Company registration number 11627318 (England and Wales)
MINTH AUTOMOTIVE (UK) COMPANY LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
MINTH AUTOMOTIVE (UK) COMPANY LIMITED
COMPANY INFORMATION
Director
Mr Shen Li
(Appointed 30 June 2025)
Company number
11627318
Registered office
Hanover Place
Sunderland
SR4 6BY
Auditor
Robson Laidler Accountants Limited
Fernwood House
Fernwood Road
Jesmond
Newcastle upon Tyne
Tyne and Wear
England
NE2 1TJ
MINTH AUTOMOTIVE (UK) COMPANY LIMITED
CONTENTS
Page
Strategic report
1
Director's report
2 - 3
Independent auditor's report
4 - 6
Statement of comprehensive income
7
Balance sheet
8
Statement of changes in equity
9
Statement of cash flows
10
Notes to the financial statements
11 - 19
MINTH AUTOMOTIVE (UK) COMPANY LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -
The director presents the strategic report for the year ended 31 December 2024.
Review of the business
Minth Automotive (UK) Company Limited is a supplier of component to the Automotive Industry. The company achieved a level of sales and profitability which exceeded it’s targeted expectation for the year. This has been achieved by retaining a focus on optimisation of the production process and on quality.
Principal risks and uncertainties
The main risks for Minth UK are the sustained uncertainty of the level of inflation in the UK and Europe, which reduces the end user purchasing power and impacts customer’s sales, subsequently affecting Minth UK’s sales. Additionally, a slowdown in the introduction of electric vehicles globally and questions over government investments in the sector pose uncertainties that may impact customer’s sales and Minth UK’s performance.
Development and performance
Minth UK continues to collaborate with Minth Group headquarter business team to explore new business opportunities in the UK and utilise available factory space effectively. Leveraging the global presence and resources of Minth Group, Minth UK aims to demonstrate its competitive advantage in the market.
Key performance indicators
The key performance indicators for Minth UK are turnover and operating profit/loss. Whilst turnover has shown a decrease compared to the previous year, due to global changes in the Automotive industry, by remaining focused on control of costs and continued improvement in efficiency and quality we have exceeded our targets for the year in both turnover and operating profit. Our commitment to excellent quality performance has been recognised by Nissan Motors UK Ltd with the awarding of the prestigious Nissan Supplier Quality Award.
Mr Shen Li
Director
26 September 2025
MINTH AUTOMOTIVE (UK) COMPANY LIMITED
DIRECTOR'S REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
The director presents his 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 a supplier in design, manufacturing and sale of passenger vehicle body parts.
Results and dividends
The results for the year are set out on page 7.
No ordinary dividends were paid. The director does not recommend payment of a final dividend.
Director
The director who held office during the year and up to the date of signature of the financial statements was as follows:
Mr C Wong
(Resigned 7 July 2025)
Mr Shen Li
(Appointed 30 June 2025)
Statement of director's responsibilities
The director is responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.
Company law requires the director to prepare financial statements for each financial year. Under that law the director has 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 director must not approve the financial statements unless he is 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 director is 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 director is 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. He is 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.
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.
MINTH AUTOMOTIVE (UK) COMPANY LIMITED
DIRECTOR'S REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
On behalf of the board
Mr Shen Li
Director
26 September 2025
MINTH AUTOMOTIVE (UK) COMPANY LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF MINTH AUTOMOTIVE (UK) COMPANY LIMITED
- 4 -
Opinion
We have audited the financial statements of Minth Automotive (UK) Company Limited (the 'company') for the year ended 31 December 2024 which comprise the statement of comprehensive income, the balance sheet, the statement of changes in equity, 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 director's 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 director 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 director is 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 director's report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the strategic report and the director's report have been prepared in accordance with applicable legal requirements.
MINTH AUTOMOTIVE (UK) COMPANY LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF MINTH AUTOMOTIVE (UK) COMPANY LIMITED (CONTINUED)
- 5 -
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 director's 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 director's remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.
Responsibilities of director
As explained more fully in the director's responsibilities statement, the director is 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 director determines 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 director is 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 director either intends to liquidate the company or to cease operations, or has 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.
The risk of material misstatement due to error or fraud has been assessed in conjunction with how internal controls may mitigate any such risk. These controls are reviewed as part of the audit by performing systems walkthroughs to ensure they are operating effectively. Other substantive testing is also performed on all material balances and therefore any instances of non-compliance should be identified or considered as insignificant.
In identifying and assessing risks of material misstatement in respect of irregularities, including fraud, the audit engagement team;
obtained an understanding of the nature of the industry and sector, including the legal and regulatory framework, in which the company operates and how the company complies with that legal and regulatory framework
inquired with management and those charged with governance about their own identification and assessment of the risks of irregularities, including any known actual, suspected or alleged instances of fraud
discussed with management and those charged with governance any non-compliance with laws and regulations and how fraud might occur including assessments of how and where the financial statements may be susceptible to fraud.
The risk of management override of controls was also considered an area of potential misstatement due to fraud. Audit procedures performed included testing of manual journal entries and other adjustments and evaluating the business rationale in relation to significant, unusual transactions and transactions entered into outside the normal course of business.
MINTH AUTOMOTIVE (UK) COMPANY LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF MINTH AUTOMOTIVE (UK) COMPANY LIMITED (CONTINUED)
- 6 -
There are inherent limitations in the audit procedures described above and the primary responsibility for the prevention and detection of irregularities including fraud rests with management. As with any audit, there remained a risk of non-detection of irregularities, as these may involve collusion, forgery, intentional omissions, misrepresentations or the override of internal controls.
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.
Nicholas Cunningham MSc BSc FCCA (Senior Statutory Auditor)
For and on behalf of Robson Laidler Accountants Limited, Statutory Auditor
Accountants
Fernwood House
Fernwood Road
Jesmond
Newcastle upon Tyne
Tyne and Wear
NE2 1TJ
England
26 September 2025
MINTH AUTOMOTIVE (UK) COMPANY LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
2024
2023
Notes
£
£
Turnover
3
17,962,233
21,637,113
Cost of sales
(14,490,616)
(16,756,476)
Gross profit
3,471,617
4,880,637
Administrative expenses
(1,459,280)
(1,515,575)
Other operating income
6,543
23,832
Operating profit
4
2,018,880
3,388,894
Interest payable and similar expenses
7
(12,579)
(243,430)
Profit before taxation
2,006,301
3,145,464
Tax on profit
8
(154,478)
(764,758)
Profit for the financial year
1,851,823
2,380,706
The profit and loss account has been prepared on the basis that all operations are continuing operations.
MINTH AUTOMOTIVE (UK) COMPANY LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 8 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
9
5,825,253
6,344,427
Current assets
Stocks
10
1,317,772
1,573,291
Debtors
11
1,184,185
1,991,624
Cash at bank and in hand
3,170,491
1,769,479
5,672,448
5,334,394
Creditors: amounts falling due within one year
12
(6,912,002)
(8,574,269)
Net current liabilities
(1,239,554)
(3,239,875)
Total assets less current liabilities
4,585,699
3,104,552
Provisions for liabilities
Deferred tax liability
13
494,657
865,333
(494,657)
(865,333)
Net assets
4,091,042
2,239,219
Capital and reserves
Called up share capital
15
500,000
500,000
Profit and loss reserves
3,591,042
1,739,219
Total equity
4,091,042
2,239,219
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 26 September 2025 and are signed on its behalf by:
Mr Shen Li
Director
Company registration number 11627318 (England and Wales)
MINTH AUTOMOTIVE (UK) COMPANY LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
Share capital
Profit and loss reserves
Total
£
£
£
Balance at 1 January 2023
500,000
(641,487)
(141,487)
Year ended 31 December 2023:
Profit and total comprehensive income
-
2,380,706
2,380,706
Balance at 31 December 2023
500,000
1,739,219
2,239,219
Year ended 31 December 2024:
Profit and total comprehensive income
-
1,851,823
1,851,823
Balance at 31 December 2024
500,000
3,591,042
4,091,042
MINTH AUTOMOTIVE (UK) COMPANY LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
19
1,581,635
5,259,637
Interest paid
(12,579)
(243,430)
Income taxes paid
(168,044)
Net cash inflow from operating activities
1,401,012
5,016,207
Investing activities
Purchase of tangible fixed assets
(26,139)
Proceeds from disposal of tangible fixed assets
44,010
Net cash generated from investing activities
-
17,871
Financing activities
Repayment of bank loans
(6,580,000)
Net cash used in financing activities
-
(6,580,000)
Net increase/(decrease) in cash and cash equivalents
1,401,012
(1,545,922)
Cash and cash equivalents at beginning of year
1,769,479
3,315,401
Cash and cash equivalents at end of year
3,170,491
1,769,479
MINTH AUTOMOTIVE (UK) COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
1
Accounting policies
Company information
Minth Automotive (UK) Company Limited is a private company limited by shares incorporated in England and Wales. The registered office is Hanover Place, Sunderland, SR4 6BY.
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 £.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
1.2
Going concern
Atruet the time of approving the financial statements, the director has a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the director continues to adopt the going concern basis of accounting in preparing the financial statements.
1.3
Turnover
Revenue comprises sales of goods or services provided to customers net of value added tax and other sales taxes, less an appropriate deduction for actual and expected returns and discounts. Revenue is recognised when performance obligations are satisfied and the control of goods or services is transferred to the buyer. Where the performance obligation is satisfied over time, revenue is recognised in accordance with its progress towards complete satisfaction of that performance obligation.
The nature, timing of satisfaction of performance obligations and significant payment terms of the company's major sources of revenue are as follows:
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.
1.4
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
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:
Freehold land and buildings
2.5% straight line
Plant and equipment
9% straight line
Fixtures and fittings
18% straight line
Computers
30% straight line
Motor vehicles
18% straight line
MINTH AUTOMOTIVE (UK) COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 12 -
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
Impairment of fixed assets
At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
1.7
Stocks
Stocks is recognised under the standard cost method, and is stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and 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.
1.8
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.
1.9
Financial instruments
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.
Derecognition of financial liabilities
Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.
1.10
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
MINTH AUTOMOTIVE (UK) COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 13 -
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
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
Government grants
Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.
A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.
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.
2
Judgements and key sources of estimation uncertainty
In the application of the company’s accounting policies, the director is 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.
MINTH AUTOMOTIVE (UK) COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 14 -
3
Turnover and other revenue
2024
2023
£
£
Turnover analysed by class of business
Sales of goods
17,962,233
21,637,113
2024
2023
£
£
Other revenue
Grants received
6,543
23,832
4
Operating profit
2024
2023
Operating profit for the year is stated after charging/(crediting):
£
£
Exchange (gains)/losses
(42,432)
1,334
Research and development costs
810
1,897
Government grants
(6,543)
(23,832)
Depreciation of owned tangible fixed assets
519,174
520,922
5
Auditor's remuneration
2024
2023
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the company
26,517
36,692
6
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Number
Number
Production
49
47
Admin
16
14
Total
65
61
MINTH AUTOMOTIVE (UK) COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
6
Employees
(Continued)
- 15 -
Their aggregate remuneration comprised:
2024
2023
£
£
Wages and salaries
2,061,503
2,071,025
Social security costs
247,612
269,257
Pension costs
57,805
49,158
2,366,920
2,389,440
7
Interest payable and similar expenses
2024
2023
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
12,579
243,430
8
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
540,440
183,330
Adjustments in respect of prior periods
(15,286)
Total current tax
525,154
183,330
Deferred tax
Origination and reversal of timing differences
(370,676)
581,428
Total tax charge
154,478
764,758
MINTH AUTOMOTIVE (UK) COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
8
Taxation
(Continued)
- 16 -
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
2,006,301
3,145,464
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 23.52%)
501,575
739,813
Tax effect of expenses that are not deductible in determining taxable profit
4,633
871
Effect of change in corporation tax rate
15,717
Permanent capital allowances in excess of depreciation
34,232
Depreciation in excess of capital allowances
8,357
Deferred tax movement
(370,676)
R&D Refund
(15,286)
Taxation charge for the year
154,478
764,758
9
Tangible fixed assets
Freehold land and buildings
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 January 2024 and 31 December 2024
3,528,045
4,281,553
198,993
54,184
18,229
8,081,004
Depreciation and impairment
At 1 January 2024
259,563
1,277,767
145,972
43,431
9,844
1,736,577
Depreciation charged in the year
88,201
385,340
35,818
6,534
3,281
519,174
At 31 December 2024
347,764
1,663,107
181,790
49,965
13,125
2,255,751
Carrying amount
At 31 December 2024
3,180,281
2,618,446
17,203
4,219
5,104
5,825,253
At 31 December 2023
3,268,482
3,003,786
53,021
10,753
8,385
6,344,427
MINTH AUTOMOTIVE (UK) COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 17 -
10
Stocks
2024
2023
£
£
Raw materials and consumables
1,199,074
1,349,403
Work in progress
1,647
1,705
Finished goods and goods for resale
117,051
222,183
1,317,772
1,573,291
11
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
1,032,947
1,902,693
Amounts owed by group undertakings
28,300
6,450
Other debtors
1,999
678
Prepayments and accrued income
120,939
81,803
1,184,185
1,991,624
12
Creditors: amounts falling due within one year
2024
2023
£
£
Trade creditors
1,372,410
1,618,505
Amounts owed to group undertakings
4,205,828
5,194,023
Corporation tax
540,440
183,330
Other taxation and social security
595,310
635,907
Accruals and deferred income
198,014
942,504
6,912,002
8,574,269
13
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
494,657
865,333
MINTH AUTOMOTIVE (UK) COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
13
Deferred taxation
(Continued)
- 18 -
2024
Movements in the year:
£
Liability at 1 January 2024
865,333
Credit to profit or loss
(370,676)
Liability at 31 December 2024
494,657
The deferred tax asset set out above is expected to reverse within 12 months and relates to the utilisation of tax losses against future expected profits of the same period. The deferred tax liability set out above is expected to reverse within 12 months and relates to accelerated capital allowances that are expected to mature within the same period.
14
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
57,805
49,158
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.
15
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of £1 each
500,000
500,000
500,000
500,000
16
Operating lease commitments
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
3,089
10,759
Years 2-5
2,511
3,089
13,270
17
Related party disclosures
The company has taken advantage of exemption under the terms of Financial Reporting Standard 102; The Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with wholly owned subsidiaries within the group.
MINTH AUTOMOTIVE (UK) COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 19 -
18
Ultimate controlling party
The ultimate parent undertaking is Minth Group Limited, incorporated in the Cayman Islands. The registered office is Cricket Square, Hutchins Drive, Grand Cayman, Cayman Islands, KY1-1111.
19
Cash generated from operations
2024
2023
£
£
Profit after taxation
1,851,823
2,380,706
Adjustments for:
Taxation charged
154,478
764,758
Finance costs
12,579
243,430
Depreciation and impairment of tangible fixed assets
519,174
520,922
Movements in working capital:
Decrease/(increase) in stocks
255,519
(164,546)
Decrease/(increase) in debtors
807,439
(163,007)
(Decrease)/increase in creditors
(2,019,377)
1,677,374
Cash generated from operations
1,581,635
5,259,637
20
Analysis of changes in net funds
1 January 2024
Cash flows
31 December 2024
£
£
£
Cash at bank and in hand
1,769,479
1,401,012
3,170,491
2024-12-312024-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.200Mr C WongMr Shen Li116273182024-01-012024-12-3111627318bus:Director22024-01-012024-12-3111627318bus:Director12024-01-012024-12-3111627318bus:RegisteredOffice2024-01-012024-12-31116273182024-12-31116273182023-01-012023-12-3111627318core:RetainedEarningsAccumulatedLosses2023-01-012023-12-3111627318core:RetainedEarningsAccumulatedLosses2024-01-012024-12-31116273182023-12-3111627318core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-3111627318core:PlantMachinery2024-12-3111627318core:FurnitureFittings2024-12-3111627318core:ComputerEquipment2024-12-3111627318core:MotorVehicles2024-12-3111627318core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3111627318core:PlantMachinery2023-12-3111627318core:FurnitureFittings2023-12-3111627318core:ComputerEquipment2023-12-3111627318core:MotorVehicles2023-12-3111627318core:ShareCapital2024-12-3111627318core:ShareCapital2023-12-3111627318core:RetainedEarningsAccumulatedLosses2024-12-3111627318core:RetainedEarningsAccumulatedLosses2023-12-3111627318core:ShareCapital2022-12-3111627318core:RetainedEarningsAccumulatedLosses2022-12-3111627318core:ShareCapitalOrdinaryShareClass12024-12-3111627318core:ShareCapitalOrdinaryShareClass12023-12-311162731812024-01-012024-12-311162731812023-01-012023-12-31116273182023-12-31116273182022-12-3111627318core:LandBuildingscore:OwnedOrFreeholdAssets2024-01-012024-12-3111627318core:PlantMachinery2024-01-012024-12-3111627318core:FurnitureFittings2024-01-012024-12-3111627318core:ComputerEquipment2024-01-012024-12-3111627318core:MotorVehicles2024-01-012024-12-3111627318core:UKTax2024-01-012024-12-3111627318core:UKTax2023-01-012023-12-311162731822024-01-012024-12-311162731822023-01-012023-12-311162731832024-01-012024-12-311162731832023-01-012023-12-3111627318core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3111627318core:PlantMachinery2023-12-3111627318core:FurnitureFittings2023-12-3111627318core:ComputerEquipment2023-12-3111627318core:MotorVehicles2023-12-3111627318core:CurrentFinancialInstruments2024-12-3111627318core:CurrentFinancialInstruments2023-12-3111627318bus:OrdinaryShareClass12024-01-012024-12-3111627318bus:OrdinaryShareClass12024-12-3111627318bus:OrdinaryShareClass12023-12-3111627318core:WithinOneYear2024-12-3111627318core:BetweenTwoFiveYears2024-12-3111627318bus:PrivateLimitedCompanyLtd2024-01-012024-12-3111627318bus:FRS1022024-01-012024-12-3111627318bus:Audited2024-01-012024-12-3111627318bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP