Company registration number 05849170 (England and Wales)
VB-AIRSUSPENSION UK LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
VB-AIRSUSPENSION UK LIMITED
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 8
VB-AIRSUSPENSION UK LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 1 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
4
140,443
106,316
Current assets
Stocks
411,543
540,229
Debtors
5
1,117,416
801,193
Cash at bank and in hand
840,066
551,631
2,369,025
1,893,053
Creditors: amounts falling due within one year
6
(1,540,413)
(1,206,759)
Net current assets
828,612
686,294
Total assets less current liabilities
969,055
792,610
Provisions for liabilities
(28,261)
(19,353)
Net assets
940,794
773,257
Capital and reserves
Called up share capital
50,000
50,000
Profit and loss reserves
890,794
723,257
Total equity
940,794
773,257
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 31 March 2025 and are signed on its behalf by:
Mr G Molenveld
Mr M E Woodhouse
Director
Director
Company registration number 05849170 (England and Wales)
VB-AIRSUSPENSION UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
1
Accounting policies
Company information
VB-Airsuspension UK Limited is a private company limited by shares incorporated in England and Wales. The registered office is Richard House, 9 Winckley Square, Preston, PR1 3HP. The company's place of business is Unit 6, Elder Court, Lions Drive, Blackburn, BB1 2EQ.
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 £.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
1.2
Going concern
At truethe 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.
We maintain a positive outlook for growth within 2025.
In commercial channels the AMB upfitting market has stabilised with forecasts at expected levels, and the utilities fleet (pickup) market are expected to resume vehicle renewals in H1 2025.
A long-term special vehicle operations (SVO) development project with a global OEM is scheduled to realise in H2 2025 and is expected to add significant revenue to the business, albeit at a reduced profitability owing to the large volume commitment.
The addition from Q2 2025 of a new FTE dedicated to business development in commercial upfitters/fleets is expected to open further upfitter opportunity and have a positive effect on revenue within 2025.
Retail opportunity remains robust: despite a contraction at the price entry point of the market, our target premium customer base continues to grow as end users enhance existing motorhomes rather than purchasing new models. Our sales network continues to expand with high quality retailers. The addition of 'SHR' (a hydraulic levelling product for the leisure market) to our product portfolio will create additional sales opportunity within the existing customer channel. The recruitment of a dedicated retail Account Manager in H2 2024 is driving better relationships and realising more opportunity.
There are risks within the year associated with supply chain volatility, the exit (good terms for reason of emigration to be with family) of a key technical team member from the business, changes to the revenue and BIK treatment of pickup trucks, and the successful completion of the OEM SVO project.
1.3
Turnover
Turnover represents amounts receivable for sale of VB Airsuspension systems and suspension related parts net of VAT and trade discounts.
VB-AIRSUSPENSION UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 3 -
Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer on despatch of goods, the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.
1.4
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, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost of assets less their residual values over their useful lives on the following bases:
Equipment
33% Straight line
Fixtures and fittings
15% Reducing balance
Office and computer equipment
10% and 33% Straight line
Motor vehicles
25% Reducing balance
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.
1.6
Impairment of fixed assets
At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). 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.
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.
VB-AIRSUSPENSION UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 4 -
1.7
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, those overheads that have been incurred in bringing the stocks to their present location and condition.
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.
1.8
Cash and cash equivalents
Cash at bank and in hand are basic financial assets and include cash in hand and deposits held at call with banks.
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.
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.
Other financial assets
All of the company's financial assets are basic financial instruments.
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 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.
VB-AIRSUSPENSION UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 5 -
Other financial liabilities
All of the company's financial liabilities are basic financial instruments.
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.
1.11
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.
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.
1.12
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.
1.13
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.14
Foreign exchange
Monetary assets and liabilities denominated in foreign currencies are translated into sterling at the rates of exchange ruling at the balance sheet date. Transactions in foreign currencies are recorded at the rate ruling at the date of the transaction. All differences are taken to profit and loss account.
VB-AIRSUSPENSION UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 6 -
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.
Key sources of estimation uncertainty
The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.
Provision for irrecoverable trade debtors
At each balance sheet date, management undertake a review of the outstanding trade debtor balances and estimate the balance that should either be impaired or provided against.
This calculation is based on the financial position of the customers, and any ongoing discussions.
At the year end, the provision for bad debts is £10,000 (2023: £115,000).
3
Employees
The average monthly number of persons employed by the company during the year
2024
2023
Number
Number
Total
8
8
VB-AIRSUSPENSION UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
4
Tangible fixed assets
Equipment
Fixtures and fittings
Office and computer equipment
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 January 2024
1,525
73,222
61,440
121,148
257,335
Additions
1,248
14,123
46,799
62,170
At 31 December 2024
1,525
74,470
75,563
167,947
319,505
Depreciation and impairment
At 1 January 2024
1,525
52,248
52,512
44,734
151,019
Depreciation charged in the year
3,249
3,928
20,866
28,043
At 31 December 2024
1,525
55,497
56,440
65,600
179,062
Carrying amount
At 31 December 2024
18,973
19,123
102,347
140,443
At 31 December 2023
20,974
8,928
76,414
106,316
5
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
556,486
522,236
Corporation tax recoverable
183,418
197,865
Amounts owed by group undertakings
324,215
Prepayments and accrued income
53,297
81,092
1,117,416
801,193
6
Creditors: amounts falling due within one year
2024
2023
£
£
Trade creditors
28,641
39,211
Amounts owed to group undertakings
188,445
89,978
Taxation and social security
284,076
178,749
Accruals and deferred income
1,039,251
898,821
1,540,413
1,206,759
VB-AIRSUSPENSION UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
7
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 was unqualified.
Senior Statutory Auditor:
Russell Cooper BSc ACA
Statutory Auditor:
MHA
8
Financial commitments, guarantees and contingent liabilities
A cross-company guarantee is in place in favour of Rabobank between all the companies in the group headed by Hawk Holding B.V.. At the balance sheet date, total group company borrowings payable to Rabobank covered by this cross-company guarantee totalled €6,128,000 (2023: €7,532,000).
9
Operating lease commitments
At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:
2024
2023
£
£
7,444
29,449
In February 2025, a lease extension was agreed for a period of 3 years amounting to a total commitment of £110,170.
10
Parent company
The smallest group for which consolidated accounts are prepared, of which this company is a member, is the group headed by VB-Techniek B.V. a company incorporated in the Netherlands with registered office at Frankenweg 3, 7051 HV, Varsseveld, Netherlands.
The immediate parent company is VB International B.V., a company incorporated in the Netherlands with registered office at Frankenweg 3, 7051 HV, Varsseveld, Netherlands.
The ultimate parent company is Quandrum Investment fund 1 B.V., a company incorporated in the Netherlands with registered office at Wierdensestraat 2A, 7607 GH, Almelo, The Netherlands.