Company registration number 09911658 (England and Wales)
NORCO COMPOSITES LTD
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
NORCO COMPOSITES LTD
CONTENTS
Page
Company information
1
Strategic report
2 - 3
Director's report
4
Director's responsibilities statement
5
Independent auditor's report
6 - 9
Statement of comprehensive income
10
Balance sheet
11
Statement of changes in equity
12
Notes to the financial statements
13 - 26
NORCO COMPOSITES LTD
COMPANY INFORMATION
- 1 -
Director
Mr M W Northey
Secretary
Ms K Claydon
Company number
09911658
Registered office
37 Commercial Road
Poole
Dorset
BH14 0HU
Auditor
Azets Audit Services
37 Commercial Road
Poole
Dorset
BH14 0HU
NORCO COMPOSITES LTD
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
Review of the business
Group turnover decreased from £17.8 million in 2023 to £16.9 million for the year 2024. This is due to number of factors. Revenue from the leisure marine business has decreased over the year, reflecting softer market demand and lower customer activity. Norco had a couple of projects that were close to completion at year end but did not manage this and they moved into 2025, which combined contributed to the lower-than-expected sales in 2024
Norco continue to retain our ISO 9001 and 14001 qualifications with the most up to date revision of 2015 and AS9100D at our site at Winfrith.
The works committee continues to meet every month and implement many improvements across the business. Weekly production and management meetings continue to be carried out and cover forward workload, staff requirements, quality issues, communicating financial results to staff & KPI’s such as on time delivery, Quality, Attendance, Capacity planning & forecasting.
Principal risks and uncertainties
Price increases for 2025– With the government announcing the increase of Employers NI, increasing national minimum wage and the reduction in threshold this means that Norco as all other businesses will need to pass on some of these costs. We will see a lot of our prices increase from Electricity to Raw materials. Norco will do its best to balance this however there are some cases where we will be unable to pass costs on due to contracts already in place. This will be reviewed on a case-by-case basis.
Energy & Fuel increases – As with the rest of the world Norco has seen increases in the energy and fuel charges. The equipment that is used to manufacture some parts use a lot of electricity and with the type of work that has been manufactured this has increased the usage. This along with the new machinery that has been purchased and installed this site will see significant increases in cost and usage. Norco have had fixed deals which have since run out and been re-fixed and along with everyone Norco have also been subject to the increased standing charges.
Key performance indicators
Gross profit decreased by 3.9% from 39.70% 2023 to 35.78% 2024 which is in line with the decrease in sales for 2024
Norco are constantly reviewing and aiming to lower company overheads where possible along with internal efficiency’s so the best prices can be offered to our customers. Norco also encourage staff to work in the most efficient way possible.
We continue to analyse actuals vs target hours and materials of all production parts to ensure we are returning a fair and reasonable profit margin.
Carbon footprint – Norco have multiple electric vehicles along with an electric forklift. Norco are also in the middle of undertaking a carbon footprint assessment to see what other areas the business could improve on.
Current developments
Norco invested in several CNC cutting, 3D Printing and additive manufacturing machines in the last QTR of 2024. Norco have re-purposed one of the manufacturing facilities and dedicated this to CNC cutting & 3D printing. This facility has ensured growth in the internal capabilities whilst also providing a service for external customers. This investment has contributed to the reduced profitability at the year-end but will enhance future growth for the business in the future.
NORCO COMPOSITES LTD
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
Future Developments
Norco will look to purchase an additional 2 ½ acre site adjacent to the Winfrith facility and have plans in place to develop a new facility to support our growth in the defence sector.
Future expenditure
A new autoclave will be installed at Holton Heath to support our aerospace customers.
Norco will also continue to invest through 2025 in people and infrastructure to ensure Norco can meet the business strategy.
Mr M W Northey
Director
4 April 2025
NORCO COMPOSITES LTD
DIRECTOR'S REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -
The director presents his annual report and financial statements for the year ended 31 December 2024.
Principal activities
The principal activity of the company is that of the manufacture of lightweight structures for the composites industry.
Results and dividends
The results for the year are set out on page 10.
Ordinary dividends were paid amounting to £275,000. The director does not recommend payment of a further dividend.
Director
The director who held office during the year and up to the date of signature of the financial statements was as follows:
Mr M W Northey
Auditor
In accordance with the company's articles, a resolution proposing that Azets Audit Services be reappointed as auditor of the company will be put at a General Meeting.
Directors' confirmations
In the case of each director in office at the date the directors’ report is approved:
so far as the director is aware, there is no relevant audit information of which the company’s auditors are unaware; and
they have taken all the steps that they ought to have taken as a director in order to make themselves aware of any relevant audit information and to establish that the company’s auditors are aware of that information.
On behalf of the board
Mr M W Northey
Director
4 April 2025
NORCO COMPOSITES LTD
DIRECTOR'S RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 5 -
The directors are responsible for preparing the Annual Report and the financial statements in accordance with applicable law and regulation.
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have prepared the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards, comprising FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland”, and applicable law).
Under company law, 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 the financial statements, the directors are required to:
select suitable accounting policies and then apply them consistently;
state whether applicable United Kingdom Accounting Standards, comprising FRS 102 have been followed, subject to any material departures disclosed and explained in the financial statements;
make judgements and accounting estimates that are reasonable and prudent; and
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 safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
The directors are also responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006.
NORCO COMPOSITES LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF NORCO COMPOSITES LTD
- 6 -
Opinion
We have audited the financial statements of Norco Composites Ltd (the 'company') for the year ended 31 December 2024 which comprise the statement of comprehensive income, the balance sheet, the statement of changes in equity and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements:
give a true and fair view of the state of the company's affairs as at 31 December 2024 and of its profit for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.
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 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 director's 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 director with respect to going concern are described in the relevant sections of this report.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The director is responsible for the other information contained within the annual report. 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. 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.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
the information given in the strategic report and the director's report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the strategic report and the director's report have been prepared in accordance with applicable legal requirements.
NORCO COMPOSITES LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF NORCO COMPOSITES LTD
- 7 -
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 director's 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 remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.
Responsibilities of director
As explained more fully in the director's responsibilities statement, the director is 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 director determines 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 director is 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 director either intends to liquidate the company or to cease operations, or has no realistic alternative but to do so.
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.
A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.
NORCO COMPOSITES LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF NORCO COMPOSITES LTD
- 8 -
Extent to which the audit was considered capable of detecting irregularities, including fraud
Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above and on the Financial Reporting Council’s website, to detect material misstatements in respect of irregularities, including fraud.
We obtain and update our understanding of the entity, its activities, its control environment, and likely future developments, including in relation to the legal and regulatory framework applicable and how the entity is complying with that framework. Based on this understanding, we identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. This includes consideration of the risk of acts by the entity that were contrary to applicable laws and regulations, including fraud.
In response to the risk of irregularities and non-compliance with laws and regulations, including fraud, we designed procedures which included:
Enquiry of management and those charged with governance around actual and potential litigation and claims as well as actual, suspected and alleged fraud;
Assessing the extent of compliance with the laws and regulations considered to have a direct material effect on the financial statements or the operations of the company through enquiry and inspection;
Reviewing financial statement disclosures and testing to supporting documentation to assess compliance with applicable laws and regulations;
Performing audit work over the risk of management bias and override of controls, including testing of journal entries and other adjustments for appropriateness, evaluating the business rationale of significant transactions outside the normal course of business and reviewing accounting estimates for indicators of potential bias.
Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.
Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was as follows:
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 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 and data protection, anti-bribery, employment, environmental 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 legal 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.
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 journal entries to identify unusual transactions;
assessed whether judgments and assumptions made in determining the accounting estimates set out in note 2 were indicative of potential bias; and
investigated the rationale behind significant or unusual transactions.
NORCO COMPOSITES LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF NORCO COMPOSITES LTD
- 9 -
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 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.
Mr Paul Francis
Senior Statutory Auditor
For and on behalf of Azets Audit Services
Chartered Accountants
Statutory Auditor
37 Commercial Road
Poole
Dorset
BH14 0HU
NORCO COMPOSITES LTD
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
2024
2023
Notes
£
£
Turnover
3
16,907,967
17,832,246
Cost of sales
(10,856,920)
(10,751,625)
Gross profit
6,051,047
7,080,621
Distribution costs
(133,756)
(125,900)
Administrative expenses
(5,641,696)
(5,092,052)
Operating profit
4
275,595
1,862,669
Interest receivable and similar income
7
21,985
18,918
Interest payable and similar expenses
8
(28,135)
(21,791)
Profit before taxation
269,445
1,859,796
Tax on profit
9
62,614
(418,777)
Profit for the financial year
332,059
1,441,019
The profit and loss account has been prepared on the basis that all operations are continuing operations.
The notes on pages 13 to 26 form part of these financial statements.
NORCO COMPOSITES LTD
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 11 -
2024
2023
Notes
£
£
£
£
Fixed assets
Intangible assets
11
10,486
1,803
Tangible assets
12
1,744,190
1,246,051
1,754,676
1,247,854
Current assets
Stocks
14
1,457,074
1,297,042
Debtors
15
5,775,120
6,756,881
Cash at bank and in hand
2,461,022
2,473,682
9,693,216
10,527,605
Creditors: amounts falling due within one year
16
(5,755,387)
(6,356,029)
Net current assets
3,937,829
4,171,576
Total assets less current liabilities
5,692,505
5,419,430
Creditors: amounts falling due after more than one year
17
(351,908)
(282,879)
Provisions for liabilities
Deferred tax liability
19
295,039
148,052
(295,039)
(148,052)
Net assets
5,045,558
4,988,499
Capital and reserves
Called up share capital
21
100
100
Profit and loss reserves
5,045,458
4,988,399
Total equity
5,045,558
4,988,499
The financial statements were approved and signed by the director and authorised for issue on 4 April 2025
Mr M W Northey
Director
Company Registration No. 09911658
NORCO COMPOSITES LTD
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 January 2023
100
3,547,380
3,547,480
Year ended 31 December 2023:
Profit and total comprehensive income for the year
-
1,441,019
1,441,019
Balance at 31 December 2023
100
4,988,399
4,988,499
Year ended 31 December 2024:
Profit and total comprehensive income for the year
-
332,059
332,059
Dividends
10
-
(275,000)
(275,000)
Balance at 31 December 2024
100
5,045,458
5,045,558
NORCO COMPOSITES LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 13 -
1
Accounting policies
Company information
Norco Composites Ltd is a private company limited by shares incorporated in England and Wales. The registered office is 37 Commercial Road, Poole, Dorset, BH14 0HU. The trading address is 33 Holton Road, Holton Heath, Poole, BH16 6LT.
1.1
Accounting convention
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
This company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements:
Section 7 ‘Statement of Cash Flows’: Presentation of a statement of cash flow and related notes and disclosures;
Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instrument Issues: Interest income/expense and net gains/losses for financial instruments not measured at fair value; basis of determining fair values; details of collateral, loan defaults or breaches, details of hedges, hedging fair value changes recognised in profit or loss and in other comprehensive income;
Section 33 ‘Related Party Disclosures’: Compensation for key management personnel.
The financial statements of the company are consolidated in the financial statements of Norco Holdings Ltd. These consolidated financial statements are available from its registered office, 37 Commercial Road, Poole, Dorset, United Kingdom, BH14 0HU.
1.2
Going concern
Atruet the time of approving the financial statements, the director has a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the director continues to adopt the going concern basis of accounting in preparing the financial statements.
1.3
Turnover
Turnover is recognised at the fair value of the consideration received or receivable for goods provided in the normal course of business, and is shown net of VAT.
1.4
Intangible fixed assets - goodwill
Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 33% straight line.
For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.
NORCO COMPOSITES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 14 -
1.5
Intangible fixed assets other than goodwill
Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.
Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.
Amortisation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Software
25% reducing balance
Intellectual property
33% straight line
1.6
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Plant and equipment
25% reducing balance
Fixtures and fittings
25% reducing balance
Motor vehicles
25% reducing balance
Office equipment
33% straight line
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.
1.7
Impairment of fixed assets
At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.
If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.
NORCO COMPOSITES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 15 -
Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.
1.8
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.
Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.
1.9
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
1.10
Financial instruments
The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally 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.
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method 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. Financial assets classified as receivable within one year are not amortised.
Other financial assets
Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.
NORCO COMPOSITES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 16 -
Impairment of financial assets
Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.
Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.
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.
Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.
Classification of financial liabilities
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.
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, 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. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
Other financial liabilities
Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.
Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.
NORCO COMPOSITES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 17 -
Derecognition of financial liabilities
Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.
1.11
Equity instruments
Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.
Changes in the fair value of derivatives that are designated and qualify as fair value hedges are recognised in profit or loss immediately, together with any changes in the fair value of the hedged asset or liability that are attributable to the hedged risk.
1.12
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
1.13
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
1.14
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
NORCO COMPOSITES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 18 -
1.15
Leases
Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.
Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.
1.16
Foreign exchange
Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.
2
Judgements and key sources of estimation uncertainty
In the application of the company’s accounting policies, the director is required to make judgements, estimates and assumptions about the carrying amount 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 estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
Critical judgements
The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.
Revenue recognition
For long term fixed price contracts the Company recognises the revenue once the outcome of the contract can be reliably estimated, and recognises revenue according to the stage of completion of the contract, on a percentage cost basis. Reliable estimation of both the outcome and the revenue to be recognised in the year requires management to assess for each such contract the stage of completion, future costs in fulfilling the contract and collectability of resulting debtors. A provision is recognised for those contracts where a loss is estimated on the total contract, where applicable..
Work in Progress
As part of the accounts process, a judgement is made as to the stage of completion of work in progress. This judgement is made by directors and informed management based on their experience and understanding of the products and the manufacturing process for each item.
NORCO COMPOSITES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 19 -
3
Turnover and other revenue
An analysis of the company's turnover is as follows:
2024
2023
£
£
Turnover analysed by class of business
Sales
16,907,967
17,832,246
2024
2023
£
£
Turnover analysed by geographical market
United Kingdom
16,907,967
17,832,246
2024
2023
£
£
Other revenue
Interest income
21,985
18,918
4
Operating profit
2024
2023
Operating profit for the year is stated after charging/(crediting):
£
£
Exchange (gains)/losses
(3,547)
12,853
Fees payable to the company's auditor for the audit of the company's financial statements
17,500
17,500
Depreciation of owned tangible fixed assets
357,639
342,528
Depreciation of tangible fixed assets held under finance leases
132,294
164,758
(Profit)/loss on disposal of tangible fixed assets
(83)
165
Amortisation of intangible assets
3,206
47,747
Cost of stocks recognised as an expense
2,820,690
3,189,671
Operating lease charges
409,407
396,729
5
Employees
The average monthly number of persons (including directors) employed by the company during the year were:
2024
2023
Number
Number
Production
129
128
Engineering staff
15
12
Administration staff
40
36
Total
184
176
NORCO COMPOSITES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
5
Employees
(Continued)
- 20 -
Their aggregate remuneration comprised:
2024
2023
£
£
Wages and salaries
6,991,544
6,235,216
Social security costs
675,840
599,737
Pension costs
133,756
183,900
7,801,140
7,018,853
6
Director's remuneration
2024
2023
£
£
Remuneration for qualifying services
8,134
7,920
Company pension contributions to defined contribution schemes
-
58,000
8,134
65,920
7
Interest receivable and similar income
2024
2023
£
£
Interest income
Interest on bank deposits
14,517
13,394
Other interest income
7,468
5,524
Total income
21,985
18,918
8
Interest payable and similar expenses
2024
2023
£
£
Interest on finance leases and hire purchase contracts
28,135
21,791
9
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
(147,103)
523,466
Deferred tax
Origination and reversal of timing differences
84,489
(104,689)
Total tax (credit)/charge
(62,614)
418,777
NORCO COMPOSITES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
9
Taxation
(Continued)
- 21 -
The actual (credit)/charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:
2024
2023
£
£
Profit before taxation
269,445
1,859,796
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 23.50%)
67,361
437,052
Tax effect of expenses that are not deductible in determining taxable profit
5,017
3,111
Unutilised tax losses carried forward
62,498
Permanent capital allowances in excess of depreciation
(134,876)
83,303
Research and development tax credit
(147,103)
Deferred tax
84,489
(104,689)
Taxation (credit)/charge for the year
(62,614)
418,777
10
Dividends
2024
2023
£
£
Final paid
275,000
11
Intangible fixed assets
Goodwill
Software
Intellectual property
Total
£
£
£
£
Cost
At 1 January 2024
14,999
166,268
1
181,268
Additions
11,889
11,889
At 31 December 2024
14,999
178,157
1
193,157
Amortisation and impairment
At 1 January 2024
14,999
164,466
179,465
Amortisation charged for the year
3,206
3,206
At 31 December 2024
14,999
167,672
182,671
Carrying amount
At 31 December 2024
10,485
1
10,486
At 31 December 2023
1,802
1
1,803
NORCO COMPOSITES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 22 -
12
Tangible fixed assets
Plant and equipment
Fixtures and fittings
Motor vehicles
Office equipment
Total
£
£
£
£
£
Cost
At 1 January 2024
2,291,500
533,784
63,974
212,958
3,102,216
Additions
728,736
194,091
32,464
33,198
988,489
Disposals
(720)
(720)
At 31 December 2024
3,020,236
727,875
95,718
246,156
4,089,985
Depreciation and impairment
At 1 January 2024
1,395,591
266,715
18,177
175,682
1,856,165
Depreciation charged in the year
357,962
84,055
16,783
31,133
489,933
Eliminated in respect of disposals
(303)
(303)
At 31 December 2024
1,753,553
350,770
34,657
206,815
2,345,795
Carrying amount
At 31 December 2024
1,266,683
377,105
61,061
39,341
1,744,190
At 31 December 2023
895,909
267,069
45,797
37,276
1,246,051
The net carrying value of tangible fixed assets includes the following in respect of assets held under finance leases or hire purchase contracts.
2024
2023
£
£
Plant and equipment
520,977
374,450
Office equipment
781
3,121
521,758
377,571
13
Financial instruments
2024
2023
£
£
Carrying amount of financial assets measured at amortised cost
Trade debtors
1,671,056
3,028,558
Amounts owed by group companies
2,691,017
2,882,591
Other debtors
319,390
265,073
4,681,463
6,176,222
Carrying amount of financial liabilities at amortised cost
Bank loans and finance leases
646,934
472,266
Trade creditors
1,072,744
1,204,658
Other creditors
83,164
73,932
Accruals
386,590
176,426
2,189,432
1,927,282
NORCO COMPOSITES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 23 -
14
Stocks
2024
2023
£
£
Raw materials and consumables
496,167
622,962
Work in progress
960,907
674,080
1,457,074
1,297,042
15
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
1,671,056
3,028,558
Corporation tax recoverable
255,942
Other debtors
3,010,407
3,147,664
Prepayments and accrued income
775,217
580,659
5,712,622
6,756,881
Deferred tax asset
62,498
5,775,120
6,756,881
16
Creditors: amounts falling due within one year
2024
2023
Notes
£
£
Obligations under finance leases
18
295,026
189,387
Trade creditors
1,072,744
1,204,658
Corporation tax
523,466
Other taxation and social security
437,734
620,453
Deferred income
3,480,129
3,567,707
Other creditors
83,164
73,932
Accruals
386,590
176,426
5,755,387
6,356,029
17
Creditors: amounts falling due after more than one year
2024
2023
Notes
£
£
Obligations under finance leases
18
351,908
282,879
NORCO COMPOSITES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 24 -
18
Finance lease obligations
2024
2023
Future minimum lease payments due under finance leases:
£
£
Within one year
295,026
189,387
In two to five years
351,908
282,879
646,934
472,266
Finance lease payments represent rentals payable by the company for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. The average lease term is 3 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.
Obligations under finance lease are secured againist the assets to which they relate.
19
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:
Liabilities
Liabilities
Assets
Assets
2024
2023
2024
2023
Balances:
£
£
£
£
Accelerated capital allowances
295,039
148,052
-
-
Tax losses
-
-
62,498
-
295,039
148,052
62,498
-
2024
Movements in the year:
£
Liability at 1 January 2024
148,052
Charge to profit or loss
84,489
Liability at 31 December 2024
232,541
The deferred tax asset set out above is expected to reverse within 12 months and relates to the utilisation of tax losses against future expected profits of the same period. The deferred tax liability set out above is expected to reverse within over the lifespan of the asset and relates to accelerated capital allowances that are expected to mature within the same period.
NORCO COMPOSITES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 25 -
20
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
133,756
183,900
The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund. At the balance sheet date the amount due to fund was £36,648 (2023: £37,793).
21
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of 10p each
850
850
85
85
Ordinary A shares of 10p each
150
150
15
15
1,000
1,000
100
100
22
Operating lease commitments
Lessee
At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:
2024
2023
£
£
Within one year
249,601
235,698
Between two and five years
929,808
911,549
In over five years
93,750
318,750
1,273,159
1,465,997
23
Related party transactions
The company has taken advantage of the exemption under FRS 102 Section 33 from the requirement to disclose transactions with group companies.
24
Directors' transactions
Description
% Rate
Opening balance
Amounts advanced
Interest charged
Amounts repaid
Closing balance
£
£
£
£
£
Director Loan Account
2.25
263,023
474,929
7,468
(430,000)
315,420
263,023
474,929
7,468
(430,000)
315,420
NORCO COMPOSITES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 26 -
25
Ultimate controlling party
The company is controlled by Norco Holdings Ltd, a company registered in England and Wales, by virtue of its 100% holding in the company's issued share capital. The ultimate controlling party is Mr M W Northey due to his 100% share holding in Norco Holdings Ltd.
2024-12-312024-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2024.310Mr M W NortheyMs K Claydon099116582024-01-012024-12-3109911658bus:Director12024-01-012024-12-3109911658bus:CompanySecretary12024-01-012024-12-3109911658bus:RegisteredOffice2024-01-012024-12-31099116582024-12-31099116582023-01-012023-12-3109911658core:RetainedEarningsAccumulatedLosses2023-01-012023-12-3109911658core:RetainedEarningsAccumulatedLosses2024-01-012024-12-3109911658core:OtherResidualIntangibleAssets2024-12-3109911658core:OtherResidualIntangibleAssets2023-12-3109911658core:Goodwill2024-12-3109911658core:ComputerSoftware2024-12-3109911658core:PatentsTrademarksLicencesConcessionsSimilar2024-12-3109911658core:Goodwill2023-12-3109911658core:ComputerSoftware2023-12-3109911658core:PatentsTrademarksLicencesConcessionsSimilar2023-12-31099116582023-12-3109911658core:PlantMachinery2024-12-3109911658core:FurnitureFittings2024-12-3109911658core:MotorVehicles2024-12-3109911658core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2024-12-3109911658core:PlantMachinery2023-12-3109911658core:FurnitureFittings2023-12-3109911658core:MotorVehicles2023-12-3109911658core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2023-12-3109911658core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3109911658core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3109911658core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3109911658core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3109911658core:CurrentFinancialInstruments2024-12-3109911658core:CurrentFinancialInstruments2023-12-3109911658core:ShareCapital2024-12-3109911658core:ShareCapital2023-12-3109911658core:RetainedEarningsAccumulatedLosses2024-12-3109911658core:RetainedEarningsAccumulatedLosses2023-12-3109911658core:ShareCapital2022-12-3109911658core:RetainedEarningsAccumulatedLosses2022-12-3109911658core:ShareCapitalOrdinaryShares2024-12-3109911658core:ShareCapitalOrdinaryShares2023-12-3109911658core:Goodwill2024-01-012024-12-3109911658core:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-3109911658core:ComputerSoftware2024-01-012024-12-3109911658core:PatentsTrademarksLicencesConcessionsSimilar2024-01-012024-12-3109911658core:PlantMachinery2024-01-012024-12-3109911658core:FurnitureFittings2024-01-012024-12-3109911658core:MotorVehicles2024-01-012024-12-3109911658core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2024-01-012024-12-3109911658dpl:DistributionCosts2024-01-012024-12-3109911658dpl:CostSales2023-01-012023-12-3109911658core:UKTax2024-01-012024-12-3109911658core:UKTax2023-01-012023-12-310991165812024-01-012024-12-310991165812023-01-012023-12-3109911658core:Goodwill2023-12-3109911658core:ComputerSoftware2023-12-3109911658core:PatentsTrademarksLicencesConcessionsSimilar2023-12-31099116582023-12-3109911658core:Goodwillcore:ExternallyAcquiredIntangibleAssets2024-01-012024-12-3109911658core:ComputerSoftwarecore:ExternallyAcquiredIntangibleAssets2024-01-012024-12-3109911658core:PatentsTrademarksLicencesConcessionsSimilarcore:ExternallyAcquiredIntangibleAssets2024-01-012024-12-3109911658core:ExternallyAcquiredIntangibleAssets2024-01-012024-12-3109911658core:PlantMachinery2023-12-3109911658core:FurnitureFittings2023-12-3109911658core:MotorVehicles2023-12-3109911658core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2023-12-3109911658core:Non-currentFinancialInstruments2024-12-3109911658core:Non-currentFinancialInstruments2023-12-3109911658core:WithinOneYear2024-12-3109911658core:WithinOneYear2023-12-3109911658core:BetweenTwoFiveYears2024-12-3109911658core:BetweenTwoFiveYears2023-12-3109911658core:MoreThanFiveYears2024-12-3109911658core:MoreThanFiveYears2023-12-3109911658bus:PrivateLimitedCompanyLtd2024-01-012024-12-3109911658bus:FRS1022024-01-012024-12-3109911658bus:Audited2024-01-012024-12-3109911658bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP