Caseware UK (AP4) 2024.0.164 2024.0.164 2024-03-312024-03-31manufacture of metal pressings and welded assemblies for the automotive industryfalsefalse2023-04-01224163true 04161766 2023-04-01 2024-03-31 04161766 2022-04-01 2023-03-31 04161766 2024-03-31 04161766 2023-03-31 04161766 2022-04-01 04161766 1 2023-04-01 2024-03-31 04161766 d:Director1 2023-04-01 2024-03-31 04161766 d:Director2 2023-04-01 2024-03-31 04161766 d:Director3 2023-04-01 2024-03-31 04161766 d:Director4 2023-04-01 2024-03-31 04161766 d:RegisteredOffice 2023-04-01 2024-03-31 04161766 c:PlantMachinery 2023-04-01 2024-03-31 04161766 c:PlantMachinery 2024-03-31 04161766 c:PlantMachinery 2023-03-31 04161766 c:PlantMachinery c:OwnedOrFreeholdAssets 2023-04-01 2024-03-31 04161766 c:MotorVehicles 2023-04-01 2024-03-31 04161766 c:MotorVehicles 2024-03-31 04161766 c:MotorVehicles 2023-03-31 04161766 c:MotorVehicles c:OwnedOrFreeholdAssets 2023-04-01 2024-03-31 04161766 c:OfficeEquipment 2023-04-01 2024-03-31 04161766 c:OfficeEquipment 2024-03-31 04161766 c:OfficeEquipment 2023-03-31 04161766 c:OfficeEquipment c:OwnedOrFreeholdAssets 2023-04-01 2024-03-31 04161766 c:OwnedOrFreeholdAssets 2023-04-01 2024-03-31 04161766 c:CurrentFinancialInstruments 2024-03-31 04161766 c:CurrentFinancialInstruments 2023-03-31 04161766 c:Non-currentFinancialInstruments 2024-03-31 04161766 c:Non-currentFinancialInstruments 2023-03-31 04161766 c:CurrentFinancialInstruments c:WithinOneYear 2024-03-31 04161766 c:CurrentFinancialInstruments c:WithinOneYear 2023-03-31 04161766 c:Non-currentFinancialInstruments c:AfterOneYear 2024-03-31 04161766 c:Non-currentFinancialInstruments c:AfterOneYear 2023-03-31 04161766 c:ReportableOperatingSegment1 2023-04-01 2024-03-31 04161766 c:ReportableOperatingSegment1 2022-04-01 2023-03-31 04161766 c:ReportableOperatingSegment2 2023-04-01 2024-03-31 04161766 c:ReportableOperatingSegment2 2022-04-01 2023-03-31 04161766 c:ReportableOperatingSegment3 2023-04-01 2024-03-31 04161766 c:ReportableOperatingSegment3 2022-04-01 2023-03-31 04161766 c:ReportableOperatingSegment5 2023-04-01 2024-03-31 04161766 c:ReportableOperatingSegment5 2022-04-01 2023-03-31 04161766 e:UnitedKingdom 2023-04-01 2024-03-31 04161766 e:UnitedKingdom 2022-04-01 2023-03-31 04161766 e:RestEuropeOutsideUK 2023-04-01 2024-03-31 04161766 e:RestEuropeOutsideUK 2022-04-01 2023-03-31 04161766 c:ShareCapital 2024-03-31 04161766 c:ShareCapital 2023-03-31 04161766 c:ShareCapital 2022-04-01 04161766 c:RetainedEarningsAccumulatedLosses 2023-04-01 2024-03-31 04161766 c:RetainedEarningsAccumulatedLosses 2024-03-31 04161766 c:RetainedEarningsAccumulatedLosses 2022-04-01 2023-03-31 04161766 c:RetainedEarningsAccumulatedLosses 2023-03-31 04161766 c:RetainedEarningsAccumulatedLosses 2022-04-01 04161766 d:OrdinaryShareClass1 2023-04-01 2024-03-31 04161766 d:OrdinaryShareClass1 2024-03-31 04161766 d:OrdinaryShareClass1 2023-03-31 04161766 d:FRS102 2023-04-01 2024-03-31 04161766 d:Audited 2023-04-01 2024-03-31 04161766 d:FullAccounts 2023-04-01 2024-03-31 04161766 d:PrivateLimitedCompanyLtd 2023-04-01 2024-03-31 04161766 c:WithinOneYear 2024-03-31 04161766 c:WithinOneYear 2023-03-31 04161766 c:BetweenOneFiveYears 2024-03-31 04161766 c:BetweenOneFiveYears 2023-03-31 04161766 c:HirePurchaseContracts c:WithinOneYear 2024-03-31 04161766 c:HirePurchaseContracts c:WithinOneYear 2023-03-31 04161766 c:HirePurchaseContracts c:BetweenOneFiveYears 2024-03-31 04161766 c:HirePurchaseContracts c:BetweenOneFiveYears 2023-03-31 04161766 2 2023-04-01 2024-03-31 04161766 7 2023-04-01 2024-03-31 04161766 f:PoundSterling 2023-04-01 2024-03-31 iso4217:GBP xbrli:shares xbrli:pure


Registered number: 04161766












RICOR LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2024

 

RICOR LIMITED

CONTENTS



Page
Company information
 
1
Strategic report
 
2 - 5
Directors' report
 
6 - 7
Directors' responsibilities statement
 
8
Independent auditor's report
 
9 - 12
Profit and loss account
 
13
Balance sheet
 
14
Statement of changes in equity
 
15
Notes to the financial statements
 
16 - 33

 

RICOR LIMITED
 
COMPANY INFORMATION


Directors
D R Johanson 
A R Johanson 
R J Markun 
B Haigney 




Registered number
04161766



Registered office
Arrow Works
Birmingham Road

Studley

West Midlands

B80 7AS




Independent auditor
Blick Rothenberg Audit LLP
Chartered Accountants & Statutory Auditor

16 Great Queen Street

Covent Garden

London

WC2B 5AH




Page 1

 

RICOR LIMITED
 
STRATEGIC REPORT
FOR THE YEAR ENDED 31 MARCH 2024

Introduction
 
The directors present their strategic report on the company for the year ended 31 March 2024 ("FY2024"). The principal activity of the company during the year continued to be that of the manufacture of metal pressings and welded assemblies for the automotive industry.
Ricor Limited (“Ricor”) continues to evolve as an international player in the automotive industry and beyond, as part of the Ricor Global group of companies (“the Group”). Supplying to a wide range of both Original Equipment Manufacturers (“OEM”) and Tier One customers, Ricor’s expertise is in the supply of metal stampings, tube manipulation and assemblies throughout the vehicle structure. Ricor has an established international footprint which is well situated to support its customers on a worldwide basis. 

Business review and key performance indicators
 
The company’s results for the year ended 31 March 2024 reflect a recovery in customer demand after the adverse effects of the Covid-19 pandemic, Brexit, Russia's invasion of Ukraine and microchip shortages.  The company continued to be impacted by raw material price rises, inflation, trapped labour, supply chain issues, customer plant stoppages and customer insourcing. Customer production schedules continued to fluctuate as the industry as a whole wrestled with similar challenges along with changeable consumer demand.
The directors monitor the performance of the company by reference to key performance indicators, including turnover, gross profit and margin, earnings before interest, tax, depreciation and amortisation (“EBITDA”), and key areas influencing working capital. These are discussed in more detail below.    
The company recorded turnover of £26.7m in FY2024, a decrease of 3.3% when compared with turnover of £27.6m for FY2023. The decrease is principally due to a reduction in scrap, tooling and prototype revenue, partly offset by a recovery of OEM build volumes.  
The company produced a gross profit of £0.4m at a gross profit margin of 1.4% in FY2024, compared to a gross loss in FY2023 of £4.6m. The negative gross margin in FY2023 reflected the impact of operational inefficiencies caused by the above mentioned external factors, together with challenges in managing the operational efficiency of the 1,000 tonne press and a significant impact of inflationary pressures on the cost base. The company was successful in partially recovering these costs through increases from customers.
The operating loss of £1.3m generated in FY2024 (FY2023: operating loss of £6.9m) is a result of the continuing factors described, although this has improved due to the flow through of the improved gross profit and lower administrative expenses.
Despite incurring losses in the year, the financial position of the company continues to be strong, with net assets of £7.2m as at 31 March 2024 (2023: £8.7m) and net current assets of £4.3m compared in £5.4m at the prior year end.
The company’s working capital and longer-term financing needs are met through invoice discounting and group debt. The wider group’s working capital and longer-term financing needs continue to be met through a combination of external term loans, an overdraft facility and shareholder debt and equity.  The directors and the management team are dedicated to maintaining transparent and collaborative working relationships with all key stakeholders.  Consequently, the group maintains ongoing dialogue with facility providers and this ensures the facilities continue to be made available.
Post balance sheet date, the group has undertaken a recapitalisation which saw the second lien lender exchange part of its debt for a majority equity stake in the group, while certain other unsecured creditors exchanged their debt for minority equity stakes.  As part of this recapitalisation, the group renegotiated the terms of the loans and facilities provided by its key financing partners, extending the repayment of the loans that were previously due in June 2025 to June 2028. In addition, the deferral of some capital repayments was agreed and the interest rate applied to some of the facilities was reduced.  Management considers that the covenants which have been agreed as part of this refinancing process will be complied with, based upon the board-approved forecasts that have been shared with the financing partners.
 
Page 2

 

RICOR LIMITED

STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2024

Other key performance indicators
 
Health and safety 
The group invests in training and is committed to maintaining a good quality and motivated workforce. The directors are committed to taking measures to continuously improve the health, safety and welfare of all their staff, this includes a training and risk assessment programme. There were three RIDDOR reportable accidents in the company during 2024 (2023: four). All accidents are thoroughly investigated, and steps taken to avoid a re-occurrence. 
Quality control  
The manufacturing plant holds ISO/TS 16949 accreditation, the de facto automotive quality standard. Individual site quality management systems are externally audited against this standard on an annual basis.
The directors are committed to reduce energy consumption and CO2 emissions. The company holds ISO14001 accreditation, which incorporates an action plan for environmental improvement planning, a part of which is addressing energy consumption and CO2 emission reduction. 

Principal risks and uncertainties
 
Financing risk 
As noted above, the company, through its parent company, is reliant upon third party lenders. The group’s directors and management team are dedicated to maintaining a transparent and collaborative working relationship with these lenders, ensuring that the financing requirements of the group are met, taking account of both short-term and longer-term needs.   
After the balance sheet date and before the date of approval of these financial statements, the group has renegotiated the terms of the loans and facilities provided by its key financing partners, extending the repayment of the loans due in June 2025 to June 2028. In addition, management considers that the covenants which have been agreed as part of this refinancing will be complied with based upon the board approved forecasts which have been shared with financing partners. The forecasts have been prepared based on available data surrounding assumed pricing, volumes and liquidity including information received from customers on expected order volumes. The group directors have considered relevant actions to mitigate any negative variances against the forecast and believe such actions, if necessary, will allow the group to continue to meet the loan covenants. The group, as a key supplier, continues to enjoy strong customer relationships. The nature of these strategic relationships coupled with similarly strong supplier relationships is considered by the directors to be pivotal, should the need arise, to discuss financial arrangements.
Raw material price movement 
Certain customer contracts allow for the update of raw material price movement, on a periodic basis. This provides security against commodity price movements. Other customer contracts provide for the purchase of material at a price fixed by the customer, at the start of the contract. Collectively, our contracts with customers protect the business from the impact of volatility in raw material prices.
Inflation
The UK and European inflation rates remain relatively high, although easing in recent months. This has increased costs within the company. In mitigation, we have discussed and agreed price increases with our customers, in line with the inflationary impact on the business. The price of steel has a major impact on the financial performance of the company, but currently is remaining at lower levels than the exceptionally high prices experienced during previous financial years.


 
Page 3

 

RICOR LIMITED

STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2024

Principal risks and uncertainties (continued)
Semi-conductor (micro) chips  
Our customers have seen an easing of the difficulties procuring the quantity of microchips required to meet their scheduled production requirements as a result of production disruption caused by Covid-19. This had caused operational difficulties through the entire automotive supply chain and the company was impacted with short-term and longer-term production disruption, caused by these issues. While the situation appears to have stabilised, we continue to closely monitor and remain ready to react quickly to any short-term and longer-term demand fluctuations.  Mitigations include maintaining a flexible workforce, in addition to limiting the financial impact of any disruptions by seeking potential recovery of cost from our customers.
Customer concentration  
The company is reliant of certain key customers who comprise a significant percentage of the company’s annual revenues. The company mitigates this risk by maintaining a strong relationship with key customers and providing a high-quality product and efficient service and thus being recognised as a reliable strategic business partner.
Geo-political uncertainty  
The ongoing war in Ukraine continues to be closely monitored by the company. The conflict has had an indirect impact to the business despite having no direct suppliers in Ukraine or Russia. The indirect risk of disruption in our customer supply chains is closely monitored by the company as Ukraine is a prime location for the production and assembly of wiring looms for many vehicle OEM's. The secondary impact of sanctions and counter sanctions is also being monitored by the company. Our customers are adept at managing disruptions in their global supply chains and we anticipate that the long-term impact on the company will be moderate. 
Data and compliance risk
The company is aware of the increased risk of ransomware and other IT security issues. To mitigate this risk, the company ensures it is running the latest versions of all software and maintains a strict firewall discipline. Data is regularly backed up.
The directors consider compliance risk including the requirement to comply with the Data Protection Act 2018 and UK General Data Protection Regulations ("GDPR") as essential to the operations of its core activities. Ensuring sensitive data is protected under GDPR is fundamental for both compliance and reputation.
Post balance sheet activity and future plans 
Subsequent to the year end, as a result of a corporate restructuring in February 2025, D R Johanson ceased to be the ultimate controlling party and the ultimate controlling party of the group became Tosca Debt Capital GP II LLP ("TDC"). There has been no change in the business of the group, strategy or the executive management team.
 
As part of the on-going restructuring, certain debts have been cancelled or waived, including capitalised interest and redemption premium of the debt-like preferred shares, loans from shareholders and deferred consideration. The second lien lender, Tosca Debt Capital (Luxembourg) SARL, has confirmed that they will write down existing debt to a residual balance of £9.5m by swapping capitalised interest on other loans and the redemption premium fee for new and existing equity.In addition, TDC will make additional funding available in the form of a new £6.1m facility.
 
Both of the group’s lenders have credit committee approval to an extension of the existing finance facilities by 36 months to June 2028. In addition, the senior lender has agreed to a deferral of capital repayments until January 2027.
 

 
Page 4

 

RICOR LIMITED

STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2024

In addition to the financial restructuring, the group has assessed operational capacity requirements for the future.  A combination of economic and other factors has contributed to operational challenges that have generated significant financial losses to the Studley plant for the past number of years. This has ultimately led the group to take the difficult decision to scale down its operations in Studley and close the plant when the property lease expires in July 2026. Customers and suppliers have been informed and will support the transfer of manufacturing operations to other plants within the group.


This report was approved by the board and signed on its behalf.





D R Johanson
Director

Date: 25 March 2025
Page 5

 

RICOR LIMITED

DIRECTORS' REPORT
FOR THE YEAR ENDED 31 MARCH 2024

The directors present their report and the financial statements for the year ended 31 March 2024.

Results and dividends

The loss for the year, after taxation, amounted to £1,439,752 (2023 - loss £6,726,461).

No dividend was declared in either the current year or the prior year.

Directors

The directors who served during the year were:

D R Johanson 
A R Johanson 
R J Markun 
B Haigney  

Matters covered in the strategic report
As permitted by s414c(11) of the Companies Act 2006, the directors have elected to disclose information, required to be in the directors' report by Schedule 7 of the 'Large and Medium-sized Companies and Groups (Accounts and Reports) Regulations 2008', in the strategic report.

Disclosure of information to auditor

Each of the persons who are directors at the time when this directors' report is approved has confirmed that:
 
so far as the director is aware, there is no relevant audit information of which the company's auditor is unaware, and

the director has taken all the steps that ought to have been taken as a director in order to be aware of any relevant audit information and to establish that the company's auditor is aware of that information.

Post balance sheet events

Subsequent to the year end, as a result of a corporate restructuring in February 2025, D R Johanson ceased to be the ultimate controlling party and the ultimate controlling party of the group became Tosca Debt Capital GP II LLP ("TDC"). There has been no change in the business of the group, strategy or the executive management team.
 
As part of the on-going restructuring, certain debts have been cancelled or waived, including capitalised interest and redemption premium of the debt-like preferred shares, loans from shareholders and deferred consideration. The second lien lender, Tosca Debt Capital (Luxembourg) SARL, has confirmed that they will write down existing debt to a residual balance of £9.5m by swapping capitalised interest on other loans and the redemption premium fee for new and existing equity. In addition, TDC will make additional funding available in the form of a new £6.1m facility.
 
Both of the group’s lenders have credit committee approval to an extension of the existing finance facilities by 36 months to June 2028.  In addition, the senior lender has agreed to a deferral of capital repayments until January 2027.
 
In addition to the financial restructuring, the group has assessed operational capacity requirements for the future. A combination of economic and other factors has contributed to operational challenges that have generated significant financial losses to the Studley plant for the past number of years. This has ultimately led the group to take the difficult decision to scale down its operations in Studley and close the plant when the property lease expires in July 2026. Customers and suppliers have been informed and will support the transfer of manufacturing operations to other plants within the group.

Page 6

 

RICOR LIMITED

DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2024

This report was approved by the board and signed on its behalf.
 





D R Johanson
Director

Date: 25 March 2025
Page 7

 

RICOR LIMITED
 
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 MARCH 2024

The directors are responsible for preparing the strategic report, the directors' report 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 applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland'. 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 for the company's financial statements and then apply them consistently;

make judgements and accounting estimates that are reasonable and prudent;

state whether applicable UK 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 transactions and disclose with reasonable accuracy at any time the financial position of the company and to enable them to ensure that the financial statements comply with the Companies Act 2006They 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.

Page 8

 

RICOR LIMITED

INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF RICOR LIMITED
 FOR THE YEAR ENDED 31 MARCH 2024

Opinion


We have audited the financial statements of Ricor Limited (the 'company') for the year ended 31 March 2024, which comprise the profit and loss account, the balance sheet, the statement of changes in equity and the notes to the financial statements, including significant accounting policiesThe financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice).


In our opinion the financial statements:


give a true and fair view of the state of the company's affairs as at 31 March 2024 and of its loss 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 Auditor's 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 United Kingdom, including the Financial Reporting Council'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 other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual reportOur 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. 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 course of 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.


Page 9

 

RICOR LIMITED

INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF RICOR LIMITED (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2024

Opinion 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 directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the strategic report and the directors' report 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 directors' report.


We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:


adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
the financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.


Responsibilities of directors
 

As explained more fully in the directors' responsibilities statement set out on page 8, 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 is 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.


Page 10

 

RICOR LIMITED

INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF RICOR LIMITED (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2024

Auditor's 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 an auditor's report 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.


Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

the engagement partner ensured that the engagement team collectively had the appropriate competence, capabilities and skills to identify or recognise non-compliance with applicable laws and regulations;
we identified the laws and regulations applicable to the company through discussions with directors and other management, and from our commercial knowledge and experience of the automotive manufacturing sector;
we focused on specific laws and regulations which we considered may have a direct material effect on the financial statements or the operations of the company, including the Companies Act 2006, taxation legislation, employment legislation and health and safety legislation;
we assessed the extent of compliance with the laws and regulations identified above through making enquiries of management and inspecting correspondence; and
identified laws and regulations were communicated within the audit team regularly and the team remained alert to instances of non-compliance throughout the audit.

We assessed the susceptibility of the company’s financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by:

making enquiries of management as to where they considered there was susceptibility to fraud, their knowledge of actual, suspected and alleged fraud; and
considering the internal controls in place to mitigate risks of fraud and non-compliance with laws and regulations.

To address the risk of fraud through management bias and override of controls, we:

performed analytical procedures to identify any unusual or unexpected relationships;
tested a sample of journal entries to identify unusual transactions;
assessed whether judgements and assumptions made in determining the accounting estimates were indicative of potential bias; and
investigated the rationale behind significant or unusual transactions.

In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to:

agreeing financial statement disclosures to underlying supporting documentation;
reading the minutes of meetings of those charged with governance; and
enquiring of management as to actual and potential litigation and claims.


 
Page 11

 

RICOR LIMITED

INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF RICOR LIMITED (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2024

There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of the directors and other management and the inspection of regulatory and legal correspondence, if any.
Material misstatements that arise due to fraud can be harder to detect than those that arise from error as they may involve deliberate concealment or 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 auditor's report.


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 2006Our 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 an auditor's report 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.





Mark Hart (senior statutory auditor)
  
for and on behalf of
Blick Rothenberg Audit LLP
 
Chartered Accountants
Statutory Auditor
  
16 Great Queen Street
Covent Garden
London
WC2B 5AH

 
Date: 
25 March 2025
Page 12

 

RICOR LIMITED
 
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 MARCH 2024

2024
2023
Note
£
£

  

Turnover
 4 
26,695,848
27,632,662

Cost of sales
  
(26,305,280)
(32,234,895)

Gross profit/(loss)
  
390,568
(4,602,233)

Administrative expenses
  
(1,681,297)
(2,307,200)

Other operating income
  
-
4,000

Operating loss
 5 
(1,290,729)
(6,905,433)

Interest receivable and similar income
 8 
83,058
177,135

Interest payable and similar expenses
 9 
(232,081)
(187,412)

Loss before taxation
  
(1,439,752)
(6,915,710)

Tax on loss
 10 
-
189,249

Loss for the financial year
  
(1,439,752)
(6,726,461)

There are no items of other comprehensive income for either the year or the prior year other than the loss for the year. Accordingly, no statement of other comprehensive income has been presented.

Page 13


 
REGISTERED NUMBER:04161766
RICOR LIMITED

BALANCE SHEET
AS AT 31 MARCH 2024

2024
2023
Note
£
£

Fixed assets
  

Tangible assets
 11 
2,921,536
3,352,947

Current assets
  

Stocks
 12 
2,434,082
2,061,031

Debtors: amounts falling due within one year
 13 
27,860,125
26,291,960

Cash at bank and in hand
 14 
267,040
78,588

  
30,561,247
28,431,579

Creditors: amounts falling due within one year
 15 
(26,216,038)
(23,050,032)

Net current assets
  
 
 
4,345,209
 
 
5,381,547

Total assets less current liabilities
  
7,266,745
8,734,494

Creditors: amounts falling due after more than one year
 16 
(2,000)
(29,997)

  

Net assets
  
7,264,745
8,704,497


Capital and reserves
  

Called up share capital 
 18 
500,000
500,000

Profit and loss account
 19 
6,764,745
8,204,497

Total equity
  
7,264,745
8,704,497


The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 




D R Johanson
Director

Date: 25 March 2025

The notes on pages 16 to 33 form part of these financial statements.
Page 14

 

RICOR LIMITED

STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2024


Called up share capital
Profit and loss account
Total equity

£
£
£


At 1 April 2022
500,000
14,930,958
15,430,958


Comprehensive income for the year

Loss for the financial year
-
(6,726,461)
(6,726,461)



At 31 March 2023 and 1 April 2023
500,000
8,204,497
8,704,497


Comprehensive income for the year

Loss for the financial year
-
(1,439,752)
(1,439,752)


At 31 March 2024
500,000
6,764,745
7,264,745


Page 15

 

RICOR LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2024

1.


General information

Ricor Limited supplies metal stampings, tube manipulation and assemblies throughout the vehicle structure.
The company is a private company limited by shares and incorporated in England and Wales. The address of its registered office and principal place of business is Arrow Works, Birmingham Road, Studley, West Midlands, B80 7AS.
The financial statements are presented in Sterling (£), which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.
The preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires management to exercise judgement in applying the company's accounting policies (see note 3).
The company has taken advantage of the following disclosure exemptions in preparing these financial statements, as permitted by FRS 102:

Section 3 Financial Statement Presentation paragraph 3.17(d) (inclusion of statement of cash flows);
Section 7 Statement of Cash Flows (inclusion of statement of cash flows); and
Section 11 Financial Instruments paragraphs 11.42, 11.44, 11.45, 11.47, 11.48(a)(iii), 11.48(a)(iv), 11.48(b) and 11.48(c) (disclosures relating to financial instruments).

The following principal accounting policies have been applied:

Page 16

 

RICOR LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2024

2.Accounting policies (continued)

 
2.2

Going concern

The company is part of the Ricor Global Limited group which is reliant on the continuing support of its lenders. At the date that these financial statements are approved, the group is in the process of restructuring the balance sheet, with £7.8m of debt written off and a further proposed debt waiver as well as securing additional funding. As part of this process, on 6 February 2025 the group came under the control of Tosca Debt Capital GP II LLP. The level of expected debt write off is illustrated in the strategic report of the Ricor Global Limited financial statements.
                       
The directors of the group have also renegotiated the terms of the loans and facilities provided by its key financing partners; this includes an extension of the repayment date of its bank loans from June 2025 to June 2028. This restructure has been undertaken to unlock a significant investment in the group and its facilities and will enable the group to deliver existing and new work packages.
 
At the date of signing the financial statements management have agreed specific details to extend facilities with both major lenders. This has been undertaken as part of the wider restructure. The positions of the major lenders have been credit and investment committee approved and agreed by the Board of Directors of the group and is subject to the finalisation of legal documents.
The Directors have formed a view that there is a reasonable expectation that these agreements will be signed as agreed, once legal documents are finalised. As of the date the financial statements are approved, the current terms apply.
 
Management have prepared a forecast which incorporates the proposed restructure of the balance sheet, extended funding terms, additional finance availability and major investment in new production facilities. This forecast shows that the group will be able to comply with covenants and meet its liabilities as they fall due for the term of the new facilities for 36 months from the date these financial statements were approved. The forecasts are sensitive primarily to the level of volumes from key OEMs and management have modelled a volume drop sensitivity. Should the volumes drop significantly against forecast, management have in place plans that can be executed to mitigate any cash shortfall, supported by financial models. Under these scenarios the forecast shows that with mitigating actions the group can still meet its liabilities as they fall due for at least 18 months from the date of approval of these financial statements.
 
As disclosed in the post balance sheet events note the directors have taken the decision to close the Studley plant when the lease expires in July 2026. Ricor Global Limited has committed to provide support to Ricor Limited to enable this controlled site closure. No adjustments are required to the carrying value or classification of assets and liabilities as at 31 March 2024.               
Therefore, after making enquiries, the directors have a reasonable expectation that the company and group has adequate resources to continue in operational existence and meet its liabilities as they fall due for the foreseeable future, being a period of at least 12 months from the date these financial statements were approved. Accordingly, they continue to adopt the going concern basis in preparing the financial statements.

Page 17

 

RICOR LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2024

2.Accounting policies (continued)

 
2.3

Revenue

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:

Sale of goods

Revenue from the sale of goods is recognised when all of the following conditions are satisfied:
the company has transferred the significant risks and rewards of ownership to the buyer;
the company retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold;
the amount of revenue can be measured reliably;
it is probable that the company will receive the consideration due under the transaction; and
the costs incurred or to be incurred in respect of the transaction can be measured reliably.

 
2.4

Foreign currency translation

Functional and presentation currency

The company's functional and presentational currency is Sterling (£).

Transactions and balances

Foreign currency transactions are translated into the functional currency using the spot exchange rates at the dates of the transactions.

At each period 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 period-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in profit or loss within 'administrative expenses'. 

 
2.5

Leased assets: the company as lessee

Assets obtained under finance leases are capitalised as tangible fixed assets. Assets acquired by finance lease are depreciated over the shorter of the lease term and their useful lives. Finance leases are those where substantially all of the benefits and risks of ownership are assumed by the company. Obligations under such agreements are included in creditors net of the finance charge allocated to future periods. The finance element of the rental payment is charged to profit or loss so as to produce a constant periodic rate of charge on the net obligation outstanding in each period.

Page 18

 

RICOR LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2024

2.Accounting policies (continued)

 
2.6

Operating leases: the company as lessee

Rentals paid under operating leases are charged to profit or loss 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.

 
2.7

Interest income

Interest income is recognised in profit or loss using the effective interest method.

 
2.8

Borrowing costs

All borrowing costs are recognised in profit or loss in the year in which they are incurred.

 
2.9

Pensions

Defined contribution pension plan

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 profit or loss 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.

 
2.10

Holiday pay accrual

A liability is recognised to the extent of any unused holiday pay entitlement which is accrued at the balance sheet date and carried forward to future periods. This is measured at the undiscounted salary cost of the future holiday entitlement so accrued at the balance sheet date.
Page 19

 

RICOR LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2024

2.Accounting policies (continued)

 
2.11

Current and deferred taxation

The tax expense for the year comprises current and deferred tax. Tax is recognised in the profit and loss account, 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.
Current tax is the amount of income tax payable in respect of taxable profit for the year or prior years.
The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the balance sheet date in the countries where the company operates and generates income.

Deferred tax arises from timing differences that are differences between taxable profits and total comprehensive income as stated in the financial statements. These timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in the financial statements.
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.

Deferred tax balances are not recognised in respect of permanent differences. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

 
2.12

Tangible fixed assets

Tangible fixed assets under the cost model 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.

At each reporting date the company assesses whether there is any indication of impairment. If such indication exists, the recoverable amount of the asset is determined which is the higher of its fair value less costs to sell and its value in use. An impairment loss is recognised where the carrying amount exceeds the recoverable amount.

The company adds to the carrying amount of an item of fixed assets the cost of replacing part of such an item when that cost is incurred, if the replacement part is expected to provide incremental future benefits to the company. The carrying amount of the replaced part is derecognised. Repairs and maintenance are charged to profit or loss during the period in which they are incurred.

Page 20

 

RICOR LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2024

2.Accounting policies (continued)


2.12
Tangible fixed assets (continued)

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight-line method.

Depreciation is provided on the following basis:

Plant, machinery and stillages
-
10 - 33%
Motor vehicles
-
10 - 33%
Office equipment and fixtures
-
20 - 33%

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 profit or loss.

 
2.13

Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a weighted average basis. Work in progress and finished goods include labour and attributable overheads.

At each balance sheet date, stocks are assessed for impairment. If stock is 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.

 
2.14

Cash

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours.
 

2.15

Financial instruments

The company has elected to apply Sections 11 and 12 of FRS 102 in respect of financial instruments.

Financial assets and financial liabilities are recognised when the company becomes party to the contractual provisions of the instrument. 

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities. 
 
The company’s policies for its major classes of financial assets and financial liabilities are set out below. 

Page 21

 

RICOR LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2024

2.Accounting policies (continued)





Financial instruments (continued)

Financial assets
Basic financial assets, including trade and other debtors, cash and bank balances, and amounts owed by group undertakings, 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 for a similar debt instrument. Financing transactions are those in which payment is deferred beyond normal business terms or is financed at a rate of interest that is not a market rate.

Such assets are subsequently carried at amortised cost using the effective interest method, less any impairment.

Financial liabilities

Basic financial liabilities, including trade and other creditors, bank and other loans, and amounts due to group undertakings, 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 for a similar debt instrument. Financing transactions are those in which payment is deferred beyond normal business terms or is financed at a rate of interest that is not a market rate.

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

Impairment of financial assets
Financial assets 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 profit and loss account. 

For financial assets measured at cost less impairment, the impairment loss is measured as the difference between the asset's carrying amount and the best estimate of the amount the company would receive for the asset if it were to be sold at the reporting date. 

For financial assets measured at amortised cost, the impairment loss is measured as the difference between the asset's carrying amount and the present value of estimated cash flows discounted at the asset's original effective interest rate. If the financial asset has a variable interest rate, the discount rate for measuring any impairment loss is the current effective interest rate determined under the contract.

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Page 22

 

RICOR LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2024

2.Accounting policies (continued)





Financial instruments (continued)

Derecognition of financial assets and financial liabilities
Financial assets are derecognised when (a) the contractual rights to the cash flows from the asset expire or are settled, or (b) substantially all the risks and rewards of the ownership of the asset are transferred to another party or (c) despite having retained some significant risks and rewards of ownership, control of the asset has been transferred to another party who has the practical ability to unilaterally sell the asset to an unrelated third party without imposing additional restrictions. 
 
Financial liabilities are derecognised when the liability is extinguished, that is when the contractual obligation is discharged, cancelled or expires.

Offsetting of financial assets and financial liabilities
Financial assets and liabilities are offset and the net amount reported in the balance sheet when there is an enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

  
2.16

Share capital

Ordinary shares are classified as equity.

Page 23

 

RICOR LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2024

3.


Judgements in applying accounting policies and key sources of estimation uncertainty

In the application of the company’s accounting policies, which are described in note 2, the directors are required to make judgements, estimates and assumptions about the carrying amounts of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estiamtes are recognised in the period in which the estimate is revised if the revision affects only that period, or in the period of the revision and future periods if the revision affects both current and future periods.
The following are critical judgements and estimations that the directors have made in the process of applying the company's accounting policies and that have the most significant effect on the amounts reocognised in the financial statements:
Absorption of attributable production overhead costs into the value of stock
The company allocates certain production overheads to the cost of stock based on normal capacity of the production facilities. The determination of normal capacity levels is an area of management judgement.
 
Impairment of intercompany debtor balances
The carrying amounts of the company’s intercompany loans and trading balances of £23,760,488 are reviewed on a periodic basis. In determining whether there is a need for a provision, management is required to determine their best estimate of the future expected cash flows.
Dilapidations provisions
The company has entered into various operating leases which include dilapidations conditions. These may involve an outflow of resources at the termination of the lease. The directors have not recognised a provision for these amounts because, although their amount is uncertain, it is not anticipated to be material to understanding the financial position of the company.

Page 24

 

RICOR LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2024

4.


Turnover

An analysis of turnover by class of business is as follows:


2024
2023
£
£

Sale of metal pressings and welded assemblies
25,891,695
24,273,636

Sale of prototypes
130,389
702,271

Sale of pressing tools
51,229
607,335

Sale of scrap metal
622,535
2,049,420

26,695,848
27,632,662


Analysis of turnover by country of destination:

2024
2023
£
£

United Kingdom
26,691,469
26,766,560

Rest of Europe
4,379
866,102

26,695,848
27,632,662



5.


Operating loss

The operating loss is stated after charging:

2024
2023
£
£

Exchange differences
3,144
212,612

Operating lease rentals
901,603
1,009,240

Fees payable to the company's auditor and its associates for the audit of the company's annual financial statements
37,396
29,336

Fees payable to the company's auditor and its associates for non-audit services
11,450
12,550

Depreciation of owned tangible fixed assets
909,907
839,157

Depreciation of tangible fixed assets held under finance leases
96,585
96,585

Fair value gains on financial instruments
-
14,381

Page 25

 

RICOR LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2024

6.


Employees

Staff costs were as follows:


2024
2023
£
£

Wages and salaries
5,236,525
4,613,717

Social security costs
544,641
458,652

Cost of defined contribution scheme
114,746
92,909

5,895,912
5,165,278


The average monthly number of employees, including the directors, during the year was as follows:


        2024
        2023
            No.
            No.







Production
198
139



Sales and administration
26
24

224
163


7.


Directors' remuneration




As in the prior year, total directors' remuneration for qualifying services for the financial year was £nil. All remuneration for directors is borne by another group entity.


8.


Interest receivable and similar income

2024
2023
£
£


Interest receivable from group companies
83,058
177,135


9.


Interest payable and similar expenses

2024
2023
£
£


Finance lease interest payable
3,028
1,408

Other interest payable
229,053
186,004

232,081
187,412

Page 26

 

RICOR LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2024

10.


Taxation


2024
2023
£
£



Total current tax
-
-

Deferred tax


Origination and reversal of timing differences
-
(189,249)

Total deferred tax
-
(189,249)


Tax on loss
-
(189,249)

Factors affecting tax charge for the year

The tax assessed for the year is lower than (2023 - lower than) the standard rate of corporation tax in the UK of 19% (2023 - 19%). The differences are explained below:

2024
2023
£
£


Loss on ordinary activities before tax
(1,439,752)
(6,915,710)


Loss on ordinary activities multiplied by standard rate of corporation tax in the UK of 19% (2023 - 19%)
(273,553)
(1,313,985)

Effects of:


Expenses not deductible for tax purposes
10,470
3,131

Capital allowances in excess of depreciation in the year
(7,974)
-

Deferred tax not recognised
-
29,219

Deferred tax written off
-
(189,249)

Unrelieved tax losses carried forward
-
525,082

Group relief
271,057
756,553

Total tax charge for the year
-
(189,249)


Factors that may affect future tax charges

At 31 March 2024 the company has unrelieved trading losses of £3,829,846 which can be utalised against future taxable profits.  The company has a potential deferred tax asset of £972,000 which has not been recognised due to uncertainty as to the timing of its recovery.

Page 27

 

RICOR LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2024

11.


Tangible fixed assets





Plant, machinery and stillages
Office equipment and fixtures
Motor vehicles
Total

£
£
£
£



Cost


At 1 April 2023
14,975,573
1,063,918
27,749
16,067,240


Additions
565,279
9,802
-
575,081



At 31 March 2024

15,540,852
1,073,720
27,749
16,642,321



Depreciation


At 1 April 2023
11,984,029
702,515
27,749
12,714,293


Charge for the year
940,642
65,850
-
1,006,492



At 31 March 2024

12,924,671
768,365
27,749
13,720,785



Net book value



At 31 March 2024
2,616,181
305,355
-
2,921,536



At 31 March 2023
2,991,544
361,403
-
3,352,947

The net book value of fixed assets held under finance leases was £24,162 (2023: £96,585), included within plant, machinery and stillages. The depreciation charge in respect of those assets amounted to £96,585 (2023: £96,585).


12.


Stocks

2024
2023
£
£

Raw materials and consumables
866,855
525,664

Work in progress
614,615
760,863

Finished goods and goods for resale
285,144
318,317

Tooling stock
667,468
456,187

2,434,082
2,061,031


There is no significant difference between the replacement cost of the stock and its carrying amount.

Page 28

 

RICOR LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2024

13.


Debtors

2024
2023
£
£


Trade debtors
2,759,718
3,694,151

Amounts owed by group undertakings
24,595,862
21,942,563

Other debtors
158,793
397,848

Prepayments and accrued income
345,752
257,398

27,860,125
26,291,960


Included within amounts owed by group undertakings is £2,452,238 (2023: £2,792,532) that accrues iinterest at £10,000 a month. The remaining amounts owed by group undertakings are interest free, have no fixed repayment date and are repayable on demand.


14.


Cash and cash equivalents

2024
2023
£
£

Cash at bank and in hand
267,040
78,588


Page 29

 

RICOR LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2024

15.


Creditors: amounts falling due within one year

2024
2023
£
£

Bank loans
2,317,033
2,952,182

Other loans
464,077
436,000

Trade creditors
2,745,856
3,369,650

Amounts owed to group undertakings
18,436,892
14,927,904

Other taxation and social security
124,684
115,634

Obligations under finance leases
24,002
93,625

Accruals and deferred income
2,103,494
1,155,037

26,216,038
23,050,032


Other loans are due to shareholders of the ultimate parent company, incur interest at 7% per annum, have no fixed repayment date and are repayable on demand.
Amounts owed to group undertakings are interest free, have no fixed repayment date and are repayable on demand.
Secured creditors
The bank loans relate to invoice discounting facilities which are secured against the book debts of the company. Interest is charged at the Bank of England base rate plus 2.5%.
Obligations under finance leases are secured against the assets to which they relate.


16.


Creditors: amounts falling due after more than one year

2024
2023
£
£

Net obligations under finance leases
-
23,997

Accruals and deferred income
2,000
6,000

2,000
29,997


Secured creditors
Obligations under finance leases are secured against the assets to which they relate.

Page 30

 

RICOR LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2024

17.


Finance leases


Minimum lease payments under hire purchase fall due as follows:

2024
2023
£
£


Within one year
24,162
96,647

Between 1-5 years
-
24,162

24,162
120,809

The finance leases relate to certain plant and machinery. The remaining lease term is 3 months.


18.


Share capital

2024
2023
£
£
Allotted, called up and fully paid



500,000 (2023 - 500,000) Ordinary shares of £1 each
500,000
500,000

There is a single class of ordinary shares. There are no restrictions on the distribution of dividends and the repayment of capital.



19.


Reserves

Profit and loss account

The profit and loss account includes all current and prior period retained profits and losses.


20.


Capital commitments


At 31 March 2024 the company had capital commitments as follows:

2024
2023
£
£


Acquisition of tangible fixed assets
61,708
55,995


21.


Pension commitments

The company operates a defined contributions pension scheme. The assets of the scheme are held separately from those of the company in an independently administered fund. The pension cost charge represents contributions payable by the company to the fund and amounted to £114,746 (2023: £92,909).
Contributions totalling £5,703 (2023: £17,707) were payable to the fund at the balance sheet date.

Page 31

 

RICOR LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2024

22.


Commitments under operating leases

At 31 March 2024 the company had future minimum lease payments due under non-cancellable operating leases for each of the following periods:

2024
2023
£
£


Not later than 1 year
669,710
682,869

Later than 1 year and not later than 5 years
722,658
1,313,542

1,392,368
1,996,411


23.


Related party transactions

The company has taken advantage of the exemption contained in FRS 102 section 33 "Related Party Disclosures" from disclosing transactions with entities which are a wholly owned part of the group.


24.Other financial commitments

The company is party to a cross-guarantee in respect of a bank loan and overdraft facilities of itself and other group companies.
At 31 March 2024 the total amount of indebtedness covered by this guarantee was £17,552,386 (2023: £18,191,191). The bank hold as security a fixed and floating charge over the assets of the group.


25.


Key management personnel

The remuneration of key management personnel is £207,589 (2023: £9,498).

Page 32

 

RICOR LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2024

26.


Post balance sheet events

Subsequent to the year end, as a result of a corporate restructuring in February 2025, D R Johanson ceased to be the ultimate controlling party and the ultimate controlling party of the group became Tosca Debt Capital GP II LLP ("TDC"). There has been no change in the business of the group, strategy or the executive management team.
 
As part of the on-going restructuring, certain debts have been cancelled or waived, including capitalised interest and redemption premium of the debt-like preferred shares, loans from shareholders and deferred consideration. The second lien lender, Tosca Debt Capital (Luxembourg) SARL, has confirmed that they will write down existing debt to a residual balance of £9.5m by swapping capitalised interest on other loans and the redemption premium fee for new and existing equity. In addition, TDC will make additional funding available in the form of a new £6.1m facility.
 
Both of the group’s lenders have credit committee approval to an extension of the existing finance facilities by 36 months to June 2028.  In addition, the senior lender has agreed to a deferral of capital repayments until January 2027.
 
In addition to the financial restructuring, the group has assessed operational capacity requirements for the future. A combination of economic and other factors has contributed to operational challenges that have generated significant financial losses to the Studley plant for the past number of years. This has ultimately led the group to take the difficult decision to scale down its operations in Studley and close the plant when the property lease expires in July 2026. Customers and suppliers have been informed and will support the transfer of manufacturing operations to other plants within the group.


27.


Controlling party

The immediate parent undertaking is Ricor Trade Holdings Limited.
The parent undertaking of the smallest group of undertakings for which group financial statements are drawn up and of which the company is a member is Ricor Global Limited whose registered office is Arrow Works, Birmingham Road, Studley, B80 7AS. Copies of these group financial statements are available to the public from Companies House.
In the opinion of the directors the ultimate controlling party was D R Johanson during the year. Subsequent to the year end, the controlling party changed to Tosca Debt Capital Gp II LLP.
 
Page 33