Company Registration No. 02380921 (England and Wales)
LINEAR COMPOSITES LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
LINEAR COMPOSITES LIMITED
COMPANY INFORMATION
Directors
Mr A Rutter
Mr T Balderson
Mr M Showan
Mr G Gardellini
Mr S Susani
(Appointed 19 February 2025)
Secretary
Mr A Rutter
Company number
02380921
Registered office
9 Blenheim Office Park
Long Hanborough
Witney
Oxfordshire
OX29 8LN
Auditor
Shaw Gibbs (Audit) Limited
264 Banbury Road
Oxford
OX2 7DY
LINEAR COMPOSITES LIMITED
CONTENTS
Page
Directors' report
1
Directors' responsibilities statement
2
Independent auditor's report
3 - 5
Profit and loss account
6
Balance sheet
7
Statement of changes in equity
8
Notes to the financial statements
9 - 18
LINEAR COMPOSITES LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -

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

Principal activities

The principal activity of the company continued to be that of preparation and spinning of textile fibres.

Directors

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

Mr A Rutter
Mr T Balderson
Mr M Showan
Mr L Colonna
(Resigned 19 February 2025)
Mr G Gardellini
Mr S Susani
(Appointed 19 February 2025)
Auditor

The auditor, Shaw Gibbs (Audit) Limited, is deemed to be reappointed under section 487(2) of the Companies Act 2006.

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 made the decision to cease trading at the end of 2025. The production and sale of products related to the company's third party customers will be transferred to a new group joint venture company, Prime Synthetic Solutions Ltd. The manufacture of products that the company supplies to other group companies will be transferred to a group company located in Europe.

Therefore, the financial statements have been prepared on a basis other than going concern. No adjustments were considered necessary to write down the company's assets to their net realisable value as a result of preparing the financial statements under this basis. Provisions have been made in respect of contractual and constructive obligations that existed at the reporting date. No provision has been made for the future costs of terminating the business unless such costs were committed at the reporting date.

Small companies exemption

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

On behalf of the board
Mr A Rutter
Director
4 April 2025
LINEAR COMPOSITES LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -

The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.

 

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:

 

 

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

LINEAR COMPOSITES LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF LINEAR COMPOSITES LIMITED
- 3 -

Qualified opinion

We have audited the financial statements of Linear Composites Limited (the 'company') for the year ended 31 December 2024 which comprise the profit and loss account, 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, except for the effects of the matter described in the Basis for Qualified Opinion section of our report, the financial statements:

Basis for qualified opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our qualified opinion.

 

We were unable to obtain sufficient audit evidence as to whether the £500,000 dilapidations provision that was accrued for in the year ended 31 December 2024 has been reliably estimated by the management.

Emphasis of matter - financial statements prepared on a basis other than going concern

We draw attention to note 1.2 of these financial statements where the directors state that following the decision to cease trading during the financial year ending 31 December 2025, they do not consider it to be appropriate to adopt the going concern basis of accounting in preparing the financial statements. Accordingly, the financial statements have been prepared on a basis other than going concern. Our opinion is not modified in respect of this matter.

Other information

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:

LINEAR COMPOSITES LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF LINEAR COMPOSITES LIMITED (CONTINUED)
- 4 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the directors' report.

 

We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

LINEAR COMPOSITES LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF LINEAR COMPOSITES LIMITED (CONTINUED)
- 5 -

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.

 

  1. At the planning stage of the audit we gain an understanding of the laws and regulations which apply to the company and how the management seek to comply with those laws and regulations. This helps us to plan appropriate risk assessments.

     

  2. During the audit we focus on relevant risk areas and review the compliance with the laws and regulations by making relevant enquiries and undertaking corroboration, for example by reviewing Board Minutes, the accident log and other documentation.

     

  3. We assess the risk of material misstatement in the financial statements including as a result of fraud and undertake procedures including:

    1. Reviewing the controls set in place by management;

    2. Making enquiries of management as to whether they consider fraud or other irregularities may have taken place, or where such opportunity might exist;

    3. Challenging management assumptions with regard to accounting estimates; and

    4. Identifying and testing journal entries, particularly those which appear to be unusual by size or nature.

 

Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulations. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation.

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.

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.

Nikolaos Ioannidis
Senior Statutory Auditor
For and on behalf of Shaw Gibbs (Audit) Limited
4 April 2025
Chartered Certified Accountants
Statutory Auditor
264 Banbury Road
Oxford
OX2 7DY
LINEAR COMPOSITES LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 6 -
2024
2023
as restated
Notes
£
£
Turnover
9,906,025
10,681,591
Cost of sales
(6,714,700)
(7,341,262)
Gross profit
3,191,325
3,340,329
Administrative expenses
(1,716,141)
(1,336,437)
Other operating income
557,485
515,637
Exceptional items
3
(962,202)
-
0
Operating profit
1,070,467
2,519,529
Interest receivable and similar income
19,366
52,030
Interest payable and similar expenses
(6,761)
(24,871)
Profit before taxation
1,083,072
2,546,688
Tax on profit
(267,652)
(566,564)
Profit for the financial year
815,420
1,980,124

As detailed further in note 1.2, the directors have made the decision to cease trading during the financial year ending 31 December 2025. The profit and loss account has been prepared on the basis that all operations are discontinued.

 

For information regarding the prior year restatement, see note 17.

 

LINEAR COMPOSITES LIMITED
BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 7 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
5
952,937
882,227
Current assets
Stocks
6
941,261
967,472
Debtors
7
2,806,073
3,952,004
Cash at bank and in hand
1,044,015
1,758,892
4,791,349
6,678,368
Creditors: amounts falling due within one year
8
(2,128,845)
(1,403,412)
Provisions
9
(500,000)
-
Deferred tax liability
10
(230,502)
-
Net current assets
1,932,002
5,274,956
Total assets less current liabilities
2,884,939
6,157,183
Deferred tax liability
10
-
(212,664)
-
(212,664)
Net assets
2,884,939
5,944,519
Capital and reserves
Called up share capital
11
2
2
Profit and loss reserves
2,884,937
5,944,517
Total equity
2,884,939
5,944,519

 

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

The financial statements were approved by the board of directors and authorised for issue on 4 April 2025 and are signed on its behalf by:
Mr A Rutter
Director
Company Registration No. 02380921
LINEAR COMPOSITES LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
Called up share capital
Profit and loss reserves
Total
£
£
£
Balance at 1 January 2023
2
6,964,393
6,964,395
Year ended 31 December 2023:
Profit and total comprehensive income
-
1,980,124
1,980,124
Dividends
-
(3,000,000)
(3,000,000)
Balance at 31 December 2023
2
5,944,517
5,944,519
Year ended 31 December 2024:
Profit and total comprehensive income
-
815,420
815,420
Dividends
-
(3,875,000)
(3,875,000)
Balance at 31 December 2024
2
2,884,937
2,884,939

 

LINEAR COMPOSITES LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
1
Accounting policies
Company information

Linear Composites Limited ("the company") is a private company limited by shares and incorporated in England and Wales. The registered office is 9 Blenheim Office Park, Long Hanborough, Witney, Oxfordshire, OX29 8LN.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £1.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Going concern

The directors have made the decision to cease trading at the end of 2025. The production and sale of products related to the company's third party customers will be transferred to a newtrue group joint venture company, Prime Synthetic Solutions Ltd. The manufacture of products that the company supplies to other group companies will be transferred to a group company located in Europe.

Therefore, the financial statements have been prepared on a basis other than going concern. No adjustments were considered necessary to write down the company's assets to their net realisable value as a result of preparing the financial statements under this basis. Provisions have been made in respect of contractual and constructive obligations that existed at the reporting date. No provision has been made for the future costs of terminating the business unless such costs were committed at the reporting date.

1.3
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Other operating income

Royalty income is recognised when licensing owned by Linear Composites Limited has been used by a third party.

1.4
Tangible fixed assets

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

LINEAR COMPOSITES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 10 -

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

Leasehold buildings
10% straight line
Plant and equipment
10-15% straight line
Computers and software
33% straight line

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

1.5
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, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

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

1.6
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition. Stock is valued on an average cost method.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

 

Work in progress, and therefore applicable finished goods, are valued on the basis of direct costs plus attributable overheads based on a normal level of activity. A provision is made for any foreseeable losses where appropriate. No element of profit is included in work in progress or finished goods.

LINEAR COMPOSITES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 11 -
1.7
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts.

1.8
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 trade and other debtors, amounts owed by group undertakings, 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.

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.

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 trade and other creditors, bank loans, and amounts owed to group undertakings, 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.

Derecognition of financial liabilities

Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.

LINEAR COMPOSITES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 12 -
1.9
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.

1.10
Taxation

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

Current tax

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

Deferred tax

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

 

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

1.11
Provisions

Provisions are recognised when the company has a legal or constructive present obligation 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.

 

The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the reporting end date, taking into account the risks and uncertainties surrounding the obligation. Where the effect of the time value of money is material, the amount expected to be required to settle the obligation is recognised at present value. When a provision is measured at present value, the unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.

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.

LINEAR COMPOSITES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 13 -
1.14
Leases

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

1.15
Foreign exchange

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

1.16

Prior year reclassification

Following a detailed review of the allocation of staff costs, the directors have processed a prior year reclassification, details of this adjustment can be seen in note 17 of these financial statements.

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.

 

The directors consider there to be no critical judgements that are material to the company.

LINEAR COMPOSITES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
2
Judgements and key sources of estimation uncertainty
(Continued)
- 14 -
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.

Stock valuation and obsolescence

Stocks are valued at the lower of cost and estimated selling price less costs to complete and sell. Costs comprise direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition. Stock is valued using the average cost method.

 

Work in progress and therefore applicable finished goods, are valued on the basis of direct costs plus attributable overheads based on a normal level of activity.

 

Estimated selling price less costs to complete and sell, includes, where necessary, provisions for slow moving and obsolete stocks. Calculation of these provisions requires estimates to be made, which include the forecasted customer demand, the promotional, competitive and economic environment as well as the ageing of stock and the discontinuation of certain product lines by the key suppliers. These variables are monitored by the directors and a provision is in place to mitigate the relevant risks. At the reporting date, the directors have included a provision of £254,839 (2023: £207,937).

Useful economic lives of tangible fixed assets

The useful economic lives of tangible fixed assets have been derived from the judgement of the directors, using their best estimate of the write-down period.

Dilapidations

The provision is based on the directors' best estimate of the expected costs to restore the relevant property to its original state.

3
Exceptional items
2024
2023
£
£
Expenditure
Dilapidations costs
500,000
-
Redundancy costs in relation to the closure of the factory
462,202
-
962,202
-
4
Employees

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

2024
2023
Number
Number
Total
35
41
LINEAR COMPOSITES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 15 -
5
Tangible fixed assets
Leasehold buildings
Plant and equipment
Computers and software
Total
£
£
£
£
Cost
At 1 January 2024
23,300
3,000,395
213,101
3,236,796
Additions
-
0
220,478
2,204
222,682
At 31 December 2024
23,300
3,220,873
215,305
3,459,478
Depreciation and impairment
At 1 January 2024
23,025
2,121,570
209,974
2,354,569
Depreciation charged in the year
275
150,483
1,214
151,972
At 31 December 2024
23,300
2,272,053
211,188
2,506,541
Carrying amount
At 31 December 2024
-
0
948,820
4,117
952,937
At 31 December 2023
275
878,825
3,127
882,227
6
Stocks
2024
2023
£
£
Stocks
941,261
967,472
7
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
831,648
154,754
Corporation tax recoverable
248,249
-
0
Amounts owed by group undertakings
1,508,069
3,557,800
Other debtors
41,035
113,050
Prepayments and accrued income
177,072
126,400
2,806,073
3,952,004
LINEAR COMPOSITES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 16 -
8
Creditors: amounts falling due within one year
2024
2023
£
£
Bank loans
-
0
152,107
Trade creditors
724,146
635,145
Amounts owed to group undertakings
367,434
27,596
Corporation tax
-
0
241,244
Other taxation and social security
110,086
28,058
Other creditors
18,784
20,015
Accruals and deferred income
908,395
299,247
2,128,845
1,403,412
9
Provisions for liabilities
2024
2023
£
£
Dilapidations provision
500,000
-
10
Deferred taxation

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

Liabilities
Liabilities
Assets
Assets
2024
2023
2024
2023
Balances:
£
£
£
£
Accelerated capital allowances
231,819
212,664
-
-
Other short term timing differences
-
-
1,317
-
231,819
212,664
1,317
-
2024
Movements in the year:
£
Liability at 1 January 2024
212,664
Charge to profit or loss
17,838
Liability at 31 December 2024
230,502

As detailed in note 1.2, the company is expected to cease trading by 31 December 2025 and therefore the relevant deferred tax balances set out above are expected to reverse within the next 12 months and therefore the net deferred tax liability has been shown as a current liability on the balance sheet.

LINEAR COMPOSITES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 17 -
11
Called up share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of £1 each
2
2
2
2
12
Operating lease commitments
Lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2024
2023
£
£
Total commitment
6,774
13,191
13
Financial commitments, guarantees and contingent liabilities

On 19 December 2024, the company entered into a security agreement over its shares in favour of Glas Loan Administrators S.L (the security agent) in respect of group borrowings.

14
Capital commitments

Amounts contracted for but not provided in the financial statements:

2024
2023
£
£
Acquisition of tangible fixed assets
96,084
-
15
Related party transactions

The company has taken advantage of the exemptions provided by Section 1AD.51 of FRS 102, not to disclose transactions and outstanding balances with other wholly owned members of the group headed by Officine Maccaferri S.p.A.

LINEAR COMPOSITES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 18 -
16
Parent company

The immediate parent company is Maccaferri Ltd, a company registered in England and Wales with a registered office of 9 Blenheim Office Park, Long Hanborough, Witney, England, OX29 8LN.

 

In the previous accounting period and until May 2024, the ultimate parent company was OM Topco S.a.r.l, a company incorporated in Luxembourg, with a registered office of 6 rue Eugene Ruppert, Luxembourg, 2453.

OM Topco S.a.r.l is a company owned by the Ad-Hoc Group, the group of investors consisting of Carlyle Global Credit Investment Management LLC, Man GLG and Stellex Capital Management. 

In May 2024, Ambienta SGR S.p.A., a company incorporated in Italy with a registered office of 6 Piazza Fontana, Milan, Italy, 20122, concluded the acquisition of Officine Maccaferri S.p.A and since then the company’s ultimate parent company is TopCo 69-bis S.r.l, a company  incorporated in Italy with a registered office of 6 Piazza Fontana, Milan, Italy, 20122. TopCo 69-bis S.r.l is controlled by Ambienta SGR S.p.A.

There is no ultimate controlling party. 

The smallest group which draws up consolidated financial statements, which include Linear Composites Limited, is that headed by Officine Maccaferri S.p.A, a company incorporated in Italy with a registered office of 9 Via Albricci, Milan, Italy, 20122. Copies of the group financial statements can be obtained from 9 Via Albricci, Milan, Italy, 20122.

17
Prior period reclassification

Reclassification of wages and salaries

Following a detailed review of the allocation of staff costs, the directors identified that salary costs relating to cost of sales had been incorrectly classified to administrative expenses. As a result, a prior year reclassification journal has been processed reducing administrative expenses and increasing cost of sales to accurately reflect the nature of these salary costs.

 

This adjustment has no impact on profit for the financial year and therefore no impact on reserves.

Changes to the profit and loss account
As previously reported
Adjustment
As restated
Period ended 31 December 2023
£
£
£
Cost of sales
(7,155,935)
(185,327)
(7,341,262)
Gross profit
3,525,656
(185,327)
3,340,329
Administrative expenses
(1,521,764)
185,327
(1,336,437)
2024-12-312024-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.200Mr T BaldersonMr M ShowanMr L ColonnaMr G GardelliniMr S SusaniMr S SusaniMr A Rutter023809212024-01-012024-12-3102380921bus:CompanySecretaryDirector12024-01-012024-12-3102380921bus:Director12024-01-012024-12-3102380921bus:Director22024-01-012024-12-3102380921bus:Director42024-01-012024-12-3102380921bus:Director52024-01-012024-12-3102380921bus:CompanySecretary12024-01-012024-12-3102380921bus:Director32024-01-012024-12-3102380921bus:Director62024-01-012024-12-3102380921bus:RegisteredOffice2024-01-012024-12-31023809212024-12-31023809212023-01-012023-12-310238092112023-01-012023-12-3102380921core:RetainedEarningsAccumulatedLosses2023-01-012023-12-3102380921core:RetainedEarningsAccumulatedLosses2024-01-012024-12-31023809212023-12-3102380921core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-12-3102380921core:PlantMachinery2024-12-3102380921core:ComputerEquipment2024-12-3102380921core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-12-3102380921core:PlantMachinery2023-12-3102380921core:ComputerEquipment2023-12-3102380921core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3102380921core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3102380921core:ShareCapital2024-12-3102380921core:ShareCapital2023-12-3102380921core:RetainedEarningsAccumulatedLosses2024-12-3102380921core:RetainedEarningsAccumulatedLosses2023-12-3102380921core:ShareCapital2022-12-3102380921core:RetainedEarningsAccumulatedLosses2022-12-3102380921core:ShareCapitalOrdinaryShareClass12024-12-3102380921core:ShareCapitalOrdinaryShareClass12023-12-3102380921core:LandBuildingscore:LongLeaseholdAssets2024-01-012024-12-3102380921core:PlantMachinery2024-01-012024-12-3102380921core:ComputerEquipment2024-01-012024-12-3102380921core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-12-3102380921core:PlantMachinery2023-12-3102380921core:ComputerEquipment2023-12-31023809212023-12-3102380921core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-01-012024-12-3102380921core:CurrentFinancialInstruments2024-12-3102380921core:CurrentFinancialInstruments2023-12-3102380921bus:OrdinaryShareClass12024-01-012024-12-3102380921bus:OrdinaryShareClass12024-12-3102380921bus:OrdinaryShareClass12023-12-3102380921bus:PrivateLimitedCompanyLtd2024-01-012024-12-3102380921bus:FRS1022024-01-012024-12-3102380921bus:Audited2024-01-012024-12-3102380921bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP