Trimite Top Co Limited - Limited company accounts 20.1

Trimite Top Co Limited - Limited company accounts 20.1


IRIS Accounts Production v20.3.4.1 11059057 Board of Directors 31.3.20 1.4.19 31.3.20 31.3.20 the manufacture of paints, varnishes and similar coatings, mastics and sealants. true true false true true false false true false iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pure110590572019-03-31110590572020-03-31110590572019-04-012020-03-31110590572017-11-09110590572017-11-102019-03-31110590572019-03-3111059057ns16:EnglandWales2019-04-012020-03-3111059057ns15:PoundSterling2019-04-012020-03-3111059057ns11:Director12019-04-012020-03-3111059057ns11:Consolidated2020-03-3111059057ns11:ConsolidatedGroupCompanyAccounts2019-04-012020-03-3111059057ns11:PrivateLimitedCompanyLtd2019-04-012020-03-3111059057ns11:FRS102ns11:Consolidated2019-04-012020-03-3111059057ns11:Consolidatedns11:Audited2019-04-012020-03-3111059057ns11:LargeMedium-sizedCompaniesRegimeForDirectorsReport2019-04-012020-03-3111059057ns11:LargeMedium-sizedCompaniesRegimeForAccounts2019-04-012020-03-3111059057ns11:Consolidatedns11:LargeMedium-sizedCompaniesRegimeForDirectorsReport2019-04-012020-03-3111059057ns11:LargeMedium-sizedCompaniesRegimeForAccountsns11:Consolidated2019-04-012020-03-3111059057ns11:FullAccounts2019-04-012020-03-3111059057ns11:Consolidated2019-04-012020-03-3111059057ns11:Director32019-04-012020-03-3111059057ns11:Director82019-04-012020-03-3111059057ns11:RegisteredOffice2019-04-012020-03-3111059057ns11:Director22019-04-012020-03-3111059057ns11:Director52019-04-012020-03-3111059057ns11:Director72019-04-012020-03-3111059057ns11:Director42019-04-012020-03-3111059057ns11:Director62019-04-012020-03-3111059057ns11:Consolidated2017-11-102019-03-3111059057ns6:CurrentFinancialInstruments2020-03-3111059057ns6:CurrentFinancialInstruments2019-03-3111059057ns6:Non-currentFinancialInstruments2020-03-3111059057ns6:Non-currentFinancialInstruments2019-03-3111059057ns6:ShareCapital2020-03-3111059057ns6:ShareCapital2019-03-3111059057ns6:SharePremium2020-03-3111059057ns6:SharePremium2019-03-3111059057ns6:RetainedEarningsAccumulatedLosses2020-03-3111059057ns6:RetainedEarningsAccumulatedLosses2019-03-3111059057ns6:ShareCapital2017-11-102019-03-3111059057ns6:SharePremium2017-11-102019-03-3111059057ns6:RetainedEarningsAccumulatedLosses2017-11-102019-03-3111059057ns6:ShareCapital2019-04-012020-03-3111059057ns6:SharePremium2019-04-012020-03-311105905712019-04-012020-03-3111059057ns6:NetGoodwill2019-04-012020-03-3111059057ns6:OwnedAssets2019-04-012020-03-3111059057ns6:OwnedAssets2017-11-102019-03-3111059057ns6:NetGoodwill2017-11-102019-03-3111059057112019-04-012020-03-3111059057112017-11-102019-03-3111059057122019-04-012020-03-3111059057122017-11-102019-03-311105905712019-04-012020-03-311105905712017-11-102019-03-3111059057ns6:NetGoodwill2019-03-3111059057ns6:NetGoodwill2020-03-3111059057ns6:NetGoodwill2019-03-3111059057ns6:CostValuation2019-03-3111059057ns6:CurrentFinancialInstrumentsns6:WithinOneYear2020-03-3111059057ns6:CurrentFinancialInstrumentsns6:WithinOneYear2019-03-3111059057ns6:BetweenOneTwoYearsns6:Non-currentFinancialInstruments2020-03-3111059057ns6:BetweenOneTwoYearsns6:Non-currentFinancialInstruments2019-03-3111059057ns6:BetweenTwoFiveYearsns6:Non-currentFinancialInstruments2020-03-3111059057ns6:BetweenTwoFiveYearsns6:Non-currentFinancialInstruments2019-03-3111059057ns6:RetainedEarningsAccumulatedLosses2019-03-3111059057ns6:SharePremium2019-03-3111059057ns6:RetainedEarningsAccumulatedLosses2019-04-012020-03-31
REGISTERED NUMBER: 11059057 (England and Wales)















Group Strategic Report,

Report of the Directors and

Consolidated Financial Statements

for the Year Ended 31 March 2020

for

TRIMITE TOP CO LIMITED

TRIMITE TOP CO LIMITED (REGISTERED NUMBER: 11059057)






Contents of the Consolidated Financial Statements
for the year ended 31 March 2020




Page

Company Information 1

Group Strategic Report 2

Report of the Directors 5

Report of the Independent Auditors 7

Consolidated Statement of Comprehensive Income 9

Consolidated Balance Sheet 10

Company Balance Sheet 11

Consolidated Statement of Changes in Equity 12

Company Statement of Changes in Equity 13

Consolidated Cash Flow Statement 14

Notes to the Consolidated Cash Flow Statement 15

Notes to the Consolidated Financial Statements 16


TRIMITE TOP CO LIMITED

Company Information
for the year ended 31 March 2020







Directors: N A Johnson
S P Thornhill
N E Smith



Registered office: 2e Eagle Road
Moons Moat North Industrial Estate
Redditch
B98 9HF



Registered number: 11059057 (England and Wales)



Auditors: Haines Watts Birmingham LLP
5-6 Greenfield Crescent
Edgbaston
Birmingham
B15 3BE



Bankers: HSBC UK Bank plc
1 Centenary Square
Birmingham
B1 1HQ

TRIMITE TOP CO LIMITED (REGISTERED NUMBER: 11059057)

Group Strategic Report
for the year ended 31 March 2020

The directors present their strategic report of the company and the group for the year ended 31 March 2020.

Introduction
The company was incorporated on 10 November 2017 and the directors present their strategic report for the year ended 31 March 2020.

Following the acquisition of the Stretford Holdings Limited group and related undertakings in the period to 31March 2019 , the principal activity of the group remains the manufacture of paints, varnishes and similar coatings, mastics and sealants.

The principal activity of the company was that of a holding company.

Review of business
The Group is engaged in the development, testing and manufacture of functional coatings primarily for the industrial sector. Additionally, the Group is also engaged in toll manufacturing of industrial and decorative coatings on behalf of other paint companies.

The Group is reporting its second period of consolidated results following a significant restructuring which involved the following corporate transactions:-

- The takeover of Stretford Holdings Limited, based in Gibraltar, by Trimite Top Co Limited, and the Group
becoming domiciled in the UK
- The acquisition of Firwood Paints Limited in Bolton, Lancashire
- The buyout of Grebe AG minority share interests in Weillburger Coatings (UK) Limited and Carrs
Coatings Limited and settlement of their shareholder loan
- New additional equity being subscribed for £2,272,881

Significant one off costs were incurred by the Group as a result of the various transactions set out above in the period ended 31 March 2019. These had a material impact on the first period results.

The operating loss before amortisation and depreciation was £1,974,617.

Becoming a world-leading paint and coatings producer
Trimite Group is a dedicated paints and coatings producer. It has, however, taken a number of different forms and operated across a wide range of industries throughout its history. The current Group is the product of four UK paint companies:-

- Trimite Limited (was Weilburger Coatings (UK) Limited)
- Carrs Coatings Limited
- Firwood Paints Limited
- Trimite Technologies Limited

Each of these companies has its own history. Carrs can trace its origins to 1892 when the Carrs family set up their first paint site in Birmingham and Firwood Paints Limited was established in 1925.

Global premium customers have an increasing requirement for coatings of the highest standard and Trimite intends to be a significant supplier as these OEMs expand their range of products and volumes. The directors have confidence in the strength and ambition of these OEMs and will support them as an agile and flexible supplier delivering the highest of performance levels in both service and product. The Group continues to invest substantially in research and development activities, completing a number of process projects and bringing several new products into manufacture in this year and last. This R&D strategy is closely aligned to the Group's policy of continual investigation and investment in the latest production techniques and equipment, helping to differentiate Trimite from its competitors in terms of design, production ability and overall product quality. The shareholders and directors continually look for opportunities to grow the product range, increase the range of services and capabilities on offer to customers to expand into new markets. The board is confident that the Group has the necessary funding arrangements and support in place to achieve the objectives of the strategic business plan, with the aim of delivering long-term sustainable growth and enhanced performance.

The Company has a strong social corporate responsibility ethos and sponsors and holds regular events supporting the local community and charities.


TRIMITE TOP CO LIMITED (REGISTERED NUMBER: 11059057)

Group Strategic Report
for the year ended 31 March 2020

Principal risks and uncertainties
The Group's principal financial instruments comprise an invoice discounting facility, loans issued by Duke Royalty UK Limited, other loan facilities, finance leases and cash. The main purpose of these financial instruments is to raise finance for the company's operations. The Group has various other financial instruments such as trade debtors and trade creditors; which arise from its operations. The Group does not enter into derivative transactions.

It is, and has been throughout the year under review, the Group's policy that no trading in financial instruments shall be undertaken. The main risks arising from the company's financial instruments are interest rate risk, liquidity risk and credit risk. The board reviews and agrees policies for managing each of these risks and they are summarised below:

Interest rate risk
The Group's exposure to market risk for changes in interest relate primarily to the invoice discounting facility and external loans. The Group's policy is to manage its interest cost using a mix of financial instruments on varying terms.

Liquidity risk
The Group's objective is to maintain a balance between continuity of funding and flexibility through the use of an invoice discounting facility and external borrowings. It should be noted that on 25th June 2019 an additional £1,000,000 equity funding was subscribed into the Group to provide additional liquidity. Furthermore, Duke Royalty UK Limited provided additional funding amounting to £1,000,000 in December 2019. In November 2020, Duke Royalty UK Limited entered into an arrangement with the Group to take £682,779 of equity in the Group in return for interest unpaid during the months of April 2020 through September 2020.

Credit risk
The Group trades with only recognised, credit worthy third parties. It is the Group's policy that all customers who wish to trade on credit terms are subject to credit vetting procedures. In addition, recoverable balances are monitored on an on-going basis with the result that the Group's exposure to bad debts is not significant.

Given the nature of the Group's business other risks include the following:
- Competition selling similar products at lower prices
- Ensuring that Group's UK based manufacturing costs are globally competitive
- Exit from the EU resulting in difficult trading conditions
- Global or regional recession reducing demand
- Difficulty in maintaining margins in the face of commodity or exchange rate fluctuations
- Product related legislation
- Concentration of sales to individual customers or in individual sectors
- Retention of key management and staff

Management continues to assess the risk and opportunities arising from the above and take action to mitigate any adverse impact.

Financial key performance indicators
The Group considers revenue, gross profit and operating profit as the key financial performance indicators with environmental impact and customer satisfaction as the key non-financial performance indicators.

Future developments
The Group's future success is dependent upon providing a consistent high quality, product range at competitive prices to a broad spectrum of customers across a number of markets to minimise risk. We also wish to broaden our offering to existing customers as well as seeking to service new customers and markets. The strong market growth we are seeing in China and India gives us confidence that we can develop our global footprint and the closure of the Hayes manufacturing site in December 2019 has been seen to generate cost savings in excess of £1m per annum.


TRIMITE TOP CO LIMITED (REGISTERED NUMBER: 11059057)

Group Strategic Report
for the year ended 31 March 2020

Going concern
The directors have prepared detailed cashflow forecasts which extend to the period ending 31 March 2022 and show that the Group should have adequate resources to continue as a going concern. As stated above, the Group has carried out significant restructuring since its incorporation and the directors believe that the business is now stronger as a result and is well placed to absorb future opportunities and challenges that may present themselves. The Group's net debt position is carefully managed and the business retains an excellent relationship with the primary lender, Duke Royalty UK Limited, who remain supportive of the Group's medium term strategy and growth plans. Based on this review; the directors have concluded that it is appropriate for these financial statements to be prepared on a going concern basis.

This report was approved by the board and signed on its behalf.

On behalf of the board:





S P Thornhill - Director


26 March 2021

TRIMITE TOP CO LIMITED (REGISTERED NUMBER: 11059057)

Report of the Directors
for the year ended 31 March 2020

The directors present their report with the financial statements of the company and the group for the year ended 31 March 2020.

Dividends
No dividends will be distributed for the year ended 31 March 2020.

The loss for the period, after taxation, amounted to £4,337,109.

Events since the end of the year
Information relating to events since the end of the year is given in the notes to the financial statements.

Directors
The directors who have held office during the period from 1 April 2019 to the date of this report are as follows:

R Garea - appointed 13 August 2019
N A Johnson - appointed 26 November 2019
A Shivdasani - appointed 13 August 2019
S P Thornhill - appointed 26 November 2019
E F Kembery - appointed 13 August 2019 - resigned 11 October 2019

N E Smith was appointed as a director after 31 March 2020 but prior to the date of this report.

D G Roberts , A Shivdasani , R Garea and P J Westwood ceased to be directors after 31 March 2020 but prior to the date of this report.

Statement of directors' responsibilities
The directors are responsible for preparing the Group Strategic Report, the Report of the Directors 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 the group and of the profit or loss of the group 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;
- 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 and the group's transactions and disclose with reasonable accuracy at any time the financial position of the company and the group 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 the group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Statement as to disclosure of information to auditors
So far as the directors are aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the group's auditors are unaware, and each director has taken all the steps that he ought to have taken as a director in order to make himself aware of any relevant audit information and to establish that the group's auditors are aware of that information.

TRIMITE TOP CO LIMITED (REGISTERED NUMBER: 11059057)

Report of the Directors
for the year ended 31 March 2020


Auditors
The auditors, Haines Watts Birmingham LLP, will be proposed for re-appointment at the forthcoming Annual General Meeting.

On behalf of the board:




S P Thornhill - Director


26 March 2021

Report of the Independent Auditors to the Members of
Trimite Top Co Limited

Opinion
We have audited the financial statements of Trimite Top Co Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 March 2020 which comprise the Consolidated Statement of Comprehensive Income, Consolidated Balance Sheet, Company Balance Sheet, Consolidated Statement of Changes in Equity, Company Statement of Changes in Equity, Consolidated Cash Flow Statement and Notes to the Consolidated Cash Flow Statement, Notes to the Financial Statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:
-give a true and fair view of the state of the group's and of the parent company affairs as at 31 March 2020 and of the group's loss for the year then ended;
-have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
-have been prepared in accordance with the requirements of the Companies Act 2006.

Basis for opinion
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the group 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
We have nothing to report in respect of the following matters in relation to which the ISAs (UK) require us to report to you where:
- the directors' use of the going concern basis of accounting in the preparation of the financial statements is not appropriate; or
- the directors have not disclosed in the financial statements any identified material uncertainties that may cast significant doubt about the group's ability to continue to adopt the going concern basis of accounting for a period of at least twelve months from the date when the financial statements are authorised for issue.
However, not all future events or conditions can be predicted. The COVID-19 viral pandemic is one of the most significant economic events for the UK with unprecedented levels of uncertainty of outcomes. It is therefore difficult to evaluate all of the potential implications on the company's trade, customers, suppliers and wider economy. The Directors' view on the impact of COVID-19 is disclosed in the accounting policies note.

Other information
The directors are responsible for the other information. The other information comprises the information in the Group Strategic Report and the Report of the Directors, but does not include the financial statements and our Report of the Auditors thereon.

Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.

In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether there is a material misstatement in the financial statements or a material misstatement of the other information. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of the audit:
- the information given in the Group Strategic Report and the Report of the Directors for the financial year for which the financial statements are prepared is consistent with the financial statements; and
- the Group Strategic Report and the Report of the Directors have been prepared in accordance with applicable legal requirements.

Report of the Independent Auditors to the Members of
Trimite Top Co Limited


Matters on which we are required to report by exception
In the light of the knowledge and understanding of the group and the parent company and its environment obtained in the course of the audit, we have not identified material misstatements in the Group Strategic Report or the Report of the Directors.

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:
- adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or
- the parent company 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 Statement of Directors' Responsibilities set out on page five, 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 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 group's and the parent 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 group or the parent company or to cease operations, or have no realistic alternative but to do so.

Auditors' 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 a Report of the Auditors 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 for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the Auditors.

Use of our report
This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in a Report of the Auditors 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.




ANDREW JONES (Senior Statutory Auditor)
for and on behalf of Haines Watts Birmingham LLP
5-6 Greenfield Crescent
Edgbaston
Birmingham
B15 3BE

26 March 2021

TRIMITE TOP CO LIMITED (REGISTERED NUMBER: 11059057)

Consolidated Statement of Comprehensive Income
for the year ended 31 March 2020

Period
10/11/17
Year Ended to
31/3/20 31/3/19
Notes £ £

Turnover 15,764,762 20,303,762

Cost of sales (10,379,264 ) (13,618,874 )
Gross profit 5,385,498 6,684,888

Distribution costs (794,135 ) (843,269 )
Administrative expenses (7,005,896 ) (6,979,248 )
(2,414,533 ) (1,137,629 )

Exceptional income/(expenses) (507,925 ) 310,090
Operating loss 5 (2,922,458 ) (827,539 )

Interest receivable and similar income 7 - 436,454
(2,922,458 ) (391,085 )

Interest payable and similar expenses 8 (1,473,181 ) (3,194,097 )
Loss before taxation (4,395,639 ) (3,585,182 )

Tax on loss 9 58,530 140,799
Loss for the financial year (4,337,109 ) (3,444,383 )

Other comprehensive income
Defined benefit pension gains/(losses) (166,000 ) 22,000
Income tax relating to other comprehensive
income

-

-
Other comprehensive income for the year,
net of income tax

(166,000

)

22,000
Total comprehensive income for the year (4,503,109 ) (3,422,383 )

Loss attributable to:
Owners of the parent (4,337,109 ) (3,444,383 )

Total comprehensive income attributable to:
Owners of the parent (4,503,109 ) (3,422,383 )

TRIMITE TOP CO LIMITED (REGISTERED NUMBER: 11059057)

Consolidated Balance Sheet
31 March 2020

2020 2019
Notes £ £ £ £
Fixed assets
Intangible assets 11 5,866,851 6,606,344
Tangible assets 12 1,671,243 2,379,368
Investments 13 - -
7,538,094 8,985,712

Current assets
Stocks 14 1,883,689 2,393,043
Debtors 15 4,135,970 5,160,546
Cash at bank 556,001 502,610
6,575,660 8,056,199
Creditors
Amounts falling due within one year 16 6,907,008 7,152,149
Net current (liabilities)/assets (331,348 ) 904,050
Total assets less current liabilities 7,206,746 9,889,762

Creditors
Amounts falling due after more than one
year

17

(12,218,500

)

(11,538,407

)

Pension liability 22 (140,000 ) -
Net liabilities (5,151,754 ) (1,648,645 )

Capital and reserves
Called up share capital 20 1,772 1,401
Share premium 21 3,271,109 2,271,480
Retained earnings 21 (8,424,635 ) (3,921,526 )
Shareholders' funds (5,151,754 ) (1,648,645 )

The financial statements were approved by the Board of Directors and authorised for issue on 26 March 2021 and were signed on its behalf by:





S P Thornhill - Director


TRIMITE TOP CO LIMITED (REGISTERED NUMBER: 11059057)

Company Balance Sheet
31 March 2020

2020 2019
Notes £ £ £ £
Fixed assets
Intangible assets 11 - -
Tangible assets 12 - -
Investments 13 1 1
1 1

Current assets
Debtors 15 3,045,201 2,043,333

Creditors
Amounts falling due within one year 16 145,866 143,998
Net current assets 2,899,335 1,899,335
Total assets less current liabilities 2,899,336 1,899,336

Creditors
Amounts falling due after more than one
year

17

1,351,698

1,351,698
Net assets 1,547,638 547,638

Capital and reserves
Called up share capital 20 1,772 1,401
Share premium 21 3,271,109 2,271,480
Retained earnings 21 (1,725,243 ) (1,725,243 )
Shareholders' funds 1,547,638 547,638

Company's loss for the financial year - (1,725,243 )

The financial statements were approved by the Board of Directors and authorised for issue on 26 March 2021 and were signed on its behalf by:





S P Thornhill - Director


TRIMITE TOP CO LIMITED (REGISTERED NUMBER: 11059057)

Consolidated Statement of Changes in Equity
for the year ended 31 March 2020

Called up
share Retained Share Total
capital earnings premium equity
£ £ £ £

Changes in equity
Acquisition of minority
interest - (499,143 ) - (499,143 )
Shares issued during the
period 1,401 - 2,271,480 2,272,881
Total comprehensive income - (3,422,383 ) - (3,422,383 )
Balance at 31 March 2019 1,401 (3,921,526 ) 2,271,480 (1,648,645 )

Changes in equity
Issue of share capital 371 - 999,629 1,000,000
Total comprehensive income - (4,503,109 ) - (4,503,109 )
Balance at 31 March 2020 1,772 (8,424,635 ) 3,271,109 (5,151,754 )

TRIMITE TOP CO LIMITED (REGISTERED NUMBER: 11059057)

Company Statement of Changes in Equity
for the year ended 31 March 2020

Called up
share Retained Share Total
capital earnings premium equity
£ £ £ £

Changes in equity
Issue of share capital 1,401 - 2,271,480 2,272,881
Total comprehensive income - (1,725,243 ) - (1,725,243 )
Balance at 31 March 2019 1,401 (1,725,243 ) 2,271,480 547,638

Changes in equity
Issue of share capital 371 - 999,629 1,000,000
Balance at 31 March 2020 1,772 (1,725,243 ) 3,271,109 1,547,638

TRIMITE TOP CO LIMITED (REGISTERED NUMBER: 11059057)

Consolidated Cash Flow Statement
for the year ended 31 March 2020

Period
10/11/17
Year Ended to
31/3/20 31/3/19
Notes £ £
Cash flows from operating activities
Cash generated from operations 1 (688,600 ) (1,006,635 )
Interest paid (1,472,293 ) (1,128,700 )
Interest element of hire purchase payments
paid

(888

)

(10,819

)
Tax paid (1 ) -
Taxation refund 80,523 -
Net cash from operating activities (2,081,259 ) (2,146,154 )

Cash flows from investing activities
Purchase of tangible fixed assets (196,514 ) (80,989 )
Sale of tangible fixed assets 691,053 820,001
Proceeds from sale of Stetford Holdings - 6,761,330
Net cash outflow on acquisitions - (3,610,307 )
Preference dividends paid - (130,260 )
Net cash from investing activities 494,539 3,759,775

Cash flows from financing activities
New loans in year 1,000,000 11,499,000
Repayment of loans due to shareholders - (13,939,423 )
Capital repayments in year (339,443 ) (614,792 )
Share issue 1,000,000 2,272,881
New hire purchase agreements - 18,251
Hire purchase repayments (20,446 ) (13,159 )
Debt issue costs - (755,517 )
Invoice financing draw downs - 421,748
Net cash from financing activities 1,640,111 (1,111,011 )

Increase in cash and cash equivalents 53,391 502,610
Cash and cash equivalents at beginning
of year

2

502,610

-

Cash and cash equivalents at end of year 2 556,001 502,610

TRIMITE TOP CO LIMITED (REGISTERED NUMBER: 11059057)

Notes to the Consolidated Cash Flow Statement
for the year ended 31 March 2020

1. Reconciliation of loss before taxation to cash generated from operations
Period
10/11/17
Year Ended to
31/3/20 31/3/19
£ £
Loss before taxation (4,395,639 ) (3,585,182 )
Depreciation charges 947,841 1,112,076
Profit on disposal of fixed assets (564 ) (145,716 )
Exceptional license disposal proceeds - (709,402 )
Shortfall of normal pension contribution (166,000 ) 22,000
Finance costs 1,473,181 3,194,097
Finance income - (436,454 )
(2,141,181 ) (548,581 )
Decrease in stocks 509,354 221,818
Decrease in trade and other debtors 1,139,417 1,615,360
Decrease in trade and other creditors (196,190 ) (2,295,232 )
Cash generated from operations (688,600 ) (1,006,635 )

2. Cash and cash equivalents

The amounts disclosed on the Cash Flow Statement in respect of cash and cash equivalents are in respect of these Balance Sheet amounts:

Year ended 31 March 2020
31/3/20 1/4/19
£ £
Cash and cash equivalents 556,001 502,610
Period ended 31 March 2019
31/3/19 10/11/17
£ £
Cash and cash equivalents 502,610 -


3. Analysis of changes in net debt

At 1/4/19 Cash flow At 31/3/20
£ £ £
Net cash
Cash at bank 502,610 53,391 556,001
502,610 53,391 556,001
Debt
Finance leases (36,361 ) 20,446 (15,915 )
Debts falling due within 1 year (278,763 ) (910 ) (279,673 )
Debts falling due after 1 year (11,538,407 ) (680,093 ) (12,218,500 )
(11,853,531 ) (660,557 ) (12,514,088 )
Total (11,350,921 ) (607,166 ) (11,958,087 )

TRIMITE TOP CO LIMITED (REGISTERED NUMBER: 11059057)

Notes to the Consolidated Financial Statements
for the year ended 31 March 2020

1. Statutory information

Trimite Top Co Limited is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address can be found on the General Information page.

2. Accounting policies

Basis of preparing the financial statements
These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

The following principal accounting policies have been applied:

Going concern
The Directors have prepared detailed cashflow forecasts which extend to the period ending 31 March 2022 and show that the Group should have adequate resources to continue as a going concern. The Group has carried out significant restructuring since its incorporation and the Directors believe that the business is now stronger as a result and is well placed to absorb future opportunities and challenges that may present themselves. The Group's net debt position is carefully managed and the business retains an excellent relationship with the primary lender, Duke Royalty UK Limited, who remain supportive of the Group's medium term strategy and growth plans. Based on this review, the Directors have concluded that it is appropriate for these financial statements to be prepared on a going conern basis.

In response to the COVID-19 pandemic, the Directors have tested their cash flow analysis to take into account the impact on their business of possible scenarios brought on by the impact of COVID-19, alongside the measures that they can take to mitigate the impact. Based on these assessments, given the measures that could be undertaken to mitigate the current adverse conditions, and the current resources available, the Directors have concluded that they can continue to adopt the going concern basis in preparing the annual report and accounts.

Financial Reporting Standard 102 - reduced disclosure exemptions
The group has taken advantage of the following disclosure exemptions in preparing these financial statements, as permitted by FRS 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland":

the requirements of paragraphs 11.42, 11.44, 11.45, 11.47, 11.48(a)(iii), 11.48(a)(iv), 11.48(b) and
11.48(c);
the requirements of paragraphs 12.26, 12.27, 12.29(a), 12.29(b) and 12.29A.

Basis of consolidation
The consolidated financial statements include the financial statements of the Company and its subsidiary undertakings made up to 31 March 2020. A subsidiary is an entity that is controlled by the parent. The results of subsidiary undertakings are included in the consolidated profit and loss account from the date that control commences until the date that control ceases. Control is established when the Company has the power to govern the operating and financial policies of an entity so as to obtain benefits from its activities. In assessing control, the Group takes into consideration potential voting rights that are currently exercisable.

The acquisition method of accounting has been used to show the consolidated results of the group for the period ended 31 March 2020.

Under Section 408 of the Companies Act 2006 the Company is exempt from the requirement to present its own profit and loss account.

TRIMITE TOP CO LIMITED (REGISTERED NUMBER: 11059057)

Notes to the Consolidated Financial Statements - continued
for the year ended 31 March 2020

2. Accounting policies - continued

Critical accounting judgements and key sources of estimation uncertainty
The preparation of financial statements requires the use of certain accounting estimates. It also requires the Directors' to exercise judgement in applying the Group's accounting policies. The areas requiring a higher degree of judgement, or complexity, and areas where assumptions or estimates are most significant to the financial statements, are disclosed below:

Stock provisions
A provision is incorporated into the financial statements to reflect obsolete and slow moving stock. This is calculated on a line by line basis based on management's knowledge of the items.

Depreciation and amortisation
Depreciation and amortisation are calculated based on an estimate of the useful life of each category of fixed assets. These estimates have been stated above.

Preference shares
The Group are required to pay a monthly dividend to Duke Royalty Limited as a result of the preference shares issued in the period. The conditions attached to the preference dividend result in varying amounts being payable dependent upon turnover exceeding certain target levels. The preference shares qualify as a non-basic financial instrument and the valuation involves key estimates regarding the total expected preference dividends, the timing of cashflows and the associated discount rate applied.

Goodwill impairment
FRS 102 requires the Group to review goodwill for potential impairment. The Directors have reviewed the goodwill recognised on the acquisition of Stretford Holdings Limited and Firwood Paints Limited and do not deem there to be any impairment to recognise.

Revenue
Revenue is recognised to the extent that it is probable that the economic benefits will flow to the group and the revenue can be reliably measured. Revenue is measure as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:-

Sale of goods

- The group has transferred the significant risks and rewards of ownership to the buyer
- The group retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold
- The amount of revenue can be measured reliably
- It is probable that the group will receive the consideration due under the transaction; and
the costs incurred or to be incurred in respect of the transaction can be measured reliably

Revenue is generally recognised on despatch of goods.

Goodwill
Goodwill represents the difference between amounts paid on the cost of a business combination and the acquirer's interest in the fair value of the group's share of its identifiable assets and liabilities of the acquiree at the date of acquisition. Subsequent to initial recognition, goodwill is measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is amortised on a straight line basis to the Consolidated Statement of Comprehensive Income over its useful economic life.

TRIMITE TOP CO LIMITED (REGISTERED NUMBER: 11059057)

Notes to the Consolidated Financial Statements - continued
for the year ended 31 March 2020

2. Accounting policies - continued

Tangible fixed assets
Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight line method.

Depreciation is provided on the following basis:

Land and buildings- Straight line basis over 10 - 50 years
Plant and machinery- Straight line basis over 4 - 10 years
Motor vehicles - Straight line basis over 4 years
Fixtures and fittings - Straight line basis over 3 - 8 years
Office equipment- Straight line basis over 3 years

The assets residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in the Statement of comprehensive income.

Stocks
Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a first in, first out basis. Work in progress and finished goods include labour and attributable overheads.

At the balance sheet date, stocks are assessed for impairment. If stock is impaired, the carrying amount is reduced to it selling price less costs to complete and sell. The impairment loss is recognised immediately in profit or loss.

Financial instruments
The Group only enters into basic financial instrument transactions that result in the recognition of the financial assets and liabilities like trade and other debtors and creditors, loans from banks and other third parties and loans to related parties.

Debt instruments (other than those wholly repayable and receivable within one year), including loans and other accounts receivable and payable, are initially measured at present value of the future cash flows and subsequently at amortised cost using the effective interest method. Debt instruments that are payable or receivable within one year, typically trade debtors and creditors, are measured, initially and subsequently, at the undiscounted amount of the cash or other consideration expected to be paid or received.

Financial assets that are measured at cost and amortised costs are assessed at the end of each reporting period for objective evidence of impairment. If objective evidence of impairment is found, an impairment loss is recognised in the Statement of Comprehensive Income.

For financial assets measured at amortised cost, the impairment loss is measured as the difference between an asset's carrying amount and the present value of estimated cash flows, discounted at the rate for measuring any impairment loss is the current effective interest rate determined under the contract.

For financial assets measured at cost less impairment, the impairment loss is measured as the differences between an asset;s carrying amount and best estimate of the recoverable amount, which is an approximation of the amount that the Company would receive for the asset if it were to be sold at the reporting date.

Financial assets and liabilities are offset and the net amount reported in the Balance sheet when there is an 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.

Preference shares are in issue which attract a mandatory dividend calculation based on the revenues generated by the group. The shares are accounted for as a non-basic financial instrument. The fair value is calculated at each balance sheet date based on an in perpetuity valuation and movements in fair value taken to the Statement of Comprehensive Income.

TRIMITE TOP CO LIMITED (REGISTERED NUMBER: 11059057)

Notes to the Consolidated Financial Statements - continued
for the year ended 31 March 2020

2. Accounting policies - continued

Current and deferred taxation
The tax expense for the year compromises current and deferred tax. Tax is recognised in the Statement of Comprehensive Income, expect that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the Company operates and generates income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the Statement of Financial Position date, except that:

- The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and
- Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.

Foreign currencies
Assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the balance sheet date. Transactions in foreign currencies are translated into sterling at the rate of exchange ruling at the date of transaction. Exchange differences are taken into account in arriving at the operating result.

Hire purchase and leasing commitments
Rentals paid under operating leases are charged to the Statement of Comprehensive Income on straight line basis over the lease term.

Benefits received and receivable an an incentive to sign an operating lease are recognised on a straight line basis over the lease term, unless another systematic basis is representative of the time pattern of lessee's benefit from the use of the lessee asset.

Assets obtained under hire purchase contracts and finance leases are capitalised as tangible fixed assets. Assets acquired by finance lease are depreciated over the shorter of the lease term and their useful lives. Assets acquired by hire purchase are depreciated over their useful lives. Finance leases are those where substantially all of the benefits and risks of ownership are assumed by the company. Obligations under such agreements are included in creditors net of the finance charge allocated to future periods. The finance element of the rental payment is charged to the Statement of Comprehensive Income so as to produce a constant periodic rate of charge on the net obligation outstanding in each period.

TRIMITE TOP CO LIMITED (REGISTERED NUMBER: 11059057)

Notes to the Consolidated Financial Statements - continued
for the year ended 31 March 2020

2. Accounting policies - continued

Pension costs and other post-retirement benefits
Defined contribution penion plan
The Group operated a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Group pays fixed contributions into a separate entity. Once the contributions have been paid the Group has no further payment obligations.

The contributions are recognised as an expense in the Statement of comprehensive income when they fall due. Amounts not paid are shown in accruals as a liability in the Balance sheet, The assets of the plan are held separately from the Group in independently administered funds.

Defined benefit pension plan
The group historically operated a defined benefit plan for certain employees that is now closed to new employees. A defined benefit plan defines the pension benefit that the employee will receive on retirement, usually dependant upon several factors including but not limited to age, length of service and remuneration. A defined benefit plan is a pension plan that is not a defined contribution plan. The liability recognised in the balance sheet in respect of the defined benefit plan is the present value of the defined benefit obligation at the end of the balance sheet date less the fair value of plan assets at the balance sheet date out of which the obligations are to be settled. The defined benefit obligation is calculated using the projected unit credit method. Annually the company engages independent actuaries to calculate the obligation. The present value is determined by discounting the estimated future payments using market yields on high quality corporate bonds that are denominated in sterling and that have terms approximating to the estimated period of the future payments ('discount rate'). The fair value of plan assets is measured in accordance with the FRS 102 fair value hierarchy and in accordance with the company's policy for similarly held assets. This includes the use of appropriate valuation techniques. Actuarial gains and losses arising from experience adjustments and changes in actuarial assumptions are changed or credited to other comprehensive income. These amounts together with the return on plan assets, less amounts included in net interest, are disclosed as actuarial gains or losses. The cost of defined benefit plan is recognised in profit or loss as employee costs, except where included in the cost of an asset and comprises a) the increase in net pension benefit liability arising from employee service during the period; and b) the cost of plan introductions, benefit changes, curtailments and settlements. The net interest cost is calculated by applying the discount rate to the net balance of the defined benefit obligation and the fair value of plan assets. This cost is recognised in profit or loss as a 'finance expense'.

Debtors
Short term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction cost, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

Cash and cash equivalents
Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with significant risk of change in value.

Creditors
Short term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

Provisions for liabilities
Provisions are made where an event has taken place that gives the Group a legal or constructive obligation that probably requires settlement by a transfer of economic benefit, and a reliable estimate can be made of the amount of the obligation.

Provisions are charged as an expense to the Statement of comprehensive income in the year that the Group becomes aware of the obligation, and are measured at the best estimate at the Balance sheet date of the expenditure required to settle the obligation, talking into account relevant risks and uncertainties.

When payments are eventually made, they are charged to the provision carried in the Statement of financial position.

TRIMITE TOP CO LIMITED (REGISTERED NUMBER: 11059057)

Notes to the Consolidated Financial Statements - continued
for the year ended 31 March 2020

2. Accounting policies - continued

Finance costs
Finance costs are charged to the Statement of Comprehensive Income over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

Borrowing costs
All borrowing costs are recognised in the Statement of Comprehensive Income in the year in which they are incurred.

Exceptional items
Exceptional items are transactions that fall within the ordinary activities of the group but are presented separately due to their size or incidence.

3. Employees and directors
Period
10/11/17
Year Ended to
31/3/20 31/3/19
£ £
Wages and salaries 4,367,570 5,121,903
Social security costs 391,083 513,126
Other pension costs 127,760 219,871
4,886,413 5,854,900

The average number of employees during the year was as follows:
Period
10/11/17
Year Ended to
31/3/20 31/3/19

Administration 20 20
Distribution 29 29
Production 98 93
147 142

The company has no other employees other than the directors, who were remunerated through other Group companies.

4. Directors' emoluments
Period
10/11/17
Year Ended to
31/3/20 31/3/19
£ £
Directors' remuneration 105,986 181,271

TRIMITE TOP CO LIMITED (REGISTERED NUMBER: 11059057)

Notes to the Consolidated Financial Statements - continued
for the year ended 31 March 2020

5. Operating loss

The operating loss is stated after charging/(crediting):

Period
10/11/17
Year Ended to
31/3/20 31/3/19
£ £
Other operating leases 111,960 -
Depreciation - owned assets 208,348 336,709
Profit on disposal of fixed assets (564 ) (73,215 )
Goodwill amortisation 739,493 788,585
Auditors' remuneration 79,197 119,750
Auditors' remuneration for non audit work 10,000 10,000
Foreign exchange differences 6,739 22,438
Operating lease rentals - plant and machinery 139,200 373,387
Operating lease rentals - land and buildings 327,512 340,698

6. Exceptional items

Included in exceptional income/(expenses) are the following:



YEAR
ENDED
31/03/20
PERIOD
10/11/17-31/0
3/19
£   £   
Proceeds on termination of license with Weilburger Coatings GmbH-709,402
Redundancies - termination payments(105,450)(223,895)
Legal and professional fees - potential acquisitions not completed-(145,537)
Premises costs - incurred on premises after property had been sold-(29,880)
Closure of Hayes office(299,950)-
China costs(102,525)-
Exceptional income/(expenses)(507,925)310,090

7. Interest receivable and similar income
Period
10/11/17
Year Ended to
31/3/20 31/3/19
£ £
Waiver of related party loans - 436,454

On 1 January 2019 it was formally agreed that the loan balance of £436,454 held with Grebe Financial Services GmbH would be waived.

8. Interest payable and similar expenses

Included within interest payable and similar charges in the period ended 31 March 2019 was a fair value adjustment in respect of preference shares issued of £1,594,696 and a preference share dividend of £130,547.

The fair value of preference share dividends charge represents the expected fair value of future payments discounted at a fair value interest rate, being 16%.

TRIMITE TOP CO LIMITED (REGISTERED NUMBER: 11059057)

Notes to the Consolidated Financial Statements - continued
for the year ended 31 March 2020

9. Taxation

Analysis of the tax credit
The tax credit on the loss for the year was as follows:
Period
10/11/17
Year Ended to
31/3/20 31/3/19
£ £
Current tax:
UK corporation tax (68,155 ) -
Adjustments in respect of
previous periods (55,693 ) (113,702 )
Total current tax (123,848 ) (113,702 )

Deferred tax:
Original and reversal of
timing differences 65,318 (72,638 )
Changes to tax rates - 28,895
Adjustments in respect of
prior periods - 16,646
Total deferred tax 65,318 (27,097 )

Tax on loss (58,530 ) (140,799 )

Reconciliation of total tax credit included in profit and loss
The tax assessed for the year is higher than the standard rate of corporation tax in the UK. The difference is explained below:

Period
10/11/17
Year Ended to
31/3/20 31/3/19
£ £
Loss before tax (4,395,639 ) (3,585,182 )
Loss multiplied by the standard rate of corporation tax in the UK of 19%
(2019 - 19%)

(835,171

)

(681,185

)

Effects of:
Expenses not deductible for tax purposes 318 475,794
Capital allowances in excess of depreciation - (6,862 )
Depreciation in excess of capital allowances 18,364 -
Utilisation of tax losses 748,341 -
Adjustments to tax charge in respect of previous periods (55,694 ) (97,056 )
Amounts credited directly to other comprehensive income - 4,180
Deferred tax not recognised - 112,294
Adjust deferred tax to average rate - 52,036
Deferred tax adjustment 65,318 -
Profit/loss on disposal of assets (107 ) -
Provisions movement (239 ) -
R&D enhanced deduction (50,498 ) -
R&D tax credit (68,155 ) -
Group relief (43,410 ) -
Consolidation adjustments 162,403 -
Total tax credit (58,530 ) (140,799 )

TRIMITE TOP CO LIMITED (REGISTERED NUMBER: 11059057)

Notes to the Consolidated Financial Statements - continued
for the year ended 31 March 2020

9. Taxation - continued

Tax effects relating to effects of other comprehensive income

2020
Gross Tax Net
£ £ £
Defined benefit pension gains/(losses) (166,000 ) - (166,000 )

10/11/17 to 31/3/19
Gross Tax Net
£ £ £
Defined benefit pension gains/(losses) 22,000 - 22,000

10. Individual statement of comprehensive income

As permitted by Section 408 of the Companies Act 2006, the Income Statement of the parent company is not presented as part of these financial statements.


11. Intangible fixed assets

Group
Goodwill
£
Cost
At 1 April 2019
and 31 March 2020 7,394,929
Amortisation
At 1 April 2019 788,585
Amortisation for year 739,493
At 31 March 2020 1,528,078
Net book value
At 31 March 2020 5,866,851
At 31 March 2019 6,606,344

TRIMITE TOP CO LIMITED (REGISTERED NUMBER: 11059057)

Notes to the Consolidated Financial Statements - continued
for the year ended 31 March 2020

12. Tangible fixed assets

Group
Assets
Land and Long under Plant and
buildings leasehold construction machinery
£ £ £ £
Cost
At 1 April 2019 1,234,685 190,582 7,275 1,080,308
Additions 1,750 - - 172,755
Disposals (69,796 ) - - (723,080 )
Transfer to ownership - - - (417,420 )
Reclassification/transfer - - (7,275 ) 7,275
At 31 March 2020 1,166,639 190,582 - 119,838
Depreciation
At 1 April 2019 (70,166 ) - - 257,992
Charge for year 25,087 - - 151,149
Eliminated on disposal (16,850 ) - - (95,177 )
Transfer to ownership - - - (415,791 )
At 31 March 2020 (61,929 ) - - (101,827 )
Net book value
At 31 March 2020 1,228,568 190,582 - 221,665
At 31 March 2019 1,304,851 190,582 7,275 822,316

Fixtures
and Motor Computer
fittings vehicles equipment Totals
£ £ £ £
Cost
At 1 April 2019 (159,520 ) 939 17,139 2,371,408
Additions 21,673 - 336 196,514
Disposals (43,270 ) (9,081 ) (7,275 ) (852,502 )
Transfer to ownership (12,209 ) - - (429,629 )
Reclassification/transfer - - - -
At 31 March 2020 (193,326 ) (8,142 ) 10,200 1,285,791
Depreciation
At 1 April 2019 (199,139 ) 783 2,570 (7,960 )
Charge for year 28,451 - 3,661 208,348
Eliminated on disposal (41,061 ) (8,925 ) - (162,013 )
Transfer to ownership (8,036 ) - - (423,827 )
At 31 March 2020 (219,785 ) (8,142 ) 6,231 (385,452 )
Net book value
At 31 March 2020 26,459 - 3,969 1,671,243
At 31 March 2019 39,619 156 14,569 2,379,368

The net book value of assets held under finance leases or hire purchase contracts included above is £53,964 (2019: £66,678).

TRIMITE TOP CO LIMITED (REGISTERED NUMBER: 11059057)

Notes to the Consolidated Financial Statements - continued
for the year ended 31 March 2020

13. Fixed asset investments

Company
Shares in
group
undertakings
£
Cost
At 1 April 2019
and 31 March 2020 1
Net book value
At 31 March 2020 1
At 31 March 2019 1


Direct subsidiary undertaking

The following was a direct subsidiary undertaking of the company:


Name
Country of
incorporation

Principal activity
Class of
shares

Holdings
Trimite BidCo Limited UK Holding company Ordinary 100%

Indirect subsidiary undertakings

The following were indirect subsidiary undertakings of the company:


Name
Country of
incorporation

Principal activity
Class of
shares

Holdings
Delius Limited British Virgin Islands Holding company Ordinary 100%
Stretford Holdings Limited Gibraltar Holding company Ordinary 100%
Stretford Limited Gibraltar Holding company Ordinary 100%
Trimite Global Coatings
Group Limited

UK

Holding company

Ordinary

100%
Coatings Holdings Limited UK Holding company Ordinary 100%
Glixtone Limited UK Holding company Ordinary 100%
Carrs Coatings Limited UK Manufacture of paints Ordinary 100%
Trimite Limited UK Manufacture of paints Ordinary 100%
Trimite Technologies
Limited

UK
Manufacture of other
chemical paints

Ordinary

100%
Firwood Paints Limited UK Manufacture of paints Ordinary 100%
Trimite Paints Inc USA Manufacture of paints Ordinary 100%

Carrs Coatings and Trimite Limited are owned indirectly through another group company. Trimite Bidco Limited, which purchased the remaining 10% minority interest on 20 July 2018 from Grebe Financial Services GmbH for a consideration of £709,402. The consideration was settled by a payment to terminate a licensing agreement with Weilburger Coatings GmbH for the same amount. Weilburger Coatings GmbH and Grebe Financial Services GmbH are related parties of each other.

14. Stocks

Group
2020 2019
£ £
Raw materials 1,008,403 1,029,980
Work-in-progress 111,058 268,850
Finished goods 764,228 1,094,213
1,883,689 2,393,043

TRIMITE TOP CO LIMITED (REGISTERED NUMBER: 11059057)

Notes to the Consolidated Financial Statements - continued
for the year ended 31 March 2020

15. Debtors: amounts falling due within one year

Group Company
2020 2019 2020 2019
£ £ £ £
Trade debtors 3,251,709 4,122,719 - -
Amounts owed by group undertakings 1 - 3,044,646 2,042,778
Amounts owed by participating interests 4,080 27,922 - -
Other debtors 14,960 380,874 555 555
Tax 118,282 74,956 - -
Deferred tax asset 130,000 194,342 - -
Prepayments and accrued income 616,938 359,733 - -
4,135,970 5,160,546 3,045,201 2,043,333

Deferred tax asset
Group Company
2020 2019 2020 2019
£ £ £ £
Deferred tax 130,000 194,342 - -

Amounts owed by group undertakings and related parties are non interest bearing and repayable on demand.

16. Creditors: amounts falling due within one year

Group Company
2020 2019 2020 2019
£ £ £ £
Bank loans and overdrafts (see note 18) 135,675 134,765 - -
Preference shares (see note 18) 143,998 143,998 143,998 143,998
Hire purchase contracts (see note 19) 15,915 36,361 - -
Trade creditors 2,030,367 2,165,356 - -
Amounts owed to participating interests - 2,717 - -
Social security and other taxes 210,737 154,344 - -
VAT 230,997 187,863 - -
Other creditors 795,599 256,007 1,868 -
Invoice discounting 2,136,855 3,320,684 - -
Accruals and deferred income 1,206,865 750,054 - -
6,907,008 7,152,149 145,866 143,998

The invoice discounting facility is secured by a fixed and floating charge over the Group's assets.

Obligations under finance lease and hire purchase contracts are secured against the assets to which they relate.

17. Creditors: amounts falling due after more than one year

Group Company
2020 2019 2020 2019
£ £ £ £
Bank loans (see note 18) 10,866,802 10,186,709 - -
Preference shares (see note 18) 1,351,698 1,351,698 1,351,698 1,351,698
12,218,500 11,538,407 1,351,698 1,351,698

TRIMITE TOP CO LIMITED (REGISTERED NUMBER: 11059057)

Notes to the Consolidated Financial Statements - continued
for the year ended 31 March 2020

18. Loans

An analysis of the maturity of loans is given below:

Group Company
2020 2019 2020 2019
£ £ £ £
Amounts falling due within one year or on demand:
Bank loans 135,675 134,765 - -
Preference shares 143,998 143,998 143,998 143,998
279,673 278,763 143,998 143,998
Amounts falling due between one and two years:
Bank loans - 1-2 years 141,200 - - -
Preference shares 143,998 143,998 143,998 143,998
285,198 143,998 143,998 143,998
Amounts falling due between two and five years:
Bank loans - 2-5 years 1,539,499 5,863,099 - -
Preference shares 719,585 719,585 719,585 719,585
2,259,084 6,582,684 719,585 719,585
Amounts falling due in more than five years:
Repayable by instalments
Bank loans more 5 yr by instal 9,186,103 4,323,610 - -
Preference shares 488,115 488,115 488,115 488,115
9,674,218 4,811,725 488,115 488,115


19. Leasing agreements

Minimum lease payments fall due as follows:

Group
Hire purchase contracts
2020 2019
£ £
Net obligations repayable:
Within one year 15,915 36,361

Group
Non-cancellable
operating leases
2020 2019
£ £
Within one year 466,712 797,019
Between one and five years 1,057,035 2,569,781
In more than five years 747,299 3,143,470
2,271,046 6,510,270

TRIMITE TOP CO LIMITED (REGISTERED NUMBER: 11059057)

Notes to the Consolidated Financial Statements - continued
for the year ended 31 March 2020

20. Called up share capital

2020 2019
£    £   
Allotted, called up and fully paid
139,407 Ordinary shares of £0.01 each 1,394 1,023
8,898 Ordinary A shares of £0.02 each 178 178
10,000 Ordinary B shares of £0.01 each 100 100
10,000 Ordinary C shares of £0.01 each 100 100
1,772 1,401

During the year 37,076 £0.01 Ordinary shares were issued.

Ordinary and ordinary A shares carry equal voting rights and rank pari passu for distribution.

Ordinary B and C shares carry no voting rights but rank pari passu with the Ordinary and Ordinary A shares for distributions.

Preference shares carry no voting rights, have the right to be redeemed and have a guaranteed variable annual return. They rank pari passu with all the shares for distribution on winding up of the company.

21. Reserves

Group
Retained Share
earnings premium Totals
£ £ £

At 1 April 2019 (3,921,526 ) 2,271,480 (1,650,046 )
Deficit for the year (4,337,109 ) (4,337,109 )
Bonus share issue - 999,629 999,629
No description (166,000 ) - (166,000 )
At 31 March 2020 (8,424,635 ) 3,271,109 (5,153,526 )

Company
Retained Share
earnings premium Totals
£ £ £

At 1 April 2019 (1,725,243 ) 2,271,480 546,237
Profit for the year - -
Bonus share issue - 999,629 999,629
At 31 March 2020 (1,725,243 ) 3,271,109 1,545,866


22. Employee benefit obligations

Trimite Limited, a subsidiary company, operates a Defined Benefit pension scheme for the benefit of certain employees.

The most recent actuarial valuation of the pension scheme was at 31 March 2020.

TRIMITE TOP CO LIMITED (REGISTERED NUMBER: 11059057)

Notes to the Consolidated Financial Statements - continued
for the year ended 31 March 2020

22. Employee benefit obligations - continued

The amounts recognised in the balance sheet are as follows:

Defined benefit
pension plans
2020 2019
£ £
Present value of funded obligations (1,543,000 ) (1,539,000 )
Fair value of plan assets 1,403,000 1,539,000
(140,000 ) -
Present value of unfunded obligations - -
Deficit (140,000 ) -
Net liability (140,000 ) -

The amounts recognised in profit or loss are as follows:

Defined benefit
pension plans
2020 2019
£ £
Current service cost - -
Past service cost - 48,000
- 48,000

Actual return on plan assets (167,000 ) 70,000

Changes in the present value of the defined benefit obligation are as follows:

Defined benefit
pension plans
2020 2019
£ £
Opening defined benefit obligation 1,539,000 1,434,000
Past service cost - 48,000
Interest cost 37,000 36,000
Benefits paid (18,000 ) (21,000 )
Remeasurements:
Actuarial (gains)/losses from changes in
financial assumptions

(11,000

)

44,000
Remeasurements arising from
experience adjustments (4,000 ) (2,000 )
1,543,000 1,539,000

TRIMITE TOP CO LIMITED (REGISTERED NUMBER: 11059057)

Notes to the Consolidated Financial Statements - continued
for the year ended 31 March 2020

22. Employee benefit obligations - continued

Changes in the fair value of scheme assets are as follows:

Defined benefit
pension plans
2020 2019
£ £
Opening fair value of scheme assets 1,539,000 1,434,000
Interest income 38,000 36,000
Contributions by employer 26,000 26,000
Change in effect of asset
ceiling 23,000 31,000
Expected return (205,000 ) 33,000
Benefits paid (18,000 ) (21,000 )
1,403,000 1,539,000

The amounts recognised in other comprehensive income are as follows:

Defined benefit
pension plans
2020 2019
£ £
Actuarial (gains)/losses from changes in
financial assumptions

11,000

(44,000

)
Remeasurements arising from
experience adjustments 4,000 2,000
Return on plan assets excluding net
interest

(205,000

)

33,000
Change in effect of the asset ceiling 24,000 31,000
(166,000 ) 22,000

The major categories of scheme assets as a percentage of total scheme assets are as follows:

Defined benefit
pension plans
2020 2019
Equities 64% 70%
Bonds 17% 11%
Property 16% 15%
Other assets 3% 4%
100% 100%

The cumulative amount of actuarial gains and losses recognised in the Statement of Comprehensive Income was £392,000 loss (2019: £226,000).

The company expects to contribute £14,880 to its defined benefit pension scheme for the benefit of certain employees in the year ended 31 March 2020.

Principal actuarial assumptions at the balance sheet date (expressed as weighted averages):

2020 2019
Discount rate 2.30% 2.40%
Retail price inflation 2.90% 3.40%
Customer price inflation 2.00% 2.50%

TRIMITE TOP CO LIMITED (REGISTERED NUMBER: 11059057)

Notes to the Consolidated Financial Statements - continued
for the year ended 31 March 2020

22. Employee benefit obligations - continued

Mortality rates

2020 2019
Male mortality - members retiring now 21.9 21.8
Female mortality - members retiring now 24.2 24.1
Male mortality - members retiring in 20 years 23.2 23.2
Female mortality - members retiring in 20 years 25.6 25.5

23. Ultimate parent company

The ultimate controlling party in Trimite Top Co Limited is Mr and Mrs D Roberts, the majority shareholders.

24. Contingent liabilities

Certain group companies have entered into a cross-guarantee agreement in relation to banking facilities with HSBC. At 31 March 2020 the contingent liability under these agreements was £499,188 (2019 - £787,211).

Certain group companies have entered into a cross-guarantee agreement in relation to bank facilities with Duke Royalty UK Limited. At 31 March 2020 the contingent liability under these arrangements was £10,503,289 (2019 - £9,534,263).

25. Related party disclosures

The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with wholly owned subsidiaries within the group.

During the year the Group sold goods amounting to £21,495 (2019: £98,214) and purchased goods amounting to £23,430 (2019: £108,504) to and from Trimite Scotland Limited, a company having common directorship. At the year end, the net amount owed from Trimite Scotland Limited was £6,102 (2019: £9,441).

During the period the group sold goods amounting to £4,929 (2019: £352) to Tier One Limited, a company having common directorship. At the year end, £nil was owed from or to Tier One Limited.

During the period the group sold goods to Rimstock Limited amounting to £nil (2019: 15,764), a company having common ownership. At the year end, the amount owed from Rimstock Limited was £nil (2019: £15,764).

Amounts paid to key management personnel for services to the firm, including employer national insurance contributions and pension contributions, amounted to £125,180 (£1,669,601).

26. Post balance sheet events

The COVID-19 viral pandemic was officially announced as present in the UK during January 2020. Under UK GAAP, the consequences of a condition present at the balance sheet date are considered to be an adjusting post balance sheet event and therefore potentially have implications for the period end balance sheet.

Having reviewed the trading conditions in the post balance sheet period, and in particular having considered the Balance Sheet carrying values of fixed assets, inventories and the recoverability of trade and other receivables, the directors are satisfied there are currently no indications of any material impairment.

The directors' assessment of the impact of COVID-19 on the future development and performance of the business, and on the going concern assumption for preparation of the financial statements, is detailed in the Accounting Policies.