Company registration number 04674617 (England and Wales)
PERMAVENT LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PERMAVENT LIMITED
CONTENTS
Page
Company information
1
Strategic report
2 - 3
Directors' report
4 - 5
Independent auditor's report
6 - 8
Profit and loss account
9
Balance sheet
10
Statement of changes in equity
11
Notes to the financial statements
12 - 26
PERMAVENT LIMITED
COMPANY INFORMATION
- 1 -
Directors
Mr T Yeremeyev
Mrs K L Ballard
(Appointed 1 February 2024)
Secretary
Mrs A Yeremeyeva
Company number
04674617
Registered office
11 Cumberland Drive
Granby Industrial Estate
Weymouth
Dorset
DT4 9TB
Auditor
Azets Audit Services
37 Commercial Road
Poole
Dorset
BH14 0HU
PERMAVENT LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
The directors present the strategic report for the year ended 31 December 2024.
Review of the business
The principal activity of the Company continues to be the design, development, manufacture and distribution of innovative specialised roofing and building products to the UK construction industry. Despite challenging conditions in the sector, with weaker new-build activity, ongoing cost inflation and thin margin pressure, Permavent achieved solid growth in the year, increasing turnover to £16,068,337 (2023: £13,011,256) and delivering a gross profit of £4,861,468 (2023: £3,847,770). Growth was supported by further expansion of the Permavent brand in premium roofing and construction products.
Business Environment and Outlook
The wider UK construction market remained subdued during 2024, with persistent inflationary pressures, higher interest rates, and reduced housing starts. However, Permavent’s flexible supply chain, close relationships with distributors, and ongoing product innovation place it in a strong position to respond as market conditions improve. The directors expect a stable performance in 2025, with the biggest threat being continued pressure on margins due to the factors above and some ongoing currency instability affecting the pound. Selective investment in research and development, branding, and digital marketing will continue to support future growth.
Principal risks and uncertainties
The Company operates in a competitive and price-sensitive market and is exposed to a number of external and operational risks. The principal risks identified by the directors include:
Market and economic risk: Demand for construction products is expected to remain under pressure in the following year due to continued weakness in housing activity and overall market confidence.
Margin and cost risk: Rising costs of materials, energy, and labour, together with currency volatility, continue to place pressure on profitability.
Credit risk: Managed through regular credit checks, close monitoring of customer accounts, and maintaining credit insurance in place for the Company’s customer base.
Supply chain risk: Mitigated by holding adequate inventory and maintaining multiple supplier options, both domestic and international.
Regulatory and compliance risk: The Company closely monitors changes in product standards and building regulations to ensure continuous compliance, particularly in relation to fire performance and sustainability requirements.
The directors actively review these risks and have implemented measures to mitigate potential impacts on the Company’s operations and financial stability.
Key performance indicators
The directors use a number of key performance indicators to monitor and assess the Company’s progress and financial stability. The principal indicators for the year were as follows: .
Turnover: £16.1m (2023: £13.0m
Gross Profit: £4.86m (2023: £3.85m)
Operating Profit: £1.93m (2023: £1.64m)
Net Assets: £3.61m (2023: £2.03m)
Average Headcount: 24 (2023: 19)
The increase in turnover and gross profit reflects both product range expansion and improved operational efficiency. These results reflect a solid financial position and continued investment in the Company’s capabilities. The Company remains resilient and well positioned to sustain any potential market difficulties in the coming years.
PERMAVENT LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
Other information and explanations
Environmental and Social Responsibility
Permavent recognises the importance of environmental responsibility and is committed to reducing the environmental impact of its operations. The Company focuses on sustainable product development, responsible sourcing of raw materials, and the use of recyclable and low-impact packaging wherever possible. Its product range supports improved building performance through energy efficiency, durability, and reduced waste.
The Company also strives to maintain a safe, inclusive, and supportive workplace. It invests in staff training, professional development, and wellbeing initiatives to strengthen employee engagement and long-term retention. The directors are confident that this focus on people and sustainability enhances both the Company’s resilience and its reputation within the construction industry.
Statement by the Directors under Section 172(1) of the Companies Act 2006
The directors consider that, in the performance of their duties during the year, they have acted in good faith to promote the success of the Company for the benefit of its members as a whole, while having due regard to the interests of employees, customers, suppliers, and the wider community. The directors recognise the importance of maintaining long-term relationships with key stakeholders and ensuring that business decisions are made responsibly, with consideration for the Company’s environmental and social impact.
Mr T Yeremeyev
Director
15 December 2025
PERMAVENT LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -
The directors present their 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 the selling of specialised building products to the building industry.
Results and dividends
The results for the year are set out on page 9.
No ordinary dividends were paid. The directors do not recommend payment of a final dividend.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
Mr T Yeremeyev
Mrs K L Ballard
(Appointed 1 February 2024)
Post reporting date events
There are no post reporting date events to disclose.
Going Concern
At the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.
Auditor
Azets Audit Services were appointed as auditor to the company and in accordance with section 485 of the Companies Act 2006, a resolution proposing that they be re-appointed will be put at a General Meeting.
PERMAVENT LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 5 -
Statement of directors' responsibilities
The directors are responsible for preparing the Annual Report and the financial statements in accordance with applicable law and regulation.
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have prepared the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards, comprising FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland”, and applicable law).
Under company law, 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 the financial statements, the directors are required to:
select suitable accounting policies and then apply them consistently;
state whether applicable United Kingdom Accounting Standards, comprising FRS 102 have been followed, subject to any material departures disclosed and explained in the financial statements;
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 directors are responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
The directors are also 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.
Directors' confirmations
In the case of each director in office at the date the directors' report is approved:
On behalf of the board
Mr T Yeremeyev
Director
15 December 2025
PERMAVENT LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF PERMAVENT LIMITED
- 6 -
Opinion
We have audited the financial statements of Permavent Limited (the 'company') for the year ended 31 December 2024 which comprise the profit and loss account, the balance sheet, the statement of changes in equity 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 directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
PERMAVENT LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF PERMAVENT LIMITED
- 7 -
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
the financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.
Responsibilities of directors
As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.
Auditor's responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
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.
PERMAVENT LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF PERMAVENT LIMITED
- 8 -
Extent to which the audit was considered capable of detecting irregularities, including fraud
Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above and on the Financial Reporting Council’s website, to detect material misstatements in respect of irregularities, including fraud.
We obtain and update our understanding of the entity, its activities, its control environment, and likely future developments, including in relation to the legal and regulatory framework applicable and how the entity is complying with that framework. Based on this understanding, we identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. This includes consideration of the risk of acts by the entity that were contrary to applicable laws and regulations, including fraud.
In response to the risk of irregularities and non-compliance with laws and regulations, including fraud, we designed procedures which included:
Enquiry of management and those charged with governance around actual and potential litigation and claims as well as actual, suspected and alleged fraud;
Reviewing minutes of meetings of those charged with governance;
Assessing the extent of compliance with the laws and regulations considered to have a direct material effect on the financial statements or the operations of the company through enquiry and inspection;
Reviewing financial statement disclosures and testing to supporting documentation to assess compliance with applicable laws and regulations;
Performing audit work over the risk of management bias and override of controls, including testing of journal entries and other adjustments for appropriateness, evaluating the business rationale of significant transactions outside the normal course of business and reviewing accounting estimates for indicators of potential bias.
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 of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.
Comparative periods
The comparative period has not been audited.
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.
Zara Hogg FCA, BA (Hons)
Senior Statutory Auditor
For and on behalf of Azets Audit Services
15 December 2025
Chartered Accountants
Statutory Auditor
37 Commercial Road
Poole
Dorset
BH14 0HU
PERMAVENT LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
2024
2023
as restated
Notes
£
£
Turnover
3
16,068,337
13,011,256
Cost of sales
(11,206,869)
(9,163,486)
Gross profit
4,861,468
3,847,770
Administrative expenses
(2,934,073)
(2,212,223)
Operating profit
4
1,927,395
1,637,345
Interest receivable and similar income
8
8,301
2,418
Interest payable and similar expenses
9
(4,159)
(8,486)
Exceptional item - Amounts written off - Related party loan
10
-
(400,000)
Profit before taxation
1,931,537
1,231,277
Tax on profit
11
(354,691)
(242,977)
Profit for the financial year
1,576,846
988,300
The profit and loss account has been prepared on the basis that all operations are continuing operations.
The notes on pages 12 to 26 form part of these financial statements.
PERMAVENT LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 10 -
2024
2023
Notes
£
£
£
£
Fixed assets
Intangible assets
13
84,303
112,608
Tangible assets
14
124,148
34,403
208,451
147,011
Current assets
Stocks
15
2,626,770
1,578,700
Debtors
16
3,905,664
2,611,651
Cash at bank and in hand
1,935,562
1,213,259
8,467,996
5,403,610
Creditors: amounts falling due within one year
17
(5,057,358)
(3,489,355)
Net current assets
3,410,638
1,914,255
Total assets less current liabilities
3,619,089
2,061,266
Creditors: amounts falling due after more than one year
18
(23,654)
Provisions for liabilities
Deferred tax liability
21
9,328
4,697
(9,328)
(4,697)
Net assets
3,609,761
2,032,915
Capital and reserves
Called up share capital
23
3,000
3,000
Profit and loss reserves
3,606,761
2,029,915
Total equity
3,609,761
2,032,915
The financial statements were approved by the board of directors and authorised for issue on 15 December 2025 and are signed on its behalf by:
Mr T Yeremeyev
Director
Company Registration No. 04674617
PERMAVENT LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 January 2023
3,000
1,091,615
1,094,615
Year ended 31 December 2023:
Profit and total comprehensive income for the year
-
988,300
988,300
Dividends
12
-
(50,000)
(50,000)
Balance at 31 December 2023
3,000
2,029,915
2,032,915
Year ended 31 December 2024:
Profit and total comprehensive income for the year
-
1,576,846
1,576,846
Balance at 31 December 2024
3,000
3,606,761
3,609,761
PERMAVENT LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
1
Accounting policies
Company information
Permavent Limited is a private company limited by shares incorporated in England and Wales. The registered office is 11 Cumberland Drive, Granby Industrial Estate, Weymouth, Dorset, DT4 9TB.
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.
This company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements:
Section 7 ‘Statement of Cash Flows’: Presentation of a statement of cash flow and related notes and disclosures;
Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instrument Issues: Interest income/expense and net gains/losses for financial instruments not measured at fair value; basis of determining fair values; details of collateral, loan defaults or breaches, details of hedges, hedging fair value changes recognised in profit or loss and in other comprehensive income;
Section 33 ‘Related Party Disclosures’: Compensation for key management personnel.
The financial statements of the company are consolidated in the financial statements of Greenhill Industrial Holdings Limited. These consolidated financial statements are available from its registered office, 11 Cumberland Drive, Granby Industrial Estate, Weymouth, Dorset, DT4 9TB.
1.2
Going concern
Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.
1.3
Turnover
Turnover is recognised at the fair value of the consideration received or receivable for goods in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.
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.
PERMAVENT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 13 -
1.5
Intangible fixed assets other than goodwill
Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.
Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.
Amortisation 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:
Software
Straight line over 5 years
Patents & licences
Straight line over 12 years
Re-branding
Straight line over 10 years
1.6
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Leasehold land and buildings
10% straight line
Plant and machinery
15% reducing balance
Fixtures and fittings
15% reducing balance
Computer equipment
Straight line over 3 years
Trade show
Straight line over 5 years
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.
1.7
Impairment of fixed assets
At each reporting period 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.
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.
PERMAVENT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 14 -
Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. 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.
1.8
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.
Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.
1.9
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.
1.10
Financial instruments
The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
Other financial assets
Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.
PERMAVENT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 15 -
Impairment of financial assets
Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.
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.
Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
Other financial liabilities
Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.
Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.
PERMAVENT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 16 -
Derecognition of financial liabilities
Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.
1.11
Equity instruments
Equity instruments issued by the company are recorded at the proceeds received, net of transaction 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 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.
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 profit and loss account, 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 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.
1.14
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.15
Leases
As lessee
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.
PERMAVENT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 17 -
1.16
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 directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
Key sources of estimation uncertainty
The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows:
Bad debt provision
The group reviews its trade debt on a regular basis ensuring that a provision is made for any debts that are not expected to be received within the coming months. Any bad debt that is written off is charged to the statement of comprehensive income.
Revenue recognisition
Revenue is recognised within the profit and loss when the risks and rewards of ownership have been transferred on delivery of the goods.
Stock provisioning
The Group sources roofing and building materials and supplies. As a result it is necessary to consider the recoverability of the cost of inventory and the associated provisioning required. When calculating the inventory provision, management considers the nature and condition of the inventory, as well as applying assumptions around anticipated ability to sell finished goods and future usage of raw materials. No provision is currently deemed necessary to be recognised within the financial statements.
3
Turnover and other revenue
An analysis of the company's turnover is as follows:
2024
2023
£
£
Turnover analysed by class of business
Sale of goods
16,068,337
13,011,256
PERMAVENT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
3
Turnover and other revenue
(Continued)
- 18 -
2024
2023
£
£
Turnover analysed by geographical market
United Kingdom
15,823,407
12,883,401
Rest of World
244,930
127,855
16,068,337
13,011,256
2024
2023
£
£
Other revenue
Interest income
8,301
2,418
4
Operating profit
2024
2023
Operating profit for the year is stated after charging/(crediting):
£
£
Exchange losses/(gains)
14,660
(2,289)
Research and development costs
23,659
-
Depreciation of owned tangible fixed assets
15,262
15,061
(Profit)/loss on disposal of tangible fixed assets
-
1,019
Amortisation of intangible assets
28,305
29,897
Operating lease charges
236,136
138,165
5
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Number
Number
Administration
15
13
Warehouse and Technical
7
5
Directors
2
1
Total
24
19
PERMAVENT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
5
Employees
(Continued)
- 19 -
Their aggregate remuneration comprised:
2024
2023
£
£
Wages and salaries
1,563,380
1,104,304
Social security costs
180,204
128,831
Pension costs
23,970
19,381
1,767,554
1,252,516
6
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 and group
24,500
For other services
Other compliance services for the group
14,200
7
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
234,741
82,886
Company pension contributions to defined contribution schemes
2,532
1,321
237,273
84,207
Remuneration disclosed above include the following amounts paid to the highest paid director:
2024
2023
£
£
Remuneration for qualifying services
170,352
-
Company pension contributions to defined contribution schemes
1,321
-
As total directors' remuneration was less than £200,000 in 2023, no disclosure is provided for the highest paid director in that year.
8
Interest receivable and similar income
2024
2023
£
£
Interest income
Other interest income
8,301
2,418
PERMAVENT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 20 -
9
Interest payable and similar expenses
2024
2023
£
£
Interest on bank overdrafts and loans
4,034
7,469
Other interest
125
1,017
4,159
8,486
10
Exceptional item - Amounts written off - Related party loan
2024
2023
£
£
Amounts written off current loans - Related party
-
400,000
11
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
363,974
289,648
Adjustments in respect of prior periods
(13,914)
(47,197)
Total current tax
350,060
242,451
Deferred tax
Origination and reversal of timing differences
4,631
526
Total tax charge
354,691
242,977
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
1,931,537
1,231,277
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 23.50%)
482,884
289,350
Tax effect of expenses that are not deductible in determining taxable profit
41,391
123,522
Adjustments in respect of prior years
(13,914)
(47,197)
Permanent capital allowances in excess of depreciation
2,822
7,001
Research and development tax credit
(70,051)
(56,105)
Patent box deduction
(88,441)
(73,594)
Taxation charge for the year
354,691
242,977
PERMAVENT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 21 -
12
Dividends
2024
2023
£
£
Final paid
50,000
13
Intangible fixed assets
Software
Patents & licences
Re-branding
Total
£
£
£
£
Cost
At 1 January 2024 and 31 December 2024
64,361
167,008
31,004
262,373
Amortisation and impairment
At 1 January 2024
31,476
101,806
16,483
149,765
Amortisation charged for the year
11,288
13,917
3,100
28,305
At 31 December 2024
42,764
115,723
19,583
178,070
Carrying amount
At 31 December 2024
21,597
51,285
11,421
84,303
At 31 December 2023
32,885
65,202
14,521
112,608
PERMAVENT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 22 -
14
Tangible fixed assets
Leasehold land and buildings
Assets under construction
Plant and machinery
Fixtures and fittings
Computer equipment
Trade show
Total
£
£
£
£
£
£
£
Cost
At 1 January 2024
34,043
22,749
25,676
39,194
31,457
153,119
Additions
91,048
76
2,396
10,570
917
105,007
At 31 December 2024
34,043
91,048
22,825
28,072
49,764
32,374
258,126
Depreciation and impairment
At 1 January 2024
34,043
20,565
20,076
23,874
20,158
118,716
Depreciation charged in the year
330
833
10,692
3,407
15,262
At 31 December 2024
34,043
20,895
20,909
34,566
23,565
133,978
Carrying amount
At 31 December 2024
-
91,048
1,930
7,163
15,198
8,809
124,148
At 31 December 2023
2,184
5,600
15,320
11,299
34,403
PERMAVENT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 23 -
15
Stocks
2024
2023
£
£
Raw materials and consumables
2,626,770
1,578,700
16
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
2,166,044
2,136,346
Amounts owed by group undertakings
519,228
5,000
Other debtors
1,123,066
421,755
Prepayments and accrued income
97,326
48,550
3,905,664
2,611,651
17
Creditors: amounts falling due within one year
2024
2023
Notes
£
£
Bank loans
19
19,558
51,640
Trade creditors
1,723,937
1,210,590
Corporation tax
152,863
242,451
Other taxation and social security
559,417
449,637
Other creditors
1,212,284
946,265
Accruals and deferred income
1,389,299
588,772
5,057,358
3,489,355
Other creditors of £984,606 (2023: £728,376) are secured by a fixed and floating charge over the entirety of the company’s assets against the RBS invoice financing.
18
Creditors: amounts falling due after more than one year
2024
2023
Notes
£
£
Bank loans and overdrafts
19
23,654
PERMAVENT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 24 -
19
Loans and overdrafts
2024
2023
£
£
Bank loans
19,558
75,294
Payable within one year
19,558
51,640
Payable after one year
23,654
The long-term loans are secured by a fixed and floating charge over the companies assets.
20
Personal Guarantee
During the previous year the company entered into a loan which is limited to £260,000, against which the directors have provided a personal guarantee.
21
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
9,328
4,697
2024
Movements in the year:
£
Liability at 1 January 2024
4,697
Charge to profit or loss
4,631
Liability at 31 December 2024
9,328
The deferred tax liability set out above is expected to reverse over the useful life of the fixed assets and relates to accelerated capital allowances that are expected to mature within the same period.
22
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
23,970
19,381
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. At the balance sheet date the amount due to the pension fund was £6,660 (2023: £5,653).
PERMAVENT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 25 -
23
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary Shares of £1 each
3,000
3,000
3,000
3,000
24
Operating lease commitments
As lessee
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
180,396
155,362
Years 2-5
229,027
123,390
409,423
278,752
25
Related party transactions
Transactions with related parties
The company has taken advantage of the FRS102 section 33.1A exemption from disclosing transactions entered into between wholly owned members of the group.
During the year, the company advanced a total of £699,152 (2023: £483,544) and was credited by £nil (2023: £532,766) in relation to their intercompany loan account with a related party under common control. At the balance sheet date, the amount due from the related party was £979,582 (2023: £280,429). During the year, the company made purchases from the related party totalling £3,865 (2023: £733).
During the year, the company advanced a total of £110,897 (2023: £151,696) and was credited by £118,262 (2023: £205,000) in relation to their intercompany loan account with a related party under common control. At the balance sheet date, the amount due to the related party was £212,365 (2023: £205,000). During the year, the company made sales to the related party totalling £63,154 (2023: £58,283) and made purchases totalling £44,069 (2023: £15,189). Included within Trade debtors at year end was an amount due from the related party of £75,559 (2023: £68,446). The company also paid management charges to the related party totalling £50,000 (2023: £205,000).
During the year, the company advanced a total £34 (2023: nil) in relation to their intercompany loan account with a related party under common control. At the balance sheet date the amount due from the related party was £34 (2023: nil).
During the year, the company made purchases from a related party under common control totalling £59,400 (2023: £48,900).
26
Directors' transactions
During the year, a total of £414,053 (2023: £416,169) was advanced to and a total of £415,120 (2023: £410,276) was credited by a director in respect to there directors loan account. At the balance sheet date the amount due to the director was £8,303 (2023: £7,236).
PERMAVENT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 26 -
27
Ultimate controlling party
Permavent Limited is a wholly owned subsidary of Greenhill Industrial Holdings Limited. Mr T Yeremeyev, director of the company, is considered to be the ultimate controlling party by virtue of their 75% shareholding in the parent company.
28
Prior year adjustment
The prior year financial statements have been restated to reallocate rebates paid of £544,022 from turnover into cost of sales, therefore increasing turnover and cost of sales by £544,022. There has been £nil effect on the retained earnings of the Company.
2024-12-312024-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.300Mr T YeremeyevMrs K L BallardMrs A Yeremeyeva046746172024-01-012024-12-3104674617bus:Director12024-01-012024-12-3104674617bus:Director22024-01-012024-12-3104674617bus:CompanySecretary12024-01-012024-12-31046746172024-12-31046746172023-01-012023-12-3104674617core:RetainedEarningsAccumulatedLosses2023-01-012023-12-3104674617core:RetainedEarningsAccumulatedLosses2024-01-012024-12-3104674617core:OtherResidualIntangibleAssets2024-12-3104674617core:OtherResidualIntangibleAssets2023-12-3104674617core:ComputerSoftware2024-12-3104674617core:PatentsTrademarksLicencesConcessionsSimilar2024-12-3104674617core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-12-3104674617core:ComputerSoftware2023-12-3104674617core:PatentsTrademarksLicencesConcessionsSimilar2023-12-3104674617core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2023-12-31046746172023-12-3104674617core:ConstructionInProgressAssetsUnderConstruction2024-12-3104674617core:PlantMachinery2024-12-3104674617core:FurnitureFittings2024-12-3104674617core:ComputerEquipment2024-12-3104674617core:LandBuildings2023-12-3104674617core:ConstructionInProgressAssetsUnderConstruction2023-12-3104674617core:PlantMachinery2023-12-3104674617core:FurnitureFittings2023-12-3104674617core:ComputerEquipment2023-12-3104674617core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3104674617core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3104674617core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3104674617core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3104674617core:CurrentFinancialInstruments2024-12-3104674617core:CurrentFinancialInstruments2023-12-3104674617core:ShareCapital2024-12-3104674617core:ShareCapital2023-12-3104674617core:RetainedEarningsAccumulatedLosses2024-12-3104674617core:RetainedEarningsAccumulatedLosses2023-12-3104674617core:ShareCapital2022-12-3104674617core:RetainedEarningsAccumulatedLosses2022-12-31046746172022-12-3104674617core:ShareCapitalOrdinaryShareClass12024-12-3104674617core:ShareCapitalOrdinaryShareClass12023-12-3104674617core:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-3104674617core:ComputerSoftware2024-01-012024-12-3104674617core:PatentsTrademarksLicencesConcessionsSimilar2024-01-012024-12-3104674617core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-01-012024-12-3104674617core:LandBuildingscore:LongLeaseholdAssets2024-01-012024-12-3104674617core:PlantMachinery2024-01-012024-12-3104674617core:FurnitureFittings2024-01-012024-12-3104674617core:ComputerEquipment2024-01-012024-12-3104674617core:Non-standardPPEClass3ComponentTotalPropertyPlantEquipment2024-01-012024-12-310467461712024-01-012024-12-310467461712023-01-012023-12-3104674617core:UKTax2024-01-012024-12-3104674617core:UKTax2023-01-012023-12-3104674617core:ComputerSoftware2023-12-3104674617core:PatentsTrademarksLicencesConcessionsSimilar2023-12-3104674617core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2023-12-31046746172023-12-3104674617core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-12-3104674617core:ConstructionInProgressAssetsUnderConstruction2023-12-3104674617core:PlantMachinery2023-12-3104674617core:FurnitureFittings2023-12-3104674617core:ComputerEquipment2023-12-3104674617core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-12-3104674617core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-01-012024-12-3104674617core:ConstructionInProgressAssetsUnderConstruction2024-01-012024-12-3104674617core:Non-currentFinancialInstruments2024-12-3104674617core:Non-currentFinancialInstruments2023-12-3104674617bus:OrdinaryShareClass12024-01-012024-12-3104674617bus:OrdinaryShareClass12024-12-3104674617bus:OrdinaryShareClass12023-12-3104674617core:WithinOneYear2024-12-3104674617core:WithinOneYear2023-12-3104674617core:BetweenTwoFiveYears2024-12-3104674617core:BetweenTwoFiveYears2023-12-3104674617bus:PrivateLimitedCompanyLtd2024-01-012024-12-3104674617bus:FRS1022024-01-012024-12-3104674617bus:Audited2024-01-012024-12-3104674617bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP