Company registration number 08338642 (England and Wales)
HIMAG PLANAR MAGNETICS LTD
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
HIMAG PLANAR MAGNETICS LTD
COMPANY INFORMATION
Directors
David Yativ
Doron Yativ
Michal Lichtenstein
Company number
08338642
Registered office
Unit A The Aquarius Centre
Edison Close, Waterwells Business Park
Quedgeley
Gloucester
GL2 2FN
Auditor
PKF Smith Cooper Audit Limited
Cornerblock
2 Cornwall Street
Birmingham
B3 2DX
HIMAG PLANAR MAGNETICS LTD
CONTENTS
Page
Directors' report
1 - 2
Independent auditor's report
3 - 5
Income statement
6
Statement of financial position
7
Statement of changes in equity
8
Statement of cash flows
9
Notes to the financial statements
10 - 18
HIMAG PLANAR MAGNETICS LTD
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -

The directors present their annual report and financial statements for the year ended 31 December 2024.

Directors

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

David Yativ
Doron Yativ
Michal Lichtenstein
Statement of directors' responsibilities

The directors are responsible for preparing the Annual Report and the financial statements in accordance with applicable law and regulations.

 

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with International Financial Reporting Standards (IFRSs) including standards and interpretations issued by the International Accounting Standards Board and in accordance with UK adopted International accounting standards in conformity with the requirements of the Companies Act 2006. 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, International Accounting Standard 1 requires that directors:

 

 

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.

Statement of disclosure to auditor

Each director in office at the date of approval of this annual report confirms that:

 

This confirmation is given and should be interpreted in accordance with the provisions of section 418 of the Companies Act 2006.

HIMAG PLANAR MAGNETICS LTD
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
Going Concern

The directors believe that preparing the financial statements on the going concern basis is appropriate due to the continued financial support of the immediate parent company, Payton Planar Magnetics Limited. The directors have received confirmation that Payton Planar Magnetics Limited intends to support the company for at least one year after these financial statements are signed.

Auditors

The auditors, PKF Smith Cooper Audit Limited, will be proposed for reappointment in accordance with section 485 of the Companies Act 2006

This report has been prepared in accordance with the provisions applicable to companies entitled to the small companies exemption.

On behalf of the board
Michal Lichtenstein
Director
29 September 2025
HIMAG PLANAR MAGNETICS LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF HIMAG PLANAR MAGNETICS LTD
- 3 -
Opinion

We have audited the financial statements of Himag Planar Magnetics Limited (the 'company') for the year ended 31 December 2024 which comprise the Income statement, the Statement of financial position, the Statement of changes in equity, the 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 International accounting standards in conformity with the requirements of the Companies Act 2006.

In our opinion the financial statements:

 

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibility 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 out audit of the financial statements in the UK, including the FRC's Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

 

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

 

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

Other information

The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

 

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of our audit:

 

HIMAG PLANAR MAGNETICS LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF HIMAG PLANAR MAGNETICS LTD
- 4 -
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 directors' report.

We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:

 

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

 

In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below. Based on our understanding of the company and industry, key laws and regulations that we identified included:

 

We identified that the principal risk of fraud or non-compliance with laws and regulations related to:

 

HIMAG PLANAR MAGNETICS LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF HIMAG PLANAR MAGNETICS LTD
- 5 -

We focused on those areas that could give rise to a material misstatement in the company's financial statements.

 

Our procedures included, but were not limited to:

 

It is the primary responsibility of management, with the oversight of those charged with governance, to ensure that the entity's operations are conducted in accordance with the provisions of laws and regulations and for the prevention and detection of fraud.

 

Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation.

 

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at: http://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

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.

Richard Haydon (Senior Statutory Auditor)
For and on behalf of PKF Smith Cooper Audit Limited
30 September 2025
Statutory Auditors
Cornerblock
2 Cornwall Street
Birmingham
B3 2DX
HIMAG PLANAR MAGNETICS LTD
INCOME STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 6 -
2024
2023
Notes
$
$
Revenue
3,095,849
3,159,001
Cost of sales
(1,726,559)
(1,888,046)
Gross profit
1,369,290
1,270,955
Distribution costs
(83,631)
(73,360)
Administrative expenses
(973,775)
(834,352)
Operating profit
3
311,884
363,243
Finance costs
5
(13,942)
(15,978)
Profit before taxation
297,942
347,265
Income tax expense
6
-
-
Profit and total comprehensive income for the year
297,942
347,265

 

HIMAG PLANAR MAGNETICS LTD
STATEMENT OF FINANCIAL POSITION
AS AT
31 DECEMBER 2024
31 December 2024
- 7 -
2024
2023
Notes
$
$
Non-current assets
Property, plant and equipment
7
616,067
644,788
Current assets
Inventories
9
522,914
414,445
Trade and other receivables
10
753,352
681,996
Cash and cash equivalents
858,194
882,067
2,134,460
1,978,508
Total assets
2,750,527
2,623,296
Current liabilities
Trade and other payables
11
2,071,077
2,192,089
Net current assets/(liabilities)
63,383
(213,581)
Non-current liabilities
Trade and other payables
11
237,259
286,958
Total liabilities
2,308,336
2,479,047
Net assets
442,191
144,249
Equity
Called up share capital
162
162
Retained earnings
13
442,029
144,087
Total equity
442,191
144,249
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:
Michal Lichtenstein
Director
Company Registration No. 08338642
HIMAG PLANAR MAGNETICS LTD
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
Share capital
Retained earnings
Total
$
$
$
Balance at 1 January 2023
162
(203,178)
(203,016)
Year ended 31 December 2023:
Profit and total comprehensive income for the year
-
347,265
347,265
Balance at 31 December 2023
162
144,087
144,249
Year ended 31 December 2024:
Profit and total comprehensive income for the year
-
297,942
297,942
Balance at 31 December 2024
162
442,029
442,191
HIMAG PLANAR MAGNETICS LTD
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
2024
2023
Notes
$
$
$
$
Cash flows from operating activities
Cash (absorbed by)/generated from operations
16
(2,960)
110,371
Interest paid
(13,942)
(15,978)
Net cash (outflow)/inflow from operating activities
(16,902)
94,393
Investing activities
Purchase of property, plant and equipment
(6,971)
(8,682)
Net cash used in investing activities
(6,971)
(8,682)
Net (decrease)/increase in cash and cash equivalents
(23,873)
85,711
Cash and cash equivalents at beginning of year
882,067
796,356
Cash and cash equivalents at end of year
858,194
882,067
HIMAG PLANAR MAGNETICS LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
1
Accounting policies
Company information

Himag Planar Magnetics Ltd is a private company, limited by shares, incorporated in England and Wales. The registered office is Unit A The Aquarius Centre, Edison Close, Waterwells Business Park, Quedgeley, Gloucester, GL2 2FN. The Company's registration number is 08338642.

 

The principal activity of the company during the year continued to be the development, design and manufacture of custom planar transformer technology.

 

1.1
Accounting convention

The financial statements have been prepared in accordance with International Financial Reporting Standards (IFRS) including standards and interpretations issued by the International Accounting Standards Board and in accordance with UK adopted International accounting standards in conformity with the requirements of the Companies Act 2006 (except as otherwise stated).

The financial statements have been prepared on the historical cost basis, modified to include certain items at fair value.

 

The financial statements are presented in US dollars since this is the functional currency of the group and are rounded to the nearest US dollar.

1.2
Revenue

Revenue represents the fair value of consideration received or receivable for the company's principal activity, net of discounts and value added tax. Revenue is recognised when the goods are delivered. $3,095,849 (2023 - $3,159,001) is revenue recognised from the sale of goods.

1.3
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 impairment losses.

1.4
Intangible assets other than goodwill

Acquired Intellectual property is amortised on a straight line basis over its estimated useful economic life of 4-5 years in cost of sales.

1.5
Property, plant and equipment

Property, plant and equipment 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 property
2% on cost and 15% on cost
Fixtures and fittings
25% on cost and 15% on reducing balance
Plant and machinery
15% on cost and 15% on reducing balance

If there is an indication that there has been a significant change in depreciation rate, useful life or residual value of an asset, the depreciation of that asset is revised accordingly to reflect the new expectations.

HIMAG PLANAR MAGNETICS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 11 -
1.6
Impairment of tangible and intangible assets

At each reporting end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

Intangible assets with indefinite useful lives and intangible assets not yet available for use are tested for impairment annually, and whenever there is an indication that the asset may be impaired.

 

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

 

Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.7
Inventories

Inventories and work in progress are stated at the lower of cost and estimated selling price less costs to complete and sell after making due allowance for obsolete and slow moving items. Cost comprises direct materials based on a weighted average cost basis and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition.

1.8
Cash and cash equivalents

Cash and cash equivalents comprise cash held on current account and cash held physically.

1.9
Financial assets
Loans and receivables

Trade and other receivables are recognised at fair value. At the end of each reporting period, the carrying amounts of trade and other receivables are reviewed to determine whether there is any objective evidence that the amounts are not recoverable. If so, an impairment loss is recognised immediately in profit and loss.

1.10
Financial liabilities

The company recognises financial debt when the company becomes a party to the contractual provisions of the instruments. Financial liabilities are classified as either 'financial liabilities at fair value through profit or loss' or 'other financial liabilities'.

Other financial liabilities

Borrowings are from the parent company, Payton Planar Magnetics Limited, and are initially recognised at the transaction price including transaction costs. Subsequently, they are measured at amortised cost using the effective interest method.

 

Trade payables are obligations on the basis of normal credit terms and do not bear interest.

HIMAG PLANAR MAGNETICS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 12 -
Derecognition of financial liabilities

Financial liabilities are derecognised when, and only when, the company’s obligations are discharged, cancelled, or they expire.

1.11
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of direct issue costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.12
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.

Deferred tax

Deferred tax is the tax expected to be payable or recoverable on differences between the carrying amounts of assets and liabilities in the financial statements and the corresponding tax bases used in the computation of taxable profit, and is accounted for using the statement of financial position liability method. Deferred tax liabilities are generally recognised for all taxable temporary differences and deferred tax assets are recognised to the extent that it is probable that taxable profits will be available against which deductible temporary differences can be utilised. Such assets and liabilities are not recognised if the temporary 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.

1.13
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 inventories or non-current assets.

1.14
Retirement benefits

The company operates a defined contribution pension scheme. Payments to defined contribution schemes are charged as an expense as they fall due.

1.15
Foreign exchange

Transactions in currencies other than US dollars 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 are included in the income statement for the period. Non-monetary assets and liabilities that are measured in terms of historical cost in a foreign currency are translated using the exchange rate at the date of the transaction.

HIMAG PLANAR MAGNETICS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 13 -
1.16

Segmental reporting

Based on risks and returns, the directors consider that the primary reporting format is by business segment. The directors consider that there is only one business segment, being the principal activity of the company as described in note 1.

2
Critical accounting estimates and judgements

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised, 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 estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are outlined below.

 

Depreciation of property, plant and equipment

 

The charge in respect of periodic depreciation is derived after determining an estimate of an asset's expected useful life and the expected residual value at the end of its life. The useful lives of all assets are determined at the time the asset is acquired and reviewed at least annually for appropriateness by the directors.

 

Provision for slow moving and obsolete stock

 

Inventory is stated net of provisions for slow moving and obsolete stock, the calculation of which includes judgements. The directors review these periodically to ensure slow moving and obsolete stock is identified and provisions are appropriately calculated.

3
Operating profit
2024
2023
Operating profit for the year is stated after charging/(crediting):
$
$
Exchange losses/(gains)
9,743
(16,833)
Fees payable to the company's auditor for the audit of the company's financial statements
16,250
14,500
Depreciation of property, plant and equipment
32,809
53,436
Loss on disposal of property, plant and equipment
2,883
-
Cost of inventories recognised as an expense
1,369,082
1,507,728
HIMAG PLANAR MAGNETICS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 14 -
4
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2024
2023
Number
Number
Directors
3
3
Employees
14
16
Total
17
19

Their aggregate remuneration comprised:

2024
2023
$
$
Wages and salaries
518,839
527,724
Social security costs
36,225
48,917
Pension costs
17,183
16,311
572,247
592,952
5
Finance costs
2024
2023
$
$
Other interest payable
13,942
15,978

 

HIMAG PLANAR MAGNETICS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 15 -
6
Income tax expense

The charge for the year can be reconciled to the profit per the income statement as follows:

2024
2023
$
$
Profit before taxation
297,942
347,265
Expected tax charge based on a corporation tax rate of 25.00%
74,486
81,607
Tax losses utilised
(74,486)
(93,780)
Depreciation for year in excess of capital allowances
-
0
12,173
Taxation charge for the year
-
-

The company has estimated losses of $396,000 (2023 - $460,000) available for carry forward against future trading profits.

 

No deferred tax asset has been recognised in these financial statements in relation to these losses, due to the uncertainty in the timing of realisation against future profits.

7
Property, plant and equipment
Freehold property
Plant and machinery
Fixtures and fittings
Total
$
$
$
$
Cost
At 1 January 2023
830,611
330,779
206,797
1,368,187
Additions
8,682
-
0
-
0
8,682
At 31 December 2023
839,293
330,779
206,797
1,376,869
Additions
-
0
4,030
2,941
6,971
Disposals
-
0
(6,874)
-
0
(6,874)
At 31 December 2024
839,293
327,935
209,738
1,376,966
Accumulated depreciation and impairment
At 1 January 2023
262,545
238,187
177,913
678,645
Charge for the year
18,399
15,760
19,277
53,436
At 31 December 2023
280,944
253,947
197,190
732,081
Charge for the year
16,692
13,606
2,511
32,809
Eliminated on disposal
-
0
(3,991)
-
0
(3,991)
At 31 December 2024
297,636
263,562
199,701
760,899
Carrying amount
At 31 December 2024
541,657
64,373
10,037
616,067
At 31 December 2023
558,349
76,832
9,607
644,788
HIMAG PLANAR MAGNETICS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 16 -
8
Intangible assets
Goodwill
Intellectual property
Total
$
$
$
Cost
At 1 January 2023
709,084
196,000
905,084
At 31 December 2023
709,084
196,000
905,084
At 31 December 2024
709,084
196,000
905,084
Amortisation and impairment
At 1 January 2023
709,084
196,000
905,084
At 31 December 2023
709,084
196,000
905,084
At 31 December 2024
709,084
196,000
905,084
Carrying amount
At 31 December 2024
-
0
-
-
At 31 December 2023
-
0
-
-
9
Inventories
2024
2023
$
$
Raw materials
468,052
344,209
Work in progress
54,862
70,236
522,914
414,445

An impairment loss of $nil (2023 - $8,752) was recognised in cost of sales in respect of stock during the year.

10
Trade and other receivables
2024
2023
$
$
Trade receivables
667,820
624,927
Prepayments
85,532
57,069
753,352
681,996

 

HIMAG PLANAR MAGNETICS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 17 -
11
Trade and other payables
Current
Non-current
2024
2023
2024
2023
$
$
$
$
Trade payables
152,038
183,525
-
0
-
0
Amounts owed to fellow group undertakings
1,817,584
1,905,650
237,259
286,958
Accruals
23,975
23,659
-
0
-
0
Social security and other taxation
71,997
70,729
-
0
-
0
Other payables
5,483
8,526
-
-
2,071,077
2,192,089
237,259
286,958
12
Share capital

The share capital balance as at 31 December 2024 and 31 December 2023 comprises 100 ordinary shares with a par value of £1 ($1.62) fully paid.

13
Retained earnings
Includes all current and prior period retained profits and losses.
14
Related party transactions

During the year the company made purchases from its immediate parent company Payton Planar Magnetics

Limited amounting to $712,749 (2023 - $585,137) and sales amounting to $36,135 (2023 - $28,514).

 

During the 2015 year the company received a loan from Payton Planar Magnetics Limited of $672,849. This

loan is repayable over 15 years by instalments and interest is being charged at 4.4%. During the year $13,942

(2023 - $15,978) has been charged to the income statement.

 

The total amount owed to Payton Planar Magnetics Limited by the company at the year end amounted to

$2,054,843 (2023 - $2,192,608).

 

During the year, the company received purchases of $nil (2023 - $467) from Payton America Inc, a member of the group. The amount owed to Payton America Inc at the statement of financial position date was $nil (2023 - $nil).

 

During the year, the company received purchases of $247,035 (2023 - $336,071) from a company which Payton Planar Magnetics Limited owns 20%. At the statement of financial position date, the company owed $54,427 (2023 - $56,250) to the related party.

The total remuneration of directors and other members of key management (including salaries and benefits)

was $nil (2023 - $nil).

HIMAG PLANAR MAGNETICS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 18 -
15
Controlling party

The company is a subsidiary undertaking of Payton Planar Magnetics Limited which is the immediate parent company and is incorporated in Israel. The smallest group in which the results of the company are consolidated is headed by Payton Planar Magnetics Limited. The consolidated financial statements of Payton Planar Magnetics Limited are available to the public at 3 Ha'avoda Street, Ness-Ziona, Israel.

 

The ultimate parent undertaking is Payton Industries Limited by virtue of its controlling stake in Payton Planar Magnetics Limited. The largest group in which the results of the company are consolidated is headed by Payton Industries Limited. The consolidated financial statements of Payton Industries Limited are available to the public at 3 Ha'avoda Street, Ness-Ziona, Israel.

 

 

16
Cash (absorbed by)/generated from operations
2024
2023
$
$
Profit for the year before income tax
297,942
347,265
Adjustments for:
Finance costs
13,942
15,978
Loss on disposal of property, plant and equipment
2,883
-
Depreciation and impairment of property, plant and equipment
32,809
53,436
Movements in working capital:
(Increase)/decrease in inventories
(108,469)
220,482
(Increase)/decrease in trade and other receivables
(71,356)
11,277
Decrease in trade and other payables
(170,711)
(538,067)
Cash (absorbed by)/generated from operations
(2,960)
110,371
2024-12-312024-01-01falsefalseCCH SoftwareCCH Accounts Production 2025.200David YativDoron YativMichal Lichtenstein083386422024-01-012024-12-3108338642bus:Director12024-01-012024-12-3108338642bus:Director22024-01-012024-12-3108338642bus:Director32024-01-012024-12-3108338642bus:RegisteredOffice2024-01-012024-12-3108338642core:ContinuingOperations2024-01-012024-12-31083386422024-12-31083386422023-01-012023-12-3108338642core:ContinuingOperations2023-01-012023-12-3108338642core:RetainedEarningsAccumulatedLosses2024-01-012024-12-3108338642core:RetainedEarningsAccumulatedLosses2023-01-012023-12-31083386422023-12-31083386422023-12-31083386422022-12-3108338642core:Non-currentFinancialInstruments2024-12-3108338642core:Non-currentFinancialInstruments2023-12-3108338642core:CurrentFinancialInstruments2024-12-3108338642core:ShareCapital2024-12-3108338642core:ShareCapital2023-12-3108338642core:RetainedEarningsAccumulatedLosses2024-12-3108338642core:RetainedEarningsAccumulatedLosses2023-12-3108338642core:OtherMiscellaneousReserve2022-12-3108338642core:Goodwill2024-01-012024-12-3108338642core:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-3108338642core:LandBuildingscore:OwnedOrFreeholdAssets2022-12-3108338642core:PlantMachinery2022-12-3108338642core:FurnitureFittings2022-12-3108338642core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3108338642core:PlantMachinery2023-12-3108338642core:FurnitureFittings2023-12-3108338642core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-3108338642core:PlantMachinery2024-12-3108338642core:FurnitureFittings2024-12-3108338642core:LandBuildingscore:OwnedOrFreeholdAssets2023-01-012023-12-3108338642core:PlantMachinery2023-01-012023-12-3108338642core:FurnitureFittings2023-01-012023-12-3108338642core:LandBuildingscore:OwnedOrFreeholdAssets2024-01-012024-12-3108338642core:PlantMachinery2024-01-012024-12-3108338642core:FurnitureFittings2024-01-012024-12-3108338642core:Goodwill2022-12-3108338642core:CopyrightsPatentsTrademarksServiceOperatingRights2022-12-3108338642core:Goodwill2023-12-3108338642core:CopyrightsPatentsTrademarksServiceOperatingRights2023-12-3108338642core:Goodwill2024-12-3108338642core:CopyrightsPatentsTrademarksServiceOperatingRights2024-12-3108338642core:Goodwill2023-12-3108338642core:CopyrightsPatentsTrademarksServiceOperatingRights2023-12-3108338642core:CurrentFinancialInstrumentscore:ValueBeforeAllowanceForImpairmentLoss2024-12-3108338642core:CurrentFinancialInstrumentscore:ValueBeforeAllowanceForImpairmentLoss2023-12-3108338642core:CurrentFinancialInstruments2023-12-3108338642bus:PrivateLimitedCompanyLtd2024-01-012024-12-3108338642bus:Audited2024-01-012024-12-3108338642bus:FullIFRS2024-01-012024-12-3108338642bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP