Company registration number SC419975 (Scotland)
FLINTSTONE TECHNOLOGY LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
FLINTSTONE TECHNOLOGY LIMITED
COMPANY INFORMATION
Directors
B Cluydts
R Rentmeesters
E Jagers
(Appointed 24 April 2025)
Company number
SC419975
Registered office
Constable Works, Fowler Road
West Pitkerro Industrial Estate, Broughty Ferry
Dundee
Scotland
DD5 3RU
Auditor
BK Plus Audit Limited
Stannergate House
41 Dundee Road West
Broughty Ferry
Dundee
DD5 1NB
FLINTSTONE TECHNOLOGY LIMITED
CONTENTS
Page
Directors' report
1
Directors' responsibilities statement
2
Independent auditor's report
3 - 5
Profit and loss account
6
Statement of comprehensive income
7
Balance sheet
8
Statement of changes in equity
9
Statement of cash flows
10
Notes to the financial statements
11 - 23
FLINTSTONE TECHNOLOGY LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -

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

Principal activities

The principal activity of the company continued to be the development and supply of subsea systems.

Directors

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

D Boffe
(Resigned 24 April 2025)
B Cluydts
R Rentmeesters
E Jagers
(Appointed 24 April 2025)
Auditor

BK Plus Audit Limited were appointed as auditor to the company and in accordance with section 485 of the Companies Act 2006, a resolution proposing that they be re-appointed will be put at a General Meeting.

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.

Small companies exemption

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

On behalf of the board
E Jagers
Director
10 September 2025
FLINTSTONE TECHNOLOGY LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -

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.

FLINTSTONE TECHNOLOGY LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF FLINTSTONE TECHNOLOGY LIMITED
- 3 -
Opinion

We have audited the financial statements of Flintstone Technology Limited (the 'company') for the year ended 31 December 2024 which comprise the profit and loss account, the statement of comprehensive income, the balance sheet, 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 directors are responsible for the other information. The other information comprises the information included in the annual report, other than the financial statements and our auditor's report 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 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:

FLINTSTONE TECHNOLOGY LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF FLINTSTONE TECHNOLOGY LIMITED (CONTINUED)
- 4 -
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 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.

In identifying and assessing the risk of material misstatement due to non-compliance with laws and regulations we have carried out the following:

FLINTSTONE TECHNOLOGY LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF FLINTSTONE TECHNOLOGY LIMITED (CONTINUED)
- 5 -

In identifying and assessing the risk of material misstatement due to irregularities, including fraud and how it may occur, the potential for management bias and the override of controls we have:

 

 

We did not identify any matters relating to non-compliance with laws and regulations, or relating to fraud.

Because of the inherent limitations of an audit, there is an unavoidable risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. The risk of not detecting a material misstatement due to fraud is inherently more difficult than detecting those that result from error as fraud may involve intentional concealment, forgery, collusion, omission or misrepresentation. In addition, the further removed any 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.

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.

 

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

Karen Henderson C.A. (Senior Statutory Auditor)
For and on behalf of BK Plus Audit Limited, Statutory Auditor
Chartered Certified Accountants
Stannergate House
41 Dundee Road West
Broughty Ferry
Dundee
DD5 1NB
10 September 2025
FLINTSTONE TECHNOLOGY LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 6 -
2024
2023
Notes
£
£
Turnover
3
9,887,097
1,142,136
Cost of sales
(6,467,916)
(1,270,248)
Gross profit/(loss)
3,419,181
(128,112)
Administrative expenses
(842,641)
(1,034,171)
Other operating income
6,001
-
0
Operating profit/(loss)
4
2,582,541
(1,162,283)
Interest receivable and similar income
7
1,688
3,300
Interest payable and similar expenses
8
(67,265)
(140,178)
Other finance income
9
-
3,226,374
Profit before taxation
2,516,964
1,927,213
Tax on profit
10
(629,363)
524,752
Profit for the financial year
1,887,601
2,451,965

The profit and loss account has been prepared on the basis that all operations are continuing operations.

The notes on pages 11 to 23 form part of these financial statements.

FLINTSTONE TECHNOLOGY LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
2024
2023
£
£
Profit for the year
1,887,601
2,451,965
Other comprehensive income
Cash flow hedges gain arising in the year
-
0
12,269
Tax relating to other comprehensive income
-
0
(2,331)
Total other comprehensive income for the year
-
0
9,938
Total comprehensive income for the year
1,887,601
2,461,903

The notes on pages 11 to 23 form part of these financial statements.

FLINTSTONE TECHNOLOGY LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 8 -
2024
2023
Notes
£
£
£
£
Fixed assets
Intangible assets
11
477,484
452,585
Tangible assets
12
110,349
134,422
587,833
587,007
Current assets
Debtors
13
6,067,657
1,895,841
Cash at bank and in hand
664,521
22,868
6,732,178
1,918,709
Creditors: amounts falling due within one year
14
(3,033,809)
(108,121)
Net current assets
3,698,369
1,810,588
Total assets less current liabilities
4,286,202
2,397,595
Creditors: amounts falling due after more than one year
15
(806,633)
(805,627)
Net assets
3,479,569
1,591,968
Capital and reserves
Called up share capital
19
146
146
Share premium account
846,454
846,454
Profit and loss reserves
2,632,969
745,368
Total equity
3,479,569
1,591,968

The notes on pages 11 to 23 form part of these financial statements.

These financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.

The financial statements were approved by the board of directors and authorised for issue on 10 September 2025 and are signed on its behalf by:
E Jagers
Director
Company registration number SC419975 (Scotland)
FLINTSTONE TECHNOLOGY LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
Share capital
Share premium account
Hedging reserve
Profit and loss reserves
Total
£
£
£
£
£
Balance at 1 January 2023
146
846,454
(9,938)
(1,706,597)
(869,935)
Year ended 31 December 2023:
Profit
-
-
-
2,451,965
2,451,965
Other comprehensive income:
Cash flow hedges gains
-
-
12,269
-
12,269
Tax relating to other comprehensive income
-
-
(2,331)
-
0
(2,331)
Total comprehensive income
-
-
9,938
2,451,965
2,461,903
Balance at 31 December 2023
146
846,454
-
0
745,368
1,591,968
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
-
1,887,601
1,887,601
Balance at 31 December 2024
146
846,454
-
0
2,632,969
3,479,569

The notes on pages 11 to 23 form part of these financial statements.

FLINTSTONE TECHNOLOGY LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from/(absorbed by) operations
23
878,483
(396,739)
Interest paid
(67,265)
(140,178)
Income taxes (paid)/refunded
(333)
46,041
Net cash inflow/(outflow) from operating activities
810,885
(490,876)
Investing activities
Purchase of intangible assets
(107,642)
(60,961)
Purchase of tangible fixed assets
(64,284)
(75,172)
Interest received
1,688
3,300
Net cash used in investing activities
(170,238)
(132,833)
Financing activities
Amounts written off related party loans
-
0
3,227,683
Loans from group undertakings
1,006
805,627
Net cash generated from financing activities
1,006
4,033,310
Net increase in cash and cash equivalents
641,653
3,409,601
Cash and cash equivalents at beginning of year
22,868
(3,386,733)
Cash and cash equivalents at end of year
664,521
22,868

The notes on pages 11 to 23 form part of these financial statements.

FLINTSTONE TECHNOLOGY LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
1
Accounting policies
Company information

Flintstone Technology Limited is a private company limited by shares incorporated in Scotland. The registered office is Constable Works, Fowler Road, West Pitkerro Industrial Estate, Broughty Ferry, Dundee, Scotland, DD5 3RU.

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 £.

 

Following the acquisition by Bridon International Limited, the directors reclassified certain cost as being part of cost of sales as opposed to an administrative cost in line with the Bekaert groups categorisations.

 

Due to this change the comparative cost of sales amount has been increased by £354,758 with a corresponding decrease in administrative cost, and such no change to the profit before tax figure.

 

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 new of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and nominal amount received is recognised as interest income.

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.

Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that is probable will be recovered.

1.4
Research and development expenditure

Research expenditure is written off against profits in the year in which it is incurred.

FLINTSTONE TECHNOLOGY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 12 -
1.5
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

Amortisation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Patents & licences
evenly over estimated useful life of 10 years
1.6
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Plant and equipment
33.3% straight line
Computers
20% straight line
Office Equipment
20% straight line

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.7
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.8
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.

FLINTSTONE TECHNOLOGY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 13 -
1.9
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 balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Fair value measurement of financial instruments

Derivatives are initially recognised at fair value at the date a derivative contract is entered into and are subsequently remeasured to fair value at each reporting end date. The resulting gain or loss is recognised in profit or loss immediately unless the derivative is designated and effective as a hedging instrument, in which event the timing of the recognition in profit or loss depends on the nature of the hedge relationship.

 

A derivative with a positive fair value is recognised as a financial asset, whereas a derivative with a negative fair value is recognised as a financial liability.

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.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

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

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.10
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.

FLINTSTONE TECHNOLOGY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 14 -
1.11
Hedge accounting

The company designates certain hedging instruments, including derivatives, embedded derivatives and non-derivatives, as either fair value hedges or cash flow hedges. At the inception of the hedge relationship, the company documents the relationship between the hedging instrument and the hedged item along with risk management objectives and strategy for undertaking various hedge transactions. At the inception of the hedge and on an ongoing basis, the company documents whether the hedging instrument is highly effective in offsetting changes in fair values or cash flows of the hedged item.

Changes in the fair value of derivatives that are designated and qualify as fair value hedges are recognised in profit or loss immediately, together with any changes in the fair value of the hedged asset or liability that are attributable to the hedged risk.

For derivatives that are designated and qualify as cash flow hedges, the effective portion of changes in the fair value of the hedge is recognised in other comprehensive income. The gain or loss relating to the ineffective portion is recognised immediately in profit or loss.

 

Any gain or loss previously recognised in other comprehensive income is reclassified to profit or loss when the hedge relationship ends. This occurs when the hedging instrument expires or no longer meets the hedging criteria, the forecast transaction is no longer highly probable, the hedged debt instrument is derecognised, or the hedging instrument is terminated.

1.12
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

FLINTSTONE TECHNOLOGY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 15 -
1.13
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.14
Retirement benefits

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

1.15
Leases
As lessee

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

1.16
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.

2
Judgements and key sources of estimation uncertainty

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

3
Turnover
2024
2023
£
£
Turnover analysed by class of business
Sales (including design/studies/testing)
9,887,097
1,142,136
2024
2023
£
£
Turnover analysed by geographical market
United Kingdom
636,439
135,250
Rest of World
9,250,658
1,006,886
9,887,097
1,142,136
FLINTSTONE TECHNOLOGY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 16 -
4
Operating profit/(loss)
2024
2023
Operating profit/(loss) for the year is stated after charging/(crediting):
£
£
Exchange gains
(7,805)
(4,419)
Research and development costs
-
1,576
Fees payable to the company's auditor for the audit of the company's financial statements
5,250
4,500
Depreciation of owned tangible fixed assets
88,357
234,133
Amortisation of intangible assets
82,743
86,935
(Profit)/loss on disposal of intangible assets
-
1,378
Cost of stocks recognised as an expense
5,718,188
835,661
Operating lease charges
115,899
106,886
5
Employees

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

2024
2023
Number
Number
14
11

Their aggregate remuneration comprised:

2024
2023
£
£
Wages and salaries
820,607
693,150
Social security costs
92,379
77,631
Pension costs
34,504
23,401
947,490
794,182
6
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
-
0
206,250
Remuneration disclosed above include the following amounts paid to the highest paid director:
2024
2023
£
£
Remuneration for qualifying services
n/a
119,167
FLINTSTONE TECHNOLOGY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 17 -
7
Interest receivable and similar income
2024
2023
£
£
Interest income
Interest on bank deposits
1,688
3,300
2024
2023
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
1,688
3,300
8
Interest payable and similar expenses
2024
2023
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
-
134,551
Interest payable to group undertakings
67,265
5,627
67,265
140,178
9
Other finance income
2024
2023
£
£
Fair value gains/(losses) on financial instruments
Hedge ineffectiveness on a cash flow hedge
-
0
(1,309)
Other gains/(losses)
Amounts written off related party loans
-
3,227,683
-
3,226,374
10
Taxation
2024
2023
£
£
Deferred tax
Origination and reversal of timing differences
629,363
(524,752)
FLINTSTONE TECHNOLOGY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
10
Taxation
(Continued)
- 18 -

The actual charge/(credit) 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
2,516,964
1,927,213
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 25.00%)
629,241
481,803
Tax effect of expenses that are not deductible in determining taxable profit
-
0
58,533
Tax effect of income not taxable in determining taxable profit
-
0
(806,921)
Tax effect of utilisation of tax losses
(628,140)
-
0
Unutilised tax losses carried forward
-
0
286,591
Other non-reversing timing differences
-
0
(96)
Deferred tax movement - losses
637,374
(248,011)
Deferred tax - capital allowances movement
(9,112)
(19,910)
Deferred tax movement - tax rate change
-
0
(276,741)
Taxation charge/(credit) for the year
629,363
(524,752)

In addition to the amount charged/(credited) to the profit and loss account, the following amounts relating to tax have been recognised directly in other comprehensive income:

2024
2023
£
£
Deferred tax arising on:
Revaluation of financial instruments treated as cash flow hedges
-
0
2,331

There was unused tax losses of £2,193,361 at 31 December 2024 (2023 - £4,746,773).

FLINTSTONE TECHNOLOGY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 19 -
11
Intangible fixed assets
Patents & licences
£
Cost
At 1 January 2024
912,092
Additions
107,642
At 31 December 2024
1,019,734
Amortisation and impairment
At 1 January 2024
459,507
Amortisation charged for the year
82,743
At 31 December 2024
542,250
Carrying amount
At 31 December 2024
477,484
At 31 December 2023
452,585
12
Tangible fixed assets
Plant and equipment
Computers
Office Equipment
Total
£
£
£
£
Cost
At 1 January 2024
1,436,422
77,049
20,607
1,534,078
Additions
61,216
3,068
-
0
64,284
At 31 December 2024
1,497,638
80,117
20,607
1,598,362
Depreciation and impairment
At 1 January 2024
1,303,258
75,791
20,607
1,399,656
Depreciation charged in the year
86,484
1,873
-
0
88,357
At 31 December 2024
1,389,742
77,664
20,607
1,488,013
Carrying amount
At 31 December 2024
107,896
2,453
-
0
110,349
At 31 December 2023
133,164
1,258
-
0
134,422
FLINTSTONE TECHNOLOGY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 20 -
13
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
2,836,792
246,869
Gross amounts owed by contract customers
2,521,563
309,596
Corporation tax recoverable
6,001
5,668
Other debtors
88,945
112,882
Prepayments and accrued income
90,631
67,738
5,543,932
742,753
Deferred tax asset (note 17)
523,725
1,153,088
6,067,657
1,895,841
14
Creditors: amounts falling due within one year
2024
2023
£
£
Trade creditors
2,984,395
75,335
Taxation and social security
31,599
25,177
Other creditors
5,885
-
0
Accruals and deferred income
11,930
7,609
3,033,809
108,121
15
Creditors: amounts falling due after more than one year
2024
2023
Notes
£
£
Loans from group undertakings
16
806,633
805,627
16
Loans and overdrafts
2024
2023
£
£
Loans from group undertakings
806,633
805,627
Payable after one year
806,633
805,627
FLINTSTONE TECHNOLOGY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 21 -
17
Deferred taxation

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

Assets
Assets
2024
2023
Balances:
£
£
Accelerated capital allowances
(24,615)
-
Tax losses
548,340
1,153,088
523,725
1,153,088
2024
Movements in the year:
£
Asset at 1 January 2024
(1,153,088)
Charge to profit or loss
629,363
Asset at 31 December 2024
(523,725)
18
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
34,504
23,401

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.

19
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
of 0.1p each
146,000
146,000
146
146
20
Operating lease commitments
As lessee
FLINTSTONE TECHNOLOGY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
20
Operating lease commitments
(Continued)
- 22 -

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 1 year
119,031
115,606
Years 2-5
347,526
432,032
After 5 years
-
0
34,525
466,557
582,163
21
Related party transactions
Transactions with related parties

At the year end Bridon International Limited owns 75.33% (2023 - 75,33%) of the ordinary share capital of Flintstone Technology Limited.

 

During the year the company invoiced £7,000 (2023 - £nil) to Bridon International Limited in relation to sales projects. The total was repaid in full by the year end.

 

At the year end there was £806,633 due to group companies (2023 - £805,627). All transactions were undertaken and balances are due under normal commercial terms.

 

During the 2023 financial year end MacGregor, who at the time was the majority shareholder, offered conversion of a bank overdraft of £3,227,683 to a short term loan. This loan was later waived by deed of release and written off through the profit and loss account in 2023.

 

 

 

22
Ultimate controlling party

The ultimate controlling party at the year end date was NV Bekaert SA, a company incorporated in Belgium, whose registered office is Bekaertstraat 2, 8550 Zwevegem, Belgium.

FLINTSTONE TECHNOLOGY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 23 -
23
Cash generated from/(absorbed by) operations
2024
2023
£
£
Profit after taxation
1,887,601
2,451,965
Adjustments for:
Taxation charged/(credited)
629,363
(524,752)
Finance costs
67,265
140,178
Investment income
(1,688)
(3,300)
(Gain)/loss on disposal of intangible assets
-
1,378
Amortisation and impairment of intangible assets
82,743
86,935
Depreciation and impairment of tangible fixed assets
88,357
234,133
Other gains and losses
-
(3,226,374)
Movements in working capital:
(Increase)/decrease in debtors
(4,800,846)
444,797
Increase/(decrease) in creditors
2,925,688
(1,699)
Cash generated from/(absorbed by) operations
878,483
(396,739)
24
Analysis of changes in net debt
1 January 2024
Cash flows
31 December 2024
£
£
£
Cash at bank and in hand
22,868
641,653
664,521
Borrowings excluding overdrafts
(805,627)
(1,006)
(806,633)
(782,759)
640,647
(142,112)
2024-12-312024-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.200D BoffeB CluydtsR RentmeestersE JagersSC4199752024-01-012024-12-31SC419975bus:Director22024-01-012024-12-31SC419975bus:Director32024-01-012024-12-31SC419975bus:Director42024-01-012024-12-31SC419975bus:Director12024-01-012024-12-31SC419975bus:RegisteredOffice2024-01-012024-12-31SC4199752024-12-31SC4199752023-01-012023-12-31SC419975core:RetainedEarningsAccumulatedLosses2023-01-012023-12-31SC419975core:RetainedEarningsAccumulatedLosses2024-01-012024-12-31SC419975core:HedgingReserve2024-01-012024-12-31SC419975core:HedgingReserve2023-01-012023-12-31SC419975core:RevenueReservesInvestmentFundsOnly2023-01-012023-12-31SC419975core:IntangibleAssetsOtherThanGoodwill2024-12-31SC419975core:IntangibleAssetsOtherThanGoodwill2023-12-31SC419975core:PatentsTrademarksLicencesConcessionsSimilar2024-12-31SC419975core:PatentsTrademarksLicencesConcessionsSimilar2023-12-31SC4199752023-12-31SC419975core:PlantMachinery2024-12-31SC419975core:ComputerEquipment2024-12-31SC419975core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2024-12-31SC419975core:PlantMachinery2023-12-31SC419975core:ComputerEquipment2023-12-31SC419975core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2023-12-31SC419975core:ShareCapital2024-12-31SC419975core:ShareCapital2023-12-31SC419975core:SharePremium2024-12-31SC419975core:SharePremium2023-12-31SC419975core:RetainedEarningsAccumulatedLosses2024-12-31SC419975core:RetainedEarningsAccumulatedLosses2023-12-31SC419975core:ShareCapital2022-12-31SC419975core:SharePremium2022-12-31SC419975core:HedgingReserve2022-12-31SC419975core:RetainedEarningsAccumulatedLosses2022-12-31SC419975core:HedgingReserve2023-12-31SC419975core:HedgingReserve2024-12-31SC419975core:ShareCapitalOrdinaryShareClass12024-12-31SC419975core:ShareCapitalOrdinaryShareClass12023-12-31SC4199752023-12-31SC4199752022-12-31SC419975core:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-31SC419975core:PatentsTrademarksLicencesConcessionsSimilar2024-01-012024-12-31SC419975core:PlantMachinery2024-01-012024-12-31SC419975core:ComputerEquipment2024-01-012024-12-31SC419975core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2024-01-012024-12-31SC419975core:UKTax2024-01-012024-12-31SC419975core:UKTax2023-01-012023-12-31SC41997512024-01-012024-12-31SC41997512023-01-012023-12-31SC41997522024-01-012024-12-31SC41997522023-01-012023-12-31SC41997532024-01-012024-12-31SC41997532023-01-012023-12-31SC419975core:PatentsTrademarksLicencesConcessionsSimilar2023-12-31SC419975core:PatentsTrademarksLicencesConcessionsSimilarcore:ExternallyAcquiredIntangibleAssets2024-01-012024-12-31SC419975core:PlantMachinery2023-12-31SC419975core:ComputerEquipment2023-12-31SC419975core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2023-12-31SC419975core:CurrentFinancialInstruments2024-12-31SC419975core:CurrentFinancialInstruments2023-12-31SC419975core:Non-currentFinancialInstruments2024-12-31SC419975core:Non-currentFinancialInstruments2023-12-31SC419975bus:OrdinaryShareClass12024-01-012024-12-31SC419975bus:OrdinaryShareClass12024-12-31SC419975bus:OrdinaryShareClass12023-12-31SC419975core:WithinOneYear2024-12-31SC419975core:BetweenTwoFiveYears2024-12-31SC419975core:MoreThanFiveYears2024-12-31SC419975bus:PrivateLimitedCompanyLtd2024-01-012024-12-31SC419975bus:FRS1022024-01-012024-12-31SC419975bus:Audited2024-01-012024-12-31SC419975bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP