IRIS Accounts Production v25.1.4.42 00313872 Board of Directors 1.10.23 30.9.24 30.9.24 Medium entities manufacturing motor parts. true true false true true false false true false These accounts have been prepared in accordance with the provisions applicable to companies subject to the medium-sized companies regime. Ordinary 1.00000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh003138722023-09-30003138722024-09-30003138722023-10-012024-09-30003138722022-09-30003138722022-10-012023-09-30003138722023-09-3000313872ns14:PoundSterling2023-10-012024-09-3000313872ns10:Director12023-10-012024-09-3000313872ns10:PrivateLimitedCompanyLtd2023-10-012024-09-3000313872ns10:MediumEntities2023-10-012024-09-3000313872ns10:Audited2023-10-012024-09-3000313872ns10:Medium-sizedCompaniesRegimeForDirectorsReport2023-10-012024-09-3000313872ns10:Medium-sizedCompaniesRegimeForAccounts2023-10-012024-09-3000313872ns10:FullAccounts2023-10-012024-09-3000313872ns10:OrdinaryShareClass12023-10-012024-09-3000313872ns10:Director22023-10-012024-09-3000313872ns10:Director32023-10-012024-09-3000313872ns10:CompanySecretary12023-10-012024-09-3000313872ns10:RegisteredOffice2023-10-012024-09-3000313872ns5:CurrentFinancialInstruments2024-09-3000313872ns5:CurrentFinancialInstruments2023-09-3000313872ns5:ShareCapital2024-09-3000313872ns5:ShareCapital2023-09-3000313872ns5:RetainedEarningsAccumulatedLosses2024-09-3000313872ns5:RetainedEarningsAccumulatedLosses2023-09-3000313872ns5:ShareCapital2022-09-3000313872ns5:RetainedEarningsAccumulatedLosses2022-09-3000313872ns5:RetainedEarningsAccumulatedLosses2022-10-012023-09-3000313872ns5:RetainedEarningsAccumulatedLosses2023-10-012024-09-300031387212023-10-012024-09-300031387212022-10-012023-09-3000313872ns15:UnitedKingdom2023-10-012024-09-3000313872ns15:UnitedKingdom2022-10-012023-09-3000313872ns15:Europe2023-10-012024-09-3000313872ns15:Europe2022-10-012023-09-3000313872ns5:TotalGeographicSegmentsIncludingAnyUnallocatedAmount2023-10-012024-09-3000313872ns5:TotalGeographicSegmentsIncludingAnyUnallocatedAmount2022-10-012023-09-3000313872ns5:OwnedAssets2023-10-012024-09-3000313872ns5:OwnedAssets2022-10-012023-09-3000313872112023-10-012024-09-3000313872112022-10-012023-09-3000313872ns10:OrdinaryShareClass12022-10-012023-09-3000313872ns5:LandBuildings2023-09-3000313872ns5:LeaseholdImprovements2023-09-3000313872ns5:PlantMachinery2023-09-3000313872ns5:LandBuildings2023-10-012024-09-3000313872ns5:LeaseholdImprovements2023-10-012024-09-3000313872ns5:PlantMachinery2023-10-012024-09-3000313872ns5:LandBuildings2024-09-3000313872ns5:LeaseholdImprovements2024-09-3000313872ns5:PlantMachinery2024-09-3000313872ns5:LandBuildings2023-09-3000313872ns5:LeaseholdImprovements2023-09-3000313872ns5:PlantMachinery2023-09-3000313872ns5:FurnitureFittings2023-09-3000313872ns5:MotorVehicles2023-09-3000313872ns5:ComputerEquipment2023-09-3000313872ns5:FurnitureFittings2023-10-012024-09-3000313872ns5:MotorVehicles2023-10-012024-09-3000313872ns5:ComputerEquipment2023-10-012024-09-3000313872ns5:FurnitureFittings2024-09-3000313872ns5:MotorVehicles2024-09-3000313872ns5:ComputerEquipment2024-09-3000313872ns5:FurnitureFittings2023-09-3000313872ns5:MotorVehicles2023-09-3000313872ns5:ComputerEquipment2023-09-3000313872ns5:CostValuation2023-09-3000313872ns5:Subsidiary12023-10-012024-09-30003138721ns5:Subsidiary12023-10-012024-09-3000313872ns5:Subsidiary12024-09-3000313872ns5:Subsidiary12023-09-3000313872ns5:Subsidiary12022-10-012023-09-3000313872ns5:WithinOneYearns5:CurrentFinancialInstruments2024-09-3000313872ns5:WithinOneYearns5:CurrentFinancialInstruments2023-09-3000313872ns5:WithinOneYear2024-09-3000313872ns5:WithinOneYear2023-09-3000313872ns5:BetweenOneFiveYears2024-09-3000313872ns5:BetweenOneFiveYears2023-09-3000313872ns5:MoreThanFiveYears2024-09-3000313872ns5:MoreThanFiveYears2023-09-3000313872ns5:AllPeriods2024-09-3000313872ns5:AllPeriods2023-09-3000313872ns5:DeferredTaxation2023-09-3000313872ns5:DeferredTaxation2023-10-012024-09-3000313872ns5:DeferredTaxation2024-09-3000313872ns10:OrdinaryShareClass12024-09-3000313872ns5:RetainedEarningsAccumulatedLosses2023-09-30003138721ns10:Director12023-09-30003138721ns10:Director12022-09-30003138721ns10:Director12023-10-012024-09-30003138721ns10:Director12022-10-012023-09-30003138721ns10:Director12024-09-30003138721ns10:Director12023-09-30
REGISTERED NUMBER: 00313872




















Strategic Report, Report of the Directors and

Financial Statements

for the Year Ended 30 September 2024

for

Rotalink Limited

Rotalink Limited (Registered number: 00313872)






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




Page

Company Information 1

Strategic Report 2

Report of the Directors 3

Report of the Independent Auditors 4

Income Statement 7

Other Comprehensive Income 8

Balance Sheet 9

Statement of Changes in Equity 10

Cash Flow Statement 11

Notes to the Financial Statements 12


Rotalink Limited

Company Information
for the Year Ended 30 September 2024







DIRECTORS: M E Hazell
Ms O S Hazell
S B Tuddenham



SECRETARY: Mrs K E Bryant



REGISTERED OFFICE: Unit 4
Cropmead
Crewkerne
Somerset
TA18 7HQ



REGISTERED NUMBER: 00313872



SOLICITORS: Osborne Clarke & Company
30 Queen Charlotte Street
Bristol
BS99 7QQ

Rotalink Limited (Registered number: 00313872)

Strategic Report
for the Year Ended 30 September 2024

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

REVIEW OF BUSINESS
The principal activity during the year continued to be that of manufacturing and supplying miniature motors and transmissions.

The financial year has, whilst showing a trading profit, had a reduction in turnover and profitability. This is mainly due to a slight downturn from our existing customers and a delay in realizing some ongoing research and development projects due to unforeseen issues, leading to some new customers not yet coming onstream.

Given the uncertain market conditions, the company has benefited from continued investment in systems, capital equipment and training which is constantly improving productivity and efficiency.

The business continues to review processes and overheads and reports the following KPI's for the year ended 30 September 2024:


2024 2023
£'000000 £'000000
Turnover 9,164 13,902
Gross margin 47% 38%
EBITDA 3,856 2,687
EBITDA (excluding fair value change of investments) 785 1,396

PRINCIPAL RISKS AND UNCERTAINTIES
The global economy still suffers some critical uncertainties with a lot of volatility around the world. We continue to benefit from the level of investment made into new products and a commitment to further strengthening our sales team. Above all we remain committed to improving the service we provide to the market.

Retained profits invested in the stock market continued to benefit from a significant up turn during the period. The investment is a significant gain overall and the strategy designed to retain access to cash will be continued.

ON BEHALF OF THE BOARD:





M E Hazell - Director


27 June 2025

Rotalink Limited (Registered number: 00313872)

Report of the Directors
for the Year Ended 30 September 2024

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

DIVIDENDS
An interim dividend was paid on 31 January 2024 for £13.793 per share. The directors recommend that no final dividend be paid.

The total distribution of dividends for the year ended 30 September 2024 was £1,000,000.

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

M E Hazell
Ms O S Hazell
S B Tuddenham

STATEMENT OF DIRECTORS' RESPONSIBILITIES
The directors are responsible for preparing the Strategic Report, the Report of the Directors and the financial statements in accordance with applicable law and regulations.

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:

-select suitable accounting policies and then apply them consistently;
-make judgements and accounting estimates that are reasonable and prudent;
-prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company's transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS
So far as the directors are aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the company's auditors are unaware, and each director has taken all the steps that he or she ought to have taken as a director in order to make himself or herself aware of any relevant audit information and to establish that the company's auditors are aware of that information.

AUDITORS
The auditors, Sumer Auditco Limited, will be proposed for re-appointment at the forthcoming Annual General Meeting.

ON BEHALF OF THE BOARD:





M E Hazell - Director


27 June 2025

Report of the Independent Auditors to the Members of
Rotalink Limited

Opinion
We have audited the financial statements of Rotalink Limited (the 'company') for the year ended 30 September 2024 which comprise the Income Statement, Other Comprehensive Income, Balance Sheet, Statement of Changes in Equity, Cash Flow Statement and Notes to the Financial Statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:
-give a true and fair view of the state of the company's affairs as at 30 September 2024 and of its profit for the year then ended;
-have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
-have been prepared in accordance with the requirements of the Companies Act 2006.

Basis for opinion
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC's Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

Other information
The directors are responsible for the other information. The other information comprises the information in the Strategic Report and the Report of the Directors, but does not include the financial statements and our Report of the Auditors thereon.

Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.

In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of the audit:
- the information given in the Strategic Report and the Report of the Directors for the financial year for which the financial statements are prepared is consistent with the financial statements; and
- the Strategic Report and the Report of the Directors have been prepared in accordance with applicable legal requirements.

Matters on which we are required to report by exception
In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the Strategic Report or the Report of the Directors.

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:
- adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
- the financial statements are not in agreement with the accounting records and returns; or
- certain disclosures of directors' remuneration specified by law are not made; or
- we have not received all the information and explanations we require for our audit.

Report of the Independent Auditors to the Members of
Rotalink Limited


Responsibilities of directors
As explained more fully in the Statement of Directors' Responsibilities set out on page three, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Auditors' responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue a Report of the Auditors that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

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

- Discussions with management, including consideration of known or suspected instances of non-compliance with
laws and regulations and fraud;
- Understanding of management's internal controls designed to prevent and detect irregularities, and fraud;
- Reviewing the Company's legal costs to check for non-compliance with laws and regulations and fraud;
- Review of tax compliance with the involvement of our tax specialists in the audit;
- Designing audit procedures to incorporate unpredictability around the nature, timing or extent of our testing of
expenses;
- Testing transactions entered into outside of the normal course of the Company's business; and
- Identifying and testing journal entries, in particular any journal entries with fraud characteristics such as journals
with round numbers.

There are inherent limitations in the audit procedures described above and the further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we would become aware of it. Also, the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery or intentional misrepresentations, or through collusion.

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the Auditors.

Report of the Independent Auditors to the Members of
Rotalink Limited


Use of our report
This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in a Report of the Auditors and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.




David Black (Senior Statutory Auditor)
for and on behalf of Sumer Auditco Limited
Statutory Auditor
Hermes House
Fire Fly Avenue
Swindon
Wiltshire
SN2 2GA

27 June 2025

Rotalink Limited (Registered number: 00313872)

Income Statement
for the Year Ended 30 September 2024

2024 2023
Notes £    £    £    £   

TURNOVER 4 9,164,414 13,901,525

Other operating income 24,685 -
9,189,099 13,901,525

Raw materials and consumables 4,733,336 8,458,725
Other external expenses 168,441 143,149
4,901,777 8,601,874
4,287,322 5,299,651

Staff costs 5 2,633,984 2,741,798
Depreciation 355,878 330,535
Other operating expenses 1,263,879 1,537,297
4,253,741 4,609,630
OPERATING PROFIT 6 33,581 690,021

Profit/loss on sale of investments 7 44,975 41,667
Fair value adjustment 7 3,070,845 1,292,263
3,149,401 2,023,951

Income from investments 337,265 329,278
Interest receivable and similar income 13,041 4,204
350,306 333,482
PROFIT BEFORE TAXATION 3,499,707 2,357,433

Tax on profit 8 (102,342 ) 188,734
PROFIT FOR THE FINANCIAL YEAR 3,602,049 2,168,699

Rotalink Limited (Registered number: 00313872)

Other Comprehensive Income
for the Year Ended 30 September 2024

2024 2023
Notes £    £   

PROFIT FOR THE YEAR 3,602,049 2,168,699


OTHER COMPREHENSIVE INCOME - -
TOTAL COMPREHENSIVE INCOME FOR
THE YEAR

3,602,049

2,168,699

Rotalink Limited (Registered number: 00313872)

Balance Sheet
30 September 2024

2024 2023
Notes £    £    £    £   
FIXED ASSETS
Tangible assets 10 1,493,231 1,427,875
Investments 11 22,433 22,433
1,515,664 1,450,308

CURRENT ASSETS
Stocks 12 1,345,795 1,463,496
Debtors 13 3,047,659 4,056,145
Investments 14 17,371,607 14,625,195
Cash at bank and in hand 563,201 475,903
22,328,262 20,620,739
CREDITORS
Amounts falling due within one year 15 1,686,523 2,530,294
NET CURRENT ASSETS 20,641,739 18,090,445
TOTAL ASSETS LESS CURRENT
LIABILITIES

22,157,403

19,540,753

PROVISIONS FOR LIABILITIES 18 258,805 244,204
NET ASSETS 21,898,598 19,296,549

CAPITAL AND RESERVES
Called up share capital 19 72,500 72,500
Retained earnings 20 21,826,098 19,224,049
SHAREHOLDERS' FUNDS 21,898,598 19,296,549

The financial statements were approved by the Board of Directors and authorised for issue on 27 June 2025 and were signed on its behalf by:





M E Hazell - Director


Rotalink Limited (Registered number: 00313872)

Statement of Changes in Equity
for the Year Ended 30 September 2024

Called up
share Retained Total
capital earnings equity
£    £    £   
Balance at 1 October 2022 72,500 18,055,350 18,127,850

Changes in equity
Dividends - (1,000,000 ) (1,000,000 )
Total comprehensive income - 2,168,699 2,168,699
Balance at 30 September 2023 72,500 19,224,049 19,296,549

Changes in equity
Dividends - (1,000,000 ) (1,000,000 )
Total comprehensive income - 3,602,049 3,602,049
Balance at 30 September 2024 72,500 21,826,098 21,898,598

Rotalink Limited (Registered number: 00313872)

Cash Flow Statement
for the Year Ended 30 September 2024

2024 2023
Notes £    £   
Cash flows from operating activities
Cash generated from operations 24 984,083 93,614
Tax paid (132,941 ) (195,944 )
Net cash from operating activities 851,142 (102,330 )

Cash flows from investing activities
Purchase of tangible fixed assets (407,358 ) (403,152 )
Purchase of current asset investments (929,589 ) (680,887 )
Sale of tangible fixed assets 13,500 1,999
Sale of current asset investments 1,209,046 825,719
Interest received 13,041 4,204
Dividends received 337,265 329,278
Net cash from investing activities 235,905 77,161

Cash flows from financing activities
Amount introduced by directors 1,030,168 1,012,667
Amount withdrawn by directors (1,029,917 ) (1,009,343 )
Equity dividends paid (1,000,000 ) (1,000,000 )
Net cash from financing activities (999,749 ) (996,676 )

Increase/(decrease) in cash and cash equivalents 87,298 (1,021,845 )
Cash and cash equivalents at beginning
of year

25

475,903

1,497,748

Cash and cash equivalents at end of year 25 563,201 475,903

Rotalink Limited (Registered number: 00313872)

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

1. STATUTORY INFORMATION

Rotalink Ltd is a company incorporated in the United Kingdom under the Companies Act 2006.

The Company is a private company, limited by shares, and is registered in England and Wales. The registered number and registered office address can be found on the Company Information page.

The principal activities of the Company and the nature of the Company's operations are set out in the Strategic Report on page 2.

2. STATEMENT OF COMPLIANCE

The financial statements of the Company have been prepared in compliance with United Kingdom Accounting Standards, including Financial Reporting Standard 102, "The Financial Reporting Standard applicable in the United Kingdom and the Republic of Ireland ("FRS 102") and the Companies Act 2006.

3. ACCOUNTING POLICIES

Summary of significant accounting policies
The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Basis of preparation
These financial statements are prepared under the historical cost convention, as modified by the recognition of certain financial assets and liabilities measured at fair value.

The preparation of financial statements requires the use of certain critical accounting estimates. It also requires management to exercise its judgement in the process of applying the company accounting policies. The areas involving a higher degree of judgement or complexity, or areas where assumptions and estimates are significant to the financial statements are disclosed below.

Consolidated financial statements
The company is a wholly owned subsidiary of Oval (259) Limited. It is included in the consolidated financial statements of Oval (259) Limited which are publicly available. Therefore the company is exempt by virtue of section 400 of the Companies Act 2006 from the requirement to prepare consolidated financial statements.

These financial statements are the company's separate financial statements.

Significant judgements and estimates
In the application of the company's accounting policies which are described above, management is required to make judgements, estimates and assumptions about the carrying values of assets and liabilities that are not readily apparent from other sources. The estimates and underlying assumptions are based on historical experiences 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 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 key sources of estimation uncertainty that have a significant effect on the amounts recognised in the financial statements are described below:

(i) Useful economic life of tangible assets
The annual depreciation charge for tangible assets is sensitive to changes in the estimates useful economic lives and residual values of the assets. The useful economic lives and residual values are re-assessed annually. They are amended when necessary to reflect current estimates, based on technological advancement, future investments, economic utilisation and the physical condition of the assets.

(ii) Stock provisioning
The company's products are subject to changing industry demands and market trends. As a result it is necessary to consider the recoverability of the cost of stock and the associated provisioning required. When calculating the stock provision, management considers the nature and condition of the stock, as well as applying assumptions around anticipated saleability of stock and work in progress.

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

Rotalink Limited (Registered number: 00313872)

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

3. ACCOUNTING POLICIES - continued

Revenue recognition
Revenue is measured at the fair value of the consideration received or receivable and represents the amount receivable for goods supplied or services rendered, net of returns, discounts and rebates allowed by the company and value added taxes.

The Company bases its estimate of returns on historical results, taking into consideration the type of customer, the type of transaction and specifics of each arrangement.

Where the consideration receivable in cash or cash equivalents is deferred, and the arrangement constitutes a financing transaction, the fair value of the consideration is measured as the present value of all future receipts using the inputed rate of interest.

The Company recognises revenue when the following conditions are satisfied:
i) the Company has transferred to the buyer the significant risks and rewards of ownership of the goods;
ii) the Company retains neither continuing managerial involvement to the degree associated with ownership nor effective control over the goods sold;
iii) the amount of revenue can be measured reliably;
iv) it is probable that the economic benefits associated with the transaction can be measured reliably.

Sale of goods
Turnover from the sale of goods is recognised when the goods are physically delivered to the customer.

Tangible fixed assets
Tangible assets are stated at cost less accumulated depreciation and accumulated impairment losses. Cost includes the original purchase price, costs directly attributable to bringing the asset to its working condition for its intended use, dismantling and restoration costs and borrowing costs capitalised.

Depreciation and residual values
Depreciation is provided on all tangible fixed assets, other than investment properties and freehold land, at rates calculated to write off the cost or valuation, less estimated residual value, of each asset over its expected useful life as follows:

Freehold building 2% on cost
Improvements to property 15% on cost
Plant and machinery 15% on cost
Fixtures and fittings 20% on cost and 10% on cost
Motor vehicles 33% on cost
Computer equipment 33% on cost

The assets' residual values and useful lives are reviewed, and adjusted, if appropriate, at the end of each reporting period. The effect of any changes is accounted for prospectively.

Deemed cost
The Company previously adopted a policy of revaluing freehold land and buildings and they were stated at their revalued amount less any subsequent depreciation and accumulated impairment losses. The Company has adopted the transition exemption under FRS 102 paragraph 35.10(d) and has elected to use the previous revaluation as deemed cost.

Subsequent additions and major components
Subsequent costs are included in the assets carrying amount or recognised as a separate asset, as appropriate, only when it is probable that economic benefits associated with the item will flow to the company and the cost can be measured reliably.

The carrying amount of any replaced component is derecognised. Major components are treated as a separate asset when they have significantly different patterns of consumption of economic benefits and are depreciated separately over its useful life.

Repairs and maintenance costs are expensed as incurred.

Rotalink Limited (Registered number: 00313872)

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

3. ACCOUNTING POLICIES - continued

Assets in the course of construction
Assets in the course of construction are stated at cost. These assets are not depreciated until they are available for use.

Derecognition
Tangible assets are derecognised on disposal or when no future economic benefits are expected. On disposal, the difference between the net disposal proceeds and the carrying amount is recognised in profit or loss.

Impairment of assets
Assets, other than those measured at fair value, are assessed for indicators of impairment at each balance sheet date. If there is objective evidence of impairment, an impairment loss is recognised in profit or loss as described below:

Non-financial assets
At each balance sheet date non-financial assets not carried at fair value are assessed to determine whether there is an indication that the asset (or asset's cash generating unit) may be impaired. If there is such an indication the recoverable amount of the asset (or asset's cash generating unit) is compared to the carrying amount of the asset (or asset's cash generating unit).

The recoverable amount of the asset (or asset's cash generating unit) is the higher of the fair value less costs to sell and value in use. Value is use is defined as the present value of the future cash flows before interest and tax obtainable as a result of the asset's (or asset's cash generating unit) continued use. These cash flows are discounted using a pre-tax discount rate that represents the current market risk-free rate and risks inherent in the asset.

If the recoverable amount of the asset (or asset's cash generating unit) is estimated to be lower than the carrying amount, the carrying amount is reduced to its recoverable amount. An impairment loss is recognised in the profit and loss account, unless the asset has been revalued when the amount is recognised in other comprehensive income to the extent of any previously recognised revaluation. Thereafter an excess is recognised in profit or loss.

If an impairment loss is subsequently reversed, the carrying amount of the asset (or asset's cash generating unit) is increased to the revised estimate of its recoverable amount, but only to the extent that the revised carrying amount does not exceed the carrying amount that would have been determined (net of depreciation or amortisation) had no impairment loss been recognised in prior periods. A reversal of an impairment loss is recognised in the profit and loss account.

Financial assets
For financial assets carried at amortised cost, the amount of an impairment is the difference between the asset's carrying amount and the present value of estimated future cash flows, discounted at the financial asset's original effective interest rate.

For financial assets carried at cost less impairment, the impairment loss is the difference between the asset's carrying amount and the best estimate of the amount that would be received for the asset if it were to be sold at the report date.

Where indicators exist for a decrease in impairment loss, and the decrease can be related objectively to an event occurring after the impairment was recognised, the prior impairment loss is tested to determine reversal. An impairment loss is reversed on an individual impaired financial asset to the extent that the revised recoverable value does not lead to a revised carrying amount higher than the carrying value had no impairment been recognised.

Investments in subsidiaries
Investment in subsidiary / associated companies is held at cost less accumulated impairment losses.

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

Cost includes all direct expenditure and an appropriate proportion of fixed and variable overheads.

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

Rotalink Limited (Registered number: 00313872)

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

3. ACCOUNTING POLICIES - continued

Functional and presentation currency
The company's functional and presentation currency is the pound sterling.

Foreign currency 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 the profit and loss account except when deferred in other comprehensive income as qualifying cash flow hedges.

Employee benefits
The company provides a range of benefits to employees, including paid holiday arrangements and a defined contribution pension plan.

Short term benefits
Short term benefits, including holiday pay and other similar non-monetary benefits, are recognised as an expense in the period in which the service is received.

Defined contribution pension plans
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 obligations are recognised as an expense when they are due. Amounts not paid are shown in accruals in the balance sheet. The assets of the plan are held separately from the company in independently administered funds.

Taxation
Taxation expense for the period comprises current and deferred tax recognised in the reporting period. Tax is recognised in the profit and loss account, except to the extent that it relates to items recognised in other comprehensive income or directly in equity. In this case tax is also recognised in other comprehensive income or directly in equity respectively.

Current or deferred taxation assets and liabilities are not discounted.

Current tax
Current tax is the amount of income tax payable in respect of the taxable profit for the year or prior years. Tax is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the period end.

Management periodically evaluates positions taken in tax returns with respect to situations in which applicable tax regulation is subject to interpretation. It establishes provisions where appropriate on the basis of amount expected to be paid to the tax authorities.

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

Deferred tax is recognised on all timing differences at the reporting date except for certain exceptions. Unrelieved tax losses and other deferred tax assets are only recognised when it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

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

Rotalink Limited (Registered number: 00313872)

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

3. ACCOUNTING POLICIES - continued

Trade debtors
Trade and other debtors are initially recognised at fair value and thereafter stated at amortised cost using the effective interest method, less impairment losses for bad and doubtful debts except where the effect of discounting would be immaterial. In such cases, the receivables are stated at cost less impairment losses for bad and doubtful debts.

Cash and cash equivalent
Cash and cash equivalents includes cash in hand, deposits held at call with banks and other short-term highly liquid investments with original maturities of three months or less.

Current asset investments
Investments in non-convertible preference shares and non-puttable ordinary or preference shares (where shares are publicly traded or their fair value is reliably measured) are measured at fair value through profit or loss. Where fair value cannot be measured reliably, investments are measured at cost less impairment.

Trade and other creditors
Trade and other creditors are initially recognised at fair value and thereafter stated at amortised cost using the effective interest method unless the effect of discounting would be immaterial, in which case they are stated at cost.

Provisions
Provisions are recognised when the company has a present legal or constructive obligation as a result of past events; it is probable that an outflow of resources will be required to settle the obligation; and the amount of the obligation can be estimated reliably.

Where there are a number of similar obligations, the likelihood that an outflow will be required in settlement is determined by considering the class of obligations as a whole. A provision is recognised even if the likelihood of an outflow with respect to any one item included in the same class of obligations may be small.

Provisions are measured at the present value of the expenditures expected to be required to settle the obligation using a pre-tax rate that reflects current market assessments of the time value of money and the risks specific to the obligation. The increase in the provision due to passage of time is recognised as a finance cost.

Contingencies
Contingent liabilities are not recognised. Contingent liabilities arise as a result of past events when (a) it is not probable that there will be an outflow of resources or that the amount cannot be reliably measured at the reporting date or (b) when the existence will be confirmed by the occurrence or non-occurrence of uncertain future events not wholly within the company's control. Contingent liabilities are disclosed in the financial statements unless the probability of an outflow of resources is remote.

Contingent assets are not recognised. Contingent assets are disclosed in the financial statements when an inflow of economic benefit is probable.

Share capital
Ordinary shares are classified as equity. Incremental costs directly attributable to the issue of new ordinary shares or options are shown in equity as a deduction, net of tax, from the proceeds.

Distributions to equity holders
Dividends and other distributions to the company's shareholders are recognised as a liability in the financial statements in the period in which the dividends and other distributions are approved by the company's shareholders. These amounts are recognised in the statement of changes in equity.

Related party transactions
The company discloses transactions with related parties which are not wholly owned within the same group. It does not disclose transactions with members of the same group that are wholly owned.

For the purposes of these financial statements, a party is considered to be related to the company if:
i) the party has the ability, directly or indirectly, through one or more intermediaries, to control the Company or exercise significant influence over the company in making financial and operating policy decisions, or has joint control over the company;
ii) the company and the party are subject to common control;
iii) the party is an associate of the company or a joint venture in which the company is a venturer;
iv) the party is a member of key management personnel of the company or the company's parent, or a close family member of such an individual, or is an entity under the control, joint control or significant influence of such individuals;

Rotalink Limited (Registered number: 00313872)

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

3. ACCOUNTING POLICIES - continued
v) the party is a close family member of a party referred to in (i) or is an entity under the control, joint control or significant influence of such individuals; or the party is a post-employment benefit plan which is for the benefit of employees of the company or of any entity that is a related party of the company.

Close family members of an individual are those family members who may be expected to influence, or be influenced by, that individual in their dealings with the entity.

4. TURNOVER

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

An analysis of turnover by geographical market is given below:

2024 2023
£    £   
United Kingdom 819,271 1,838,471
Europe 3,647,589 6,216,667
Rest of World 4,697,554 5,846,387
9,164,414 13,901,525

5. EMPLOYEES AND DIRECTORS
2024 2023
£    £   
Wages and salaries 2,367,761 2,467,029
Social security costs 217,687 225,824
Other pension costs 48,536 48,945
2,633,984 2,741,798

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

Production 38 44
Selling and marketing 14 15
Administration 2 2
54 61

2024 2023
£    £   
Directors' remuneration 185,095 217,167
Directors' pension contributions to money purchase schemes 2,642 2,642

The number of directors to whom retirement benefits were accruing was as follows:

Money purchase schemes 2 2

6. OPERATING PROFIT

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

2024 2023
£    £   
Depreciation - owned assets 342,002 319,970
Loss on disposal of fixed assets 12,703 10,566
Auditors' remuneration 35,264 19,000
Foreign exchange differences (24,685 ) -
Rentals under operating leases 51,271 49,384

Rotalink Limited (Registered number: 00313872)

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

7. INVESTMENTS
2024 2023
£    £   
Profit/loss on sale of investments 44,975 41,667
Fair value adjustment 3,070,845 1,292,263
3,115,820 1,333,930

8. TAXATION

Analysis of the tax (credit)/charge
The tax (credit)/charge on the profit for the year was as follows:
2024 2023
£    £   
Current tax:
UK corporation tax (116,943 ) 158,270

Deferred tax 14,601 30,464
Tax on profit (102,342 ) 188,734

Reconciliation of total tax (credit)/charge included in profit and loss
The tax assessed for the year is lower than the standard rate of corporation tax in the UK. The difference is explained below:

2024 2023
£    £   
Profit before tax 3,499,707 2,357,433
Profit multiplied by the standard rate of corporation tax in the UK of 25%
(2023 - 22.370%)

874,927

527,358

Effects of:
Income not taxable for tax purposes (84,316 ) (73,972 )
Capital allowances in excess of depreciation (11,952 ) (31,900 )

Movement on stock and equipment provision 51,132 34,155
Other tax movements 455 (1,031 )
Expenditure not allowed 87 954
Profit on sale of investments (8,068 ) (9,363 )

Fair value adjustment (767,711 ) (290,305 )
Adjustment to profit/loss on disposal of investments - 2,373
Deferred tax movement 14,601 30,465
Research and development credit 2022 and 2023 (171,497 ) -
Total tax (credit)/charge (102,342 ) 188,734

9. DIVIDENDS
2024 2023
£    £   
Ordinary shares of £1 each
Interim 1,000,000 1,000,000

Rotalink Limited (Registered number: 00313872)

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

10. TANGIBLE FIXED ASSETS
Improvements
Freehold to Plant and
property property machinery
£    £    £   
COST
At 1 October 2023 380,000 30,270 3,195,103
Additions - - 150,180
Disposals - - -
At 30 September 2024 380,000 30,270 3,345,283
DEPRECIATION
At 1 October 2023 153,900 30,270 2,448,040
Charge for year 7,600 - 228,823
Eliminated on disposal - - -
At 30 September 2024 161,500 30,270 2,676,863
NET BOOK VALUE
At 30 September 2024 218,500 - 668,420
At 30 September 2023 226,100 - 747,063

Fixtures
and Motor Computer
fittings vehicles equipment Totals
£    £    £    £   
COST
At 1 October 2023 2,108,777 98,805 117,530 5,930,485
Additions 205,378 51,800 - 407,358
Disposals - (45,000 ) - (45,000 )
At 30 September 2024 2,314,155 105,605 117,530 6,292,843
DEPRECIATION
At 1 October 2023 1,674,673 78,197 117,530 4,502,610
Charge for year 80,267 25,312 - 342,002
Eliminated on disposal - (45,000 ) - (45,000 )
At 30 September 2024 1,754,940 58,509 117,530 4,799,612
NET BOOK VALUE
At 30 September 2024 559,215 47,096 - 1,493,231
At 30 September 2023 434,104 20,608 - 1,427,875

11. FIXED ASSET INVESTMENTS
Shares in
group
undertakings
£   
COST
At 1 October 2023
and 30 September 2024 22,433
NET BOOK VALUE
At 30 September 2024 22,433
At 30 September 2023 22,433

Rotalink Limited (Registered number: 00313872)

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

11. FIXED ASSET INVESTMENTS - continued

The company's investments at the Balance Sheet date in the share capital of companies include the following:

Rotalink GmbH
Registered office:
Nature of business: Overseas marketing
%
Class of shares: holding
Ordinary 100.00
2024 2023
£    £   
Aggregate capital and reserves 84,601 82,401
Profit for the year 5,324 4,971

12. STOCKS
2024 2023
£    £   
Stocks 1,237,784 1,391,146
Work-in-progress 108,011 72,350
1,345,795 1,463,496

Stocks are stated after provisions for impairment of £533,122 (2023 - £541,849).

13. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2024 2023
£    £   
Trade debtors 2,664,765 3,701,799
Amounts owed by group undertakings 11,538 11,538
Other debtors 10,961 -
Directors' current accounts 154 405
Tax 183,193 -
VAT 101,367 103,038
Prepayments and accrued income 75,681 239,365
3,047,659 4,056,145

Trade debtors are stated after provisions for impairment of Nil (2023 - Nil).

14. CURRENT ASSET INVESTMENTS

The company's current asset investments consist of listed investments which are held at their current market value.

15. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2024 2023
£    £   
Trade creditors 579,295 1,323,505
Amounts owed to group undertakings 59,997 59,997
Tax - 66,691
Social security and other taxes 79,925 78,992
Other creditors 17,545 27,818
Accrued expenses 949,761 973,291
1,686,523 2,530,294

Rotalink Limited (Registered number: 00313872)

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

16. LEASING AGREEMENTS

Minimum lease payments under non-cancellable operating leases fall due as follows:
2024 2023
£    £   
Within one year 51,271 49,085
Between one and five years 220,000 87,271
In more than five years 144,000 -
415,271 136,356

17. FINANCIAL INSTRUMENTS

The company has the following financial instruments:

2024 2023
£ £
Financial assets at fair value through profit or loss
Listed investments 17,371,607 13,436,097
17,371,607 13,436,097

Financial assets that are debt instruments measured at amortised cost
Trade debtors 2,664,765 3,701,799
Amounts owed by group undertakings 11,538 11,538
Director's loan accounts 154 405
2,676,457 3,713,742

Financial liabilities measured at amortised cost
Trade creditors 579,295 1,323,505
Amounts owed to group undertakings 59,997 59,997
Other creditors 17,545 27,818
656,837 1,413,320

18. PROVISIONS FOR LIABILITIES
2024 2023
£    £   
Deferred tax 258,805 244,204

Deferred
tax
£   
Balance at 1 October 2023 244,204
Charge to Income Statement during year 14,601
Balance at 30 September 2024 258,805

19. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 2024 2023
value: £    £   
72,500 Ordinary £1 72,500 72,500

Rotalink Limited (Registered number: 00313872)

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

20. RESERVES
Retained
earnings
£   

At 1 October 2023 19,224,049
Profit for the year 3,602,049
Dividends (1,000,000 )
At 30 September 2024 21,826,098

21. DIRECTORS' ADVANCES, CREDITS AND GUARANTEES

The following advances and credits to a director subsisted during the years ended 30 September 2024 and 30 September 2023:

2024 2023
£    £   
M E Hazell
Balance outstanding at start of year 404 3,729
Amounts advanced 1,029,917 1,009,342
Amounts repaid (1,030,168 ) (1,012,667 )
Amounts written off - -
Amounts waived - -
Balance outstanding at end of year 153 404

22. RELATED PARTY DISCLOSURES

Full advantage has been taken of exemptions for disclosure of inter-group transactions as per FRS 102.

23. ULTIMATE CONTROLLING PARTY

The controlling party is M E Hazell.

ULTIMATE PARENT COMPANY

The ultimate parent undertaking and the smallest and largest group to consolidate these financial statements is Oval (259) Limited. Copies of the Oval (259) Limited consolidated financial statements can be obtained from the Company Secretary at Cropmead, Crewkerne, Somerset TA18 7HQ.

24. RECONCILIATION OF PROFIT FOR THE FINANCIAL YEAR TO CASH GENERATED FROM OPERATIONS

2024 2023
£    £   
Profit for the financial year 3,602,049 2,168,699
Depreciation charges 342,002 319,969
(Profit)/loss on disposal of fixed assets (13,500 ) 10,566
(Profit)/Loss on sale of investment 44,975 (41,666 )
Fair value loss/(gain) on investment (3,070,844 ) (1,292,263 )
Finance income (350,306 ) (333,482 )
Taxation (102,342 ) 188,734
452,034 1,020,557
Decrease in stocks 117,701 337,748
Decrease/(increase) in trade and other debtors 1,191,428 (1,102,338 )
Decrease in trade and other creditors (777,080 ) (162,353 )
Cash generated from operations 984,083 93,614

Rotalink Limited (Registered number: 00313872)

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

25. CASH AND CASH EQUIVALENTS

The amounts disclosed on the Cash Flow Statement in respect of cash and cash equivalents are in respect of these Balance Sheet amounts:

Year ended 30 September 2024
30.9.24 1.10.23
£    £   
Cash and cash equivalents 563,201 475,903
Year ended 30 September 2023
30.9.23 1.10.22
£    £   
Cash and cash equivalents 475,903 1,497,748


26. ANALYSIS OF CHANGES IN NET FUNDS

Other
non-cash
At 1.10.23 Cash flow changes At 30.9.24
£    £    £    £   
Net cash
Cash at bank
and in hand 475,903 87,298 563,201
475,903 87,298 563,201

Liquid resources
Current asset
investments 14,625,195 116,458 2,629,954 17,371,607
14,625,195 116,458 2,629,954 17,371,607
Total 15,101,098 203,756 2,629,954 17,934,808