED (REGISTERED NUMBER: 06314126)

NOTES TO THE FINANCIAL STATEMENTS - continued
for the year ended 30 June 2024


6. OPERATING PROFIT

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

2024 2023
£    £   
Other operating leases 352,143 123,154
Depreciation - owned assets 338,876 204,356
Loss on disposal of fixed assets 40,030 23,793
Goodwill amortisation 40,104 42,845
Auditors' remuneration 11,025 10,500
Auditors remuneration - other services 5,775 3,200
Foreign exchange gains (131,967 ) (22,371 )

7. TAXATION

Analysis of the tax charge
The tax charge on the profit for the year was as follows:
2024 2023
£    £   
Current tax:
UK corporation tax 402,698 170,584
Adjustment to prior years - (10,405 )
Total current tax 402,698 160,179

Deferred tax 84,627 408,101
Tax on profit 487,325 568,280

UK corporation tax has been charged at 25% .

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:

2024 2023
£    £   
Profit before tax 1,900,800 2,384,241
Profit multiplied by the standard rate of corporation tax in the UK of 25%
(2023 - 20.496%)

475,200

488,674

Effects of:
Expenses not deductible for tax purposes 17,187 21,034
Adjustments to tax charge in respect of previous periods (5,062 ) 34,279
Other adjustments - (41,182 )
Changes in tax rates - 65,475
Total tax charge 487,325 568,280

PWR EUROPE LIMITED (REGISTERED NUMBER: 06314126)

NOTES TO THE FINANCIAL STATEMENTS - continued
for the year ended 30 June 2024


8. INTANGIBLE FIXED ASSETS
Goodwill
£   
COST
At 1 July 2023
and 30 June 2024 411,845
AMORTISATION
At 1 July 2023 42,845
Amortisation for year 40,104
At 30 June 2024 82,949
NET BOOK VALUE
At 30 June 2024 328,896
At 30 June 2023 369,000

9. TANGIBLE FIXED ASSETS
Short Fixtures
leasehold & Fittings,
land & Tools and Motor
buildings Equipment vehicles Totals
£    £    £    £   
COST
At 1 July 2023 497,117 1,606,206 44,843 2,148,166
Additions 93,686 732,166 33,468 859,320
Disposals - (67,236 ) - (67,236 )
At 30 June 2024 590,803 2,271,136 78,311 2,940,250
DEPRECIATION
At 1 July 2023 136,592 105,945 11,638 254,175
Charge for year 18,615 307,233 13,028 338,876
Eliminated on disposal - (12,206 ) - (12,206 )
At 30 June 2024 155,207 400,972 24,666 580,845
NET BOOK VALUE
At 30 June 2024 435,596 1,870,164 53,645 2,359,405
At 30 June 2023 360,525 1,500,261 33,205 1,893,991

10. STOCKS
2024 2023
£    £   
Stocks 1,222,125 1,052,464

11. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2024 2023
£    £   
Trade debtors 6,230,926 5,982,698
Tax - 44,790
VAT - 402,928
Prepayments and accrued income 343,831 326,003
6,574,757 6,756,419

PWR EUROPE LIMITED (REGISTERED NUMBER: 06314126)

NOTES TO THE FINANCIAL STATEMENTS - continued
for the year ended 30 June 2024


12. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2024 2023
£    £   
Trade creditors 4,484 905,461
Amounts owed to group undertakings 768,896 2,716,142
Tax 257,837 -
VAT 582,203 -
Accruals and deferred income 330,255 446,506
1,943,675 4,068,109

13. LEASING AGREEMENTS

Minimum lease payments under non-cancellable operating leases fall due as follows:
2024 2023
£    £   
Within one year 393,935 393,935
Between one and five years 1,344,853 1,406,423
In more than five years 2,797,405 3,129,770
4,536,193 4,930,128

14. PROVISIONS FOR LIABILITIES
2024 2023
£    £   
Deferred tax
Accelerated capital allowances 492,107 399,356
Other timing differences (8,125 ) (706 )
Other provisions 105,070 72,570
589,052 471,220

Deferred Other
tax provisions
£    £   
Balance at 1 July 2023 398,650 72,570
Charge to Statement of Comprehensive Income during year 85,332 -
Dilapidation provision - 32,500
Balance at 30 June 2024 483,982 105,070

15. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 2024 2023
value: £    £   
1 Ordinary £1 1 1

PWR EUROPE LIMITED (REGISTERED NUMBER: 06314126)

NOTES TO THE FINANCIAL STATEMENTS - continued
for the year ended 30 June 2024


16. RESERVES
Retained
earnings
£   

At 1 July 2023 7,048,604
Profit for the year 1,413,475
At 30 June 2024 8,462,079

Retained earnings
The retained earnings reserve includes all current and prior periods distributable profits and losses.

17. CAPITAL COMMITMENTS
2024 2023
£    £   
Contracted but not provided for in the
financial statements 781,000 -

18. RELATED PARTY DISCLOSURES

The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with wholly owned subsidiaries within the group.

19. ULTIMATE CONTROLLING PARTY

The parent of the smallest group for which consolidated financial statements are drawn up of which this company is a member is PWR Holdings Limited whose registered office is 103 Lahrs Road, Ormeau, Queensland 4208, Australia. Copies of the consolidated financial statements can be obtained at www.pwr.com.au/investors/reports.

There was no ultimate controlling party in the current or preceding year.