Company Registration No. 03328185 (England and Wales)
REHABILITATION MANUFACTURING SERVICES LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED
31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
Star House
Star Hill
Rochester
Kent
ME1 1UX
REHABILITATION MANUFACTURING SERVICES LIMITED
CONTENTS
Page
Company information
1
Statement of financial position
2 - 3
Notes to the financial statements
4 - 11
REHABILITATION MANUFACTURING SERVICES LIMITED
COMPANY INFORMATION
- 1 -
Directors
Mr W Cotter
Mr A Wombell
Mr D A Bryant
Mr M Hardgrave
Secretary
Mr A Wombell
Company number
03328185
Registered office
Thompson House
Unit 10
Styles Close
Sittingbourne
Kent
ME10 3BF
Accountants
TC Group
Star House
Star Hill
Rochester
Kent
ME1 1UX
REHABILITATION MANUFACTURING SERVICES LIMITED
STATEMENT OF FINANCIAL POSITION
AS AT
31 DECEMBER 2024
31 December 2024
- 2 -
2024
2023
Notes
£
£
£
£
Fixed assets
Intangible assets
3
40,630
5,781
Tangible assets
4
605,308
504,127
645,938
509,908
Current assets
Stocks
780,109
732,882
Debtors
5
2,101,693
2,050,116
Cash at bank and in hand
482,957
390,531
3,364,759
3,173,529
Creditors: amounts falling due within one year
6
(1,545,326)
(1,629,144)
Net current assets
1,819,433
1,544,385
Total assets less current liabilities
2,465,371
2,054,293
Creditors: amounts falling due after more than one year
7
(228,562)
(278,286)
Provisions for liabilities
8
(284,535)
(43,630)
Net assets
1,952,274
1,732,377
Capital and reserves
Called up share capital
100
100
Profit and loss reserves
1,952,174
1,732,277
Total equity
1,952,274
1,732,377
REHABILITATION MANUFACTURING SERVICES LIMITED
STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT
31 DECEMBER 2024
31 December 2024
- 3 -
The directors of the company have elected not to include a copy of the income statement within the financial statements.true
For the financial year ended 31 December 2024 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.
The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.
The financial statements were approved by the board of directors and authorised for issue on 29 September 2025 and are signed on its behalf by:
Mr A Wombell
Director
Company registration number 03328185 (England and Wales)
REHABILITATION MANUFACTURING SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -
1
Accounting policies
Company information
Rehabilitation Manufacturing Services Limited is a private company limited by shares incorporated in England and Wales. The registered office is Thompson House, Unit 10, Styles Close, Sittingbourne, Kent, ME10 3BF.
1.1
Accounting convention
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
1.2
Turnover
Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.
When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.
Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.
1.3
Intangible fixed assets - goodwill
Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life.
For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.
REHABILITATION MANUFACTURING SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 5 -
1.4
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.
Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.
Website
5 years straight line
Trademarks & Patents
10 years straight line
1.5
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:
Leasehold land and buildings
15% straight line
Plant and equipment
15% straight line
Fixtures and fittings
20% straight line
IT Equipment
15% straight line
Motor vehicles
15% straight line and over the term of the lease
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.
1.6
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.
Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.
REHABILITATION MANUFACTURING SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 6 -
1.7
Financial instruments
The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the company's statement of financial position when the company becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
1.8
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the income statement because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
REHABILITATION MANUFACTURING SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 7 -
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the income statement, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
1.9
Provisions
Provisions are recognised when the company has a legal or constructive present obligation as a result of a past event, it is probable that the company will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.
The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the reporting end date, taking into account the risks and uncertainties surrounding the obligation. Where the effect of the time value of money is material, the amount expected to be required to settle the obligation is recognised at present value. When a provision is measured at present value, the unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.
1.10
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.11
Leases
Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.
Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the statement of financial position as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.
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.
REHABILITATION MANUFACTURING SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 8 -
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.
2
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Number
Number
Total
50
49
3
Intangible fixed assets
Goodwill
Website
Trademarks & Patents
Total
£
£
£
£
Cost
At 1 January 2024
9,334
9,334
Additions
20,980
20,980
41,960
At 31 December 2024
20,980
9,334
20,980
51,294
Amortisation and impairment
At 1 January 2024
3,553
3,553
Amortisation charged for the year
2,622
1,867
2,622
7,111
At 31 December 2024
2,622
5,420
2,622
10,664
Carrying amount
At 31 December 2024
18,358
3,914
18,358
40,630
At 31 December 2023
5,781
5,781
REHABILITATION MANUFACTURING SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
4
Tangible fixed assets
Leasehold land and buildings
Plant and equipment
Fixtures and fittings
IT Equipment
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 January 2024
221,847
133,320
14,407
14,323
498,712
882,609
Additions
4,628
79,973
4,083
150,979
239,663
Disposals
(17,004)
(17,004)
At 31 December 2024
226,475
213,293
14,407
18,406
632,687
1,105,268
Depreciation and impairment
At 1 January 2024
212,391
82,520
12,075
13,081
58,415
378,482
Depreciation charged in the year
2,380
13,907
996
899
114,646
132,828
Eliminated in respect of disposals
(11,350)
(11,350)
At 31 December 2024
214,771
96,427
13,071
13,980
161,711
499,960
Carrying amount
At 31 December 2024
11,704
116,866
1,336
4,426
470,976
605,308
At 31 December 2023
9,456
50,800
2,332
1,242
440,297
504,127
5
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
1,026,974
1,034,922
Corporation tax recoverable
87,325
74,995
Amounts owed by group undertakings
657,858
656,964
Other debtors
254,963
222,811
Prepayments
74,573
60,424
2,101,693
2,050,116
REHABILITATION MANUFACTURING SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
6
Creditors: amounts falling due within one year
2024
2023
£
£
Bank loans
46,000
46,000
Obligations under hire purchases & finance leases
74,916
63,085
Other borrowings
13,449
5,694
Trade creditors
525,682
547,903
Corporation tax
314,760
362,324
Other taxation and social security
195,451
230,247
Other creditors
331,019
354,152
Accruals
44,049
19,739
1,545,326
1,629,144
7
Creditors: amounts falling due after more than one year
2024
2023
£
£
Bank loans and overdrafts
23,000
69,000
Obligations under hire purchases & finance leases
205,562
209,286
228,562
278,286
The obligations under hire purchases and finance leases are secured on the specific assets financed.
HSBC Bank Plc holds a debenture dated 3 June 2005 over current and future assets of the company.
HSBC Invoice Finance (UK) Ltd holds a fixed charge on non-vesting debts and a floating charge dated 14 February 2012 over all monies due or to become due from the company.
HSBC Bank Plc holds a legal assignment dated 12 March 2022 over all money and liabilities.
HSBC Bank Plc holds a general pledge including a fixed charge dated 13 November 2014.
8
Provisions for liabilities
2024
2023
£
£
Dilapidation provision
195,330
-
Deferred tax liabilities
89,205
43,630
284,535
43,630
REHABILITATION MANUFACTURING SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
8
Provisions for liabilities
(Continued)
- 11 -
Movements on provisions apart from deferred tax liabilities:
Dilapidation provision
£
Additional provisions in the year
195,330
9
Operating lease commitments
Lessee
At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:
2024
2023
£
£
435,000
551,000
10
Parent company
During the year under review, the ultimate parent undertaking and controlling party was DJC Rehab Limited, a company incorporated in England and Wales.
11
Directors' transactions
During the year under review, the following transactions took place with the directors:
Advances to the directors of £919,069 (2023 - £774,245)
Repayments to the company of £894,184 (2023 - £727,936)
As at 31 December 2024, £209,334 (2023 - £184,449) was due from the directors.
All advances from the directors are repayable on demand with interest charged at 2%.
2024-12-312024-01-01falsefalsefalse29 September 2025CCH SoftwareCCH Accounts Production 2025.200No description of principal activityMr W CotterMr A WombellMr D A BryantMr M HardgraveMr A Wombell033281852024-01-012024-12-3103328185bus:Director12024-01-012024-12-3103328185bus:Director22024-01-012024-12-3103328185bus:Director32024-01-012024-12-3103328185bus:Director42024-01-012024-12-3103328185bus:CompanySecretaryDirector12024-01-012024-12-3103328185bus:CompanySecretary12024-01-012024-12-3103328185bus:RegisteredOffice2024-01-012024-12-31033281852024-12-31033281852023-12-3103328185core:Goodwill2024-12-3103328185core:ComputerSoftware2024-12-3103328185core:PatentsTrademarksLicencesConcessionsSimilar2024-12-3103328185core:Goodwill2023-12-3103328185core:ComputerSoftware2023-12-3103328185core:PatentsTrademarksLicencesConcessionsSimilar2023-12-3103328185core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-12-3103328185core:PlantMachinery2024-12-3103328185core:FurnitureFittings2024-12-3103328185core:ComputerEquipment2024-12-3103328185core:MotorVehicles2024-12-3103328185core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-12-3103328185core:PlantMachinery2023-12-3103328185core:FurnitureFittings2023-12-3103328185core:ComputerEquipment2023-12-3103328185core:MotorVehicles2023-12-3103328185core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3103328185core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3103328185core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3103328185core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3103328185core:CurrentFinancialInstruments2024-12-3103328185core:CurrentFinancialInstruments2023-12-3103328185core:Non-currentFinancialInstruments2024-12-3103328185core:Non-currentFinancialInstruments2023-12-3103328185core:ShareCapital2024-12-3103328185core:ShareCapital2023-12-3103328185core:RetainedEarningsAccumulatedLosses2024-12-3103328185core:RetainedEarningsAccumulatedLosses2023-12-3103328185core:Goodwill2024-01-012024-12-3103328185core:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-3103328185core:ComputerSoftware2024-01-012024-12-3103328185core:PatentsTrademarksLicencesConcessionsSimilar2024-01-012024-12-3103328185core:LandBuildingscore:LongLeaseholdAssets2024-01-012024-12-3103328185core:PlantMachinery2024-01-012024-12-3103328185core:FurnitureFittings2024-01-012024-12-3103328185core:ComputerEquipment2024-01-012024-12-3103328185core:MotorVehicles2024-01-012024-12-31033281852023-01-012023-12-3103328185core:Goodwill2023-12-3103328185core:ComputerSoftware2023-12-3103328185core:PatentsTrademarksLicencesConcessionsSimilar2023-12-31033281852023-12-3103328185core:Goodwillcore:ExternallyAcquiredIntangibleAssets2024-01-012024-12-3103328185core:ComputerSoftwarecore:ExternallyAcquiredIntangibleAssets2024-01-012024-12-3103328185core:PatentsTrademarksLicencesConcessionsSimilarcore:ExternallyAcquiredIntangibleAssets2024-01-012024-12-3103328185core:ExternallyAcquiredIntangibleAssets2024-01-012024-12-3103328185core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-12-3103328185core:PlantMachinery2023-12-3103328185core:FurnitureFittings2023-12-3103328185core:ComputerEquipment2023-12-3103328185core:MotorVehicles2023-12-3103328185core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-01-012024-12-3103328185bus:PrivateLimitedCompanyLtd2024-01-012024-12-3103328185bus:FRS1022024-01-012024-12-3103328185bus:AuditExemptWithAccountantsReport2024-01-012024-12-3103328185bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-3103328185bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP