Trimite Top Co Limited - Limited company accounts 20.1
Trimite Top Co Limited - Limited company accounts 20.1
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: |
Registered office: |
Registered number: |
Auditors: |
5-6 Greenfield Crescent |
Edgbaston |
Birmingham |
B15 3BE |
Bankers: |
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: |
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: |
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: |
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. |
for and on behalf of |
5-6 Greenfield Crescent |
Edgbaston |
Birmingham |
B15 3BE |
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 | ( |
) | ( |
) |
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 |
Current assets |
Debtors | 15 |
Creditors |
Amounts falling due within one year | 16 |
Net current assets |
Total assets less current liabilities |
Creditors |
Amounts falling due after more than one year |
17 |
Net assets |
Capital and reserves |
Called up share capital | 20 |
Share premium | 21 |
Retained earnings | 21 | ( |
) | ( |
) |
Shareholders' funds |
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 |
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 | - |
Total comprehensive income | - | ( |
) | - | ( |
) |
Balance at 31 March 2019 | ( |
) |
Changes in equity |
Issue of share capital | - |
Balance at 31 March 2020 | ( |
) |
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 |
2. | Accounting policies |
Basis of preparing the financial statements |
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 |
Social security costs |
Other pension costs |
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 |
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 |
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 |
Depreciation - owned assets |
Profit on disposal of fixed assets | ( |
) | ( |
) |
Goodwill amortisation |
Auditors' remuneration |
Auditors' remuneration for non audit work |
Foreign exchange differences |
Operating lease rentals - plant and machinery |
Operating lease rentals - land and buildings |
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 |
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 | ( |
) |
Adjustments in respect of |
previous periods | (55,693 | ) | (113,702 | ) |
Total current tax | ( |
) | ( |
) |
Deferred tax: |
Original and reversal of |
timing differences | ( |
) |
Changes to tax rates | - | 28,895 |
Adjustments in respect of |
prior periods | - | 16,646 |
Total deferred tax | ( |
) |
Tax on loss | ( |
) | ( |
) |
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 | ( |
) | ( |
) |
Loss multiplied by the standard rate of corporation tax in the UK of (2019 - |
( |
) |
( |
) |
Effects of: |
Expenses not deductible for tax purposes |
Capital allowances in excess of depreciation | - | ( |
) |
Depreciation in excess of capital allowances | - |
Utilisation of tax losses |
Adjustments to tax charge in respect of previous periods | ( |
) | ( |
) |
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 | ) |
10/11/17 to 31/3/19 |
Gross | Tax | Net |
£ | £ | £ |
Defined benefit pension gains/(losses) | - | 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 |
Amortisation |
At 1 April 2019 |
Amortisation for year |
At 31 March 2020 |
Net book value |
At 31 March 2020 |
At 31 March 2019 |
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 |
Net book value |
At 31 March 2020 |
At 31 March 2019 |
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 | - |
Amounts owed by participating interests | 4,080 | 27,922 | - | - |
Other debtors | 14,960 | 380,874 |
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 |
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 |
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 |
Invoice discounting | 2,136,855 | 3,320,684 | - | - |
Accruals and deferred income | 1,206,865 | 750,054 |
6,907,008 | 7,152,149 |
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 |
12,218,500 | 11,538,407 |
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 |
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 |
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 |
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 | ( |
) | 546,237 |
Profit for the year |
Bonus share issue |
At 31 March 2020 | ( |
) | 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. |