Company registration number 04922288 (England and Wales)
SYRINIX LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
SYRINIX LIMITED
CONTENTS
Page
Company information
1
Balance sheet
2
Notes to the financial statements
3 - 8
SYRINIX LIMITED
COMPANY INFORMATION
- 1 -
Directors
Mr M Stuyvenberg
Mr N J Gemmell
Mr K C Bockhorst
Company number
04922288
Registered office
Hethel Engineering Centre
Chapman Way
Hethel
Norwich
Norfolk,
United Kingdom
NR14 8FB
Auditor
Xeinadin Audit Limited
Riverside House Kings Reach Business Park
Yew Street
Stockport
Cheshire
United Kingdom
SK4 2HD
SYRINIX LIMITED
BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 2 -
Notes
£
£
£
£
Fixed assets
Tangible assets
4
22,487
30,574
Current assets
Stocks
482,724
386,649
Debtors
5
467,904
353,675
Cash at bank and in hand
1,034,910
1,544,019
1,985,538
2,284,343
Creditors: amounts falling due within one year
6
(1,230,609)
(1,292,392)
Net current assets
754,929
991,951
Total assets less current liabilities
777,416
1,022,525
Creditors: amounts falling due after more than one year
7
(799,219)
(554,341)
Net (liabilities)/assets
(21,803)
468,184
Capital and reserves
Called up share capital
24,203
24,203
Share premium account
10,914,912
10,914,912
Profit and loss reserves
(10,960,918)
(10,470,931)
Total equity
(21,803)
468,184
The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true
These financial statements have been prepared and delivered 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 11 August 2025 and are signed on its behalf by:
Mr M Stuyvenberg
Director
Company registration number 04922288 (England and Wales)
SYRINIX LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
1
Accounting policies
Company information
Syrinix Limited is a private company limited by shares incorporated in England and Wales. The registered office is Hethel Engineering Centre, Chapman Way, Hethel, Norwich, Norfolk,, United Kingdom, NR14 8FB.
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 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.
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 £.
1.2
Going concern
The financial statements have been prepared on the going concern basis at the date of approval of the financialtrue statements. The directors consider that this is an appropriate basis given financial support available to the company from Badger Meter Inc, including supplying Syrinix Limited with any cash requirements from at least 12 months of the date of approval of the accounts.
Exemptions for qualifying entities under FRS 102
FRS 102 allows a qualifying entity certain disclosure exemptions, if certain conditions, have been complied with, including notification of and no objection to, the use of exemptions by the Company's shareholders. A qualifying entity is defined as a member of a Group that prepares publicly available financial statements, which give a true and fair view, in which that member is consolidated. The Company is a qualifying entity as its results are consolidated into the financial statements of Badger Meter Inc which are publicly available on the groups website www.badgermeter.com.
As a qualifying entity, the Company has taken advantage of the following exemptions in its financial statements:
• the requirements of Section 7 Statement of Cash Flows;
• the requirements of Section 33 Related Party Disclosures paragraph 33.1A.
• the requirements of Section 26 Share-based Payments paragraphs 26.18(b), 26.19 to 26.21 and 26.23.
• as a small entity, the Company has taken advantage of the exemptions available under Section 1A of FRS 102.
SYRINIX LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 4 -
1.3
Turnover
Turnover is recognised to the extent that it is probable that the economic benefits will flow to the Company and the turnover can be reliably measured. Turnover is in form of distributing and providing solutions to mainly water utilities. Turnover is recognised once the goods have been dispatched. Turnover is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.
The following criteria must also be met :
• the Company has transferred the significant risks and rewards of ownership to the buyer;
• the Company retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold;
• the amount of turnover can be measured reliably;
• it is probable that the Company will receive the consideration due under the transaction; and
• the costs incurred or to be incurred in respect of the transaction can be measured reliably.
Turnover from a contract to provide services is recognised in the period in which the services are provided in accordance with the stage of completion of the contract when all of the following conditions are satisfied:
• the amount of turnover can be measured reliably;
• it is probable that the Company will receive the consideration due under the contract;
• the stage of completion of the contract at the end of the reporting period can be measured reliably; and
• the costs incurred and the costs to complete the contract can be measured reliably
1.4
Research and development expenditure
Research expenditure is written off against profits in the year in which it is incurred. Identifiable development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can be demonstrated.
1.5
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
20% per annum on the straight line basis
Fixtures, fittings and office equipment
25% per annum on the straight line basis
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.
SYRINIX LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 5 -
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
Financial instruments
Financial instruments are classified and accounted for according to the substance of the contractual arrangement as either financial assets, financial liabilities or equity instruments. An equity instrument is any contract that evidences a residual interest in the assets of the Company after deducting all of its liabilities.
Financial assets and liabilities are offset in the Balance Sheet when, and only when there exists a legally enforceable right to set off the recognised amounts and the Company intends either to settle on a net basis, or to realise the asset and settle the liability simultaneously.
Financial assets are derecognised when and only when a) the contractual rights to the cash flows from the financial asset expire or are settled, b) the Company transfers to another party substantially all of the risks and rewards of ownership of the financial asset, or c) the Company, despite having retained some, but not all, significant risks and rewards of ownership, has transferred control of the asset to another party.
Financial liabilities are derecognised only when the obligation specified in the contract is discharged, cancelled or expires.
Debtors
Debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade receivables is established when there is objective evidence that the Company will not be able to collect all amounts due according to the original terms of the receivables.
Amounts due from related parties
Amounts due from related parties are amounts due from group companies for products provided in the ordinary course of business.
Creditors
Creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if payment is due within one year or less (or in the normal operating cycle of the business if longer). If not, they are presented as non-current liabilities.
Trade payables are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.
Amounts due to related parties
Amounts due to related parties are obligations to pay for goods or services that have been acquired in the ordinary course of business from other group companies.
SYRINIX LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 6 -
Convertible Debt
The proceeds received on issue of the Company's convertible debt are allocated into their liability and equity components and presented separately in the balance sheet date.
The amount initially attributed to the debt component equals the discounted cash flows using a market rate of interest that would be payable on a similar debt instrument that did not include an option to convert.
The difference between the net proceeds of the convertible debt and the amount allocated to the debt component is credited direct to equity and is not subsequently remeasured. On conversion, the debt and equity elements are credited to share capital and share premium as appropriate.
Transaction costs that relate to the issue of the instrument are allocated to the liability and equity components of the instrument in proportion to the allocation of proceeds.
1.8
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.
1.9
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.
1.10
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.11
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.
1.12
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.
SYRINIX LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
3
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Number
Number
Total
22
20
4
Tangible fixed assets
Plant and equipment
Fixtures, fittings and office equipment
Total
£
£
£
Cost
At 1 January 2024
22,373
60,216
82,589
Additions
4,991
4,991
At 31 December 2024
22,373
65,207
87,580
Depreciation and impairment
At 1 January 2024
14,140
37,875
52,015
Depreciation charged in the year
4,638
8,440
13,078
At 31 December 2024
18,778
46,315
65,093
Carrying amount
At 31 December 2024
3,595
18,892
22,487
At 31 December 2023
8,233
22,341
30,574
5
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
313,024
216,981
Amounts owed by group undertakings
127,204
52,545
Other debtors
27,676
84,149
467,904
353,675
SYRINIX LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
6
Creditors: amounts falling due within one year
2024
2023
£
£
Trade creditors
246,803
192,934
Amounts owed to group undertakings
17,484
Taxation and social security
36,829
84,671
Other creditors
929,493
1,014,787
1,230,609
1,292,392
7
Creditors: amounts falling due after more than one year
2024
2023
£
£
Other creditors
799,219
554,341
8
Audit report information
As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006.
The auditor's report is unqualified .
Senior Statutory Auditor:
Philip Jones BA Hons (FCCA)
Statutory Auditor:
Xeinadin Audit Limited
Date of audit report:
9 September 2025
9
Parent and ultimate parent undertaking
The Company's parent undertaking and controlling party is Badger Meter Inc. a company incorporated in America with a registered address at:
4545 W Brown Deer Rd,
Milwaukee,
WI,
53223-2479,
United States.
Badger Meter Inc. is the parent company of the smallest and largest group of undertakings for which group financial statements are drawn up and of which Syrinix Limited is a member. The group financial statements are publicly available on the groups website www.badgermeter.com.