Company registration number 00999363 (England and Wales)
RMIG LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
RMIG LIMITED
COMPANY INFORMATION
Directors
Mr M Bonde Hansen
Mr N Cooke
Company number
00999363
Registered office
1-2 Adlington Court
Risley Road
Birchwood
Warrington
Cheshire
WA3 6PL
Auditor
Lopian Gross Barnett & Co
1st Floor, Cloister House
Riverside
New Bailey Street
Manchester
M3 5FS
Business address
1-2 Adlington Court
Risley Road
Birchwood
Warrington
Cheshire
WA3 6PL
Bankers
Nordea Bank AB
6th Floor
5 Aldermanbury Square
London
EC2V 7AZ
Solicitors
Addleshaw Goddard LLP
1 St. Peters Square
Manchester
M2 3DE
RMIG LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2 - 3
Directors' responsibilities statement
4
Independent auditor's report
5 - 7
Statement of comprehensive income
8
Balance sheet
9
Statement of changes in equity
10
Notes to the financial statements
11 - 20
RMIG LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -
The directors present the strategic report for the year ended 31 December 2024.
Review of the business
The principal activity of the company continues to be the manufacture and sale of perforated and expanded metal and other materials to a wide range of market sectors. 95.2% of sales are within the UK (90.9% in 2023).
The level of trade achieved by the company decreased compared to the previous year. Revenue was affected by further declines in market activity, particularly from some key accounts, against a back drop of a weak UK economy, stubborn inflation levels and high interest rates. The level of revenue achieved by the company decreased by 16.8% compared to the previous year (£9.318m in 2024 compared to £11.198m in 2023). To help compensate for the decrease in revenue, the company was able to increase both the contribution and gross profit margins - the gross profit margin has increased from 15.5% in 2023 to 20.3% in 2024. The gross profit margin figure is deemed to be the key performance indicator of the business since the number of customers supplying their own raw material will vary and so can significantly affect turnover and contribution.
The key sales focus has remained in the broad sectors of building and industrial processing with the building industry generally being affected more by the downturn in activity.
The company is part of RMIG (RM Rich. Muller Group) and has entered agreements with the parent company RMIG A/S for the manufacture and sale of products.
The balance sheet position on page 9 of the financial statements shows an increase in net assets of £160,000 (2023: £246,000) which is attributable to retained profit for the year.
The directors confirm that nothing significant has occurred post year end.
Principal risks and uncertainties
In terms of the general business of RMIG, the company has the advantage of supplying to a wide cross-section of market sectors, which provides a degree of protection against a downturn in any one specific sector.
The company faces only a small risk from customer insolvency since its debts are now insured.
The company continually seeks to address opportunities to gain new business. In part this involves working with customers to find a solution to their needs and is viewed as crucial to secure growth.
The risk of error and fraud is minimised by the existence of strong internal controls and by a low rate of staff turnover.
Future Prospects
The company expects no significant growth in 2025 compared with the 2024 performance. The company is continuing to pursue a focused sales strategy in sectors, and with products, that offer the opportunity for strong sales and margin growth.
Mr N Cooke
Director
25 September 2025
RMIG LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
The directors present their annual report on the affairs of the company, together with the audited financial statements and auditor’s report, for the year ended 31 December 2024. Details of future prospects have been included in the strategic report and form part of this report by cross-reference.
Principal activities
The principal activity of the company continued to be that of the manufacture and sale of perforated and expanded metal and other materials to a wide range of market sectors.
Results and dividends
The results for the year are set out on page 8.
No dividend has been declared by the directors in 2024 (2023: Nil).
Directors
The directors, who served throughout the year and thereafter, were as follows:
Mr M Bonde Hansen
Mr N Cooke
Principle risks and uncertainties
Liquity risk
In order to maintain liquidity to ensure that sufficient funds are available for ongoing operations and future developments, the company continues a policy of careful cash flow management. The directors believe that the company has sufficient funds available to support its activities in the future.
Credit risk
The Company’s principal financial assets are bank balances and cash and trade and other receivables.
The Company’s credit risk is primarily attributable to its trade receivables. The amounts presented in the balance sheet are net of allowances for doubtful receivables. An allowance for impairment is made where there is an identified loss event which, based on previous experience, is evidence of a reduction in the recoverability of the cash flows.
The Group has no significant concentration of credit risk, with exposure spread over a large number of counterparties and customers.
Auditor
A resolution to appoint Lopian Gross Barnett & Co was accepted at the Annual 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.
Going Concern
The directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus they continue to adopt the going concern basis in preparing the annual financial statements.
Further details regarding the adoption of the going concern basis can be found in note 1 to the financial statements.
Details on the principle activity, future developments and financial risk management can be found in the strategic report.
RMIG LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
Health and Safety
The company has a proactive approach to Safety, Health and the Environment and is committed to the highest practicable standards of safety and health and minimisation of adverse environmental impacts.
Medium-sized companies exemption
This report has been prepared in accordance with the provisions applicable to companies entitled to the medium-sized companies exemption.
On behalf of the board
Mr N Cooke
Director
25 September 2025
RMIG LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -
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:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent; 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.
RMIG LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF RMIG LIMITED
- 5 -
Opinion
We have audited the financial statements of RMIG Limited (the 'company') for the year ended 31 December 2024 which comprise the statement of comprehensive income, the balance sheet, the statement of changes in equity 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:
give a true and fair view of the state of the company's affairs as at 31 December 2024 and of its profit 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.
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.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
RMIG LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF RMIG LIMITED
- 6 -
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
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 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.
RMIG LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF RMIG LIMITED
- 7 -
Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, 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:
Due to the inherent limitations of an audit, there is an unavoidable risk that we may not have detected some material misstatements in the financial statements, even though we have properly planned and performed our audit in accordance with auditing standards. For example, as with any audit, there remained a higher risk of non-detection of irregularities, as these may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal controls. We are not responsible for preventing fraud or non-compliance with laws and regulations and cannot be expected to detect all fraud and non-compliance with laws and regulations.
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 and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.
Nathaniel Davidson BA(Hons) ACA
Senior Statutory Auditor
For and on behalf of Lopian Gross Barnett & Co
25 September 2025
Chartered Accountants
Statutory Auditor
1st Floor, Cloister House
Riverside
New Bailey Street
Manchester
M3 5FS
RMIG LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
2024
2023
Notes
£ '000
£ '000
Turnover
3
9,318
11,198
Cost of sales
(7,427)
(9,457)
Gross profit
1,891
1,741
Distribution costs
(1,042)
(1,016)
Administrative expenses
(520)
(399)
Operating profit
4
329
326
Interest receivable and similar income
7
14
28
Interest payable and similar expenses
8
(36)
(18)
Profit before taxation
307
336
Tax on profit
9
(147)
(89)
Profit for the financial year
160
247
The profit and loss account has been prepared on the basis that all operations are continuing operations.
RMIG LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 9 -
2024
2023
Notes
£ '000
£ '000
£ '000
£ '000
Fixed assets
Tangible assets
10
1,017
920
Current assets
Stocks
11
756
585
Debtors
12
3,734
3,330
Cash at bank and in hand
8
395
4,498
4,310
Creditors: amounts falling due within one year
13
(2,607)
(2,514)
Net current assets
1,891
1,796
Total assets less current liabilities
2,908
2,716
Provisions for liabilities
Deferred tax liability
15
147
115
(147)
(115)
Net assets
2,761
2,601
Capital and reserves
Called up share capital
17
1,197
1,197
Profit and loss reserves
1,564
1,404
Total equity
2,761
2,601
These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.
The financial statements were approved by the board of directors and authorised for issue on 25 September 2025 and are signed on its behalf by:
Mr N Cooke
Director
Company registration number 00999363 (England and Wales)
RMIG LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
Share capital
Profit and loss reserves
Total
£ '000
£ '000
£ '000
Balance at 1 January 2023
1,197
1,157
2,354
Year ended 31 December 2023:
Profit and total comprehensive income
-
247
247
Balance at 31 December 2023
1,197
1,404
2,601
Year ended 31 December 2024:
Profit and total comprehensive income
-
160
160
Balance at 31 December 2024
1,197
1,564
2,761
RMIG LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
1
Accounting policies
Company information
RMIG Limited is a private company limited by shares incorporated in England and Wales. The registered office is 1-2 Adlington Court, Risley Road, Birchwood, Warrington, Cheshire, WA3 6PL.
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 functional currency of RMIG Limited is considered to be pounds sterling because that is the currency of the primary economic environment in which the company operates.
The financial statements have been prepared under the historical cost convention.The principal accounting policies adopted are set out below.
This company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements:
Section 7 ‘Statement of Cash Flows’: Presentation of a statement of cash flow and related notes and disclosures;
Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instrument Issues: Interest income/expense and net gains/losses for financial instruments not measured at fair value; basis of determining fair values; details of collateral, loan defaults or breaches, details of hedges, hedging fair value changes recognised in profit or loss and in other comprehensive income;
Section 26 ‘Share based Payment’: Share-based payment expense charged to profit or loss, reconciliation of opening and closing number and weighted average exercise price of share options, how the fair value of options granted was measured, measurement and carrying amount of liabilities for cash-settled share-based payments, explanation of modifications to arrangements;
Section 33 ‘Related Party Disclosures’: Compensation for key management personnel.
The financial statements of the company are consolidated in the financial statements of RMIG A/S. These consolidated financial statements are available from its registered office, Industriparken 40, 2750 Ballerup, Denmark.
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 comprises the invoice values excluding VAT of goods supplied by the company during the year. Turnover is recognised on the dispatch of goods supplied to the customer.
1.4
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
RMIG LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 12 -
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:
Freehold buildings
2.5% of cost
Plant and equipment
10% of cost
Fixtures, fittings, tools and equipment
10%-20% of cost
Assets in the course of construction are not depreciated.
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.
1.5
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to sell, which is equivalent to the net realisable value. Cost includes materials, direct labour and an attributable proportion of manufacturing overheads based on normal levels of activity. Net realisable value is based on estimated selling price, less further costs expected to be incurred to completion and disposal. Provision is made for obsolete, slow-moving or defective items where appropriate using the FIFO (First items to enter the inventory are the first to be used) method.
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.
1.6
Financial instruments
Financial assets and financial liabilities are recognised when the company becomes a party to the contractual provisions of the instrument.
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.
Financial Assets and Liabilities
All financial assets and liabilities are measured at transaction price (including transaction costs).
Financial assets and liabilities are only offset in the statement of financial position 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.
Debt instruments that have no stated interest rate (and do not constitute financing transaction) and are classified as payable or receivable within one year are measured at an undiscounted amount of the cash or other consideration expected to be paid or received, net of impairment.
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.
RMIG LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 13 -
Other financial assets
Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.
Impairment of financial assets
Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.
Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.
If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.
Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.
Other financial liabilities
Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.
Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.
Derecognition of financial liabilities
Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.
1.7
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
Current tax, including UK corporation tax and foreign tax, is provided at amounts expected to be paid (or recovered) using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.
RMIG LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 14 -
Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date where transactions or events that result in an obligation to pay more tax in the future or a right to pay less tax in the future have occurred at the statement of financial position date. Timing differences are differences between the company's taxable profits and its results as stated in the financial statements that arise from the inclusion of gains and losses in tax assessments in periods different from those in which they are recognised in the financial statements.
Deferred tax assets are recognised to the extent that it is regarded as more likely than not that they will be recovered. Deferred tax assets and liabilities are not discounted.
Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date that are expected to apply to the reversal of the timing difference. Deferred tax assets and liabilities are offset only if: a) the company has a legally enforceable right to set off current tax assets against current tax liabilities; and b) the deferred tax assets and deferred tax liabilities relate to income taxes levied by the same taxation authority on either the same taxable entity or different taxable entities which intend either to settle current tax liabilities and assets on a net basis, or to realise the assets and settle the liabilities simultaneously, in each future period in which significant amounts of deferred tax liabilities or assets are expected to be settled or recovered.
1.8
Foreign currency
Transactions in foreign currencies are recorded at the rate of exchange at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies at the balance sheet date are reported at the rates of exchange prevailing at that date. All exchange differences arising during the financial year are included in the income statement at the date ruling at the date of transaction.
1.9
Rentals under operating leases are charged on a straight-line basis over the lease term, even if the payments are not made on such a basis. Benefits received and receivable as an incentive to sign an operating lease are similarly spread on a straight-line basis over the lease term.
1.10
The defined contributions are charged to the income statement during the period in which they accrue.
2
Judgements and key sources of estimation uncertainty
In the application of the company’s accounting policies, which are described in note 1, the directors are required to make judgements, estimates and assumptions about the carrying amounts 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. In the opinion of the directors there are no critical accounting judgements or key sources of estimation uncertainty.
RMIG LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 15 -
3
Turnover and other revenue
2024
2023
£ '000
£ '000
Turnover analysed by geographical market
United Kingdom
8,874
10,182
Rest of Europe
227
887
Rest of the World
217
129
9,318
11,198
2024
2023
£ '000
£ '000
Other revenue
Interest income
14
28
4
Operating profit
2024
2023
Operating profit for the year is stated after charging:
£ '000
£ '000
Fees payable to the company's auditor for the audit of the company's financial statements
28
23
Depreciation of owned tangible fixed assets
151
160
5
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Number
Number
Production
25
25
Distribution and Sales
13
12
Administration
2
2
Total
40
39
Their aggregate remuneration comprised:
2024
2023
£ '000
£ '000
Wages and salaries
1,497
1,495
Social security costs
163
156
Pension costs
145
147
1,805
1,798
RMIG LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 16 -
6
Directors' remuneration
2024
2023
£ '000
£ '000
Remuneration for qualifying services
148
149
Company pension contributions to defined contribution schemes
21
27
169
176
7
Interest receivable and similar income
2024
2023
£ '000
£ '000
Interest income
Interest on bank deposits
14
28
8
Interest payable and similar expenses
2024
2023
£ '000
£ '000
Other interest
36
18
9
Taxation
2024
2023
£ '000
£ '000
Current tax
UK corporation tax on profits for the current period
115
91
Deferred tax
Origination and reversal of timing differences
32
(2)
Total tax charge
147
89
RMIG LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
9
Taxation
(Continued)
- 17 -
The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:
2024
2023
£ '000
£ '000
Profit before taxation
307
336
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 23.50%)
77
79
Tax effect of expenses that are not deductible in determining taxable profit
39
38
Permanent capital allowances in excess of depreciation
(1)
(26)
Deferred Tax
32
(2)
Taxation charge for the year
147
89
10
Tangible fixed assets
Freehold buildings
Assets under construction
Plant and equipment
Fixtures, fittings, tools and equipment
Total
£ '000
£ '000
£ '000
£ '000
£ '000
Cost
At 1 January 2024
1,302
2,801
328
4,431
Additions
248
248
At 31 December 2024
1,302
248
2,801
328
4,679
Depreciation and impairment
At 1 January 2024
841
2,342
328
3,511
Depreciation charged in the year
31
120
151
At 31 December 2024
872
2,462
328
3,662
Carrying amount
At 31 December 2024
430
248
339
1,017
At 31 December 2023
461
459
920
11
Stocks
2024
2023
£ '000
£ '000
Raw materials and consumables
82
56
Finished goods and goods for resale
674
529
756
585
RMIG LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 18 -
12
Debtors
2024
2023
Amounts falling due within one year:
£ '000
£ '000
Trade debtors
1,304
1,573
Amounts owed by group undertakings
937
1,183
Other debtors
8
Prepayments and accrued income
1,485
574
3,734
3,330
13
Creditors: amounts falling due within one year
2024
2023
Notes
£ '000
£ '000
Bank loans and overdrafts
14
359
Trade creditors
462
377
Amounts owed to group undertakings
1,227
1,491
Corporation tax
23
45
Other taxation and social security
250
269
Other creditors
20
18
Accruals and deferred income
266
314
2,607
2,514
14
Loans and overdrafts
2024
2023
£ '000
£ '000
Bank overdrafts
359
Payable within one year
359
15
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:
Liabilities
Liabilities
2024
2023
Balances:
£ '000
£ '000
Accelerated capital allowances
147
115
RMIG LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
15
Deferred taxation
(Continued)
- 19 -
2024
Movements in the year:
£ '000
Liability at 1 January 2024
115
Charge to profit or loss
32
Liability at 31 December 2024
147
Deferred tax assets and liabilities are offset only where the company has a legally enforceable right to do so and where the assets and liabilities relate to income taxes levied by the same taxation authority on the same taxable entity or another entity within the company.
16
Retirement benefit schemes
2024
2023
Defined contribution schemes
£ '000
£ '000
Charge to profit or loss in respect of defined contribution schemes
145
147
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.
The company contributes to employees’ personal pension schemes through a defined contribution retirement benefit scheme. The pension charge for the year was £145,000 (2023: £147,000).
The balance owed to the scheme at 31 December 2024 was £20,000 (2023: £18,000).
17
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£ '000
£ '000
Issued and fully paid
of £1 each
1,197,102
1,197,102
1,197
1,197
The company has one class of ordinary shares which carry no right to fixed income.
The company’s other reserves are as follows:
The profit and loss reserve represents cumulative profits or losses net of dividends paid.
18
Capital commitments
During the year, RMIG Ltd entered into agreements to purchase new machinery. This entails a capital commitment which at the year end has been valued at £1,133,880.48.
19
Related party transactions
RMIG Limited meets the definition of a qualifying entity under FRS 102 and has therefore taken advantage of the disclosure exemptions available to it in respect of its separate financial statements. The company is exempt from disclosing transactions with other wholly owned members of the group. There were no other related party transactions which require disclosure.
RMIG LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 20 -
20
Ultimate controlling party
The immediate parent company is RMIG A/S and the ultimate parent company and controlling party is Rich Muller Foundation. RMIG A/S, Industriparken 40, Ballerup, 2750, Denmark is the smallest and largest level in which the results of this company are consolidated. The group's consolidated financial statements can be obtained from the registered address Industriparken 40, Ballerup, 2750, Denmark.
21
Subsequent Events
There have been no post balance sheet events which require disclosure.
2024-12-312024-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.200Mr M Bonde HansenMr N Cooke009993632024-01-012024-12-3100999363bus:Director12024-01-012024-12-3100999363bus:Director22024-01-012024-12-3100999363bus:RegisteredOffice2024-01-012024-12-3100999363bus:Agent12024-01-012024-12-31009993632024-12-31009993632023-01-012023-12-3100999363core:RetainedEarningsAccumulatedLosses2023-01-012023-12-3100999363core:RetainedEarningsAccumulatedLosses2024-01-012024-12-31009993632023-12-3100999363core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-3100999363core:ConstructionInProgressAssetsUnderConstruction2024-12-3100999363core:PlantMachinery2024-12-3100999363core:FurnitureFittings2024-12-3100999363core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3100999363core:ConstructionInProgressAssetsUnderConstruction2023-12-3100999363core:PlantMachinery2023-12-3100999363core:FurnitureFittings2023-12-3100999363core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3100999363core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3100999363core:CurrentFinancialInstruments2024-12-3100999363core:CurrentFinancialInstruments2023-12-3100999363core:ShareCapital2024-12-3100999363core:ShareCapital2023-12-3100999363core:RetainedEarningsAccumulatedLosses2024-12-3100999363core:RetainedEarningsAccumulatedLosses2023-12-3100999363core:ShareCapital2022-12-3100999363core:RetainedEarningsAccumulatedLosses2022-12-3100999363core:ShareCapitalOrdinaryShareClass12024-12-3100999363core:ShareCapitalOrdinaryShareClass12023-12-3100999363core:LandBuildingscore:OwnedOrFreeholdAssets2024-01-012024-12-3100999363core:PlantMachinery2024-01-012024-12-3100999363core:FurnitureFittings2024-01-012024-12-3100999363core:ConstructionInProgressAssetsUnderConstruction2024-01-012024-12-310099936312024-01-012024-12-310099936312023-01-012023-12-3100999363core:UKTax2024-01-012024-12-3100999363core:UKTax2023-01-012023-12-3100999363core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3100999363core:ConstructionInProgressAssetsUnderConstruction2023-12-3100999363core:PlantMachinery2023-12-3100999363core:FurnitureFittings2023-12-31009993632023-12-3100999363bus:OrdinaryShareClass12024-01-012024-12-3100999363bus:OrdinaryShareClass12024-12-3100999363bus:OrdinaryShareClass12023-12-3100999363bus:PrivateLimitedCompanyLtd2024-01-012024-12-3100999363bus:FRS1022024-01-012024-12-3100999363bus:Audited2024-01-012024-12-3100999363bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP