REGISTERED NUMBER: 08303573 (England and Wales) |
Group Strategic Report, |
Report of the Directors and |
Consolidated Financial Statements |
for the Year Ended 31 March 2024 |
for |
Intoheat (Holdings) Limited |
REGISTERED NUMBER: 08303573 (England and Wales) |
Group Strategic Report, |
Report of the Directors and |
Consolidated Financial Statements |
for the Year Ended 31 March 2024 |
for |
Intoheat (Holdings) Limited |
Intoheat (Holdings) Limited (Registered number: 08303573) |
Contents of the Consolidated Financial Statements |
for the Year Ended 31 March 2024 |
Page |
Company Information | 1 |
Group Strategic Report | 2 |
Report of the Directors | 4 |
Report of the Independent Auditors | 6 |
Consolidated Income Statement | 10 |
Consolidated Other Comprehensive Income | 11 |
Consolidated Balance Sheet | 12 |
Company Balance Sheet | 13 |
Consolidated Statement of Changes in Equity | 14 |
Company Statement of Changes in Equity | 15 |
Consolidated Cash Flow Statement | 16 |
Notes to the Consolidated Cash Flow Statement | 17 |
Notes to the Consolidated Financial Statements | 18 |
Intoheat (Holdings) Limited |
Company Information |
for the Year Ended 31 March 2024 |
DIRECTORS: |
SECRETARY: |
REGISTERED OFFICE: |
REGISTERED NUMBER: |
AUDITORS: |
Chartered Accountants (ICAEW) |
Brunel House |
11 The Promenade |
Clifton Down |
Bristol |
BS8 3NG |
Intoheat (Holdings) Limited (Registered number: 08303573) |
Group Strategic Report |
for the Year Ended 31 March 2024 |
The directors present their strategic report of the company and the group for the year ended 31 March 2024. |
REVIEW OF BUSINESS |
The principal activity of the group was that of building service engineers. |
The year ended 31 March 2024 has again proved to be another testing year for the construction industry with gross margins coming under constance pressure. The group has increased turnover and gross margins within its retail sector which has remained strong and consistent throughout the year. The group plans further investment in its retail sector that will lead to an increase turnover and profitability within the sector in future accounting periods. |
However throughout the year the group continued with its reviews of all operations paying particular attention to the management and operational effectiveness of the group.This together with a continued detailed review of staffing levels has seen the group report a healthy profit for the year. |
The group will continue with its reviews of it's management and operational effectiveness together with ensuring staffing levels are set as required by the group. Further reviews of all of the group's overheads for the forthcoming accounting year will be conducted if necessary costs will be decreased where ever possible. |
By adopting these measures the directors anticipate that budgeted turnover for future accounting periods will be consistent but with an emphasis on improved margins.Together with the cost saving measures already undertaken by the group this will see profitability maintained at current levels for future accounting periods. |
Whilst the current market conditions in the construction sector are challenging, the directors however are optimistic that there will be continued and sustained growth across all sectors in the group for the foreseeable future. |
PRINCIPAL RISKS AND UNCERTAINTIES |
The principal risk and uncertainty facing the group relate to the post Covid 19 pandemic and Brexit. These risks have been further compounded by externals worldwide issues beyond the control of the group. The directors ensure that they are fully up to date with the current legislation and closely monitor the ongoing impact this may have on the group. |
These risks are further reviewed by the group insisting on the highest standards of safety and control as well as a clear operations plan that is adhered to by all members of staff. There has been an increase in costs to adopt such plans which the directors anticipate will continue into future accounting periods. |
The continuing effect post Covid 19, Brexit and the external worldwide issues on the group's operations continues to be unknown. |
Despite the above the group's projected level of turnover for the next financial year is indicating that the group's expectations over the next financial year are achievable. However, we will continue to be diligent to ensure that the group's future successes are carefully maintained and significantly improved wherever possible. |
SECTION 172(1) STATEMENT |
The directors have complied with requirements of S172 of the Companies Act 2006. The duties are detailed in Section 172 of the Companies Act are summaries as follows: |
A director of a company must act in the way they consider, in good faith would be most likely to promote the success of the group for the benefit of its shareholders as a whole and, in doing so have regard (amongst other matters) to |
The likely consequences of any decisions in the long term, |
The interest of the group's employees, |
The need to foster the group's business relationships with suppliers, customers and other, |
The impact of the group operations on the community and environment, |
The desirability of the group maintaining a reputation for high standards of business conduct and |
The need to act fairly as between members of the group. |
Intoheat (Holdings) Limited (Registered number: 08303573) |
Group Strategic Report |
for the Year Ended 31 March 2024 |
FINANCIAL INSTRUMENTS |
The group's principal financial instruments comprise of bank balances, bank borrowings, trade creditors and trade debtors. The main purpose of these instruments is to raise funds for and to finance the group's operations. In respect of bank balances the liquidity risk is managed by maintaining a balance between the continuity of funding and optimization of interest of funds placed in deposit accounts. The group manages the liquidity risk by ensuring there are sufficient funds to meet the payments. Trade creditors liquidity risk is managed by ensuring that sufficient funds are available to make the payments as and when they fall due. Trade debtors and cash flow are managed through credit processes to monitor and pursue overdue receipts from customers. |
EMPLOYEE PRACTICES AND OTHER INFORMATION |
An equal opportunities statement and policies to ensure employees are treated with dignity, respect, and equality, regardless of gender, race, nationality, ethnic identity, national origin, religious beliefs, disability, age, marital status, family circumstance, sexual orientation or trade union activity are embedded in the group's operations manual which governs all aspects of operations including recruitment, training, promotion and discipline of staff. |
RISK MANAGEMENT AND BUSINESS RELATIONSHIPS |
The business is growing in terms of turnover and asset acquistion therefore risk management becomes more complex. It is vital for management to identify,evaluate and mitigate risk. |
The company has a challenging year with continued uncertainty of Brexit, Covid 19 and other worldwide events to manage business relations. The group and management are developing and maintaining strong relationships with customers, suppliers and others. |
ENVIRONMENTAL MATTERS - ENERGY AND CARBON REPORTING |
Our energy efficiency actions have continued throughout the year with the following measures: |
- Continuous monitoring and control of use of heating and power within all aspects of the group. |
- Minimise unnecessary transport movements through scheduling of staff. |
- Investing in green energy initiatives. |
- Replace fleet vehicles with more efficient vehicles as appropriate. |
We have followed the 2019 HM Government Environmental Reporting Guidelines. We have also used GHG Reporting Protocol - Corporate Standard. |
ON BEHALF OF THE BOARD: |
5 December 2024 |
Intoheat (Holdings) Limited (Registered number: 08303573) |
Report of the Directors |
for the Year Ended 31 March 2024 |
The directors present their report with the financial statements of the company and the group for the year ended 31 March 2024. |
PRINCIPAL ACTIVITY |
The principal activity of the group in the year under review was that of building service engineers. |
DIVIDENDS |
Interim dividends per share were paid as follows: |
15.00 | - 7 April 2023 |
15.00 | - 7 July 2023 |
15.00 | - 6 October 2023 |
15.00 | - 8 January 2024 |
60.00 |
The directors recommend that no final dividend be paid. |
The total distribution of dividends for the year ended 31 March 2024 will be £ 60,000 . |
DIRECTORS |
The directors shown below have held office during the whole of the period from 1 April 2023 to the date of this report. |
FINANCIAL INSTRUMENTS |
The group's activities expose it to a number financial risks including price risk,credit risk,cash flow risk and liquidity risk. |
Price Risk |
The group is exposed to subcontractor and supplier risk. The group manages its exposure to these risks well by engaging in ongoing negotiations with sub contractors and suppliers over prices.The group looks to fix prices where possible to reduce exposure to price fluctuations. |
Credit Risk |
The group's principal financial assets are bank and cash balances, trade debtors and other receivables. The group's credit risk is primarily attributable to its trade debtors.The amounts presented in the balance sheet are net of allowances for doubtful reserves. |
Liquidity Risk |
The group's approach to managing liquidity in respect of bank balances is by successfully maintaining a balance between the continuity of available funding from the company bankers. |
Cash Flow Risk |
The group's activities expose it primarily to the financial risk of recovering amounts due on contracts. The group manages this risk well by reviewing contract progress on a regular basis and agreeing with customers the stage of completion and amounts due. |
POST BALANCE SHEET EVENTS |
There have been no significant events affecting the group since the year end. |
Intoheat (Holdings) Limited (Registered number: 08303573) |
Report of the Directors |
for the Year Ended 31 March 2024 |
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; |
- | state whether applicable accounting standards have been followed, subject to any material departures disclosed and explained in the financial statements; |
- | 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 ought to have taken as a director in order to make himself aware of any relevant audit information and to establish that the group's auditors are aware of that information. |
AUDITORS |
The auditors, Wormald & Partners, will be proposed for re-appointment at the forthcoming Annual General Meeting. |
ON BEHALF OF THE BOARD: |
Report of the Independent Auditors to the Members of |
Intoheat (Holdings) Limited |
Opinion |
We have audited the financial statements of Intoheat (Holdings) Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 March 2024 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 31 March 2024 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 |
Intoheat (Holdings) 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 five, 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. |
Report of the Independent Auditors to the Members of |
Intoheat (Holdings) Limited |
Auditors' responsibilities for the audit of the financial statements |
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue a Report of the Auditors that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements. |
The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below: |
Identifying and assessing potential risks related to irregularities - In identifying and assessing risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, we considered the following: |
a) The nature of the entity's industry and sector, control environment, business performance and management incentives; |
b) The results of our specific enquiries of management and those charged with governance about their |
own identification and assessment of the risks of irregularities; |
c) Any matters we identified having obtained and reviewed the company's documentation of their policies and procedures, relating to: |
- identifying, evaluating and complying with laws and regulations and whether they were aware of any instances of non-compliance; |
- detecting and responding to the risks of fraud and whether they have knowledge of any actual, suspected or alleged fraud; |
- the internal controls established to mitigate risks of fraud or non-compliance with laws and regulations; |
d) The matters discussed among the audit engagement team regarding how and where fraud might occur in the financial statements and any potential indicators of fraud. |
As a result of these procedures, we considered the opportunities and incentives that may exist within the organisation for fraud and identified the greatest potential for fraud in the following area(s): the recognition of revenue. In common with all audits under ISAs (UK), we are also required to perform specific procedures to respond to the risk of management override of controls. |
We also obtained an understanding of the legal and regulatory frameworks in which the company operates, focusing on provisions of those laws and regulations that had a direct effect on the determination of material amounts and disclosures in the financial statements. The key laws and regulations we considered in this context included the UK Companies Act and tax legislation. |
In addition, we considered provisions of other laws and regulations that do not have a direct effect on the financial statements but compliance with which may be fundamental to the company's ability to operate or to avoid a material penalty. |
Audit response to risks identified - Our procedures to respond to risks identified included the following: |
a) Reviewing the financial statement disclosures and testing to supporting documentation to assess compliance with provisions of relevant laws and regulations described as having a direct effect on the financial statements; |
b) Enquiring of management concerning actual and potential litigation and claims; |
c) Performing analytical procedures to identify and unusual or unexpected relationships that may indicate risks of material misstatement due to fraud; |
d) Reading minutes of meetings of those charged with governance; and |
e) In addressing the risk of fraud through management override of controls, testing the appropriateness of journal entries and other adjustments; assessing whether the judgements made in making accounting estimates are indicative of a potential bias; and evaluating the business rationale of any significant transactions that are unusual or outside the normal course of business. |
We also communicated relevant identified laws and regulations and potential fraud risks to all engagement team members and remained alert to any indications of fraud or non-compliance with laws and regulations throughout the audit. |
Report of the Independent Auditors to the Members of |
Intoheat (Holdings) Limited |
Whilst procedures above describe the extent to which our procedures are capable of detecting irregularities, including fraud, there are inherent limitations in these audit procedures. 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 from error, as fraud may involve deliberate concealment by, for example, misrepresentation or through collusion. We are not responsible for preventing irregularities, including fraud, or non-compliance with laws and regulations and cannot be expected to detect all irregularities or non-compliance with all laws and regulations. |
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. |
for and on behalf of |
Chartered Accountants (ICAEW) |
Brunel House |
11 The Promenade |
Clifton Down |
Bristol |
BS8 3NG |
Intoheat (Holdings) Limited (Registered number: 08303573) |
Consolidated |
Income Statement |
for the Year Ended 31 March 2024 |
2024 | 2023 |
Notes | £ | £ |
TURNOVER | 33,349,357 | 30,981,524 |
Cost of sales | 25,891,563 | 25,240,020 |
GROSS PROFIT | 7,457,794 | 5,741,504 |
Administrative expenses | 5,779,468 | 4,217,689 |
OPERATING PROFIT | 4 | 1,678,326 | 1,523,815 |
Interest receivable and similar income | 77,248 | 17,132 |
1,755,574 | 1,540,947 |
Interest payable and similar expenses | 5 | 10,702 | 3,320 |
PROFIT BEFORE TAXATION | 1,744,872 | 1,537,627 |
Tax on profit | 6 | 515,885 | 210,056 |
PROFIT FOR THE FINANCIAL YEAR |
Profit attributable to: |
Owners of the parent | 1,224,623 | 1,327,571 |
Non-controlling interests | 4,364 | - |
1,228,987 | 1,327,571 |
Intoheat (Holdings) Limited (Registered number: 08303573) |
Consolidated |
Other Comprehensive Income |
for the Year Ended 31 March 2024 |
2024 | 2023 |
Notes | £ | £ |
PROFIT FOR THE YEAR | 1,228,987 | 1,327,571 |
OTHER COMPREHENSIVE INCOME | - | - |
TOTAL COMPREHENSIVE INCOME FOR THE YEAR |
1,228,987 |
1,327,571 |
Total comprehensive income attributable to: |
Owners of the parent | 1,228,987 | 1,327,571 |
Intoheat (Holdings) Limited (Registered number: 08303573) |
Consolidated Balance Sheet |
31 March 2024 |
2024 | 2023 |
Notes | £ | £ | £ | £ |
FIXED ASSETS |
Tangible assets | 9 | 644,953 | 336,026 |
Investments | 10 | - | - |
644,953 | 336,026 |
CURRENT ASSETS |
Stocks | 11 | 1,161,474 | 2,928,989 |
Debtors | 12 | 6,329,142 | 6,865,514 |
Cash at bank and in hand | 5,084,859 | 3,827,507 |
12,575,475 | 13,622,010 |
CREDITORS |
Amounts falling due within one year | 13 | 6,140,206 | 8,374,986 |
NET CURRENT ASSETS | 6,435,269 | 5,247,024 |
TOTAL ASSETS LESS CURRENT LIABILITIES |
7,080,222 |
5,583,050 |
CREDITORS |
Amounts falling due after more than one year | 14 | (270,051 | ) | (20,228 | ) |
PROVISIONS FOR LIABILITIES | 16 | (130,288 | ) | (51,926 | ) |
NET ASSETS | 6,679,883 | 5,510,896 |
CAPITAL AND RESERVES |
Called up share capital | 17 | 1,000 | 1,000 |
Retained earnings | 18 | 6,674,519 | 5,509,896 |
SHAREHOLDERS' FUNDS | 6,675,519 | 5,510,896 |
NON-CONTROLLING INTERESTS | 4,364 | - |
TOTAL EQUITY | 6,679,883 | 5,510,896 |
The financial statements were approved by the Board of Directors and authorised for issue on 5 December 2024 and were signed on its behalf by: |
J G Rankin - Director | C V Timbrell - Director |
R Pammenter - Director | S J Carter - Director |
Intoheat (Holdings) Limited (Registered number: 08303573) |
Company Balance Sheet |
31 March 2024 |
2024 | 2023 |
Notes | £ | £ | £ | £ |
FIXED ASSETS |
Tangible assets | 9 |
Investments | 10 |
CURRENT ASSETS |
Debtors | 12 |
Cash at bank |
CREDITORS |
Amounts falling due within one year | 13 |
NET CURRENT ASSETS |
TOTAL ASSETS LESS CURRENT LIABILITIES |
CAPITAL AND RESERVES |
Called up share capital | 17 |
Retained earnings | 18 |
SHAREHOLDERS' FUNDS |
Company's profit for the financial year | 830,085 | 1,059,954 |
The financial statements were approved by the Board of Directors and authorised for issue on |
Intoheat (Holdings) Limited (Registered number: 08303573) |
Consolidated Statement of Changes in Equity |
for the Year Ended 31 March 2024 |
Called up |
share | Retained | Non-controlling | Total |
capital | earnings | Total | interests | equity |
£ | £ | £ | £ | £ |
Balance at 1 April 2022 | 1,000 | 4,242,325 | 4,243,325 | - | 4,243,325 |
Changes in equity |
Dividends | - | (60,000 | ) | (60,000 | ) | - | (60,000 | ) |
Total comprehensive income | - | 1,327,571 | 1,327,571 | - | 1,327,571 |
Balance at 31 March 2023 | 1,000 | 5,509,896 | 5,510,896 | - | 5,510,896 |
Changes in equity |
Dividends | - | (60,000 | ) | (60,000 | ) | - | (60,000 | ) |
Total comprehensive income | - | 1,224,623 | 1,224,623 | - | 1,224,623 |
Balance at 31 March 2024 | 1,000 | 6,674,519 | 6,675,519 | - | 6,675,519 |
Intoheat (Holdings) Limited (Registered number: 08303573) |
Company Statement of Changes in Equity |
for the Year Ended 31 March 2024 |
Called up |
share | Retained | Total |
capital | earnings | equity |
£ | £ | £ |
Balance at 1 April 2022 |
Changes in equity |
Dividends | - | ( |
) | ( |
) |
Total comprehensive income | - |
Balance at 31 March 2023 |
Changes in equity |
Dividends | - | ( |
) | ( |
) |
Total comprehensive income | - |
Balance at 31 March 2024 |
Intoheat (Holdings) Limited (Registered number: 08303573) |
Consolidated Cash Flow Statement |
for the Year Ended 31 March 2024 |
2024 | 2023 |
Notes | £ | £ |
Cash flows from operating activities |
Cash generated from operations | 1 | 1,862,087 | (120,807 | ) |
Interest paid | (1,938 | ) | - |
Interest element of hire purchase payments paid |
(8,764 |
) |
(3,320 |
) |
Tax paid | (218,457 | ) | (186,206 | ) |
Net cash from operating activities | 1,632,928 | (310,333 | ) |
Cash flows from investing activities |
Purchase of tangible fixed assets | (456,342 | ) | (158,548 | ) |
Sale of tangible fixed assets | 3,083 | 3,870 |
Sale of fixed asset investments | (12,775 | ) | - |
Interest received | 77,248 | 17,132 |
Net cash from investing activities | (388,786 | ) | (137,546 | ) |
Cash flows from financing activities |
Capital repayments in year | 295,785 | (11,127 | ) |
Amount introduced by directors | 5,475 | - |
Amount withdrawn by directors | (228,050 | ) | (85,424 | ) |
Equity dividends paid | (60,000 | ) | (60,000 | ) |
Net cash from financing activities | 13,210 | (156,551 | ) |
Increase/(decrease) in cash and cash equivalents | 1,257,352 | (604,430 | ) |
Cash and cash equivalents at beginning of year |
2 |
3,827,507 |
4,431,937 |
Cash and cash equivalents at end of year | 2 | 5,084,859 | 3,827,507 |
Intoheat (Holdings) Limited (Registered number: 08303573) |
Notes to the Consolidated Cash Flow Statement |
for the Year Ended 31 March 2024 |
1. | RECONCILIATION OF PROFIT BEFORE TAXATION TO CASH GENERATED FROM OPERATIONS |
2024 | 2023 |
£ | £ |
Profit before taxation | 1,744,872 | 1,537,627 |
Depreciation charges | 147,417 | 77,966 |
Loss on disposal of fixed assets | 9,692 | 599 |
Finance costs | 10,702 | 3,320 |
Finance income | (77,248 | ) | (17,132 | ) |
1,835,435 | 1,602,380 |
Decrease/(increase) in stocks | 1,767,515 | (2,402,267 | ) |
Decrease/(increase) in trade and other debtors | 756,372 | (2,796,955 | ) |
(Decrease)/increase in trade and other creditors | (2,497,235 | ) | 3,476,035 |
Cash generated from operations | 1,862,087 | (120,807 | ) |
2. | CASH AND CASH EQUIVALENTS |
The amounts disclosed on the Cash Flow Statement in respect of cash and cash equivalents are in respect of these Balance Sheet amounts: |
Year ended 31 March 2024 |
31.3.24 | 1.4.23 |
£ | £ |
Cash and cash equivalents | 5,084,859 | 3,827,507 |
Year ended 31 March 2023 |
31.3.23 | 1.4.22 |
£ | £ |
Cash and cash equivalents | 3,827,507 | 4,431,937 |
3. | ANALYSIS OF CHANGES IN NET FUNDS |
At 1.4.23 | Cash flow | At 31.3.24 |
£ | £ | £ |
Net cash |
Cash at bank and in hand | 3,827,507 | 1,257,352 | 5,084,859 |
3,827,507 | 1,257,352 | 5,084,859 |
Debt |
Finance leases | (46,242 | ) | (295,787 | ) | (342,029 | ) |
(46,242 | ) | (295,787 | ) | (342,029 | ) |
Total | 3,781,265 | 961,565 | 4,742,830 |
Intoheat (Holdings) Limited (Registered number: 08303573) |
Notes to the Consolidated Financial Statements |
for the Year Ended 31 March 2024 |
1. | STATUTORY INFORMATION |
Intoheat (Holdings) Limited is a |
2. | ACCOUNTING POLICIES |
Basis of preparing the financial statements |
Turnover |
Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. |
Tangible fixed assets |
Plant and machinery | - |
Fixtures and fittings | - |
Motor vehicles | - |
Computer equipment | - |
Financial instruments |
The group only enters into basic financial instrument transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors, loans from banks and other third parties. |
Debt instruments (other than those wholly repayable or receivable within one year), including loans and other accounts receivable and payable, are initially measured at present value of future cash flows and subsequently at amortised cost using the effective interest method. Debt instruments that are payable or receivable within one year, typically trade debtors and creditors, are measured , initially and subsequently , at the undiscounted amount of the cash or other consideration to be paid or received. |
Financial assets that are measured at cost and amortised cost are assessed at the end of each reporting period for objective evidence of impairment.If objective evidence of impairment is found, an impairment loss is recognised in the Statement of Comprehensive Income. |
Taxation |
Taxation for the year comprises current and deferred tax. Tax is recognised in the Consolidated Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity. |
Current or deferred taxation assets and liabilities are not discounted. |
Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date. |
Deferred tax |
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date. |
Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference. |
Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. |
Intoheat (Holdings) Limited (Registered number: 08303573) |
Notes to the Consolidated Financial Statements - continued |
for the Year Ended 31 March 2024 |
2. | ACCOUNTING POLICIES - continued |
Hire purchase and leasing commitments |
Assets obtained under hire purchase contracts or finance leases are capitalised in the balance sheet. Those held under hire purchase contracts are depreciated over their estimated useful lives. Those held under finance leases are depreciated over their estimated useful lives or the lease term, whichever is the shorter. |
The interest element of these obligations is charged to profit or loss over the relevant period. The capital element of the future payments is treated as a liability. |
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. |
3. | EMPLOYEES AND DIRECTORS |
2024 | 2023 |
£ | £ |
Wages and salaries | 5,388,636 | 4,164,198 |
Social security costs | 577,630 | 460,163 |
Other pension costs | 228,874 | 164,577 |
6,195,140 | 4,788,938 |
The average number of employees during the year was as follows: |
2024 | 2023 |
Management & Administration | 18 | 16 |
Operational | 94 | 83 |
2024 | 2023 |
£ | £ |
Directors' remuneration | 666,441 | 477,775 |
Directors' pension contributions to money purchase schemes | 100,770 | 73,750 |
The number of directors to whom retirement benefits were accruing was as follows: |
Money purchase schemes | 6 | 5 |
Information regarding the highest paid director is as follows: |
2024 | 2023 |
£ | £ |
Emoluments etc | 135,275 | 112,200 |
Pension contributions to money purchase schemes | 18,750 | 10,000 |
4. | OPERATING PROFIT |
The operating profit is stated after charging: |
2024 | 2023 |
£ | £ |
Depreciation - owned assets | 85,282 | 58,453 |
Depreciation - assets on hire purchase contracts | 62,133 | 19,514 |
Loss on disposal of fixed assets | 9,692 | 599 |
Auditors' remuneration | 15,500 | 14,000 |
Auditors' remuneration for non audit work | 4,902 | 5,052 |
Intoheat (Holdings) Limited (Registered number: 08303573) |
Notes to the Consolidated Financial Statements - continued |
for the Year Ended 31 March 2024 |
5. | INTEREST PAYABLE AND SIMILAR EXPENSES |
2024 | 2023 |
£ | £ |
Bank interest | 1,938 | - |
Hire purchase | 8,764 | 3,320 |
10,702 | 3,320 |
6. | 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 | 437,523 | 292,707 |
Adj in respect of prior year | - | (113,883 | ) |
Total current tax | 437,523 | 178,824 |
Deferred tax | 78,362 | 31,232 |
Tax on profit | 515,885 | 210,056 |
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 | 1,744,872 | 1,537,627 |
Profit multiplied by the standard rate of corporation tax in the UK of 25 % (2023 - 19 %) |
436,218 |
292,149 |
Effects of: |
Expenses not deductible for tax purposes | 59,503 | 25,723 |
Capital allowances in excess of depreciation | (58,198 | ) | (25,165 | ) |
Adjustments to tax charge in respect of previous periods | - | (113,883 | ) |
Deferred taxation | 78,362 | 31,232 |
Total tax charge | 515,885 | 210,056 |
7. | 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. |
8. | DIVIDENDS |
2024 | 2023 |
£ | £ |
Ordinary shares of £1 each |
Interim | 60,000 | 60,000 |
Intoheat (Holdings) Limited (Registered number: 08303573) |
Notes to the Consolidated Financial Statements - continued |
for the Year Ended 31 March 2024 |
9. | TANGIBLE FIXED ASSETS |
Group |
Improvements | Fixtures |
to | Plant and | and |
property | machinery | fittings |
£ | £ | £ |
COST |
At 1 April 2023 | 180,582 | 22,080 | 242,539 |
Additions | 12,888 | 2,341 | 49,758 |
Disposals | - | (16,515 | ) | - |
At 31 March 2024 | 193,470 | 7,906 | 292,297 |
DEPRECIATION |
At 1 April 2023 | 115,428 | 17,636 | 130,445 |
Charge for year | 16,502 | 1,621 | 33,185 |
Eliminated on disposal | - | (16,515 | ) | - |
At 31 March 2024 | 131,930 | 2,742 | 163,630 |
NET BOOK VALUE |
At 31 March 2024 | 61,540 | 5,164 | 128,667 |
At 31 March 2023 | 65,154 | 4,444 | 112,094 |
Motor | Computer |
vehicles | equipment | Totals |
£ | £ | £ |
COST |
At 1 April 2023 | 242,858 | 130,857 | 818,916 |
Additions | 375,383 | 15,972 | 456,342 |
Disposals | (21,819 | ) | (71,780 | ) | (110,114 | ) |
At 31 March 2024 | 596,422 | 75,049 | 1,165,144 |
DEPRECIATION |
At 1 April 2023 | 124,195 | 95,186 | 482,890 |
Charge for year | 77,966 | 18,141 | 147,415 |
Eliminated on disposal | (21,819 | ) | (71,780 | ) | (110,114 | ) |
At 31 March 2024 | 180,342 | 41,547 | 520,191 |
NET BOOK VALUE |
At 31 March 2024 | 416,080 | 33,502 | 644,953 |
At 31 March 2023 | 118,663 | 35,671 | 336,026 |
Intoheat (Holdings) Limited (Registered number: 08303573) |
Notes to the Consolidated Financial Statements - continued |
for the Year Ended 31 March 2024 |
9. | TANGIBLE FIXED ASSETS - continued |
Group |
Fixed assets, included in the above, which are held under hire purchase contracts are as follows: |
Motor |
vehicles |
£ |
COST |
At 1 April 2023 | 136,847 |
Additions | 375,383 |
Disposals | (9,697 | ) |
Transfer to ownership | (20,250 | ) |
At 31 March 2024 | 482,283 |
DEPRECIATION |
At 1 April 2023 | 63,764 |
Charge for year | 62,133 |
Eliminated on disposal | (9,697 | ) |
Transfer to ownership | (14,644 | ) |
At 31 March 2024 | 101,556 |
NET BOOK VALUE |
At 31 March 2024 | 380,727 |
At 31 March 2023 | 73,083 |
10. | FIXED ASSET INVESTMENTS |
Company |
Shares in |
group |
undertakings |
£ |
COST |
At 1 April 2023 |
Additions |
At 31 March 2024 |
NET BOOK VALUE |
At 31 March 2024 |
At 31 March 2023 |
The group or the company's investments at the Balance Sheet date in the share capital of companies include the following: |
Subsidiaries |
Registered office: Unit 6/7 Short Way,Thornbury Industrial Estate,Thornbury, Bristol, BS35 3UT |
Nature of business: |
% |
Class of shares: | holding |
Intoheat (Holdings) Limited (Registered number: 08303573) |
Notes to the Consolidated Financial Statements - continued |
for the Year Ended 31 March 2024 |
10. | FIXED ASSET INVESTMENTS - continued |
Registered office: Unit 6/7 Short Way,Thornbury Industrial Estate,Thornbury, Bristol, BS35 3UT |
Nature of business: |
% |
Class of shares: | holding |
11. | STOCKS |
Group |
2024 | 2023 |
£ | £ |
Work-in-progress | 1,161,474 | 2,928,989 |
12. | DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |
Group | Company |
2024 | 2023 | 2024 | 2023 |
£ | £ | £ | £ |
Trade debtors | 5,927,324 | 6,613,780 |
Amounts owed by group undertakings | - | - |
Other debtors | 74,250 | 128,261 |
Directors' loan accounts | 220,000 | - | - | - |
Prepayments and accrued income | 107,568 | 123,473 |
6,329,142 | 6,865,514 |
13. | CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |
Group | Company |
2024 | 2023 | 2024 | 2023 |
£ | £ | £ | £ |
Hire purchase contracts (see note 15) | 71,978 | 26,014 |
Trade creditors | 4,153,778 | 7,158,531 |
Tax | 381,773 | 162,707 |
Social security and other taxes | 1,180,238 | 906,372 |
Directors' loan accounts | 24,000 | 26,575 | 24,000 | 26,575 |
Accruals and deferred income | 328,439 | 94,787 |
6,140,206 | 8,374,986 |
14. | CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR |
Group |
2024 | 2023 |
£ | £ |
Hire purchase contracts (see note 15) | 270,051 | 20,228 |
Intoheat (Holdings) Limited (Registered number: 08303573) |
Notes to the Consolidated Financial Statements - continued |
for the Year Ended 31 March 2024 |
15. | LEASING AGREEMENTS |
Minimum lease payments fall due as follows: |
Group |
Hire purchase contracts |
2024 | 2023 |
£ | £ |
Net obligations repayable: |
Within one year | 71,978 | 26,014 |
Between one and five years | 270,051 | 20,228 |
342,029 | 46,242 |
Group |
Non-cancellable operating | leases |
2024 | 2023 |
£ | £ |
Within one year | 292,693 | 206,884 |
Between one and five years | 661,401 | 564,480 |
In more than five years | 712,500 | 712,500 |
1,666,594 | 1,483,864 |
16. | PROVISIONS FOR LIABILITIES |
Group |
2024 | 2023 |
£ | £ |
Deferred tax | 130,288 | 51,926 |
Group |
Deferred |
tax |
£ |
Balance at 1 April 2023 | 51,926 |
Provided during year | 78,362 |
Balance at 31 March 2024 | 130,288 |
17. | CALLED UP SHARE CAPITAL |
Allotted and issued: |
Number: | Class: | Nominal | 2024 | 2023 |
value: | £ | £ |
Share capital 1 | £1 | 1,000 | 1,000 |
Intoheat (Holdings) Limited (Registered number: 08303573) |
Notes to the Consolidated Financial Statements - continued |
for the Year Ended 31 March 2024 |
18. | RESERVES |
Group |
Retained |
earnings |
£ |
At 1 April 2023 | 5,509,896 |
Profit for the year | 1,224,623 |
Dividends | (60,000 | ) |
At 31 March 2024 | 6,674,519 |
Company |
Retained |
earnings |
£ |
At 1 April 2023 |
Profit for the year |
Dividends | ( |
) |
At 31 March 2024 |
19. | DIRECTORS' ADVANCES, CREDITS AND GUARANTEES |
The following advances and credits to a director subsisted during the years ended 31 March 2024 and 31 March 2023: |
2024 | 2023 |
£ | £ |
J G Rankin |
Balance outstanding at start of year | - | - |
Amounts advanced | 220,000 | - |
Amounts repaid | - | - |
Amounts written off | - | - |
Amounts waived | - | - |
Balance outstanding at end of year | 220,000 | - |
The above loan was repaid in full in the forthcoming accounting period. |
During the year the group paid rent in the sum of £70,500 (2023 £70,500) for premises owned by the personal pension schemes of the directors of the company. |
20. | ULTIMATE CONTROLLING PARTY |
The controlling party is J G Rankin. |
The ultimate controlling party is J G Rankin. |