Company registration number 03275681 (England and Wales)
METALLINK FLUID POWER SYSTEMS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
METALLINK FLUID POWER SYSTEMS LIMITED
COMPANY INFORMATION
Directors
Mrs A Bianconcini
Mr P Borghi
Secretary
Mr A Hook
Company number
03275681
Registered office
Unit BT 35/2
Prospect Road
Beechburn Industrial Estate
Crook
DL15 8JL
Auditor
Allen Sykes Audit Limited
5 Henson Close
South Church Enterprise Park
Bishop Auckland
Co Durham
DL14 6WA
METALLINK FLUID POWER SYSTEMS LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 4
Independent auditor's report
5 - 8
Statement of comprehensive income
9
Statement of financial position
10
Statement of changes in equity
11
Statement of cash flows
12
Notes to the financial statements
13 - 23
METALLINK FLUID POWER SYSTEMS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -

The directors present the strategic report for the year ended 31 December 2024. The principal activity of the company is the manufacture of manipulated, formed and fabricated steel products used in construction and industrial equipment.

Business Review and Key Performance Indicators

We aim to present a balanced and comprehensive review of the development and performance of our business during the year and its position at the year end. Our review is consistent with the size and non-complex nature of our business and is written in context of the risks and uncertainties we face.

 

We consider our key financial performance indicators are those that communicate the financial performance and strength of the company as a whole, those being turnover, gross margin and balance sheet strength as defined by the total shareholders' funds.

 

All turnover relates to the same trade, predominantly the manufacture of manipulated steel products for construction vehicles. Turnover decreased during the year by approximately 14.4% due to turnover reducing to normal levels following a period of unprecedented demand in the previous two years.

 

Both gross margin and administrative expenses remained relatively consistent.

 

Net profit before taxation was £489,478. The resultant profit after tax for the year being £497,641 (2023 - £1,509,974) which increased shareholders' funds to £9,044,358, after dividends demonstrating the company's continued strength.

Business Risks

The company holds or issues financial instruments in order to achieve three main objectives, being:

 

(a) to finance its operations;

 

(b) to manage its exposure to interest and currency risks arising from its operations and from its sources of finance; and

 

(c) for trading purposes.

 

In addition, various financial instruments (e.g. trade debtors, trade creditors, accruals and prepayments) arise directly from the company's operations.

 

Transactions in financial instruments result in the company assuming or transferring to another party one or more of the financial risks described below.

 

Interest rate risk

 

The company had no financial instruments that are exposed to interest rate risk as the assets and liabilities of the company are of short term nature or at a fixed rate.

 

Credit risk

 

The company monitors credit risk closely and considers that its current policies of credit checks meet its objectives of managing exposure to credit risk.

METALLINK FLUID POWER SYSTEMS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
Future Developments

In recent times we have seen unprecedented material price increases due to global demand and reduced capacity. We have worked in partnership with our customers who have shared this burden via increased sales prices. We expect demand for the forthcoming year to be similar to the current year and the economy appears to be stabilising, mitigating the risk of future fluctuations in material prices.

 

We are optimistic about the future and continue to implement a series of investments in capital in order to meet customer demand and maintain our position in the market.

 

We have neither supply or sales in Ukraine or Israel but the risks caused by these conflicts cannot be ignored and could, indirectly, via our supply chains affect the business in the future.

By order of the board

Mr A Hook
Secretary
11 August 2025
METALLINK FLUID POWER SYSTEMS LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -

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

Results and dividends

The results for the year are set out on page 9.

No ordinary dividends were paid. The directors do not recommend payment of a final dividend.

Directors

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

Mrs A Bianconcini
Mr P Borghi
Statement of directors' responsibilities

The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.

 

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with 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:

 

 

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.

Disclosure of Information in the Strategic Report

The directors' performance review, assessment of risks and future developments of the company are included in the strategic report.

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.

Medium-sized companies exemption

This report has been prepared in accordance with the provisions applicable to companies entitled to the medium-sized companies exemption.

METALLINK FLUID POWER SYSTEMS LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -
By order of the board
Mr A Hook
Secretary
11 August 2025
METALLINK FLUID POWER SYSTEMS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBER OF METALLINK FLUID POWER SYSTEMS LIMITED
- 5 -
Opinion

We have audited the financial statements of Metallink Fluid Power Systems Limited (the 'company') for the year ended 31 December 2024 which comprise the statement of comprehensive income, the statement of financial position, the statement of changes in equity, the statement of cash flows 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:

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the 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 other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual 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:

METALLINK FLUID POWER SYSTEMS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBER OF METALLINK FLUID POWER SYSTEMS LIMITED (CONTINUED)
- 6 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.

 

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

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

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

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

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:

 

METALLINK FLUID POWER SYSTEMS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBER OF METALLINK FLUID POWER SYSTEMS LIMITED (CONTINUED)
- 7 -

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

 

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

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

 

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

 

As part of an audit in accordance with ISAs (UK), we exercise professional judgment and maintain professional scepticism throughout the audit. We also:

 

We communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit.

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.

METALLINK FLUID POWER SYSTEMS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBER OF METALLINK FLUID POWER SYSTEMS LIMITED (CONTINUED)
- 8 -

Use of our report

This report is made solely to the company's member 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 member those matters we are required to state to the member 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 member, for our audit work, for this report, or for the opinions we have formed.

John P Yarrow FCA
Senior Statutory Auditor
For and on behalf of Allen Sykes Audit Limited
4 September 2025
Chartered Accountants
Statutory Auditor
5 Henson Close
South Church Enterprise Park
Bishop Auckland
Co Durham
DL14 6WA
METALLINK FLUID POWER SYSTEMS LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
2024
2023
Notes
£
£
Turnover
3
9,932,118
11,603,735
Cost of sales
(6,646,764)
(7,312,913)
Gross profit
3,285,354
4,290,822
Administrative expenses
(2,802,563)
(2,669,373)
Other operating income
6,687
-
0
Profit before taxation
489,478
1,621,449
Tax on profit
7
8,163
(111,475)
Profit for the financial year
497,641
1,509,974

The income statement has been prepared on the basis that all operations are continuing operations.

METALLINK FLUID POWER SYSTEMS LIMITED
STATEMENT OF FINANCIAL POSITION
AS AT
31 DECEMBER 2024
31 December 2024
- 10 -
2024
2023
as restated
Notes
£
£
£
£
Fixed assets
Tangible assets
9
1,812,047
1,954,773
Current assets
Stocks
10
2,241,849
2,622,870
Debtors
11
1,741,820
1,356,155
Cash at bank and in hand
4,860,603
3,810,179
8,844,272
7,789,204
Creditors: amounts falling due within one year
12
(1,324,683)
(891,589)
Net current assets
7,519,589
6,897,615
Total assets less current liabilities
9,331,636
8,852,388
Provisions for liabilities
Deferred tax liability
13
287,278
305,671
(287,278)
(305,671)
Net assets
9,044,358
8,546,717
Capital and reserves
Called up share capital
15
100
100
Profit and loss reserves
9,044,258
8,546,617
Total equity
9,044,358
8,546,717

These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.

The financial statements were approved by the board of directors and authorised for issue on 13 August 2025 and are signed on its behalf by:
Mr P Borghi
Director
Company registration number 03275681 (England and Wales)
METALLINK FLUID POWER SYSTEMS LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
As restated for the period ended 31 December 2023:
Balance at 1 January 2023
100
8,106,948
8,107,048
Effect of correction of accounting error
-
218,115
218,115
As restated
100
8,325,063
8,325,163
Year ended 31 December 2023:
Profit and total comprehensive income
-
1,509,974
1,509,974
Dividends
8
-
(1,288,420)
(1,288,420)
Balance at 31 December 2023
100
8,546,617
8,546,717
Year ended 31 December 2024:
Profit and total comprehensive income
-
497,641
497,641
Balance at 31 December 2024
100
9,044,258
9,044,358
METALLINK FLUID POWER SYSTEMS LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
21
1,340,643
1,726,213
Income taxes paid
-
0
(525,413)
Net cash inflow from operating activities
1,340,643
1,200,800
Investing activities
Purchase of tangible fixed assets
(290,719)
(755,064)
Proceeds from disposal of tangible fixed assets
500
-
0
Net cash used in investing activities
(290,219)
(755,064)
Financing activities
Dividends paid
-
0
(1,288,420)
Net cash used in financing activities
-
(1,288,420)
Net increase/(decrease) in cash and cash equivalents
1,050,424
(842,684)
Cash and cash equivalents at beginning of year
3,810,179
4,652,863
Cash and cash equivalents at end of year
4,860,603
3,810,179
METALLINK FLUID POWER SYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 13 -
1
Accounting policies
Company information

Metallink Fluid Power Systems Limited is a private company limited by shares incorporated in England and Wales. The registered office is Unit BT 35/2, Prospect Road, Beechburn Industrial Estate, Crook, DL15 8JL.

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.

1.2
Going concern

Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue 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 and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

1.4
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:

Land and buildings
5% straight line
Plant and machinery
30% reducing balance & 30% straight line
Fixtures and fittings
25% reducing balance
Equipment
33% reducing balance & 25% straight line
Motor vehicles
25% reducing balance

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.

1.5
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible 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).

METALLINK FLUID POWER SYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 14 -
1.6
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.

1.7
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.

1.8
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's statement of financial position when the company becomes party to the contractual provisions of the instrument.

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.

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.

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.

 

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.

METALLINK FLUID POWER SYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 15 -
1.9
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.

1.10
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 income statement 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.

1.11
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.

1.12
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.13
Leases

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.

2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are 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.

METALLINK FLUID POWER SYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 16 -
3
Turnover
2024
2023
£
£
Turnover analysed by class of business
Sale of goods
9,932,118
11,603,735
2024
2023
£
£
Turnover analysed by geographical market
United Kingdom
9,755,874
11,479,404
Europe
107,812
81,052
India
15,761
2,804
United States
14,897
25,377
Brazil
37,178
14,527
China
596
571
9,932,118
11,603,735
4
Operating profit
2024
2023
Operating profit for the year is stated after charging/(crediting):
£
£
Exchange losses/(gains)
281,410
(40,839)
Depreciation of owned tangible fixed assets
433,109
437,878
Profit on disposal of tangible fixed assets
(164)
-
Operating lease charges
85,500
85,500
5
Auditor's remuneration
2024
2023
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the company
10,000
9,400
For other services
All other non-audit services
1,650
1,785
METALLINK FLUID POWER SYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 17 -
6
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2024
2023
Number
Number
Production staff
70
89
Administrative staff
9
9
Total
79
98

Their aggregate remuneration comprised:

2024
2023
£
£
Wages and salaries
2,679,895
2,989,164
Social security costs
242,214
264,044
Pension costs
110,801
150,193
3,032,910
3,403,401
7
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
143,997
289,171
Adjustments in respect of prior periods
(133,767)
(254,247)
Total current tax
10,230
34,924
Deferred tax
Origination and reversal of timing differences
(18,393)
76,551
Total tax (credit)/charge
(8,163)
111,475
METALLINK FLUID POWER SYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
7
Taxation
(Continued)
- 18 -

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
489,478
1,621,449
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 23.52%)
122,370
381,365
Tax effect of expenses that are not deductible in determining taxable profit
496
295
Effect of change in corporation tax rate
-
0
3,980
Permanent capital allowances in excess of depreciation
2,738
(19,927)
Research and development tax credit
(133,767)
(254,247)
Rounding
-
0
9
Taxation (credit)/charge for the year
(8,163)
111,475
8
Dividends
2024
2023
£
£
Final paid
-
0
1,288,420
METALLINK FLUID POWER SYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 19 -
9
Tangible fixed assets
Land and buildings
Plant and machinery
Fixtures and fittings
Equipment
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 January 2024
3,821,222
6,755,496
520,835
324,716
65,041
11,487,310
Additions
-
0
282,023
-
0
1,696
7,000
290,719
Disposals
-
0
(1,443,828)
-
0
-
0
(15,000)
(1,458,828)
At 31 December 2024
3,821,222
5,593,691
520,835
326,412
57,041
10,319,201
Depreciation and impairment
At 1 January 2024 (as restated)
2,960,744
5,782,352
441,815
294,459
53,167
9,532,537
Depreciation charged in the year
38,375
353,736
19,754
17,024
4,220
433,109
Eliminated in respect of disposals
-
0
(1,443,828)
-
0
-
0
(14,664)
(1,458,492)
At 31 December 2024
2,999,119
4,692,260
461,569
311,483
42,723
8,507,154
Carrying amount
At 31 December 2024
822,103
901,431
59,266
14,929
14,318
1,812,047
At 31 December 2023
860,478
973,144
79,020
30,257
11,874
1,954,773
10
Stocks
2024
2023
£
£
Raw materials and consumables
1,637,117
1,895,468
Work in progress
237,479
140,696
Finished goods and goods for resale
367,253
586,706
2,241,849
2,622,870
11
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
1,622,674
1,161,561
Corporation tax recoverable
19,846
30,076
Other debtors
9,621
6,500
Prepayments and accrued income
89,679
158,018
1,741,820
1,356,155
METALLINK FLUID POWER SYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 20 -
12
Creditors: amounts falling due within one year
2024
2023
£
£
Trade creditors
434,109
299,604
Amounts owed to group undertakings
310,336
180,979
Taxation and social security
434,847
337,918
Other creditors
17,354
14,598
Accruals and deferred income
128,037
58,490
1,324,683
891,589
13
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:

Liabilities
Liabilities
2024
2023
Balances:
£
£
Accelerated capital allowances
287,278
305,671
2024
Movements in the year:
£
Liability at 1 January 2024
305,671
Credit to profit or loss
(18,393)
Liability at 31 December 2024
287,278
14
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
110,801
150,193

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.

15
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
100
100
100
100
METALLINK FLUID POWER SYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 21 -
16
Reserves

Profit and Loss Account - This reserve records distributable retained earnings and accumulated losses.

17
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
10,965
10,965
Between two and five years
16,313
27,278
27,278
38,243
18
Capital commitments

Amounts contracted for but not provided in the financial statements:

2024
2023
£
£
Acquisition of tangible fixed assets
-
210,000
19
Related party transactions
Transactions with related parties

During the year the company entered into the following transactions with related parties:

During the year the ultimate parent company, G.B. Spa, sold services amounting to £174,917 (2023: £227,866) to the company. The amount due to G.B. Spa at 31 December 2024 was £9,594 (2023: £18,106).

 

During the year the company purchased/sold goods and services in the normal course of business from/to the following related companies in which the Directors Mrs A Bianconcini and Mr P Borghi have common control:

 

Purchases             Sales

 

FOR Spa                 £644,291 (2023:£720,110) £2159 (2023:£Nil)

Borghi Impianti Oleodinamici Spa         £178,022 (2023:£541,040) £40,387 (2023:£18,127)

 

Amounts owed by the above companies were as follows:

 

                  Amounts owed              Amounts owed

                 by the company        to the company

 

FOR Spa             £200,322 (2023:£86,711)    £2,137 (2023:£Nil)

Borghi Impianti Oleodinamici Spa £116,871 (2023:£92,409)    £14,314 (2023:£16,247)

 

 

 

 

METALLINK FLUID POWER SYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 22 -
20
Ultimate controlling party

The ultimate parent company is G.B. Spa, a company incorporated in Italy, which owns 100% of the issued share capital. G.B. Spa is controlled by Mrs A Bianconcini who owns 81.48% of the share capital.

21
Cash generated from operations
2024
2023
£
£
Profit for the year after tax
497,641
1,509,974
Adjustments for:
Taxation (credited)/charged
(8,163)
111,475
Gain on disposal of tangible fixed assets
(164)
-
Depreciation and impairment of tangible fixed assets
433,109
437,878
Movements in working capital:
Decrease/(increase) in stocks
381,021
(345,763)
(Increase)/decrease in debtors
(395,895)
1,270,136
Increase/(decrease) in creditors
433,094
(1,257,487)
Cash generated from operations
1,340,643
1,726,213
22
Analysis of changes in net funds
1 January 2024
Cash flows
31 December 2024
£
£
£
Cash at bank and in hand
3,810,179
1,050,424
4,860,603
23
Prior period adjustment
Changes to the statement of financial position
As previously reported
Adjustment
As restated at 31 Dec 2023
£
£
£
Fixed assets
Tangible assets
1,736,658
218,115
1,954,773
Capital and reserves
Profit and loss reserves
8,328,502
218,115
8,546,617
Changes to the income statement
As previously reported
Adjustment
As restated
Period ended 31 December 2023
£
£
£
Profit for the financial period
1,509,974
-
1,509,974
METALLINK FLUID POWER SYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
23
Prior period adjustment
(Continued)
- 23 -
Notes to reconciliation

During the year a prior year adjustment was made as land had been depreciated in previous years' accounts. The retained earnings brought forward and tangible assets have been increased by £218,115

2024-12-312024-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.100No description of principal activityMrs A BianconciniMr P BorghiMr A Hook032756812024-01-012024-12-3103275681bus:Director12024-01-012024-12-3103275681bus:Director22024-01-012024-12-3103275681bus:CompanySecretaryDirector12024-01-012024-12-3103275681bus:CompanySecretary12024-01-012024-12-3103275681bus:RegisteredOffice2024-01-012024-12-31032756812024-12-31032756812023-01-012023-12-3103275681core:RetainedEarningsAccumulatedLosses2023-01-012023-12-3103275681core:RetainedEarningsAccumulatedLosses2024-01-012024-12-31032756812023-12-3103275681core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-3103275681core:PlantMachinery2024-12-3103275681core:FurnitureFittings2024-12-3103275681core:ComputerEquipment2024-12-3103275681core:MotorVehicles2024-12-3103275681core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3103275681core:PlantMachinery2023-12-3103275681core:FurnitureFittings2023-12-3103275681core:ComputerEquipment2023-12-3103275681core:MotorVehicles2023-12-3103275681core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3103275681core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3103275681core:CurrentFinancialInstruments2024-12-3103275681core:CurrentFinancialInstruments2023-12-3103275681core:ShareCapital2024-12-3103275681core:ShareCapital2023-12-3103275681core:RetainedEarningsAccumulatedLosses2024-12-3103275681core:RetainedEarningsAccumulatedLosses2023-12-3103275681core:RetainedEarningsAccumulatedLossescore:PriorPeriodIncreaseDecrease2022-12-3103275681core:ShareCapital2022-12-3103275681core:RetainedEarningsAccumulatedLosses2022-12-3103275681core:ShareCapitalOrdinaryShareClass12024-12-3103275681core:ShareCapitalOrdinaryShareClass12023-12-31032756812023-12-31032756812022-12-3103275681core:LandBuildingscore:OwnedOrFreeholdAssets2024-01-012024-12-3103275681core:PlantMachinery2024-01-012024-12-3103275681core:FurnitureFittings2024-01-012024-12-3103275681core:ComputerEquipment2024-01-012024-12-3103275681core:MotorVehicles2024-01-012024-12-3103275681core:UKTax2024-01-012024-12-3103275681core:UKTax2023-01-012023-12-310327568112024-01-012024-12-310327568112023-01-012023-12-3103275681core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3103275681core:PlantMachinery2023-12-3103275681core:FurnitureFittings2023-12-3103275681core:ComputerEquipment2023-12-3103275681core:MotorVehicles2023-12-3103275681bus:OrdinaryShareClass12024-01-012024-12-3103275681bus:OrdinaryShareClass12024-12-3103275681bus:OrdinaryShareClass12023-12-3103275681core:WithinOneYear2024-12-3103275681core:WithinOneYear2023-12-3103275681core:BetweenTwoFiveYears2024-12-3103275681core:BetweenTwoFiveYears2023-12-3103275681bus:PrivateLimitedCompanyLtd2024-01-012024-12-3103275681bus:FRS1022024-01-012024-12-3103275681bus:Audited2024-01-012024-12-3103275681bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP