Year Ended
Registration number:
Polymermedics Limited
Contents
|
Company Information |
|
|
Strategic Report |
|
|
Directors' Report |
|
|
Statement of Directors' Responsibilities |
|
|
Independent Auditor's Report |
|
|
Statement of Income and Retained Earnings |
|
|
Balance Sheet |
|
|
Statement of Cash Flows |
|
|
Notes to the Financial Statements |
Polymermedics Limited
Company Information
|
Directors |
J Colling N G Skyba |
|
Registered office |
|
|
Auditors |
|
Polymermedics Limited
Strategic Report for the Year Ended 31 December 2024
The directors present their strategic report for the year ended 31 December 2024.
Principal activity
The principal activity of the company is the manufacture of plastic medical components and services for the pharmaceutical industry.
Fair review of the business
The Directors announce a loss for the year of £215k (2023 - £1,539k).
Revenue for the year has fallen from £9.9m to £9.4m, which has been driven by a reduction in production volumes across the two periods, however the impact of this has been offset by increased rates in light of continued pressures around costs and inflation. This has impacted the gross margin, which has fallen from 38.4% to 31.3%.
Administrative costs have seen a modest increase in the year, with the operating profit reducing to £509k (2023 - £1,304k). The current year results have been impacted by an impairment of investments recognised of £858k (2023 - £nil) due to post year end developments in that entity.
The company continues to invest in its facilities and production capabilities in order to grow its customer base, as well as maintaining its demonstrable track record for meeting quality requirements.
The company's key financial and other performance indicators during the year were as follows:
|
Financial KPIs |
Unit |
2024 |
2023 |
|
Revenue |
£'000's |
9,394 |
9,924 |
|
Operating profit |
£'000's |
509 |
1,304 |
|
EBITDA |
£'000's |
1,003 |
1,680 |
|
Fixed asset additions |
£'000's |
856 |
503 |
|
Increase (decrease) in cash |
£'000's |
(28) |
901 |
Polymermedics Limited
Strategic Report for the Year Ended 31 December 2024
Principal risks and uncertainties
In pursuing our strategic priorities to create value for our stakeholders, we experience risk. The Board is responsible for risk management and must ensure that the company maintains the appropriate level of risk to achieve its objectives whilst balancing the competing needs of these stakeholders.
The principal risks identified, separately or in combination, could have a material adverse effect on the implementation of the company strategy, our business, financial performance, shareholder value and returns and reputation. The principal risks identified by the Directors are:
Market risk
They are actively seeking a wider customer base to reduce reliance on the key customer.
Operational risk
The board remains aware of the continual change in legislation, changes to the ISO standards its holds and its customers’ demands and strives to embrace this positively. The Directors have maintained, and continue to maintain a strict review of all employees of all costs within their influence whilst ensuring the highest level of service delivery.
The Board believe that it is dealing positively with the principal risks and uncertainties of the business as outlined above.
Future developments
Since the balance sheet date the company has continued to look at opportunities to diversify its product and customer base through continued innovation in development. Opportunities are also being explored in order to nurture synergies with the wider group to which Polymermedics Limited is part of.
Approved by the
|
......................................... |
Polymermedics Limited
Directors' Report for the Year Ended 31 December 2024
The directors present their report and the financial statements for the year ended 31 December 2024.
Directors of the company
The directors who held office during the year were as follows:
Dividends
No dividends have been paid in the year to 31 December 2024 (2023 - £nil).
The Directors do not recommend the payment of a final dividend.
Information included in the Strategic Report
Matters in regards to future developments pertaining to the business are included in the Strategic Report due to their strategic importance.
Financial instruments
Objectives and policies
The company's principal financial instruments comprise of bank balances, trade debtors, trade creditors and inter company loans. During the year the company settled its final hire purchase loan in full.
The main purpose of these instruments is to raise funds for the operations of the company.
Price risk, credit risk, liquidity risk and cash flow risk
The company mitigates its risk exposure as follows:
Price risk
The company actively monitors its pricing and has set pricing arrangements with core customers.
Credit risk
Trade debtors are strictly maintained, and where appropriate provisions are made against debts which are not recoverable.
Liquidity risk
The company manages this particular risk through a process of projecting incomes on a rolling basis, regular analysis of cashflow, regularly updated cashflow forecasts and regular review of performance.
Cash flow risk
The company manages its cash requirements to optimise its overall position.
Polymermedics Limited
Directors' Report for the Year Ended 31 December 2024
Research and development
The company continues to engage in research and development to support the products and services that it offers its customers. Polymermedics has invested significant time with its technical resource into new customer product lines as well as significant development into manufacturing biodegradable products.
Disclosure of information to the auditors
Each director has taken steps that they ought to have taken as a director in order to make themselves aware of any relevant audit information and to establish that the company's auditors are aware of that information. The directors confirm that there is no relevant information that they know of and of which they know the auditors are unaware.
Approved and authorised by the
|
......................................... |
Polymermedics Limited
Statement of Directors' Responsibilities
The directors acknowledge their responsibilities for preparing the Annual Report and the financial statements in accordance with applicable law and regulations.
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:
|
• |
select suitable accounting policies and apply them consistently; |
|
• |
make judgements and accounting estimates that are reasonable and prudent; |
|
• |
state whether applicable United Kingdom Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements; and |
|
• |
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business. |
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company's transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
Polymermedics Limited
Independent Auditor's Report to the Members of Polymermedics Limited
Opinion
We have audited the financial statements of Polymermedics Limited (the 'company') for the year ended 31 December 2024, which comprise the Statement of Income and Retained Earnings, Balance Sheet, Statement of Cash Flows, 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 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 loss 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. |
Basis for opinion
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the auditor 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 original financial statements were 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.
Polymermedics Limited
Independent Auditor's Report to the Members of Polymermedics Limited
Other information
The directors are responsible for the other information. The other information comprises the information included in the annual report, other than the financial statements and our auditor’s report thereon. 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.
In connection with our audit of the financial statements, 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 audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether there is a material misstatement in the financial statements or a material misstatement of the other information. 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.
Opinion on other matter prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of the audit:
|
• |
the information given in the Strategic Report and Directors' Report for the financial year for which the financial statements are prepared is consistent with the financial statements; and |
|
• |
the Strategic Report and Directors' Report have been prepared in accordance with applicable legal requirements. |
Matters on which we are required to report by exception
In the light of our 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 and the Directors' Report.
We have nothing to report in respect of the following matters where 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. |
Polymermedics Limited
Independent Auditor's Report to the Members of Polymermedics Limited
Responsibilities of directors
As explained more fully in the Statement of Directors' Responsibilities set out on page 6, 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 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, in respect to fraud, are: to identify and assess the risks of material misstatement of the financial statements due to fraud; to obtain sufficient appropriate audit evidence regarding the assessed risks of material misstatement due to fraud, through designing and implementing appropriate responses; and to respond appropriately to fraud or suspected fraud identified during the audit. However, the primary responsibility for the prevention and detection of fraud rests with both those charged with governance of the company and management.
We obtained an understanding of the legal and regulatory frameworks that are applicable to the company at the planning stage of the audit. Firstly, the company is subject to laws and regulations that directly affect the financial statements including financial reporting legislation (including related company legislation) and taxation legislation and we assessed the extent of compliance with these laws and regulations as part of our procedures on the related financial statement items. Secondly, the company is subject to other laws and regulations where the consequences of non-compliance could have a material effect on amounts or disclosures in the financial statements, for instance through the imposition of fines or litigation or the loss of the company’s licence to operate. In making this assessment we determined that the most significant elements of legislation include, employment laws and regulations, health and safety legislation and quality control including traceability.
Polymermedics Limited
Independent Auditor's Report to the Members of Polymermedics Limited
Explanation as to what extent the audit was considered capable of detecting irregularities, including fraud (continued)
Based on this understanding we designed our audit procedures to identify non-compliance with such laws and regulations. Our procedures involved the following:
• Enquiries of management regarding their knowledge of any non compliance with laws and regulations that could affect the financial statements. As part of these enquiries we also discussed with management whether there have been any known instances, allegations or suspicions of fraud;
• Considering the filings made at Companies House, and any omissions thereon; and
• Discussing with management compliance with legislation in the year, including reviewing their risk register and health and safety legislation evaluation register.
We also evaluated the risk of fraud through management override of controls, focusing on the risk of manipulation of revenue and risk of fraudulent financial reporting. Our audit procedures in this area included:
• Auditing the risk of management override of controls, including through testing journal entries and other adjustments for appropriateness, and evaluating the business rationale for significant transactions outside the normal course of business.
• Reviewed estimates and judgements made in the accounts for any indication of bias and challenged assumptions used by management in making the estimates.
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. The risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate omissions, collusion, forgery, misrepresentations, or the override of internal controls. We are also less likely to become aware of instances of non-compliance with laws and regulations that are not closely related to events and transactions reflected in the financial statements.
We are not responsible for preventing non-compliance and cannot be expected to detect non-compliance with all laws and regulations.
A further description of our responsibilities is available on the Financial Reporting Council’s website at: www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor’s report.
Polymermedics Limited
Independent Auditor's Report to the Members of Polymermedics Limited
Use of our report
This report is made solely to the company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company’s members those matters we are required to state to them in an auditor’s report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company’s members as a body, for our audit work, for this report, or for the opinions we have formed.
......................................
Lowin House
Tregolls Road
Cornwall
TR1 2NA
Polymermedics Limited
Statement of Income and Retained Earnings
Year Ended 31 December 2024
|
Note |
2024 |
2023 |
|
|
Turnover |
|
|
|
|
Cost of sales |
( |
( |
|
|
Gross profit |
|
|
|
|
Administrative expenses |
|||
|
Administrative expenses |
(2,607,408) |
(2,503,298) |
|
|
Other operating income |
|
|
|
|
Operating profit |
|
|
|
|
Exceptional items |
( |
- |
|
|
Other interest receivable and similar income |
|
|
|
|
Interest payable and similar charges |
( |
( |
|
|
(Loss)/profit before tax |
( |
|
|
|
Taxation |
( |
( |
|
|
(Loss)/profit for the financial year |
( |
|
|
|
Retained earnings brought forward |
7,418,223 |
6,243,767 |
|
|
Retained earnings carried forward |
7,182,106 |
7,418,223 |
Polymermedics Limited
Balance Sheet
31 December 2024
|
Note |
2024 |
2023 |
|
|
Fixed assets |
|||
|
Intangible assets |
|
|
|
|
Tangible assets |
|
|
|
|
|
|
||
|
Current assets |
|||
|
Stocks |
|
|
|
|
Debtors |
|
|
|
|
Cash at bank and in hand |
|
|
|
|
|
|
||
|
Creditors: Amounts falling due within one year |
( |
( |
|
|
Net current assets |
|
|
|
|
Total assets less current liabilities |
|
|
|
|
Provisions for liabilities |
( |
( |
|
|
Net assets |
|
|
|
|
Capital and reserves |
|||
|
Called up share capital |
|
|
|
|
Profit and loss account |
|
|
|
|
Total equity |
|
|
Approved and authorised by the
|
......................................... |
Company Registration Number: 07559870
Polymermedics Limited
Statement of Cash Flows
Year Ended 31 December 2024
|
Note |
2024 |
2023 |
|
|
Cash flows from operating activities |
|||
|
(Loss)/profit for the year |
( |
|
|
|
Adjustments to cash flows from non-cash items |
|||
|
Depreciation and amortisation |
|
|
|
|
Impairment of investments |
858,461 |
- |
|
|
Profit on disposal of tangible assets |
( |
( |
|
|
Finance income |
( |
( |
|
|
Finance costs |
|
|
|
|
Corporation tax |
|
|
|
|
|
|
||
|
Working capital adjustments |
|||
|
Decrease/(increase) in stocks |
|
( |
|
|
Increase in trade debtors |
( |
( |
|
|
Increase/(decrease) in trade creditors |
|
( |
|
|
Cash generated from operations |
|
|
|
|
Corporation tax paid |
( |
- |
|
|
Net cash flow from operating activities |
|
|
|
|
Cash flows from investing activities |
|||
|
Interest received |
|
|
|
|
Acquisitions of tangible assets |
( |
( |
|
|
Proceeds from sale of tangible assets |
|
|
|
|
Acquisition of investments |
( |
- |
|
|
Net cash flows from investing activities |
( |
( |
|
|
Cash flows from financing activities |
|||
|
Interest paid |
( |
( |
|
|
Payments to finance lease creditors |
- |
( |
|
|
Net cash flows from financing activities |
( |
( |
|
|
Net (decrease)/increase in cash and cash equivalents |
( |
|
|
|
Cash and cash equivalents at 1 January |
|
|
|
|
Cash and cash equivalents at 31 December |
1,775,793 |
1,804,176 |
|
Polymermedics Limited
Notes to the Financial Statements
Year Ended 31 December 2024
|
General information |
The company is a private company limited by share capital, incorporated in England & Wales.
The address of its registered office is:
These financial statements were authorised for issue by the
|
Accounting policies |
Summary of significant accounting policies and key accounting estimates
The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.
Statement of compliance
These financial statements have been prepared in accordance with Financial Reporting Standard 102 - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006.
The financial statements are prepared in pounds sterling which is the functional currency of the company.
Monetary amounts in these financial statements are rounded to the nearest pound.
Basis of preparation
These financial statements have been prepared using the historical cost convention.
The preparation of financial statements in conformity with FRS102 requires the use of certain critical accounting estimates. It also requires management to exercise its judgement in the process of applying the company's accounting policies. The areas involving a higher degree of judgement or complexity, or areas where assumptions and estimates are significant to the financial statements are outlined within this note.
Polymermedics Limited
Notes to the Financial Statements
Year Ended 31 December 2024
Going concern
At the balance sheet date the company had net current assets of £5,847,828 (2023 - £6,463,195).
Management have assessed a number of factors in respect of the appropriateness of the going concern assertion, and in particular the current economic climate with regards to inflationary pressures on raw material and energy costs, and uncertainty created through tariff increases in the US. The company is currently in negotiations with its core customer with regards to pricing, and forecasts have been prepared which support the ability of the company to meet its obligations as and when they fall due. Management will continue to monitor these forecasts in light of the uncertain economic environment.
After due consideration of these factors the Directors are satisfied that the company will be able to operate within their available facilities and continue as a going concern for the foreseeable future – being a period no less than 12 months from the date of approval of these financial statements.
Revenue recognition
Turnover represents amounts chargeable, net of value added tax and applicable trade discounts, in respect of the sale of goods and services to customers.
Turnover generated from the core activity of the company is recognised at the point of dispatch to customers.
Interest received is recognised on an accruals basis.
Exceptional items
Exceptional items are transactions that fall outside the ordinary activities of the Company and are therefore presented separately.
Research and development
In the research phase of an internal project it is not possible to demonstrate that the project will generate future economic benefits and hence all expenditure on research shall be recognised as an expense when it is incurred. Intangible assets are recognised from the development phase of a project if and only if certain criteria are met in order to demonstrate the asset will generate probable future economic benefits and that its cost can be reliably measured. The capitalised development costs are subsequently amortised in line with the intangible asset amortisation policy separately disclosed.
If it is not possible to distinguish between the research phase and the development phase of an internal project, the expenditure is treated as if it were all incurred in the research phase only.
Polymermedics Limited
Notes to the Financial Statements
Year Ended 31 December 2024
Tax
The tax expense for the period comprises of current tax and deferred tax.
Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.
Current tax is recognised in respect of the amount of corporation tax payable in respect of the taxable profit for the current or past reporting periods using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.
Deferred tax is recognised on temporary differences arising between the tax bases of assets and liabilities and their carrying amounts in the financial statements and on unused tax losses or tax credits in the Company. Deferred income tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.
Foreign currency transactions and balances
Non-monetary items measured in terms of historical cost in a foreign currency are not retranslated.
Intangible assets
Goodwill represents the difference between amounts paid on the cost of a business combination and the acquirer’s interest in the fair value of its identifiable assets and liabilities of the acquiree at the date of acquisition.
Development costs incurred on an individual project are capitalised when its future recoverability can reasonably be regarded as assured. Any expenditure carried forward is amortised in line with the expected future sales of the related project.
Amortisation
The amortisation of development costs is recognised in profit and loss within cost of sales as follows:
|
Asset class |
Amortisation method and rate |
|
Development costs |
5 - 10 years straight line |
Polymermedics Limited
Notes to the Financial Statements
Year Ended 31 December 2024
Tangible assets
Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.
At each reporting date the company assesses whether there is any indication of impairment. If such indication exists, the recoverable amount of the asset is determined which is the higher of its fair value less costs to sell and its value in use. An impairment loss is recognised where the carrying amount exceeds the recoverable amount.
Depreciation
Depreciation, which is recognised in the financial statements within cost of sales, is provided on tangible fixed assets so as to write off the cost or valuation, less any estimated residual value, over their expected useful economic life as follows:
|
Asset class |
Depreciation method and rate |
|
Freehold land |
Nil |
|
Freehold property |
7 - 15 years straight line |
|
Plant and machinery |
3 - 10 years straight line |
|
Motor vehicles |
3 years straight line |
|
Fixtures and fittings |
3 - 10 years straight line |
Investments
Investments are carried at cost less impairment
Stocks
Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a first in, first out basis. Work in progress and finished goods include labour and attributable overheads.
At each reporting date, stocks are assessed for impairment. If stock is impaired, the carrying amount is reduced to its selling price less costs to complete and sell. The impairment loss is recognised immediately in profit or loss.
Leases
Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee.
Lease payments on arrangements classified as operating leases are recognised on a straight line basis over the lease term.
Polymermedics Limited
Notes to the Financial Statements
Year Ended 31 December 2024
Defined contribution pension obligation
Contributions to defined contribution plans are recognised as employee benefit expense when they are due.
If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment. Contributions not paid at the balance sheet date are recognised in creditors.
Financial instruments
Classification
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.
Recognition and measurement
Basic financial liabilities, including trade and other payables and loans from third parties including bank 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 receipts discounted at a market rate of interest.
Impairment
Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.
If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.
Polymermedics Limited
Notes to the Financial Statements
Year Ended 31 December 2024
Critical accounting estimates and judgements
In applying the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amounts 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 if the revision affects only that period, or in the period of the revision and future periods if the revision affects both current and future periods.
The following areas are where the Directors have applied judgement in the preparation of the financial statements:
Depreciation and useful economic lives of assets (note 14)
Given the operation of the company the accounting estimates surrounding depreciation of equipment and other assets is a significant area of judgement. Management are constantly investing in equipment in order to remain cutting edge, as well as incurring cost in maintaining equipment at a high level of working order. Management review the assets held by the company and whether the useful economic lives of those assets remain appropriate in the context of developments in the marketplace.
At the balance sheet date the carrying value of tangible fixed assets is £1,784,829 (2023 - £1,458,145)
Recoverability of inter company loan balances (note 17)
Management have considered the carrying value of loans due from related parties at the balance sheet date, and received repayments in the year of £1m in respect of the main loan balance due in the prior year.
No factors have been identified through their assessment that an impairment of this loan balance would be necessary at the balance sheet date.
At the balance sheet date the amounts due from related parties due were £6,160,500 (2023 - £6,154,437)
Impairment of investments (note 6 & note 15)
Management have assessed the recoverability of the Company’s investments at the balance sheet date. Based on this assessment, indicators of impairment were identified, and it was concluded that the carrying value of the investment was no longer recoverable.
As a result, a full impairment of £858,461 has been recognised in the year.
The carrying value of the investment at the year end is £Nil (2023 - £Nil).
Polymermedics Limited
Notes to the Financial Statements
Year Ended 31 December 2024
|
Revenue |
The analysis of the company's turnover for the year from continuing operations is as follows:
|
2024 |
2023 |
|
|
Sale of goods |
|
|
The analysis of the company's turnover for the year by market is as follows:
|
2024 |
2023 |
|
|
UK |
|
|
|
Europe |
|
|
|
Rest of World |
|
|
|
|
|
|
Other operating income |
The analysis of the company's other operating income for the year is as follows:
|
2024 |
2023 |
|
|
Government grants |
|
- |
|
Miscellaneous other operating income |
|
|
|
|
|
|
Operating profit |
Arrived at after charging/(crediting)
|
2024 |
2023 |
|
|
Depreciation expense |
|
|
|
Foreign exchange (gains)/losses |
( |
|
|
Profit on disposal of property, plant and equipment |
( |
( |
Polymermedics Limited
Notes to the Financial Statements
Year Ended 31 December 2024
|
Exceptional items |
|
2024 |
2023 |
|
|
Exceptional impairment of investments |
858,461 |
- |
During the year the company, along with other group undertakings, made an investment into an entity. This investment has been fully impaired at the balance sheet date.
|
Staff costs |
The aggregate payroll costs (including directors' remuneration) were as follows:
|
2024 |
2023 |
|
|
Wages and salaries |
|
|
|
Social security costs |
|
|
|
Pension costs, defined contribution scheme |
|
|
|
Other employee expense |
|
|
|
|
|
The average number of persons employed by the company (including directors) during the year, analysed by category was as follows:
|
2024 |
2023 |
|
|
Management |
|
|
|
Production |
|
|
|
|
|
Polymermedics Limited
Notes to the Financial Statements
Year Ended 31 December 2024
|
Directors' remuneration |
The directors' remuneration for the year was as follows:
|
2024 |
2023 |
|
|
Remuneration |
|
|
|
Contributions paid to money purchase schemes |
|
|
|
259,987 |
254,392 |
During the year the number of directors who were receiving benefits and share incentives was as follows:
|
2024 |
2023 |
|
|
Accruing benefits under money purchase pension scheme |
|
|
In respect of the highest paid director:
|
2024 |
2023 |
|
|
Remuneration |
|
|
|
Company contributions to money purchase pension schemes |
|
|
|
Auditor's remuneration |
|
2024 |
2023 |
|
|
Audit of the financial statements |
|
|
|
Other interest receivable and similar income |
|
2024 |
2023 |
|
|
Interest on amounts due from related parties |
|
|
Polymermedics Limited
Notes to the Financial Statements
Year Ended 31 December 2024
|
Interest payable and similar expenses |
|
2024 |
2023 |
|
|
Interest on obligations under finance leases and hire purchase contracts |
- |
|
|
Interest expense on other finance liabilities |
|
- |
|
|
|
|
Taxation |
Tax charged/(credited) in the profit and loss account
|
2024 |
2023 |
|
|
Current taxation |
||
|
UK corporation tax |
|
|
|
Deferred taxation |
||
|
Arising from origination and reversal of timing differences |
( |
|
|
Tax expense in the income statement |
|
|
The tax on profit before tax for the year is higher than the standard rate of corporation tax in the UK (2023 - higher than the standard rate of corporation tax in the UK) of
The differences are reconciled below:
|
2024 |
2023 |
|
|
(Loss)/profit before tax |
( |
|
|
Corporation tax at standard rate |
( |
|
|
Effect of expense not deductible in determining taxable profit (tax loss) |
|
|
|
Deferred tax expense relating to changes in tax rates or laws |
|
|
|
Total tax charge |
|
|
On 1 April 2023 there was an increase in the main rate of corporation tax to 25%, with the rate prior to that date being 19%. Consequently there has been an increase in the applicable tax rate to 25% (2023 – 23.52%), being the average rate for the year.
Deferred tax continues to be recognised at 25% on the basis that this is the tax rate on which these timing differences are expected to reverse.
Polymermedics Limited
Notes to the Financial Statements
Year Ended 31 December 2024
Deferred tax
Deferred tax assets and liabilities
|
2024 |
Liability |
|
Capital allowances in excess of depreciation |
|
|
Losses and other deductions |
( |
|
Other timing differences |
( |
|
|
|
2023 |
Liability |
|
Capital allowances in excess of depreciation |
|
|
Other timing differences |
( |
|
|
|
Intangible assets |
|
Goodwill |
Development costs |
Total |
|
|
Cost or valuation |
|||
|
At 1 January 2024 |
|
|
|
|
At 31 December 2024 |
|
|
|
|
Amortisation |
|||
|
At 1 January 2024 |
- |
|
|
|
At 31 December 2024 |
- |
|
|
|
Carrying amount |
|||
|
At 31 December 2024 |
|
- |
|
|
At 31 December 2023 |
|
- |
|
The amortisation of development costs is included in cost of sales.
Polymermedics Limited
Notes to the Financial Statements
Year Ended 31 December 2024
|
Tangible assets |
|
Freehold property |
Fixtures and fittings |
Motor vehicles |
Plant and machinery |
Total |
|
|
Cost or valuation |
|||||
|
At 1 January 2024 |
|
|
|
|
|
|
Additions |
- |
|
- |
|
|
|
At 31 December 2024 |
|
|
|
|
|
|
Depreciation |
|||||
|
At 1 January 2024 |
|
|
|
|
|
|
Charge for the year |
|
|
|
|
|
|
At 31 December 2024 |
|
|
|
|
|
|
Carrying amount |
|||||
|
At 31 December 2024 |
|
|
|
|
|
|
At 31 December 2023 |
|
|
|
|
|
Included in the net book value of Land and Buildings above is Freehold land of £51,130 (2023 - £51,130).
Polymermedics Limited
Notes to the Financial Statements
Year Ended 31 December 2024
|
Investments |
|
2024 |
|
|
Cost |
|
|
Additions |
|
|
Provision |
|
|
Provision |
|
|
Carrying amount |
|
|
At 31 December 2024 |
- |
See explanation of impairment in note 6.
|
Stocks |
|
2024 |
2023 |
|
|
Raw materials and consumables |
|
|
|
Work in progress |
|
|
|
Finished goods and goods for resale |
|
|
|
|
|
Inventories are stated after provisions of £39,395 (2023 - £103,557).
|
Debtors |
|
Note |
2024 |
2023 |
|
|
Trade debtors |
|
|
|
|
Amounts due from related parties |
|
|
|
|
Other debtors |
|
|
|
|
Prepayments |
|
|
|
|
|
|
Polymermedics Limited
Notes to the Financial Statements
Year Ended 31 December 2024
|
Cash and cash equivalents |
|
2024 |
2023 |
|
|
Cash at bank |
|
|
|
Reconciliation of net debt |
|
1 January 2024 |
Cash flow |
Other non cash movements |
31 December 2024 |
||
|
£ |
£ |
£ |
|||
|
Cash at bank and on hand |
1,804,176 |
(28,383) |
- |
1,775,793 |
|
|
Cash and cash equivalents |
1,804,176 |
(28,383) |
- |
1,775,793 |
|
|
Net funds |
1,804,176 |
(28,383) |
- |
1,775,793 |
|
Creditors |
|
Note |
2024 |
2023 |
|
|
Due within one year |
|||
|
Trade creditors |
|
|
|
|
Amounts due to group undertakings |
|
|
|
|
Corporation tax |
74,100 |
1,118,418 |
|
|
Social security and other taxes |
|
|
|
|
Outstanding defined contribution pension costs |
|
|
|
|
Other creditors |
|
|
|
|
Accruals |
|
|
|
|
|
|
|
Commitments |
Capital commitments
The total amount contracted for but not provided in the financial statements was £
Polymermedics Limited
Notes to the Financial Statements
Year Ended 31 December 2024
|
Obligations under leases and hire purchase contracts |
Operating leases
The total of future minimum lease payments is as follows:
|
2024 |
2023 |
|
|
Not later than one year |
|
|
|
Later than one year and not later than five years |
|
|
|
Later than five years |
- |
|
|
|
|
|
Deferred tax and other provisions |
|
Deferred tax |
Total |
|
|
At 1 January 2024 |
|
|
|
Decrease in existing provisions |
( |
( |
|
At 31 December 2024 |
|
|
|
|
||
|
Pension and other schemes |
Defined contribution pension scheme
The company operates a defined contribution pension scheme. The pension cost charge for the year represents contributions payable by the company to the scheme and amounted to £
Contributions totalling £
|
Reserves |
At the balance sheet date the company has certain reserves, which can be summarised as follows:
Share capital
Called up share capital represents the nominal value of shares that have been issued.
Profit and loss account
The profit and loss account includes all current and previous profits and losses arising.
Polymermedics Limited
Notes to the Financial Statements
Year Ended 31 December 2024
|
Share capital |
Allotted, called up and fully paid shares
|
2024 |
2023 |
|||
|
No. |
£ |
No. |
£ |
|
|
|
|
260,100 |
|
260,100 |
|
Related party transactions |
Key management personnel are identified as the Executive Directors, and their remuneration is disclosed in a separate note to the financial statements.
Other related party transactions
During the year the company has transacted with entities under common control.
• Purchases in the year from group undertakings of £1,679,926 (2023 - £1,792,456), which includes amounts in respect of an operating lease for the sale and leaseback transaction.
• Made sales in the year of £66,761 (2023 - £60,698).
• Received repayments from group undertakings in respect of loans and trading balances of £60,698 (2023 - £2,216,640).
• Accrued for interest on loans due of £145,307 (2023 - £197,128). Since the year end loan agreements have been entered into confirming repayment dates in December 2027.
At the balance sheet date the company was owed £6,160,500 (2023 - £6,154,437) from connected undertakings, and owed £1,658,575 (2023 - £2,044,650) to connected undertakings.
|
Parent and ultimate parent undertaking |
The company's immediate parent is
The ultimate controlling party is