Company registration number 02839491 (England and Wales)
POLYSEAM LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
POLYSEAM LIMITED
COMPANY INFORMATION
Directors
Mr K Bogstad
Mr W I Hluchan
Mr P W Horton
Mr D Allen
Ms C McAliskey
Mr A Nightingale
(Appointed 19 January 2024)
Mr W J Forrester
(Appointed 18 January 2024)
Secretary
Mr A Nightingale
Company number
02839491
Registered office
15 St Andrews Road
Huddersfield
West Yorkshire
England
HD1 6SB
Auditor
Robson Laidler Accountants Limited
Fernwood House
Fernwood Road
Jesmond
Newcastle upon Tyne
Tyne and Wear
England
NE2 1TJ
POLYSEAM LIMITED
CONTENTS
Page
Strategic report
1 - 3
Directors' report
4 - 5
Independent auditor's report
6 - 8
Profit and loss account
9
Statement of comprehensive income
10
Balance sheet
11
Statement of changes in equity
12
Statement of cash flows
13
Notes to the financial statements
14 - 25
POLYSEAM 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
Polyseam has continued to expand in passive fire protection markets. The key brands to Polyseam are Protecta, Graft and several customer own brands. As the business expands new roles have been created and changes of personnel to cope with the business demands have been inevitable through retirements, expansion, automation and changes in production activities.
New personnel have been welcomed to Polyseam with the main one being the position of Head of Engineering.
The company continues to operate and strengthen the two shifts implemented to deliver on lead times and volumes.
To meet the demand for certified passive fire protection products, research and development, design and fire testing divisions are being strengthened with new appointments. Investment continues for new product lines and markets. Examples are the insulation and coatings markets.
Our Sales and Service Divisions continue to offer a service appreciated by our customers and demonstrated by the continued increase in volumes and turnover.
Our customers are aided by a knowledgeable and professional Technical Division. Guidance and support for installations is often sought from Technical staff.
The Division has also seen an increase in the number of enquiries and training sessions to improve contractor and customer knowledge and the experience of using Protecta products.
Internal Technical Training on Passive Fire Protection given to Polyseam staff to improve overall knowledge of fire protection.
Certificates issued so training is captured and entered into Sirrom. Further training to follow in more detail for those interested, potentially more specific product focused. Suggested to run future sessions and plan three or four dates through the year. Weekly refresher training every other Tuesday.
New machinery and equipment investment included commissioning of the new Board Line (due February 2025).
Plans are being prepared for automation of the EX Mortar line as demand continues to increase. We are currently in the costing process of adding silos which will decrease the amount of waste produced and bag handling.
Machinery and equipment investment included a new cartridge line and mixer for sealants. Plans are being prepared for automation of the EX Mortar line as demand continues to increase. More automation is required and a reduction in labour intensive methods in the production.
With increased raw material use and demand, the storage and delivery of these materials in the production processes are under review.
Key operations for product manufacture in production are: mixing/blending, filling, spraying, extruding, assembly and drying.
Internal operations meetings continue supported by weekly management meetings to implement the business strategy, to remove bottlenecks and meet customer demand.
POLYSEAM LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
Purchasing spend remains under full control of Finance with the aim to control/monitor purchase spend in line with sales/production requirements.
Effective purchase and stock management in conjunction with the Logistics/Warehouse Manager is necessary to accommodate stocks while production volumes increase. To maintain continuity new suppliers and products are sourced regularly and evaluated.
New strategies to reduce our impact on the environment included: reducing waste and producing EPDs to demonstrate the environmental impact to customers, solar panels, automated board spraying and drying, longer production runs to avoid unnecessary clean downs.
New meetings to facilitate health and safety, training, environmental and project management are aiding the business expansion and although only recently implemented will have the desired effects of a controlled implementation of new ideas and efficiencies in the current growth being experienced.
The new EFG Group meet monthly to keep environmental focus.
A new PSG group and FSG group to focus on health and safety and fire safety respectively. Paul Horton is sharing safety group and fire safety group minutes with the management team.
New SMART objectives were created in 2024. Also there is a drive to create an environmental and CSR strategy and mission statement.
Principal risks and uncertainties
As the company is a large importer and especially from China we continue to review uncertainty with regard to tariffs and increased costs that would be applied. Supply chains were checked to ensure that continuity of materials was maintained from suppliers. New suppliers continually sought to provide an alternative. Attacks targeting ships in the Red Sea have disrupted commercial shipping operations since December 2023 and continue to delay schedules adding many weeks to our deliveries.
The actions we took included:
Appointing hauliers to manage our imports at customs borders
Commodity codes for our products were established when available
New suppliers sought
REACH UK requirements will be similar if not the same to ECHA guidelines which we already follow
CE marking and approvals for our exported construction products have been registered with a recognised European agent. We await feedback on UKCA
As members of BASA / FEICA we are updated and kept informed to enable a smooth transition
POLYSEAM LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
Financial overview
Sales turnover for 2024 increased to £24.2m (2023 £22.9m). Polyseam continue to invest in new machinery to be more efficient and reduce lead times on our products. More staff training is being invested in to ensure our workforce fully understand what is expected of them.
Operations
All under one roof but is split into five sections. Production covers three of these sections. FLTs, pallet wrappers, auto filling lines and mixing vessels all included. All machines are maintained by the engineering department.
Availability of machines and vessels is good. Machine running capability is good. Investment in new lines/machinery is good. New mixer and new auto filling line now on site. New lines are up and running – further upgrades in regards to efficiencies are imminent.
Quality Control (QC)
QC have concentrated on being more visible on the shop floor, introducing a daily walk round with a quality check list. Exercise not to be seen fault finding, blaming or a finger pointing exercise with more opportunities to improve the way we work as a team and support production, correct minor errors and improve communication. Improvement in RFT shared with CEO at operations meeting.
Engineering
Drawings/design/costings for a second automated spray line. Drawings/design/costings for a new mortar line. Concept for automation of RSB production. Installation of new cartridge filling/packing machine. Shop floor production lines new layout. New mixer installed. Second bagging machine installed.
Purchasing
Implemented approved supplier list
Implemented approved PPE list on Sharepoint
Supplier audit schedule introduced for every quarter
Commenced measuring office paper printing
Reputable pallet recycling company in place
We now segregate the following waste: -
Batteries.
WEEE (Waste Electrical and Electronic Equipment recycling).
Metal.
Paint waste to Paint 360 (9 Tonne in 2024).
Archived paper.
Mr K Bogstad
Director
19 September 2025
POLYSEAM LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -
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 manufacturing and supplying sealants.
Results and dividends
The results for the year are set out on page 9.
No ordinary dividends were paid. The directors do not recommend payment of a final dividend.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
Mr K Bogstad
Mr W I Hluchan
Mr P W Horton
Mr D Allen
Ms C McAliskey
Mr A Nightingale
(Appointed 19 January 2024)
Mr W J Forrester
(Appointed 18 January 2024)
Research and development
The company continues to undertake ongoing research and development activities to enhance and expand its range of products. Its current activities include developing coatings for steel and cladding.
Investment in fire testing, certifications, research and development and new machinery under the guidance of the CEO continues.
Auditor
In accordance with the company's articles, a resolution proposing that Robson Laidler Accountants Limited be reappointed as auditor of the company will be put at a General Meeting.
Statement of directors' responsibilities
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.
POLYSEAM LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 5 -
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.
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 K Bogstad
Director
19 September 2025
POLYSEAM LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF POLYSEAM LIMITED
- 6 -
Opinion
We have audited the financial statements of Polyseam Limited (the 'company') for the year ended 31 December 2024 which comprise the profit and loss account, the statement of comprehensive income, the balance sheet, the statement of changes in equity, the statement of cash flows 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.
POLYSEAM LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF POLYSEAM LIMITED
- 7 -
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.
The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.
Based on our understanding of the company, we identified that there were no principal risks of non-compliance with laws and regulations central to the company's operations as it does not have to report to a regulatory body and, although its products must comply with certain safety regulations and product standards, there is no supervisory body which monitors its operations. We also considered those laws and regulations that have a direct impact on the financial statements of the company such as the Companies Act 2006 and UK tax legislation.
Audit procedures performed by the engagement team included:
Discussions with UK directors and key management including consideration of known or suspected instances of non-compliance with laws and regulations and fraud;
Evaluation and testing of the operating effectiveness of management's controls designed to prevent and detect irregularities;
Reviewing relevant meeting minutes;
Identifying and testing journal entries based on risk criteria;
Testing transactions entered into outside of the company's normal course of business.
There are inherent limitations in the audit procedures described above and, the further removed non-compliance with laws and regulations is from events and transactions reflected in the financial statements, the less likely we would become aware of it. Also the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment or collusion.
POLYSEAM LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF POLYSEAM LIMITED
- 8 -
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.
Peter Charles BSc FCA (Senior Statutory Auditor)
For and on behalf of Robson Laidler Accountants Limited
23 September 2025
Statutory Auditor
Fernwood House
Fernwood Road
Jesmond
Newcastle upon Tyne
Tyne and Wear
England
NE2 1TJ
POLYSEAM LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
2024
2023
Notes
£
£
Turnover
3
24,257,517
22,936,394
Cost of sales
(15,505,062)
(15,383,507)
Gross profit
8,752,455
7,552,887
Administrative expenses
(7,303,406)
(7,561,749)
Other operating income
692,910
691,815
Operating profit
6
2,141,959
682,953
Interest receivable and similar income
7
47,647
34,225
Interest payable and similar expenses
8
(125,570)
(112,212)
Profit before taxation
2,064,036
604,966
Tax on profit
9
(369,164)
39,168
Profit for the financial year
1,694,872
644,134
POLYSEAM LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
2024
2023
£
£
Profit for the year
1,694,872
644,134
Other comprehensive income
-
-
Total comprehensive income for the year
1,694,872
644,134
POLYSEAM LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 11 -
2024
2023
Notes
£
£
£
£
Fixed assets
Intangible assets
10
81,934
Tangible assets
11
2,749,673
2,798,975
2,831,607
2,798,975
Current assets
Stocks
12
2,245,522
2,146,766
Debtors
13
5,901,154
4,301,720
Cash at bank and in hand
1,657,911
499,202
9,804,587
6,947,688
Creditors: amounts falling due within one year
14
(4,094,232)
(2,870,605)
Net current assets
5,710,355
4,077,083
Total assets less current liabilities
8,541,962
6,876,058
Creditors: amounts falling due after more than one year
15
(121,171)
(198,285)
Provisions for liabilities
Deferred tax liability
17
606,421
558,275
(606,421)
(558,275)
Net assets
7,814,370
6,119,498
Capital and reserves
Called up share capital
19
2,000
2,000
Capital redemption reserve
20
1,000
1,000
Profit and loss reserves
7,811,370
6,116,498
Total equity
7,814,370
6,119,498
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 19 September 2025 and are signed on its behalf by:
Mr K Bogstad
Director
Company registration number 02839491 (England and Wales)
POLYSEAM LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
Share capital
Capital redemption reserve
Profit and loss reserves
Total
£
£
£
£
Balance at 1 January 2023
2,000
1,000
5,472,364
5,475,364
Year ended 31 December 2023:
Profit and total comprehensive income
-
-
644,134
644,134
Balance at 31 December 2023
2,000
1,000
6,116,498
6,119,498
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
1,694,872
1,694,872
Balance at 31 December 2024
2,000
1,000
7,811,370
7,814,370
POLYSEAM LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 13 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from/(absorbed by) operations
26
2,043,054
(78,327)
Interest paid
(125,570)
(112,212)
Income taxes refunded
147,548
Net cash inflow/(outflow) from operating activities
2,065,032
(190,539)
Investing activities
Purchase of tangible fixed assets
(430,442)
(691,633)
Proceeds from disposal of tangible fixed assets
49,841
Repayment of loans
(386,100)
(58,000)
Interest received
47,647
34,225
Net cash used in investing activities
(719,054)
(715,408)
Financing activities
Payment of finance leases obligations
(187,269)
(173,303)
Net cash used in financing activities
(187,269)
(173,303)
Net increase/(decrease) in cash and cash equivalents
1,158,709
(1,079,250)
Cash and cash equivalents at beginning of year
499,202
1,578,452
Cash and cash equivalents at end of year
1,657,911
499,202
The notes on pages 14 to 25 form part of these financial statements.
POLYSEAM LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 14 -
1
Accounting policies
Company information
Polyseam Limited is a private company limited by shares incorporated in England and Wales. The registered office is 15 St Andrews Road, Huddersfield, West Yorkshire, England, HD1 6SB.
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 financial statements are prepared in UK 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 and in accordance with applicable accounting standards. The principal accounting policies adopted are set out below.
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 is measured at the fair value of the consideration recieved or receivable net of VAT and trade discounts. The policies adopted for the recognition of turnover are as follows:
Sale of goods
Turnover from the sale of products is recognised when the significant risks and reward of ownership of the goods have transferred to the buyer, the amount of turnover can be measured reliably, it is probable that the economic benefits assosciated with the transaction will flow to the company and the costs incurred or to be incurred in respect of the transaction can be measured reliably. This is usually on despatch of goods.
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
Intangible fixed assets other than goodwill
Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.
Amortisation 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:
Patents and licences
10% straight line
POLYSEAM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 15 -
1.6
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Plant and machinery
10% straight line
Office equipment
10-20% straight line and 25% reducing balance
Computer equipment
25% 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.
1.7
Impairment of assets
At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible 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.
1.8
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost includes all costs of purchase, costs of conversion and other costs incurred in bringing stock to its present location and condition. Cost is calculated using the first-in, first-out formula. Provision is made for damaged, obsolete and slow-moving stock where appropriate.
1.9
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. Bank overdrafts are shown within borrowings in current liabilities.
POLYSEAM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 16 -
1.10
Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the profit and loss account, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.
Current and deferred taxation assets and liabilities are not discounted.
Current tax
Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.
Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.
Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.
Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.
1.11
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.
1.12
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.13
Leases
Assets obtained under hire purchase contracts or finance leases are capitalised in the balance sheet. Those held under hire purchase contracts are depreciated over their estimated useful lives. Those held under finance leases are depreciated over their estimated useful lives or the lease term, whichever is shorter.
The interest element of those obligations is charged to profit or loss over the relevant period. The capital element of the future payments is treated as a liability.
Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease.
1.14
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.
POLYSEAM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 17 -
1.15
Debtors and creditors receivable/payable within one year
Debtors and creditors with no stated interest and receivable or payable within one year are recorded at transaction price. Any losses arising from impairment are recognised in the profit and loss account in other administrative expenses.
1.16
Loans and borrowings are initially recognised at the transaction price including transaction costs. Subsequently, they are measured at amortized at cost using the effective interest rate method, less impairment. If an arrangement constitutes a finance transaction it is measured at present value.
2
Judgements and key sources of estimation uncertainty
The preparation of the financial statements requires management to make estimates and assumptions that affect the reported amounts of revenues, expenses, assets and liabilities and the disclosure of contingent liabilities at the date of the financial statements. If, in the future, such estimates and assumptions, which are based on management's best judgement at the date of the financial statements, deviate from the actual circumstances, the original estimates and judgements will be modified as appropriate in the year in which the circumstances change.
The key assumptions concerning the future and other key sources of estimation uncertainty at the reporting date that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year include:
The estimated useful lives of tangible fixed assets
Stocks held for more than one year are deemed to be obsolete and are provided for in full
3
Turnover and other revenue
Turnover generated from the sale of goods was £24,257,517 (2023 £22,936,394)
2024
2023
£
£
Turnover analysed by geographical market
United Kingdom
11,683,553
8,646,913
Europe
10,230,821
12,689,140
Rest of the World
2,343,143
1,600,341
24,257,517
22,936,394
2024
2023
£
£
Other revenue
Interest income
47,647
34,225
POLYSEAM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 18 -
4
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Number
Number
Administration and management
48
48
Production
85
92
Total
133
140
Their aggregate remuneration comprised:
2024
2023
£
£
Wages and salaries
5,325,264
5,320,274
Social security costs
585,044
571,877
Pension costs
114,832
121,203
6,025,140
6,013,354
5
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
1,175,619
1,004,083
Company pension contributions to defined contribution schemes
27,741
23,301
1,203,360
1,027,384
The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 6 (2023 - 4).
Remuneration disclosed above include the following amounts paid to the highest paid director:
2024
2023
£
£
Remuneration for qualifying services
567,671
606,844
Company pension contributions to defined contribution schemes
15,859
15,859
POLYSEAM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 19 -
6
Operating profit
2024
2023
Operating profit for the year is stated after charging/(crediting):
£
£
Exchange losses
3,090
4,185
Research and development costs
513,729
900,083
Fees payable to the company's auditor for the audit of the company's financial statements
11,850
12,000
Depreciation of tangible fixed assets
436,020
386,320
Profit on disposal of tangible fixed assets
(25,146)
-
Operating lease charges
784,370
704,416
7
Interest receivable and similar income
2024
2023
£
£
Interest income
Interest on bank deposits
38,329
26,345
Other interest income
9,318
7,880
Total income
47,647
34,225
2024
2023
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
38,329
26,345
8
Interest payable and similar expenses
2024
2023
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
-
98
Other interest on financial liabilities
98,359
74,532
98,359
74,630
Other finance costs:
Interest on finance leases and hire purchase contracts
27,211
37,582
125,570
112,212
9
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
346,021
(154,700)
Adjustments in respect of prior periods
(25,003)
Total current tax
321,018
(154,700)
POLYSEAM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
9
Taxation
2024
2023
£
£
(Continued)
- 20 -
Deferred tax
Origination and reversal of timing differences
48,146
115,532
Total tax charge/(credit)
369,164
(39,168)
The actual charge/(credit) 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
£
£
Profit before taxation
2,064,036
604,966
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 25.00%)
516,009
151,242
Tax effect of expenses that are not deductible in determining taxable profit
85,943
33,530
Tax effect of utilisation of tax losses not previously recognised
(26,785)
Adjustments in respect of prior years
(25,003)
Capital allowances in excess of depreciation
(24,202)
(113,151)
Research and development tax credit
(204,944)
(226,321)
Deferred tax
48,146
115,532
Taxation charge/(credit) for the year
369,164
(39,168)
10
Intangible fixed assets
Patents and licences
£
Cost
At 1 January 2024
Transfers
81,934
At 31 December 2024
81,934
Amortisation and impairment
At 1 January 2024 and 31 December 2024
Carrying amount
At 31 December 2024
81,934
At 31 December 2023
POLYSEAM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 21 -
11
Tangible fixed assets
Plant and machinery
Office equipment
Computer equipment
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 January 2024
4,694,376
468,445
297,317
117,990
5,578,128
Additions
284,499
7,683
135,937
65,228
493,347
Disposals
(81,000)
(81,000)
Transfer
(81,934)
(81,934)
At 31 December 2024
4,978,875
394,194
433,254
102,218
5,908,541
Depreciation and impairment
At 1 January 2024
2,333,081
188,718
195,097
62,257
2,779,153
Depreciation charged in the year
337,425
35,896
46,715
15,984
436,020
Eliminated in respect of disposals
(56,305)
(56,305)
At 31 December 2024
2,670,506
224,614
241,812
21,936
3,158,868
Carrying amount
At 31 December 2024
2,308,369
169,580
191,442
80,282
2,749,673
At 31 December 2023
2,361,295
279,727
102,220
55,733
2,798,975
Tangible fixed assets includes assets held under finance leases or hire purchase contracts, as follows:
2024
2023
£
£
Plant and machinery
247,280
359,157
Office equipment
140,547
163,339
Motor vehicles
17,773
55,733
405,600
578,229
12
Stocks
2024
2023
£
£
Raw materials and consumables
1,537,387
1,450,720
Work in progress
12,007
9,419
Finished goods and goods for resale
696,128
686,627
2,245,522
2,146,766
Included in the above is an impairment provision for slow-moving stocks of £15,936 (2023 £43,408).
POLYSEAM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 22 -
13
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
1,919,579
1,682,906
Corporation tax recoverable
279,035
401,580
Amounts owed by group undertakings
1,112,446
1,277,230
Other debtors
1,022,687
651,549
Prepayments and accrued income
1,567,407
288,455
5,901,154
4,301,720
14
Creditors: amounts falling due within one year
2024
2023
Notes
£
£
Obligations under finance leases
16
125,314
172,564
Trade creditors
1,630,907
1,353,681
Amounts owed to group undertakings
1,684,401
1,089,395
Corporation tax
346,021
Other taxation and social security
178,969
157,592
Other creditors
15,665
11,991
Accruals and deferred income
112,955
85,382
4,094,232
2,870,605
15
Creditors: amounts falling due after more than one year
2024
2023
Notes
£
£
Obligations under finance leases
16
121,171
198,285
16
Finance lease obligations
2024
2023
Future minimum lease payments due under finance leases:
£
£
Within one year
140,355
194,766
In two to five years
135,179
211,714
275,534
406,480
Less: future finance charges
(29,049)
(35,631)
246,485
370,849
The finance leases are secured on the assets being financed.
POLYSEAM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 23 -
17
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:
Liabilities
Liabilities
2024
2023
Balances:
£
£
Accelerated capital allowances
606,421
585,060
Tax losses carried forward
-
(26,785)
606,421
558,275
2024
Movements in the year:
£
Liability at 1 January 2024
558,275
Charge to profit or loss
48,146
Liability at 31 December 2024
606,421
18
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
114,832
121,203
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.
19
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
2,000
2,000
2,000
2,000
20
Capital redemption reserve
2024
2023
£
£
At the beginning and end of the year
1,000
1,000
POLYSEAM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 24 -
21
Operating lease commitments
As lessee
At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:
2024
2023
£
£
Within 1 year
698,174
464,593
Years 2-5
2,270,841
1,779,718
After 5 years
296,000
2,969,015
2,540,311
22
Capital commitments
Amounts contracted for but not provided in the financial statements:
2024
2023
£
£
Acquisition of tangible fixed assets
1,377,156
-
23
Related party transactions
Transactions with related parties
During the year the company entered into the following transactions with related parties:
Sales
Sales
2024
2023
£
£
Other related parties
3,086,270
3,407,649
Management charges receivable
Rent payable
2024
2023
2024
2023
£
£
£
£
Other related parties
696,000
696,000
631,038
557,756
24
Directors' transactions
Advances or credits have been granted by the company to its directors as follows:
POLYSEAM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
24
Directors' transactions
(Continued)
- 25 -
Interest of £9,318 (2023 £7,880) has been charged on the loan at the HMRC Official Rate of Interest which was 2.25% for the full year.
Description
% Rate
Opening balance
Amounts advanced
Closing balance
£
£
£
Mr K Bogstad - director
2.25
360,000
386,100
746,100
360,000
386,100
746,100
25
Ultimate controlling party
Protecta Group AS (incorporated in Norway) is regarded by the directors as being the company's ultimate parent company.
26
Cash generated from/(absorbed by) operations
2024
2023
£
£
Profit after taxation
1,694,872
644,134
Adjustments for:
Taxation charged/(credited)
369,164
(39,168)
Finance costs
125,570
112,212
Investment income
(47,647)
(34,225)
Gain on disposal of tangible fixed assets
(25,146)
-
Depreciation and impairment of tangible fixed assets
436,020
386,320
Movements in working capital:
(Increase)/decrease in stocks
(98,756)
306,387
(Increase)/decrease in debtors
(1,335,879)
691,106
Increase/(decrease) in creditors
924,856
(2,145,093)
Cash generated from/(absorbed by) operations
2,043,054
(78,327)
27
Analysis of changes in net funds
1 January 2024
Cash flows
New leases
31 December 2024
£
£
£
£
Cash at bank and in hand
499,202
1,158,709
-
1,657,911
Lease liabilities
(370,849)
187,269
(62,905)
(246,485)
128,353
1,345,978
(62,905)
1,411,426
2024-12-312024-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.200Mr K BogstadMr W I HluchanMr P W HortonMr D AllenMs C McAliskeyMr W J ForresterMr W J ForresterMr A Nightingale028394912024-01-012024-12-3102839491bus:Director12024-01-012024-12-3102839491bus:Director22024-01-012024-12-3102839491bus:Director32024-01-012024-12-3102839491bus:Director42024-01-012024-12-3102839491bus:Director52024-01-012024-12-3102839491bus:CompanySecretaryDirector12024-01-012024-12-3102839491bus:Director62024-01-012024-12-3102839491bus:CompanySecretary12024-01-012024-12-3102839491bus:Director72024-01-012024-12-3102839491bus:RegisteredOffice2024-01-012024-12-31028394912024-12-31028394912023-01-012023-12-3102839491core:RetainedEarningsAccumulatedLosses2023-01-012023-12-3102839491core:RetainedEarningsAccumulatedLosses2024-01-012024-12-3102839491core:IntangibleAssetsOtherThanGoodwill2024-12-3102839491core:IntangibleAssetsOtherThanGoodwill2023-12-3102839491core:PatentsTrademarksLicencesConcessionsSimilar2024-12-3102839491core:PatentsTrademarksLicencesConcessionsSimilar2023-12-31028394912023-12-3102839491core:PlantMachinery2024-12-3102839491core:FurnitureFittings2024-12-3102839491core:ComputerEquipment2024-12-3102839491core:MotorVehicles2024-12-3102839491core:PlantMachinery2023-12-3102839491core:FurnitureFittings2023-12-3102839491core:ComputerEquipment2023-12-3102839491core:MotorVehicles2023-12-3102839491core:ShareCapital2024-12-3102839491core:ShareCapital2023-12-3102839491core:CapitalRedemptionReserve2024-12-3102839491core:CapitalRedemptionReserve2023-12-3102839491core:RetainedEarningsAccumulatedLosses2024-12-3102839491core:RetainedEarningsAccumulatedLosses2023-12-3102839491core:ShareCapital2022-12-3102839491core:CapitalRedemptionReserve2022-12-3102839491core:RetainedEarningsAccumulatedLosses2022-12-3102839491core:ShareCapitalOrdinaryShareClass12024-12-3102839491core:ShareCapitalOrdinaryShareClass12023-12-31028394912023-12-31028394912022-12-3102839491core:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-3102839491core:PatentsTrademarksLicencesConcessionsSimilar2024-01-012024-12-3102839491core:PlantMachinery2024-01-012024-12-3102839491core:FurnitureFittings2024-01-012024-12-3102839491core:ComputerEquipment2024-01-012024-12-3102839491core:MotorVehicles2024-01-012024-12-3102839491core:UKTax2024-01-012024-12-3102839491core:UKTax2023-01-012023-12-310283949112024-01-012024-12-310283949112023-01-012023-12-3102839491core:PatentsTrademarksLicencesConcessionsSimilar2023-12-3102839491core:PlantMachinery2023-12-3102839491core:FurnitureFittings2023-12-3102839491core:ComputerEquipment2023-12-3102839491core:MotorVehicles2023-12-3102839491core:CurrentFinancialInstruments2024-12-3102839491core:CurrentFinancialInstruments2023-12-3102839491core:Non-currentFinancialInstruments2024-12-3102839491core:Non-currentFinancialInstruments2023-12-3102839491core:WithinOneYear2024-12-3102839491core:WithinOneYear2023-12-3102839491core:BetweenTwoFiveYears2024-12-3102839491core:BetweenTwoFiveYears2023-12-3102839491bus:OrdinaryShareClass12024-01-012024-12-3102839491bus:OrdinaryShareClass12024-12-3102839491bus:OrdinaryShareClass12023-12-3102839491core:MoreThanFiveYears2024-12-3102839491core:OtherRelatedPartiescore:SaleOrPurchaseGoods2024-01-012024-12-3102839491core:OtherRelatedPartiescore:SaleOrPurchaseGoods2023-01-012023-12-3102839491bus:PrivateLimitedCompanyLtd2024-01-012024-12-3102839491bus:FRS1022024-01-012024-12-3102839491bus:Audited2024-01-012024-12-3102839491bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP