Company registration number 02881680 (England and Wales)
LOSBERGER DE BOER UK LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
LOSBERGER DE BOER UK LIMITED
COMPANY INFORMATION
Directors
De Boer Investment B.V.
M F De Boer
Secretary
De Boer Investment B.V.
Company number
02881680
Registered office
Castle Park
Boundary Road
Buckingham Road Industrial Estate
Brackley
Northamptonshire
NN13 7ES
Auditor
TAG Berry Audit Limited
Bowden House
36 Northampton Road
Market Harborough
Leicestershire
LE16 9HE
LOSBERGER DE BOER UK 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
Statement of financial position
9
Statement of changes in equity
10
Notes to the financial statements
11 - 21
LOSBERGER DE BOER UK LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -
The directors present the strategic report for De Boer Structures (UK) Limited (the "company") for the year ended 31 December 2024.
Fair review of the business
As shown in the company's Statement of Comprehensive Income, the company's sales have increased and gross margins have remained consistent to the prior year.
The Statement of Financial position shows that the company's financial position at the year end.
Principal risks and uncertainties
Competitive pressure in the UK is a continuing risk for the company which could result in its losing sales to its key competitors. The company manages its risk by providing added value services to its customers, having fast response times not only in supplying products but in handling customer queries, and by maintaining strong relationships with customers.
The company continues to invest in research and development. This has resulted in a number of updates to existing products and the introduction of new products. The directors regard R & D investment as necessary for continuing success in the medium to long term future.
Key performance indicators
Key performance indicators are:
Turnover - Increased by 56% in the year
Gross Profit % : 27% (2023 : 32%)
De Boer Investment B.V.
Director
28 May 2025
LOSBERGER DE BOER UK LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
The directors present their annual report and financial statements for the year ended 31 December 2024.
Principal activities
The principal activity of the company is the provision of temporary structures in the UK, Ireland and Europe.
The company is a wholly owned subsidiary of De Boer Investment (UK) Limited and operates as part of the Losberger De Boer group.
Results and dividends
The profit for the year, after taxation, amounted to £1,784,347 (2023 : £1,986,579).
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:
De Boer Investment B.V.
M F De Boer
Financial instruments
Financial risk management
The company's operations expose it to credit risk.
The company's credit risk is primarily attributable to its debtors balance. The amounts presented in the Statement of Financial Position are net of allowances for doubtful debts. The company has implemented policies that require appropriate credit checks on potential customers before sales are made. The amount of exposure to any individual counterparty is subject to a limit, which is reassessed on a periodic basis by the finance department.
Environmental matters
The Losberger De Boer group recognises the importance of its environmental responsibilities, monitors its impact on the environment and designs and implements policies to reduce any damage that might be caused by the group's activities. The company operates in accordance with its environmental policy and ISO accreditation. Initiatives designed to minimise the company's impact on the environment include recycling and reducing energy consumption.
Losberger De Boer Group has been awarded the EcoVardis Gold medal for the second year in a row.
Post reporting date events
There were no events of significance in the post balance sheet period.
Auditor
TAG Berry Audit Limited were appointed as auditor to the company and in accordance with section 485 of the Companies Act 2006, a resolution proposing that they be re-appointed will be put at a 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.
LOSBERGER DE BOER UK LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
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
De Boer Investment B.V.
Director
28 May 2025
LOSBERGER DE BOER UK 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.
LOSBERGER DE BOER UK LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBER OF LOSBERGER DE BOER UK LIMITED
- 5 -
Opinion
We have audited the financial statements of Losberger De Boer UK Limited (the 'company') for the year ended 31 December 2024 which comprise the statement of comprehensive income, the statement of financial position, the statement of changes in equity and notes to the financial statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including FRS 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.
LOSBERGER DE BOER UK LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBER OF LOSBERGER DE BOER UK LIMITED (CONTINUED)
- 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.
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.
Explanation as to what extent the audit was considered capable of detecting irregularities, including fraud
The objectives of our audit are to identify and assess the risks of material misstatement of the financial statements due to fraud or error;
To obtain sufficient appropriate audit evidence regarding the assessed risks of material misstatement due to fraud or error, and to respond appropriately to those risks. 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 regulation. 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.
Owing to the inherent limitations of an audit, there is an unavoidable risk that material misstatements in the financial statements may not be detected, even though the audit is properly planned and performed in accordance with the ISAs (UK).
In identifying and assessing risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations our procedures included the following:
We obtained an understanding of the legal and regulatory frameworks applicable to the Company and the sector in which they operate. We determined that the following laws and regulations were most significant: The Health and Safety at Work Act 1974 (HSWA), the Companies Act 2006, and UK corporate taxation laws.
LOSBERGER DE BOER UK LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBER OF LOSBERGER DE BOER UK LIMITED (CONTINUED)
- 7 -
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 member 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 member those matters we are required to state to the member 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 member, for our audit work, for this report, or for the opinions we have formed.
Mr Mark Woods BSc (Hons) BFP FCA (Senior Statutory Auditor)
For and on behalf of TAG Berry Audit Limited, Statutory Auditor
Chartered Accountants
Bowden House
36 Northampton Road
Market Harborough
Leicestershire
LE16 9HE
28 May 2025
LOSBERGER DE BOER UK LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
2024
2023
Notes
£
£
Turnover
3
30,508,901
19,456,811
Cost of sales
(22,401,873)
(13,163,110)
Gross profit
8,107,028
6,293,701
Administrative expenses
(5,999,134)
(4,276,638)
Operating profit
5
2,107,894
2,017,063
Interest receivable and similar income
8
334,072
602,049
Interest payable and similar expenses
9
(16,932)
(9,413)
Profit before taxation
2,425,034
2,609,699
Tax on profit
10
(640,687)
(623,120)
Profit for the financial year
1,784,347
1,986,579
All amounts relate to continuing activities.
LOSBERGER DE BOER UK LIMITED
STATEMENT OF FINANCIAL POSITION
AS AT
31 DECEMBER 2024
31 December 2024
- 9 -
2024
2023
Notes
£
£
£
£
Current assets
Debtors
13
16,921,318
16,974,481
Cash at bank and in hand
384,138
1,350,673
17,305,456
18,325,154
Creditors: amounts falling due within one year
14
(11,284,289)
(14,088,334)
Net current assets
6,021,167
4,236,820
Capital and reserves
Called up share capital
17
100
100
Profit and loss reserves
6,021,067
4,236,720
Total equity
6,021,167
4,236,820
The financial statements were approved by the board of directors and authorised for issue on 28 May 2025 and are signed on its behalf by:
De Boer Investment B.V.
Director
Company Registration No. 02881680
LOSBERGER DE BOER UK LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 January 2023
100
8,250,141
8,250,241
Year ended 31 December 2023:
Profit and total comprehensive income
-
1,986,579
1,986,579
Dividends
11
-
(6,000,000)
(6,000,000)
Balance at 31 December 2023
100
4,236,720
4,236,820
Year ended 31 December 2024:
Profit and total comprehensive income
-
1,784,347
1,784,347
Balance at 31 December 2024
100
6,021,067
6,021,167
LOSBERGER DE BOER UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
1
Accounting policies
Company information
Losberger De Boer UK Limited is a private company limited by shares incorporated in England and Wales. The registered office is Castle Park, Boundary Road, Buckingham Road Industrial Estate, Brackley, Northamptonshire, NN13 7ES.
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 sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
These financial statements refer to this company only.
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 each category of financial instrument; 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 Losberger De Boer Holding GmbH. These consolidated financial statements are available from its registered office, Gottlieb- Daimler- Ring 14,74906 Bad Rappenau, Germany.
1.2
Going concern
The directors have examined the actual trading results of the company to the date of approval of these financial statements along with the cash flows generated and have considered the future prospects within the current uncertain economic environment alongside current cash reserves. As a result, they have reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future and for this reason, the going concern basis continues to be adopted in preparing the financial statements.true
LOSBERGER DE BOER UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 12 -
1.3
Turnover
Revenue is stated net of value added tax, represents revenue recognised for work done in the year, including estimates in respect of amounts not invoiced.
Revenue and costs on short term hire contracts ( less than 60 days) are recognised at the dismantle date.
Profit on long term contracts (over 60 days) is taken as the work is carried out if the final outcome can be assessed with reasonable certainty. The profit included is calculated to reflect the proportion of the work carried out at the year end, by recording revenue and related costs as contract activity progresses. Revenues derived from variations on contracts are recognised only when they have been accepted by the customer. Full provision is made for losses on all contracts in the year when they are first foreseen.
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.
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 equipment
6.67% - 16.67% per annum
Fixtures and fittings
10-33% per annum
Motor vehicles
25% per annum
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
Construction contracts
Where the outcome of a construction contract can be estimated reliably, revenue and costs are recognised by reference to the stage of completion of the contract activity at the reporting end date. Variations in contract work, claims and incentive payments are included to the extent that the amount can be measured reliably and its receipt is considered probable.
When it is probable that total contract costs will exceed total contract turnover, the expected loss is recognised as an expense immediately.
Where the outcome of a construction contract cannot be estimated reliably, contract revenue is recognised to the extent of contract costs incurred where it is probable that they will be recoverable. Contract costs are recognised as expenses in the period in which they are incurred. When costs incurred in securing a contract are recognised as an expense in the period in which they are incurred, they are not included in contract costs if the contract is obtained in a subsequent period.
The “percentage of completion method” is used to determine the appropriate amount to recognise in a given period. The stage of completion is measured by the proportion of contract costs incurred for work performed to date compared to the estimated total contract costs. Costs incurred in the year in connection with future activity on a contract are excluded from contract costs in determining the stage of completion. These costs are presented as stocks, prepayments, accruals or other assets depending on their nature, and provided it is probable they will be recovered.
1.6
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.
LOSBERGER DE BOER UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 13 -
1.7
Financial instruments
Financial assets comprise cash at bank and in hand, trade debtors, amounts owed by group undertakings and other debtors; these are initially recorded at cost on the date they originate and are subsequently recorded at amortised cost under. the effective interest method. The company considers evidence of impairment for all individual trade and other debtors and any subsequent impairment is recognised in the Statement of Comprehensive Income.
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
Impairment provisions are recognised when there is objective evidence that a financial asset or group of financial assets is impaired. Objective evidence includes significant financial difficulties of the counterparty, default or significant delays in payment.
Impairment provisions represent the difference between the carrying amount of a financial and the present value of the expected future cash receipts from that asset.
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 comprise trade creditors, amounts owed to group undertakings, and accruals; these are initially recorded at cost on the date they originate and are subsequently carried at amortised cost under the effective interest rate method.
Basic financial liabilities
Financial liabilities comprise trade creditors, amounts owed to group undertakings, and accruals; there are initially recorded at cost on the date they originate and are subsequently carried at amortised cost under the effective interest rate method.
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.
1.8
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
LOSBERGER DE BOER UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 14 -
Current tax
The tax expense for the year comprises current and deferred tax. Tax is recognised in the Statement of Comprehensive Income, except that a change attributable to an item of income and expense recognised as Other Comprehensive Income or to an item recognised directly in equity is also recognised in Other Comprehensive Income or directly in equity respectively.
The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date.
Deferred tax
Deferred balances are recognised in respect of all timing differences that have originated but not reversed by the Statement of Financial Position date, except that the recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.
Deferred tax balances are not recognised in respect of permanent differences except In respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred income tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.
1.9
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.
1.10
Retirement benefits
The company operates a defined contribution plan for employees. A defined contribution plan is a pension under which the company pays fixed contributions into a separate entity. Once the contributions have been paid the Company has no further payment obligations.
The contributions are recognised as an expense in the statement of comprehensive income when they fall due. Amounts not paid are shown in accruals a liability in the statement of financial position. The assets of the plan are held separately from the Company in independently administered funds.
1.11
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.
1.12
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.
LOSBERGER DE BOER UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 15 -
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.
Critical judgements
The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.
Stage of completion of contract revenue and costs
As explained in note 2, where long term contracts can be estimated reliably, contract revenues and costs are recognised using a stage of completion basis. The application of this accounting policy requires both the total costs of a contract and the stage of completion of contracts to be assessed.
An inherent degree of judgement will exist in determining the stage of completion and expected total costs these assessments are carried out by appropriate personnel.
Trade debtors
The company reviews the receivables of trade debtors and makes allowances for doubtful debts where considered appropriate.
Amounts owed by group undertakings
At each reporting date, the amounts owed by group undertakings are assessed for recoverability. If there is any evidence of impairment, the carrying amount of the debtor is reduced to its recoverable amount. The impairment loss is recognised immediately in the Statement of Comprehensive Income.
3
Turnover and other revenue
All turnover is attributable to the rental of tent halls and the sale of temporary structures which is the principal activity of the company and arose within the United Kingdom.
2024
2023
£
£
Turnover analysed by geographical market
Uk
28,281,781
18,756,322
Europe
1,591,130
700,489
Rest of the World
635,990
-
30,508,901
19,456,811
2024
2023
£
£
Other revenue
Interest income
334,072
602,049
LOSBERGER DE BOER UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 16 -
4
Exceptional item
2024
2023
£
£
Expenditure
Exceptional item
124,016
-
Due to the breakdown of certain controls within the business during the year, the company suffered an exceptional loss. The Directors have addressed this and are confident this is of a one off nature and will not reoccur.
5
Operating profit
2024
2023
Operating profit for the year is stated after charging:
£
£
Exchange losses
684,087
229,194
Fees payable to the company's auditor for the audit of the company's financial statements
30,000
27,000
Operating lease charges
248,577
212,604
Exchange differences recognised in profit or loss during the year, except for those arising on financial instruments measured at fair value through profit or loss, amounted to £684,087 (2023 - £229,194).
6
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Number
Number
Operating staff
22
19
Administrative staff
17
18
Total
39
37
Their aggregate remuneration comprised:
2024
2023
£
£
Wages and salaries
2,090,593
1,942,114
Social security costs
248,585
209,430
Pension costs
61,452
55,189
2,400,630
2,206,733
LOSBERGER DE BOER UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 17 -
7
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
224,719
207,465
Company pension contributions to defined contribution schemes
10,215
9,791
234,934
217,256
The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 1 (2023 - 1).
Remuneration disclosed above include the following amounts paid to the highest paid director:
2024
2023
£
£
Remuneration for qualifying services
224,719
207,465
Company pension contributions to defined contribution schemes
10,215
9,791
Key management personnel include all the directors of the company. The directors do not consider any other personnel to be classified as key management. The directors have the authority and responsibility for planning, directing and controlling the activities of the company. The total compensation paid to key management personnel for services provided to the company was £234,934 (2023- £217,256).
8
Interest receivable and similar income
2024
2023
£
£
Interest income
Interest receivable from group companies
334,072
602,049
The interest received reflects the net income due to the company arising on amounts due and from group undertakings and as a result of cash pooling.
9
Interest payable and similar expenses
2024
2023
£
£
Other interest
16,932
9,413
10
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
623,759
613,391
Adjustments in respect of prior periods
16,928
9,729
Total current tax
640,687
623,120
LOSBERGER DE BOER UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
10
Taxation
(Continued)
- 18 -
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
£
£
Profit before taxation
2,425,034
2,609,699
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 23.50%)
606,259
613,279
Tax effect of expenses that are not deductible in determining taxable profit
17,500
Adjustments in respect of prior years
16,928
9,841
Taxation charge for the year
640,687
623,120
The main rate of corporation tax increase to 25% for taxable profits over £500,000 from 1 April 2023 (2022 - 19%). There are marginal rates below £500,000.
Deferred tax has been calculated using the substantively enacted rates at the year end.
11
Dividends
2024
2023
£
£
Final paid
6,000,000
12
Tangible fixed assets
Plant and equipment
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
Cost
At 1 January 2024 and 31 December 2024
4,744
4,097
16,703
25,544
Depreciation and impairment
At 1 January 2024 and 31 December 2024
4,744
4,097
16,703
25,544
Carrying amount
At 31 December 2024
At 31 December 2023
LOSBERGER DE BOER UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 19 -
13
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
2,491,743
4,747,487
Amounts owed by group undertakings
13,810,138
12,120,214
Other debtors
385,354
1,500
Prepayments and accrued income
234,083
105,280
16,921,318
16,974,481
The amount due by group undertakings are unsecured interest is calculate based on the average 3 month Euribor plus a net surcharge. Although the amounts due are technically repayable within 12 months of the Statement of Financial Position date the directors do not expect that any significant repayments will be made in that period.
14
Creditors: amounts falling due within one year
2024
2023
£
£
Trade creditors
1,175,571
3,247,596
Amounts owed to group undertakings
6,895,762
6,460,709
Corporation tax
132,620
406,883
Other taxation and social security
66,450
392,726
Accruals and deferred income
3,013,886
3,580,420
11,284,289
14,088,334
15
Creditor due within one year
Amounts owed to group companies are unsecured, interest is calculated based on the average 3 month Euribor plus a net surcharge and are repayable on demand. Current account balances owed to the group are denominated in Euros and these generated foreign exchange loss of £684,087 (loss 2023 : £229,194) in the statement of comprehensive income.
Although the amounts owed to group undertakings are technically due for repayment in less than one year, the directors do not expect to make substantial repayment within 12 months of the date of approval of the financial statements.
The company has provided security to a consortium of banks of fixed and floating charges over its assets.
16
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
61,452
55,189
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.
LOSBERGER DE BOER UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 20 -
17
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
100
100
100
100
18
Financial commitments, guarantees and contingent liabilities
During the period, a client of the company disputed an outstanding invoice and penalties for alleged late completion were claimed by the client.
The company's lawyers have advised that they do not consider that the suit has merit, and they have recommended that it be contested.
The company has made a provision in these financial statements based on the directors opinion of probable cost.
The company has provided an advanced payment bond of £2,182,683, which will be repaid with the procurement and commencement of a delayed contract.
19
Operating lease commitments
Lessee
Operating lease payments represent rentals payable by the company for certain vehicles. Lease contracts are negotiated for an average term of 4 years.
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 one year
141,486
108,230
Between two and five years
260,382
121,748
401,868
229,978
20
Ultimate controlling party
The company's immediate parent undertaking is De Boer Investment (UK) Limited. At the year end De Boer Investment (UK) Limited is the smallest group of companies to consolidate these financial statements.
At the year end, Losberger De Boer Holding GmbH is the ultimate parent undertaking of the largest group of companies to consolidate these financial statements. The consolidated financial statements of Losberger De Boer Holding GmbH are available from Gottlieb-Daimler-Ring 14, 74906 Bad Rappenau,Germany.
Largest group
Losberger De Boer Holding GmbH
Smallest group
De Boer Investment (UK) Limited
LOSBERGER DE BOER UK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 21 -
21
Auditor's liability limitation agreement
The total aggregate liability to the company, of whatever nature, whether in contract, tort or otherwise, of the Auditor for any losses whatsoever and howsoever caused arising from or in any way connected with this engagement shall not exceed £100,000. The date of the resolution was 20 November 2024.
2024-12-312024-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.100M F De BoerM F De BoerDe Boer Investment B.V.028816802024-01-012024-12-3102881680bus:CompanySecretaryDirector12024-01-012024-12-3102881680bus:Director12024-01-012024-12-3102881680bus:CompanySecretary12024-01-012024-12-3102881680bus:Director22024-01-012024-12-3102881680bus:RegisteredOffice2024-01-012024-12-31028816802024-12-31028816802023-01-012023-12-3102881680core:RetainedEarningsAccumulatedLosses2023-01-012023-12-3102881680core:RetainedEarningsAccumulatedLosses2024-01-012024-12-31028816802023-12-3102881680core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3102881680core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3102881680core:CurrentFinancialInstruments2024-12-3102881680core:CurrentFinancialInstruments2023-12-3102881680core:ShareCapital2024-12-3102881680core:ShareCapital2023-12-3102881680core:RetainedEarningsAccumulatedLosses2024-12-3102881680core:RetainedEarningsAccumulatedLosses2023-12-3102881680core:ShareCapital2022-12-3102881680core:RetainedEarningsAccumulatedLosses2022-12-3102881680core:ShareCapitalOrdinaryShareClass12024-12-3102881680core:ShareCapitalOrdinaryShareClass12023-12-3102881680core:PlantMachinery2024-01-012024-12-3102881680core:FurnitureFittings2024-01-012024-12-3102881680core:MotorVehicles2024-01-012024-12-310288168012024-01-012024-12-310288168012023-01-012023-12-3102881680core:UKTax2024-01-012024-12-3102881680core:UKTax2023-01-012023-12-3102881680core:PlantMachinery2023-12-3102881680core:FurnitureFittings2023-12-3102881680core:MotorVehicles2023-12-31028816802023-12-3102881680core:PlantMachinery2024-12-3102881680core:FurnitureFittings2024-12-3102881680core:MotorVehicles2024-12-3102881680core:PlantMachinery2023-12-3102881680core:FurnitureFittings2023-12-3102881680core:MotorVehicles2023-12-3102881680bus:OrdinaryShareClass12024-01-012024-12-3102881680bus:OrdinaryShareClass12024-12-3102881680bus:OrdinaryShareClass12023-12-3102881680core:WithinOneYear2024-12-3102881680core:WithinOneYear2023-12-3102881680core:BetweenTwoFiveYears2024-12-3102881680core:BetweenTwoFiveYears2023-12-3102881680bus:PrivateLimitedCompanyLtd2024-01-012024-12-3102881680bus:FRS1022024-01-012024-12-3102881680bus:Audited2024-01-012024-12-3102881680bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP