Company registration number 00395704 (England and Wales)
HEMPEL UK LTD
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
HEMPEL UK LTD
COMPANY INFORMATION
DIRECTORS
N J Frowen
S N Madsen
SECRETARY
Mr S Lubowski
COMPANY NUMBER
00395704
REGISTERED OFFICE
Berwyn House
The Pavilions
Llantarnam Industrial Park
Cwmbran
NP44 3FD
AUDITOR
Kilsby & Williams LLP
Cedar House
Hazell Drive
Newport
South Wales
NP10 8FY
HEMPEL UK LTD
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 4
Independent auditor's report
5 - 9
Profit and loss account
10
Statement of comprehensive income
11
Balance sheet
12 - 13
Statement of changes in equity
14
Notes to the financial statements
15 - 31
HEMPEL UK LTD
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -
The directors present the strategic report for the year ended 31 December 2024.
REVIEW OF THE BUSINESS
The directors are pleased to present the results for the year which continued to show a strong growth in a challenging market environment. Revenue increased to the highest level in recent years, mainly driven by a robust growth in the Infrastructure market. Raw material costs and administrative expenses have been closely monitored to ensure the profitability of the Company.
In 2024, the company will continue to focus on sales growth within Marine and Infrastructure segments while our Yacht business will look into further strengthen across both the retails and professional markets.
At the year end the net assets of the Company were £9,272,307 (2023: £9,502,464), reflecting profit for the year and the impact of actuarial gain in the year relating to the defined benefit pension scheme.
PRINCIPAL RISKS AND UNCERTAINTIES
Price Risk
The company is exposed to commodity price risk. The company does not manage its exposure to commodity price risk as the costs of managing this exposure exceed any potential benefits.
Credit Risk
The company's financial; assets are bank balances and cash, trade and other debtors. Customer credit limits are used to manage credit risk attributable to its trade debtors. The company has no significant concentration of credit risk with exposure spread over a large number of customers. The credit risk on bank balances is limited because the counterparties are banks with high credit ratings.
Liquidity Risk
Management actively manages the company's cash and short term debt finance to ensure the company has sufficient funds for operations.
Interest and Foreign Exchange Rate Risk
The company's parent manages the company's cash and short term debt finance to ensure the company has sufficient funds for operations.
KEY PERFORMANCE INDICATORS
The key performance indicators are deemed to be turnover and operating profit. These figures are contained within the financial statements.
SUMMARY
While the last year has, in parts, been difficult due to challenging market environment, we do not expect this to provide a significant ongoing risk to the business. We are well placed to maximise all opportunities and continue to deliver a strong ongoing performance.
HEMPEL UK LTD
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
N J Frowen
Director
13 November 2025
HEMPEL UK LTD
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
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 sale of paints.
RESULTS AND DIVIDENDS
The results for the year are set out on page 10.
Ordinary dividends were paid amounting to £2,150,000. The directors do not recommend payment of a further dividend.
DIRECTORS
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
N J Frowen
S N Madsen
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 United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law, the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period.
In preparing these financial statements, the directors are required to:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent; and
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.
The 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
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.
HEMPEL UK LTD
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -
MEDIUM-SIZED COMPANIES EXEMPTION
This report has been prepared in accordance with the provisions applicable to companies entitled to the medium-sized companies exemption.
On behalf of the board
N J Frowen
DIRECTOR
13 November 2025
HEMPEL UK LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF HEMPEL UK LTD
- 5 -
Opinion
We have audited the financial statements of Hempel UK Ltd (the 'company') for the year ended 31 December 2024 which comprise the profit and loss account, the statement of comprehensive income, 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.
HEMPEL UK LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF HEMPEL UK LTD (CONTINUED)
- 6 -
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.
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.
HEMPEL UK LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF HEMPEL UK LTD (CONTINUED)
- 7 -
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:
We gained an understanding of the legal and regulatory framework applicable to the company and the industry in which it operates, and considered the risk of acts by the company that were contrary to applicable laws and regulations, including fraud. We designed audit procedures to respond to the risk, recognising that the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery or intentional misrepresentations, or through collusion.
We focussed on laws and regulations which could give rise to a material misstatement in the financial statements, including, but not limited to, the Companies Act 2006 and UK tax legislation. Our tests included agreeing the financial statement disclosures to underlying supporting documentation, enquiries with management and enquiries of legal counsel. There are inherent limitations in the audit procedures described above and, the further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we would become aware of it. We did not identify any key audit matters relating to irregularities, including fraud. As in all our audits, we also addressed the risk of management override of internal controls, including testing journals and evaluating whether there was evidence of bias by the directors that represented a risk of material misstatement due to fraud.
HEMPEL UK LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF HEMPEL UK LTD (CONTINUED)
- 8 -
As part of an audit in accordance with ISAs (UK), we exercise professional judgment and maintain professional scepticism throughout the audit. We also:
•
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. 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.
•
Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the internal control.
•
Evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and related disclosures made by the directors.
•
Conclude on the appropriateness of the directors' use of the going concern basis of accounting and, based on the audit evidence obtained, whether a material uncertainty exists related to events or conditions that may cast significant doubt on the company's ability to continue as a going concern. If we conclude that a material uncertainty exists, we are required to draw attention in our auditor's report to the related disclosures in the financial statements or, if such disclosures are inadequate, to modify our opinion. Our conclusions are based on the audit evidence obtained up to the date of our auditor's report. However, future events or conditions may cause the company to cease to continue as a going concern.
•
Evaluate the overall presentation, structure and content of the financial statements, including the disclosures, and whether the financial statements represent the underlying transactions and events in a manner that achieves fair presentation.
We communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit.
A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.
This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.
HEMPEL UK LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF HEMPEL UK LTD (CONTINUED)
- 9 -
Ataf Salim
Senior Statutory Auditor
For and on behalf of
Kilsby & Williams LLP
Chartered accountants & statutory auditor
Cedar House
Hazell Drive
Newport
South Wales
NP10 8FY
13 November 2025
HEMPEL UK LTD
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
2024
2023
Notes
£
£
TURNOVER
3
28,150,946
25,731,029
Cost of sales
(16,833,641)
(16,598,857)
GROSS PROFIT
11,317,305
9,132,172
Administrative expenses
(9,238,861)
(6,331,320)
Other operating income
11,189
36,191
OPERATING PROFIT
4
2,089,633
2,837,043
Interest receivable and similar income
8
318,331
200,098
Interest payable and similar expenses
9
(17,198)
(12,347)
PROFIT BEFORE TAXATION
2,390,766
3,024,794
Tax on profit
10
(460,923)
(702,358)
PROFIT FOR THE FINANCIAL YEAR
1,929,843
2,322,436
The profit and loss account has been prepared on the basis that all operations are continuing operations.
HEMPEL UK LTD
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
2024
2023
£
£
PROFIT FOR THE YEAR
1,929,843
2,322,436
OTHER COMPREHENSIVE INCOME
Actuarial loss on defined benefit pension schemes
(10,000)
(171,000)
TOTAL COMPREHENSIVE INCOME FOR THE YEAR
1,919,843
2,151,436
HEMPEL UK LTD
BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 12 -
2024
2023
Notes
£
£
FIXED ASSETS
Tangible assets
12
137,184
164,449
CURRENT ASSETS
Stocks
13
2,665,731
2,118,504
Debtors
14
12,539,294
14,154,154
Cash at bank and in hand
31,917
26,993
15,236,942
16,299,651
CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
15
(5,690,756)
(6,550,573)
NET CURRENT ASSETS
9,546,186
9,749,078
TOTAL ASSETS LESS CURRENT LIABILITIES
9,683,370
9,913,527
CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
16
(411,063)
(411,063)
NET ASSETS EXCLUDING PENSION LIABILITY
9,272,307
9,502,464
DEFINED BENEFIT PENSION LIABILITY
18
NET ASSETS
9,272,307
9,502,464
CAPITAL AND RESERVES
Called up share capital
19
3,688,937
3,688,937
Profit and loss reserves
5,583,370
5,813,527
TOTAL EQUITY
9,272,307
9,502,464
These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.
The financial statements were approved by the board of directors and authorised for issue on 13 November 2025 and are signed on its behalf by:
N J Frowen
HEMPEL UK LTD
BALANCE SHEET (CONTINUED)
AS AT 31 DECEMBER 2024
31 December 2024
- 13 -
Director
Company registration number 00395704 (England and Wales)
HEMPEL UK LTD
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 14 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
BALANCE AT 1 JANUARY 2023
3,688,937
3,662,091
7,351,028
YEAR ENDED 31 DECEMBER 2023:
Profit
-
2,322,436
2,322,436
Other comprehensive income:
Actuarial gains on defined benefit plans
-
(171,000)
(171,000)
Total comprehensive income
-
2,151,436
2,151,436
BALANCE AT 31 DECEMBER 2023
3,688,937
5,813,527
9,502,464
YEAR ENDED 31 DECEMBER 2024:
Profit
-
1,929,843
1,929,843
Other comprehensive income:
Actuarial gains on defined benefit plans
-
(10,000)
(10,000)
Total comprehensive income
-
1,919,843
1,919,843
Dividends
11
-
(2,150,000)
(2,150,000)
BALANCE AT 31 DECEMBER 2024
3,688,937
5,583,370
9,272,307
HEMPEL UK LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 15 -
1
ACCOUNTING POLICIES
Company information
Hempel UK Ltd is a private company limited by shares incorporated in England and Wales. The registered office is Berwyn House, The Pavilions, Llantarnam Industrial Park, Cwmbran, NP44 3FD.
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 and certain financial instruments at fair value.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 26 ‘Share based Payment’: Share-based payment expense charged to profit or loss, reconciliation of opening and closing number and weighted average exercise price of share options, how the fair value of options granted was measured, measurement and carrying amount of liabilities for cash-settled share-based payments, explanation of modifications to arrangements;
Section 33 ‘Related Party Disclosures’: Compensation for key management personnel.
The financial statements of the company are consolidated in the financial statements of Hempel A/S. These consolidated financial statements are available from its registered office, Lundtoftegardsvej 91, 2800 Kgs, Lyngby, Denmark.
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.
HEMPEL UK LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
ACCOUNTING POLICIES
(Continued)
- 16 -
1.3
Turnover
Revenue comprises sales of goods or services provided to customers net of value added tax and other sales taxes, less an appropriate deduction for actual and expected returns and discounts. Revenue is recognised when performance obligations are satisfied and the control of goods or services is transferred to the buyer. Where the performance obligation is satisfied over time, revenue is recognised in accordance with its progress towards complete satisfaction of that performance obligation.
When cash inflows are deferred and represent a financing arrangement, the promised consideration is adjusted for the effects of the time value of money, which is recognised as interest income.
The nature, timing of satisfaction of performance obligations and significant payment terms of the company's major sources of revenue are as follows:
Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.
1.4
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:
Plant and equipment
4-10 years
Computers
3 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.
1.5
Impairment of fixed assets
At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
HEMPEL UK LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
ACCOUNTING POLICIES
(Continued)
- 17 -
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.
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.
1.6
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.
Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.
1.7
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.
1.8
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.
HEMPEL UK LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
ACCOUNTING POLICIES
(Continued)
- 18 -
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.
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.
HEMPEL UK LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
ACCOUNTING POLICIES
(Continued)
- 19 -
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.
Derecognition of financial liabilities
Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.
1.9
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.
1.10
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.
HEMPEL UK LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
ACCOUNTING POLICIES
(Continued)
- 20 -
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.
1.11
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
1.12
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.13
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.
HEMPEL UK LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 21 -
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.
3
TURNOVER AND OTHER REVENUE
2024
2023
£
£
Turnover analysed by class of business
Sale of goods
28,150,946
25,731,029
2024
2023
£
£
Turnover analysed by geographical market
UK
19,603,441
18,235,089
Overseas
8,547,505
7,495,940
28,150,946
25,731,029
2024
2023
£
£
Other revenue
Interest income
318,331
200,098
HEMPEL UK LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 22 -
4
OPERATING PROFIT
2024
2023
Operating profit for the year is stated after charging/(crediting):
£
£
Exchange losses/(gains)
38,924
(11,385)
Fees payable to the company's auditor for the audit of the company's financial statements
12,300
11,200
Depreciation of owned tangible fixed assets
69,780
66,630
Impairment of trade debtors
23,306
3,110
Operating lease charges
102,806
102,968
5
AUDITOR'S REMUNERATION
2024
2023
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the company
12,300
11,200
6
EMPLOYEES
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Number
Number
Sales and marketing
37
26
Finance
1
1
Production and Administrative
11
14
Total
49
41
Their aggregate remuneration comprised:
2024
2023
£
£
Wages and salaries
3,238,263
3,262,533
Social security costs
425,795
286,691
Pension costs
410,117
283,323
4,074,175
3,832,547
HEMPEL UK LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 23 -
7
DIRECTORS' REMUNERATION
2024
2023
£
£
Remuneration for qualifying services
137,387
139,204
Company pension contributions to defined contribution schemes
6,840
9,120
144,227
148,324
The number of directors for whom retirement benefits are accruing under defined benefit schemes amounted to 1 (2023 - 1).
8
INTEREST RECEIVABLE AND SIMILAR INCOME
2024
2023
£
£
Interest income
Interest receivable from group companies
318,331
178,098
Other interest income
22,000
Total income
318,331
200,098
9
INTEREST PAYABLE AND SIMILAR EXPENSES
2024
2023
£
£
Interest on bank overdrafts and loans
(67)
1,082
Dividends on redeemable preference shares not classified as equity
17,265
17,265
Net interest on the net defined benefit liability
(6,000)
17,198
12,347
10
TAXATION
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
460,923
682,581
Adjustments in respect of prior periods
19,777
Total current tax
460,923
702,358
HEMPEL UK LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
10
TAXATION
(Continued)
- 24 -
The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:
2024
2023
£
£
Profit before taxation
2,390,766
3,024,794
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 23.50%)
597,692
710,827
Tax effect of expenses that are not deductible in determining taxable profit
6,969
3,839
Adjustments in respect of prior years
5,195
19,777
Tax relief on share options
(148,683)
Effect of different UK tax rates on some earnings
2,313
Effect of capital allowances and depreciation
(34,398)
Movement in deferred tax not recognised
(250)
Taxation charge for the year
460,923
702,358
11
DIVIDENDS
2024
2023
£
£
Final paid
2,150,000
HEMPEL UK LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 25 -
12
TANGIBLE FIXED ASSETS
Plant and equipment
Computers
Total
£
£
£
Cost
At 1 January 2024
381,297
691,144
1,072,441
Additions
35,437
7,078
42,515
At 31 December 2024
416,734
698,222
1,114,956
Depreciation and impairment
At 1 January 2024
353,452
554,540
907,992
Depreciation charged in the year
9,207
60,573
69,780
At 31 December 2024
362,659
615,113
977,772
Carrying amount
At 31 December 2024
54,075
83,109
137,184
At 31 December 2023
27,845
136,604
164,449
13
STOCKS
2024
2023
£
£
Finished goods and goods for resale
2,665,731
2,118,504
The difference between purchase price or production cost of stocks and their replacement cost is not material. A provision of £42,484 (2023: £25,685) is held against stock.
14
DEBTORS
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
3,910,834
4,839,099
Amounts owed by group undertakings
8,535,562
9,060,472
Other debtors
11,227
88,491
Prepayments and accrued income
81,671
166,092
12,539,294
14,154,154
HEMPEL UK LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 26 -
15
CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2024
2023
£
£
Trade creditors
129,195
410,587
Amounts owed to group undertakings
3,566,164
3,846,390
Corporation tax
(136,092)
238,348
Other taxation and social security
325,603
869,546
Other creditors
57,112
33,746
Accruals and deferred income
1,748,774
1,151,956
5,690,756
6,550,573
16
CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
2024
2023
Notes
£
£
Other borrowings
17
411,063
411,063
17
LOANS AND OVERDRAFTS
2024
2023
£
£
Preference shares
411,063
411,063
Payable after one year
411,063
411,063
The 4.2% non-cumulative preference shares are held by the immediate parent company. These shares carry an entitlement to dividend at the rate of 4.2p per share per annum and are irredeemable. Holders of the non-cumulative preference shares have one vote for every one share but only on a resolution for the winding-up of the Company or on a resolution affecting the rights attached to the shares or if the preference divided has remained unpaid for three consecutive years. Holders of the non-cumulative preference shares have the right on a winding-up to receive, in priority to any other classes of shares, the sum of £1 per share.
HEMPEL UK LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 27 -
18
RETIREMENT BENEFIT SCHEMES
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
410,117
283,323
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.
Defined benefit schemes
The company operates a defined benefit scheme for qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.
The most recent actuarial valuations of plan assets and the present value of the defined benefit obligation were carried out by Mercer on January 2025, Fellow of the Institute of Actuaries. The present value of the defined benefit obligation, the related current service cost and past service cost were measured using the projected unit credit method.
2024
2023
Key assumptions
%
%
Discount rate
5.60
4.75
Expected rate of salary increases
3.20
2.90
Price inflation rate (RPI)
3.40
3.10
Price inflation rate (CPI)
3.20
2.90
Mortality assumptions
2024
2023
Assumed life expectations on retirement at age 65:
Years
Years
Retiring today
- Males
20.7
20.7
- Females
23.3
23.2
Retiring in 20 years
- Males
21.9
22
- Females
24.7
24.6
HEMPEL UK LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
18
RETIREMENT BENEFIT SCHEMES
(Continued)
- 28 -
Amounts recognised in the profit and loss account
2024
2023
Costs/(income):
£
£
Current service cost
42,000
36,000
Net interest on net defined benefit liability/(asset)
(42,000)
(43,000)
Total costs/(income)
-
(7,000)
Amounts recognised in other comprehensive income
2024
2023
Costs/(income):
£
£
Actual return on scheme assets
429,000
(372,000)
Less: calculated interest element
457,000
458,000
Return on scheme assets excluding interest income
886,000
86,000
Actuarial changes related to obligations
(653,000)
54,000
Total costs
233,000
140,000
The amounts included in the balance sheet arising from the company's obligations in respect of defined benefit plans are as follows:
2024
2023
Liabilities/(assets):
£
£
Present value of defined benefit obligations
8,319,000
8,954,000
Fair value of plan assets
(8,319,000)
(8,954,000)
Deficit in scheme
-
-
HEMPEL UK LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
18
RETIREMENT BENEFIT SCHEMES
(Continued)
- 29 -
2024
Movements in the present value of defined benefit obligations
£
Liabilities at 1 January 2024
8,954,000
Current service cost
42,000
Benefits paid
(446,000)
Contributions from scheme members
7,000
Actuarial gains and losses
(653,000)
Interest cost
415,000
At 31 December 2024
8,319,000
2024
The defined benefit obligations arise from plans funded as follows:
£
Wholly unfunded obligations
-
Wholly or partly funded obligations
8,319,000
8,319,000
2024
Movements in the fair value of plan assets
£
Fair value of assets at 1 January 2024
9,811,000
Interest income
457,000
Return on plan assets (excluding amounts included in net interest)
(886,000)
Plan introductions, changes, curtailments and settlements
(446,000)
Contributions by the employer
51,000
Contributions by scheme members
7,000
Other
(675,000)
At 31 December 2024
8,319,000
The actual return on plan assets was £429,000 (2023 - £372,000).
HEMPEL UK LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
18
RETIREMENT BENEFIT SCHEMES
(Continued)
- 30 -
2024
2023
Fair value of plan assets
£
£
Debt instruments
5,989,000
6,583,000
Cash and cash equivalents
14,000
91,000
Other
2,991,000
3,137,000
8,994,000
9,811,000
Although the scheme was in surplus by £675,000 at year-end (fair value of assets exceeding obligations), this surplus was not recognised due to the application of the asset ceiling under FRS 102.28.22, which limits recognition to the extent that the company can realise the surplus through refunds or reduced future contributions.
As at 31 December 2024, an actuarial surplus of £675,000 was calculated based on the underlying discount rate and other key assumptions at that date. However, in accordance with the requirements of FRS 102 Section 28.22, the directors have assessed the recoverability of this surplus.
Based on this assessment, the directors do not consider it sufficiently probable that the surplus will be recoverable either through future reductions in employer contributions or through a refund from the plan. Accordingly, the surplus has not been recognised in the financial statements.
The directors consider this treatment to provide a more prudent and accurate representation of the company’s long-term position in respect of the defined benefit pension scheme as at the reporting date.
19
SHARE CAPITAL
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of 5p each
73,778,740
73,778,740
3,688,937
3,688,937
HEMPEL UK LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 31 -
20
OPERATING LEASE COMMITMENTS
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 one year
218,078
89,741
Between two and five years
215,187
180,162
433,265
269,903
21
ULTIMATE CONTROLLING PARTY
The directors regard Hempel A/S, a company incorporated in Denmark, as the ultimate parent company and controlling company. The immediate parent company is J C Hempel's Skibsfarne-Fabrik A/S.
Hempel A/S is the parent company of the only group of which the company is a member and for which consolidated financial statements are prepared. Copies of these financial statements can be obtained from Hempel A/S, Lundtoftegardsvej 91,2800 Kgs, Lyngby, Denmark.
2024-12-312024-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.200N J FrowenS N MadsenMr S Lubowski003957042024-01-012024-12-3100395704bus:Director12024-01-012024-12-3100395704bus:Director22024-01-012024-12-3100395704bus:CompanySecretary12024-01-012024-12-3100395704bus:RegisteredOffice2024-01-012024-12-31003957042024-12-31003957042023-01-012023-12-3100395704core:RetainedEarningsAccumulatedLosses2023-01-012023-12-3100395704core:RetainedEarningsAccumulatedLosses2024-01-012024-12-31003957042023-12-3100395704core:PlantMachinery2024-12-3100395704core:ComputerEquipment2024-12-3100395704core:PlantMachinery2023-12-3100395704core:ComputerEquipment2023-12-3100395704core:ShareCapital2024-12-3100395704core:ShareCapital2023-12-3100395704core:RetainedEarningsAccumulatedLosses2024-12-3100395704core:RetainedEarningsAccumulatedLosses2023-12-3100395704core:ShareCapital2022-12-3100395704core:RetainedEarningsAccumulatedLosses2022-12-3100395704core:ShareCapitalOrdinaryShareClass12024-12-3100395704core:ShareCapitalOrdinaryShareClass12023-12-3100395704core:PlantMachinery2024-01-012024-12-3100395704core:ComputerEquipment2024-01-012024-12-3100395704core:UKTax2024-01-012024-12-3100395704core:UKTax2023-01-012023-12-310039570412024-01-012024-12-310039570412023-01-012023-12-310039570422024-01-012024-12-310039570422023-01-012023-12-310039570432024-01-012024-12-310039570432023-01-012023-12-3100395704core:PlantMachinery2023-12-3100395704core:ComputerEquipment2023-12-31003957042023-12-3100395704core:CurrentFinancialInstruments2024-12-3100395704core:CurrentFinancialInstruments2023-12-3100395704core:Non-currentFinancialInstruments2024-12-3100395704core:Non-currentFinancialInstruments2023-12-3100395704core:FinancialLiabilitiesHeldForTradingcore:FinancialInstrumentsHeldForSale2024-12-3100395704bus:OrdinaryShareClass12024-01-012024-12-3100395704bus:OrdinaryShareClass12024-12-3100395704bus:OrdinaryShareClass12023-12-3100395704core:WithinOneYear2024-12-3100395704core:BetweenTwoFiveYears2024-12-3100395704bus:PrivateLimitedCompanyLtd2024-01-012024-12-3100395704bus:FRS1022024-01-012024-12-3100395704bus:Audited2024-01-012024-12-3100395704bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP