Registration number:
for the
Year Ended 30 June 2024
Impcross Limited
Contents
|
Company Information |
|
|
Directors' Report |
|
|
Strategic Report |
|
|
Statement of Directors' Responsibilities |
|
|
Independent Auditor's Report |
|
|
Profit and Loss Account |
|
|
Balance Sheet |
|
|
Statement of Changes in Equity |
|
|
Statement of Cash Flows |
|
|
Notes to the Financial Statements |
Impcross Limited
Company Information
|
Directors |
R L Arnold S R Arnold J E T Cook R J Gyde I D Humphries A E Weaver K C Judd |
|
Company secretary |
R L Arnold |
|
Registered office |
|
|
Auditors |
|
Impcross Limited
Directors' Report for the Year Ended 30 June 2024
The directors present their report and the financial statements for the year ended 30 June 2024.
Directors of the company
The directors who held office during the year were as follows:
Going concern
The directors have considered the company's ability to trade as a going concern. Please refer to note 2 of the these financial statements for the relevant disclosures.
Disclosure of information to the auditors
Each director has taken steps that they ought to have taken as a director in order to make themselves aware of any relevant audit information and to establish that the company's auditors are aware of that information. The directors confirm that there is no relevant information that they know of and of which they know the auditors are unaware.
Reappointment of auditors
Hazlewoods LLP have expressed their willingness to continue in office.
Approved by the
Director
Impcross Limited
Strategic Report for the Year Ended 30 June 2024
The directors present their strategic report for the year ended 30 June 2024.
Principal activity
The principal activity of the company is that of precision engineering.
Fair review of the business
The company reported turnover of £7,173,144 (2023 - £7,745,819) and gross profit of £XXXXXX (2023 - £2,031,924), but suffered a loss before tax of £XXXXXX (2023 - £465,216). Despite these very challenging conditions, the company has managed its resources carefully and continued to provide a valuable service to its customers, who in turn provide important parts to large aerospace, defence and other manufacturers. The company continues to win orders due to its position as a highly skilled engineering business and is now generating positive EBITDA.
Principal risks and uncertainties
The principal risks and uncertainties relating to the business are the management of working capital through the manufacturing process, and the timely collection of debts from customers. The company is highly experienced in the industry and continues to maintain strong relationships with its customers. The directors closely monitor the performance of the business, including working capital and credit control management, and therefore consider these risks to be well mitigated.
The directors do not believe there are additional key performance indicators that would assist in the understanding of the business.
In accordance with the Financial Reporting Council's 'Going Concern and Liquidity Risk : Guidance for Directors of UK Companies 2009' the directors of all companies are now required to provide disclosures regarding the adoption of the going concern basis of accounting.
The directors have carefully considered the level of trading and forecasts at the date of approval of these financial statements. Further details can be found in note 2 under 'Going concern'.
Approved by the
Director
Impcross Limited
Statement of Directors' Responsibilities
The directors are responsible for preparing the Directors Report, Strategic 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:
• | select suitable accounting policies and apply them consistently; |
• | make judgements and accounting estimates that are reasonable and prudent; |
• | state whether applicable UK Accounting Standards has been followed, subject to any material departures disclosed and explained in the financial statements; and |
• | prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business. |
The directors are responsible for 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.
Impcross Limited
Independent Auditor's Report to the Members of Impcross Limited
Qualified opinion arising from disagreement over accounting treatment
We have audited the financial statements of Impcross Limited (the 'company') for the year ended 30 June 2024, which comprise the Profit and Loss Account, Balance Sheet, Statement of Changes in Equity, Statement of Cash Flows, and Notes to the Financial Statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion, except for the possible effects of the matter described in the basis for qualified opinion section of our report, the financial statements:
• | give a true and fair view of the state of the company's affairs as at 30 June 2024 and of its loss for the year then ended; |
• | have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and |
• | have been prepared in accordance with the requirements of the Companies Act 2006. |
Basis for qualified opinion on 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 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 qualified opinion.
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 audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether there is a material misstatement in the financial statements or a material misstatement of the other information. 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.
Impcross Limited
Independent Auditor's Report to the Members of Impcross Limited
Opinion on other matter prescribed by the Companies Act 2006
Except for the possible effects of the matter described in the basis for qualified opinion section of our report, in our opinion, based on the work undertaken in the course of the audit:
|
• |
the information given in the Strategic Report and Directors' Report for the financial year for which the financial statements are prepared is consistent with the financial statements; and |
|
• |
the Strategic Report and Directors' Report have been prepared in accordance with applicable legal requirements. |
Matters on which we are required to report by exception
Except for the matter described in the basis for qualified opinion section of our report, in the light of our 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 and the Directors' Report.
We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:
• | adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or |
• | the financial statements are not in agreement with the accounting records and returns; or |
• | certain disclosures of directors' remuneration specified by law are not made; or |
• | we have not received all the information and explanations we require for our audit. |
Responsibilities of directors
As explained more fully in the Statement of Directors' Responsibilities set out on page 4, 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.
Extent to which the audit was capable of detecting irregularities, including fraud
Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, 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:
We considered the nature of the company’s industry and its control environment and reviewed the company’s documentation of their policies and procedures relating to fraud and compliance with laws and regulations. We also enquired of management about their own identification and assessment of the risks of irregularities.
We obtained an understanding of the legal and regulatory framework that the company operates in and identified the key laws and regulations that had a direct effect on the determination of material amounts and disclosures in the financial statements, including the UK Companies Act and tax legislation, and, those that do not have a direct effect on the financial statements but compliance with which may be fundamental to the company’s ability to operate or to avoid a material penalty.
We discussed among the audit engagement team regarding the opportunities and incentives that may exist within the organisation for fraud and how and where fraud might occur in the financial statements.
Impcross Limited
Independent Auditor's Report to the Members of Impcross Limited
In common with all audits conducted in accordance with ISAs (UK), we are also required to perform specific procedures to respond to the risk of management override of controls. In addressing the risk of fraud through management override of controls, we tested the appropriateness of journal entries and other adjustments; assessed whether the judgements made in accounting estimates are indicative of a potential bias; and evaluated the business rationale of any significant transactions that are unusual or outside the normal course of business.
In addition to the above, our procedures to respond to the risks identified included the following:
|
• |
reviewing financial statement disclosures by testing to supporting documentation to assess compliance with provisions of relevant laws and regulations described as having a direct effect on the financial statements; |
|
• |
performing analytical procedures to identify any unusual or unexpected relationships that may indicate risks of material misstatements due to fraud; |
|
• |
enquiring of management concerning actual and potential litigation and claims and instances of non-compliance with laws and regulations; and |
|
• |
reading minutes of meetings of those charged with governance. |
Our audit procedures were designed to respond to risks of material misstatement in the financial statements, recognising that the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery, misrepresentations or through collusion. There are inherent limitations in the audit procedures performed and the further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we are to become aware of it.
A further description of our responsibilities is available on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.
Use of our report
This report is made solely to the company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company’s members those matters we are required to state to them in an auditor’s report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company’s members as a body, for our audit work, for this report, or for the opinions we have formed.
For and on behalf of
Windsor House
Bayshill Road
GL50 3AT
Impcross Limited
Profit and Loss Account for the Year Ended 30 June 2024
|
Note |
2024 |
2023 |
|
|
Turnover |
|
|
|
|
Cost of sales |
( |
( |
|
|
Gross profit |
|
|
|
|
Distribution costs |
( |
( |
|
|
Administrative expenses |
( |
( |
|
|
Other operating income |
|
|
|
|
Operating loss |
( |
( |
|
|
Interest payable and similar charges |
( |
( |
|
|
Loss before tax |
( |
( |
|
|
Taxation |
|
|
|
|
Loss for the financial year |
( |
( |
The above results were derived from continuing operations.
Impcross Limited
(Registration number: 02909757)
Balance Sheet as at 30 June 2024
|
Note |
2024 |
2023 |
|
|
Fixed assets |
|||
|
Tangible assets |
|
|
|
|
Current assets |
|||
|
Stocks |
|
|
|
|
Debtors |
|
|
|
|
|
|
||
|
Creditors: Amounts falling due within one year |
( |
( |
|
|
Net current liabilities |
( |
( |
|
|
Total assets less current liabilities |
|
|
|
|
Creditors: Amounts falling due after more than one year |
( |
( |
|
|
Provisions for liabilities |
( |
( |
|
|
Net assets |
|
|
|
|
Capital and reserves |
|||
|
Called up share capital |
|
|
|
|
Retained earnings |
( |
( |
|
|
Total equity |
|
|
Approved and authorised by the
Director
Impcross Limited
Statement of Changes in Equity for the Year Ended 30 June 2024
|
Share capital |
Retained earnings |
Total |
|
|
At 1 July 2022 |
|
( |
|
|
Loss for the year |
- |
( |
( |
|
At 30 June 2023 |
|
( |
|
|
Share capital |
Retained earnings |
Total |
|
|
At 1 July 2023 |
|
( |
|
|
Loss for the year |
- |
( |
( |
|
At 30 June 2024 |
|
( |
|
Impcross Limited
Statement of Cash Flows for the Year Ended 30 June 2024
|
Note |
2024 |
2023 |
|
|
Cash flows from operating activities |
|||
|
Loss for the year |
( |
( |
|
|
Adjustments to cash flows from non-cash items |
|||
|
Depreciation and amortisation |
|
|
|
|
Loss/(profit) on disposal of tangible assets |
145,320 |
(300,384) |
|
|
Finance costs |
|
|
|
|
Income tax expense |
( |
( |
|
|
|
|
||
|
Working capital adjustments |
|||
|
(Increase)/decrease in stocks |
( |
|
|
|
Increase in trade debtors |
( |
( |
|
|
Increase in trade creditors |
|
|
|
|
Decrease in deferred income, including government grants |
( |
( |
|
|
Cash generated from operations |
( |
|
|
|
Income taxes received |
|
|
|
|
Net cash flow from operating activities |
|
|
|
|
Cash flows from investing activities |
|||
|
Acquisitions of tangible assets |
( |
( |
|
|
Proceeds from sale of tangible assets |
- |
|
|
|
Net cash flows from investing activities |
( |
|
|
|
Cash flows from financing activities |
|||
|
Interest paid |
( |
( |
|
|
Repayment of bank borrowing |
( |
( |
|
|
Proceeds from other borrowing |
- |
|
|
|
Payments to finance lease creditors |
( |
( |
|
|
Net cash flows from financing activities |
( |
( |
|
|
Net (decrease)/increase in cash and cash equivalents |
( |
|
|
|
Cash and cash equivalents at 1 July |
(2,361,535) |
(2,639,139) |
|
|
Cash and cash equivalents at 30 June |
(3,282,886) |
(2,361,535) |
|
Impcross Limited
Statement of Cash Flows for the Year Ended 30 June 2024
|
Analysis of changes in net debt |
|
At 1 July 2023 |
Cash flows |
Other non-cash changes |
At 30 June 2024 |
|
|
Cash and cash equivalents |
||||
|
Overdrafts |
(2,361,535) |
(952,351) |
- |
(3,313,886) |
|
Borrowings |
||||
|
Long term borrowings |
(1,090,815) |
373,860 |
- |
(716,955) |
|
Lease liabilities |
(392,915) |
94,522 |
61,626 |
(236,767) |
|
(1,483,730) |
468,382 |
61,626 |
(953,722) |
|
|
( |
( |
|
( |
|
|
|
||||
Impcross Limited
Notes to the Financial Statements for the Year Ended 30 June 2024
|
General information |
The company is a private company limited by share capital, incorporated and domiciled in England and Wales.
The address of its registered office is:
|
Accounting policies |
Summary of significant accounting policies and key accounting estimates
The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.
Statement of compliance
These financial statements were prepared in accordance with Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland and the Companies Act 2006'.
Basis of preparation
These financial statements have been prepared using the historical cost convention except for, where disclosed in these accounting policies, certain items that are shown at fair value.
The presentational currency of the financial statements is Pounds Sterling, being the functional currency of the primary economic environment in which the company operates. Monetary amounts in these financial statements are rounded to the nearest Pound.
Going concern
The company suffered a loss before tax of £756,568 in the year, following on from heavy losses sustained in previous periods, which were principally due to the ongoing effects of COVID-19 on the aerospace industry. However, the loss for the year ended 30 June 2024 was relatively stable compared to the prior year, and represented an EBITDA of £344,479.
The company remains highly geared as a result of the financial stress of COVID but has continued to service its debt throughout the period and to the date of approving these financial statements. This has proved difficult due to the company suffering from restricted credit with suppliers, which has required very careful management of working capital. The company negotiated an increase of its overdraft facility in 2024 and will require a renewal of the facility within the next 12 months. At the date of approval of these financial statements, the company's bankers have not confirmed their intention to renew. In addition, the level of headroom remains small.
The directors have prepared forecasts for the coming year that indicate an improving cash position as a result of increased sales orders and improved margins. Whilst they are confident that the company should be able to achieve these improvements, as noted above the lack of headroom over current facilities means that the margin of sensitivity on the forecasts is small, and the company could therefore require further support if it is unable to achieve those improvements.
The factors described above therefore cast significant doubt on the company’s ability to continue to trade as a going concern. Nevertheless, the directors are satisfied that the company can meet the forecasts and remain within facilities and have therefore prepared the financial statements on a going concern basis.
Critical accounting 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 value 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 if the revision affects only that period, or in the period of the revision and future periods if the revision affects both current and future periods.
Impcross Limited
Notes to the Financial Statements for the Year Ended 30 June 2024
Judgements
As with many companies in the engineering and manufacturing industries, the company is required to make judgements and estimates in respect of the labour and overheads to be absorbed into stock. The directors have undertaken calculations, based on costs incurred, the number of labour hours and an estimate of the efficiency rate in order to deduce appropriate rates to be applied. |
Key sources of estimation uncertainty
No key sources of estimation uncertainty have been identified by management in the preparation of these financial statements other than those detailed in these accounting policies.
Turnover
Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts and after eliminating sales within the company.
The company recognises revenue when the amount of revenue can be reliably measured, it is probable that future economic benefits can be reliably measured, and it is probable that future economic benefits will flow to the entity.
The company manufactures specific parts for customers, mainly in the aerospace industry. These are often highly complex, and are made to order. Therefore, in most cases, there is no alternative use for a product as it cannot be sold to another customer. Where the company is involved in a supply order with a customer that involves the manufacture of a number of parts to a specific design, the company may recognise revenue on the completion of manufacture and the self-issue of a certificate of conformity to demonstrate that the work is complete. This may be earlier than despatch depending on the time taken by the customer to confirm shipping due to schedule movements outside contractual terms and conditions and documentation sign-off in relation to first-time manufactures, but the directors consider that performance obligations have been satisfied at the point the part is completed.
In certain simpler situations where the above does not apply, revenue will be recognised on despatch of the goods.
Government grants
Government grants are recognised based on the accrual model and are measured at the fair value of the asset received or receivable. Grants are classified as relating either to revenue or to assets. Grants relating to revenue are recognised in income over the period in which the related costs are recognised. Grants relating to assets are recognised over the expected useful life of the asset. Where part of a grant relating to an asset is deferred, it is recognised as deferred income.
Foreign currency transactions and balances
Non-monetary items measured in terms of historical cost in a foreign currency are not retranslated.
Tax
The tax expense for the period comprises current and deferred tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.
The current tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.
Deferred tax is recognised on temporary differences arising between the tax bases of assets and liabilities and their carrying amounts in the financial statements and on unused tax losses or tax credits in the company. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.
The carrying amount of deferred tax assets are reviewed at each reporting date and a valuation allowance is set up against deferred tax assets so that the net carrying amount equals the highest amount that is more likely than not to be recovered based on current or future taxable profit.
Impcross Limited
Notes to the Financial Statements for the Year Ended 30 June 2024
Tangible assets
Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.
The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.
Depreciation
Depreciation is charged so as to write off the cost of assets, over their estimated useful lives, as follows:
|
Asset class |
Depreciation method and rate |
|
Leasehold land and buildings |
Nil |
|
Furniture, fittings and equipment |
20% of cost per annum |
|
Other property, plant and equipment |
5% to 8.33% of cost per annum |
|
Motor vehicles |
25% of cost per annum |
Leasehold land and buildings relate to capitalised leasehold improvements. The leasehold has no fixed term as the freehold is owned by the directors of the company, any depreciation charge would hence be immaterial.
Intangible assets
Computer software is carried at cost less accumulated amortisation and any accumulated impairment losses.
Amortisation
Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life.
Computer software in the course of development is not amortised until that development is completed.
Cash and cash equivalents
Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to insignificant risk of change in value.
Stocks
Stock and work in progress are valued at the lower of cost and net realisable value, after due regard for obsolete and slow moving stocks. Net realisable value is based on selling price less anticipated costs to be completion and selling costs. Costs include all direct costs and an appropriate proportion of fixed and variable overheads. Cost is determined using the first-in, first-out (FIFO) method.
Trade debtors
Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.
Trade debtors are recognised initially at the transaction price. All trade debtors are repayable within one year and hence are included at the undiscounted cost of cash expected to be received. A provision for the impairment of trade debtors 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 debtors.
Trade creditors
Trade 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 the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.
Trade creditors are recognised initially at the transaction price and all are repayable within one year and hence are included at the undiscounted amount of cash expected to be paid.
Impcross Limited
Notes to the Financial Statements for the Year Ended 30 June 2024
Borrowings
Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the profit and loss account over the period of the relevant borrowing.
Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.
Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.
Provisions
Provisions are recognised when the company has an obligation at the reporting date as a result of a past event, it is probable that the company will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.
Leases
Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.
Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee.
Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the Balance Sheet as a finance lease obligation.
Lease payments are apportioned between finance costs in the Profit and Loss Account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.
Share capital
Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.
Retained earnings
Retained earnings are classified as equity and represent accumulated realised profits that the company has earned to date, less any dividends paid or other distributions made to it’s shareholders. This balance therefore represents the distributable reserves of the company that can be used to make any future distributions to company shareholders, subject to the regulations specified in section 830 of the Companies Act 2006.
Dividends
Dividend distribution to the company's shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.
Defined contribution pension obligation
A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the Group has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.
Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.
Impcross Limited
Notes to the Financial Statements for the Year Ended 30 June 2024
Financial instruments
Classification
Financial instruments are classified and accounted for according to the substance of the contractual arrangement, as 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. Where shares are issued, any component that creates a financial liability of the company is presented as a liability on the balance sheet, The corresponding dividends relating to the liability component are charged as interest expenses in the profit and loss account.
Debt instruments like loans and other receivables and payables are initially measured at present value of the future payments and subsequently at amortised cost using the effective interest method. Debt instruments that are payable or receivable within one year, typically trade payables or receivables, are measured, initially and subsequently, at the undiscounted amount of cash or other consideration expected to be paid or received. However, if the arrangements of a short-term instrument constitute a financing transaction, like the payment of a trade debt deferred beyond normal business terms of financed at a rate of interest that is not a market rate or in case of an outright short-term loan not at market rate, the financial asset or liability is measured, initially and subsequently, at the present value of future payments discounted at a market rate of interest for a similar debt instrument.
Recognition and measurement
Financial assets and liabilities are offset and the net amount recognised in the statement of financial position when there is an 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.
Impairment
Impcross Limited
Notes to the Financial Statements for the Year Ended 30 June 2024
|
Turnover |
The analysis of the company's turnover for the year from continuing operations is as follows:
|
2024 |
2023 |
|
|
Sale of goods |
|
|
|
Other revenue |
- |
|
|
|
|
An analysis of turnover by geographical location is given below:
|
2024 |
2023 |
|
|
UK |
|
|
|
Rest of world |
|
|
|
Other revenue |
- |
13,625 |
|
|
|
|
Operating profit |
Arrived at after charging
|
2024 |
2023 |
|
|
Depreciation |
|
|
|
Operating lease expense - plant and machinery |
|
|
|
Loss/(profit) on sale of tangible fixed assets |
|
( |
|
Particulars of employees |
The aggregate payroll costs (including directors' remuneration) were as follows:
|
2024 |
2023 |
|
|
Wages and salaries |
|
|
|
Social security costs |
|
|
|
Pension costs, defined contribution scheme |
|
|
|
|
|
The average number of persons employed by the company (including directors) during the year, analysed by category was as follows:
|
2024 |
2023 |
|
|
Production |
|
|
|
Administration and support |
|
|
|
|
|
Impcross Limited
Notes to the Financial Statements for the Year Ended 30 June 2024
|
Directors' remuneration |
The directors' remuneration for the year was as follows:
|
2024 |
2023 |
|
|
Remuneration |
|
|
In respect of the highest paid director:
|
2024 |
2023 |
|
|
Remuneration |
|
|
|
Interest payable and similar expenses |
|
2024 |
2023 |
|
|
Interest on bank borrowings |
|
|
|
Interest on finance leases |
|
|
|
Interest on overdue tax |
|
- |
|
|
|
|
Auditors' remuneration |
|
2024 |
2023 |
|
|
Auditors remuneration - audit |
|
|
|
Auditors remuneration - non audit services |
|
|
|
35,326 |
45,365 |
Impcross Limited
Notes to the Financial Statements for the Year Ended 30 June 2024
|
Taxation |
Tax charged/(credited) in the profit and loss account
|
2024 |
2023 |
|
|
Current taxation |
||
|
UK corporation tax adjustment to prior periods |
( |
- |
|
Deferred taxation |
||
|
Arising from origination and reversal of timing differences |
( |
( |
|
Tax receipt in the income statement |
( |
( |
The tax on profit before tax for the year is higher than the standard rate of corporation tax in the UK (2023 - higher than the standard rate of corporation tax in the UK) of
The differences are reconciled below:
|
2024 |
2023 |
|
|
Loss before tax |
( |
( |
|
Corporation tax at standard rate |
( |
( |
|
Non-deductible expenses |
|
|
|
Deferred tax rate changes |
- |
( |
|
Adjustments to tax charge in respect of previous periods - deferred tax |
|
- |
|
Fixed asset differences |
|
( |
|
Tax decrease from effect of adjustment in research and development tax credit |
( |
- |
|
Other tax effects for reconciliation between accounting profit and tax expense (income) |
- |
( |
|
Total tax credit |
( |
( |
Deferred tax
Deferred tax assets and liabilities
|
2024 |
Asset |
Liability |
|
Short-term timing differences |
- |
( |
|
Tax losses |
- |
( |
|
Fixed asset timing differences |
- |
|
|
- |
|
|
2023 |
Asset |
Liability |
|
Short-term timing differences |
- |
( |
|
Tax losses |
- |
( |
|
Fixed asset timing differences |
- |
|
|
- |
|
Impcross Limited
Notes to the Financial Statements for the Year Ended 30 June 2024
|
Tangible assets |
|
Leasehold land and buildings |
Furniture, fittings and equipment |
Other property, plant and equipment |
Motor vehicles |
Total |
|
|
Cost |
|||||
|
At 1 July 2023 |
|
|
|
|
|
|
Additions |
- |
|
- |
- |
|
|
Disposals |
- |
- |
( |
- |
( |
|
At 30 June 2024 |
|
|
|
|
|
|
Depreciation |
|||||
|
At 1 July 2023 |
|
|
|
|
|
|
Charge for the year |
- |
|
|
- |
|
|
Eliminated on disposal |
- |
- |
( |
- |
( |
|
At 30 June 2024 |
|
|
|
|
|
|
Carrying amount |
|||||
|
At 30 June 2024 |
|
|
|
- |
|
|
At 30 June 2023 |
|
|
|
- |
|
Leased assets
Included within the net book value of tangible fixed assets is £762,714 (2023 - £1,133,583) in respect of assets held under finance leases and similar hire purchase contracts. Depreciation in the year on these assets was £221,422 (2023 - £311,778).
|
Stocks |
|
2024 |
2023 |
|
|
Raw materials |
481,027 |
422,747 |
|
Work in progress |
2,094,951 |
1,970,399 |
|
2,575,978 |
2,393,146 |
|
Debtors |
|
Note |
2024 |
2023 |
|
|
Trade debtors |
|
|
|
|
Other debtors |
- |
|
|
|
Prepayments |
|
|
|
|
Accrued income |
|
- |
|
|
Corporation tax asset |
- |
|
|
|
|
|
Impcross Limited
Notes to the Financial Statements for the Year Ended 30 June 2024
|
Creditors |
|
Note |
2024 |
2023 |
|
|
Amounts falling due within one year |
|||
|
Loans and borrowings |
|
|
|
|
Trade creditors |
|
|
|
|
Other taxes and social security |
|
|
|
|
Other creditors |
|
|
|
|
Accruals and deferred income |
|
|
|
|
|
|
||
|
Amounts falling due after more than one year |
|||
|
Loans and borrowings |
|
|
|
|
Deferred income |
|
|
|
|
515,169 |
964,206 |
|
Loans and borrowings |
|
2024 |
2023 |
|
|
Current loans and borrowings |
||
|
Bank borrowings |
|
|
|
Bank overdrafts |
|
|
|
HP and finance lease liabilities |
|
|
|
Other borrowings |
|
|
|
|
|
|
|
2024 |
2023 |
|
|
Non-current loans and borrowings |
||
|
Bank borrowings |
|
|
|
HP and finance lease liabilities |
|
|
|
|
|
|
The overdraft is secured by fixed and floating charges over the assets and undertakings of the company.
Obligations under finance leases are secured on the assets to which they relate.
|
Commitments |
Operating lease commitments
The total of future minimum lease payments is as follows:
|
2024 |
2023 |
|
|
Not later than one year |
|
|
|
Later than one year and not later than five years |
|
|
|
|
|
Impcross Limited
Notes to the Financial Statements for the Year Ended 30 June 2024
|
Share capital |
Allotted, called up and fully paid shares
|
2024 |
2023 |
|||
|
No. |
£ |
No. |
£ |
|
|
|
|
922,660 |
|
922,660 |
|
Pension and other schemes |
Defined contribution pension scheme
The company operates a defined contribution pension scheme. The pension cost charge for the year represents contributions payable by the company to the scheme and amounted to £
|
Related party transactions |
During the year the company made the following related party transactions:
Transactions with directors
During the year, the company paid rent of £nil (2023 - £nil) to directors of the company. The rent arrangement is not considered to be on commercial terms at the present time as the directors have waived any rent payable to assist the company with working capital.
At the inception date of the lease, the company paid the related party a deposit. At the balance sheet date, the balance of this deposit was £200,000 (2023 - £200,000).
At the balance sheet date, these directors were owed a total of £584,783 (2023 - £780,130) by the company.
|
Parent and ultimate parent undertaking |
The ultimate controlling party is