Freehold buildings | 2.0%-5.0% |
Plant and equipment | 8.33%-33.33% |
CTP | Aerospace | Central | Group total | |
£000 | £000 | £000 | £000 | |
Consolidated income statement | ||||
Continuing operations: | ||||
External revenue | 125,044 | 7,628 | — | 132,672 |
External expenses | (115,627) | (5,929) | (4,469) | (126,025) |
Underlying operating profit/(loss) 1 | 9,417 | 1,699 | (4,469) | 6,647 |
Exceptional operating items | (3,259) | (50) | (1,548) | (4,857) |
Operating profit/(loss) | 6,158 | 1,649 | (6,017) | 1,790 |
Net finance expense | (5,587) | |||
Income tax credit | 498 | |||
Loss for the period | (3,299) | |||
Consolidated statement of financial position | ||||
Segment assets | 93,160 | 6,095 | 1,685 | 100,940 |
Segment liabilities | (31,728) | (1,739) | (63,813) | (97,280) |
Net assets/(liabilities) | 61,432 | 4,356 | (62,128) | 3,660 |
Other segmental information | ||||
Capital expenditure on property, plant and equipment | 6,736 | 585 | 166 | 7,487 |
Capital expenditure on computer software | — | — | 95 | 95 |
Depreciation | 7,454 | 223 | 92 | 7,769 |
Impairment of property, plant and equipment | 1,892 | — | — | 1,892 |
Amortisation of computer software | 31 | — | 70 | 101 |
Amortisation of other intangibles | 62 | — | — | 62 |
CTP | Aerospace | Central | Group total | |
£000 | £000 | £000 | £000 | |
Consolidated income statement | ||||
Continuing operations: | ||||
External revenue | 136,814 | 6,631 | — | 143,445 |
External expenses | (129,493) | (5,111) | (2,902) | (137,506) |
Underlying operating profit/(loss) 1 | 7,321 | 1,520 | (2,902) | 5,939 |
Exceptional operating items | (2,752) | — | (1,958) | (4,710) |
Operating profit/(loss) | 4,569 | 1,520 | (4,860) | 1,229 |
Net finance expense | (3,749) | |||
Income tax expense | (1,437) | |||
Loss for the period | (3,957) | |||
Consolidated statement of financial position | ||||
Segment assets | 114,231 | 5,886 | 2,555 | 122,672 |
Segment liabilities | (40,000) | (1,198) | (69,868) | (111,066) |
Net assets/(liabilities) | 74,231 | 4,688 | (67,313) | 11,606 |
Other segmental information | ||||
Capital expenditure on property, plant and equipment | 5,474 | 287 | 49 | 5,810 |
Capital expenditure on computer software | 36 | — | — | 36 |
Capital expenditure on other intangibles | 68 | — | — | 68 |
Depreciation | 7,516 | 223 | 76 | 7,815 |
Impairment of property, plant and equipment | 783 | — | — | 783 |
Amortisation of computer software | 43 | — | 101 | 144 |
Amortisation of other intangibles | 67 | — | — | 67 |
Impairment of intangible fixed assets | 208 | — | — | 208 |
Expenditure on tangible | ||||||
External revenue | Net segment (liabilities)/assets | and intangible fixed assets | ||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
£000 | £000 | £000 | £000 | £000 | £000 | |
United Kingdom | 10,084 | 14,157 | (39,006) | (40,329) | 1,980 | 1,923 |
North America | 68,474 | 70,955 | 21,846 | 27,909 | 4,867 | 3,204 |
Rest of world | 54,114 | 58,333 | 20,820 | 24,026 | 735 | 787 |
132,672 | 143,445 | 3,660 | 11,606 | 7,582 | 5,914 | |
Plant and | |||
Land and buildings | equipment | Total | |
£000 | £000 | £000 | |
Balance at 1 April 2022 | 6,687 | 5,026 | 11,713 |
Depreciation charge for the year | (1,712) | (1,105) | (2,817) |
Additions to right-of-use assets | 668 | 2,801 | 3,469 |
Assets transferred to right-of-use assets from owned property, plant and equipment | 372 | — | 372 |
Derecognition of right-of-use assets | — | (233) | (233) |
Impairment to right-of-use assets | — | (485) | (485) |
Effect of movements in foreign exchange | 192 | 240 | 432 |
Balance at 31 March 2023 | 6,207 | 6,244 | 12,451 |
Depreciation charge for the year | (2,368) | (1,084) | (3,452) |
Additions to right-of-use assets | 2,272 | 2,289 | 4,561 |
Assets transferred to right-of-use assets from owned property, plant and equipment | 578 | 154 | 732 |
Derecognition of right-of-use assets | (70) | (25) | (95) |
Reassessment of lease term | (1,310) | — | (1,310) |
Impairment to right-of-use assets | (116) | (1,466) | (1,582) |
Reclassification of assets | (153) | 153 | — |
Effect of movements in foreign exchange | (122) | (63) | (185) |
Balance at 31 March 2024 | 4,918 | 6,202 | 11,120 |
2024 | 2023 | |
£000 | £000 | |
Interest on lease liabilities | 1,042 | 674 |
Expenses relating to short-term leases | 19 | 17 |
Depreciation and impairment expense on leases | 5,034 | 3,302 |
2024 | 2023 | |
£000 | £000 | |
Total cash outflow for leases | 3,659 | 4,795 |
CTP | CTP | Aerospace | Aerospace | Group total | Group total | |
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
Continuing operations | £000 | £000 | £000 | £000 | £000 | £000 |
Major products/service lines | ||||||
Manufacturing Solutions | 103,473 | 116,737 | 7,629 | 6,631 | 111,102 | 123,368 |
Design & Engineering | 21,570 | 20,077 | — | — | 21,570 | 20,077 |
125,043 | 136,814 | 7,629 | 6,631 | 132,672 | 143,445 | |
Timing of revenue recognition | ||||||
Products transferred at a point in time | 103,642 | 117,038 | 7,629 | 6,631 | 111,271 | 123,669 |
Products and services transferred over time | 21,401 | 19,776 | — | — | 21,401 | 19,776 |
125,043 | 136,814 | 7,629 | 6,631 | 132,672 | 143,445 |
2024 | 2023 | |
£000 | £000 | |
Trade receivables (see note 17) | 14,493 | 16,775 |
Contract assets (see note 16) | 1,663 | 5,763 |
Contract liabilities | (2,998) | (4,689) |
13,158 | 17,849 |
2024 | 2023 | |
£000 | £000 | |
Revenue recognised | 4,604 | 6,563 |
2025 | 2026 | 2027 | |
£000 | £000 | £000 | |
Design & Engineering – CTP | 6,504 | 1,805 | 85 |
2024 | 2023 | |
£000 | £000 | |
Revenue | 132,672 | 143,445 |
Decrease in stocks of finished goods and work in progress | 274 | 618 |
Raw materials and consumables | 60,297 | 68,230 |
Personnel expenses (see note 7) | 38,642 | 40,709 |
Impairment loss on trade and other receivables, including | ||
contract assets (see note 17) | (43) | 40 |
Amortisation of intangible assets | 163 | 211 |
Depreciation of property, plant and equipment | 7,769 | 7,815 |
Rent | 1,037 | 216 |
Rates | 771 | 234 |
Power | 2,702 | 3,434 |
Carriage | 1,853 | 2,755 |
Repairs and maintenance | 2,779 | 3,094 |
Insurance | 691 | 751 |
Computer costs | 2,605 | 2,946 |
2024 | 2023 | |
£000 | £000 | |
Auditor’s remuneration: | ||
Fees payable to the Company’s auditor for the audit of the | ||
Company’s annual accounts | 280 | 204 |
Fees payable to the Company’s auditor for overruns in respect to | ||
the prior year | 150 | 50 |
Fees payable to the Company’s auditor and its associates for | ||
other services | ||
The audit of the Company’s subsidiaries, pursuant to legislation | 160 | 121 |
Audit-related assurance services | 42 | 39 |
Total auditor’s remuneration | 632 | 414 |
Exceptional items: (see note 8) | ||
Rationalisation costs | 3,360 | 2,648 |
Past service cost in respect to retirement benefits | 1,020 | — |
Refinancing costs | 433 | 756 |
Net costs arising from cancellation of future supply agreement | 188 | 877 |
Doubtful debt and related inventory provision | 140 | 896 |
Settlement/costs in respect to legacy claims | (284) | 302 |
Credit arising on the disposal of surplus properties | — | (769) |
Total exceptional items | 4,857 | 4,710 |
Foreign exchange losses/(gains) | 63 | (919) |
Pension scheme administration costs | 832 | 1,242 |
Other operating charges | 4,958 | 5,716 |
130,882 | 142,216 | |
Operating profit | 1,790 | 1,229 |
2024 | 2023 | |
£000 | £000 | |
Wages and salaries | 33,114 | 35,272 |
Social security contributions | 3,854 | 4,097 |
Charge in respect of defined contribution pension plans | 1,201 | 934 |
Charge in respect of other pension plans | 424 | 462 |
Share-based payments (see note 25) | 49 | (56) |
38,642 | 40,709 | |
Exceptional credit regarding past service costs (see notes 8 and 22) | 1,020 | — |
39,662 | 40,709 |
2024 | 2023 | |
Number of | Number of | |
employees | employees | |
By segment | ||
Central | 19 | 20 |
CTP | 976 | 1,036 |
Aerospace | 64 | 60 |
1,059 | 1,116 | |
By geographic location | ||
United Kingdom | 295 | 341 |
North America | 403 | 368 |
Rest of world | 361 | 407 |
1,059 | 1,116 |
2024 | 2023 | |
£000 | £000 | |
Continuing operations | ||
Rationalisation costs | (3,360) | (2,648) |
Past service cost in respect to retirement benefits | (1,020) | — |
Refinancing costs | (433) | (756) |
Net costs arising from cancellation of future supply agreement | (188) | (877) |
Settlement/(costs) in respect to legacy claims | 284 | (302) |
Doubtful debt and related inventory provision | (140) | (896) |
Credit arising on the disposal of surplus properties | — | 769 |
(4,857) | (4,710) |
2024 | 2023 | |
£000 | £000 | |
Continuing operations | ||
Finance revenue comprises: | ||
Interest receivable on cash and cash deposits | 424 | 218 |
Finance revenue | 424 | 218 |
Finance expense comprises: | ||
Interest payable on bank loans and overdrafts | (3,141) | (2,569) |
Lease interest | (1,042) | (674) |
Other interest | (2) | (59) |
Interest on the net defined benefit pension liability | (1,826) | (665) |
Finance expense | (6,011) | (3,967) |
2024 | 2023 | |
£000 | £000 | |
United Kingdom corporation tax: | ||
Adjustments for prior years | (22) | (18) |
Overseas taxation: | ||
Current tax | (942) | (1,462) |
Adjustments for prior years | (211) | 110 |
Total current tax net expense | (1,175) | (1,370) |
Deferred tax credit/(expense) | ||
Deferred tax | 1,419 | (20) |
Adjustments for prior years | 193 | 17 |
Rate change | 61 | (64) |
Total deferred tax credit/(expense) – see note 21 | 1,673 | (67) |
Total income tax credit/(expense) recognised in the | ||
consolidated income statement | 498 | (1,437) |
2024 | 2023 | |||
£000 | % | £000 | % | |
Income tax using standard rate | ||||
of UK corporation tax of 25% | ||||
(2023: 19%) | (949) | 25.0 | (479) | 19.0 |
Expenses not deductible for tax | ||||
purposes | 166 | (4.4) | 128 | (5.1) |
Income not taxable | (114) | 3.0 | (125) | 5.0 |
Adjustments in respect of | ||||
overseas tax rates | (157) | 4.1 | 155 | (6.2) |
Derecognition of deferred tax | ||||
asset previously recognised | — | — | 669 | (26.5) |
Unprovided deferred tax | ||||
movement | 732 | (19.3) | 982 | (39.0) |
Adjustment to current tax in | ||||
respect of prior periods (UK and | ||||
overseas) | 232 | (6.1) | (92) | 3.7 |
Adjustments to deferred tax in | ||||
respect of prior periods (UK and | ||||
overseas) | (193) | 5.1 | (17) | 0.7 |
Foreign taxes expensed in | ||||
the UK | (54) | 1.4 | 210 | (8.3) |
Rate change on deferred tax | (61) | 1.6 | 64 | (2.5) |
Foreign exchange currency loss | (100) | 2.6 | (58) | 2.3 |
Total income tax | ||||
(credit)/expense | (498) | 13.1 | 1,437 | (57.0) |
2024 | 2023 | |
£000 | £000 | |
Recognised in other comprehensive income: | ||
Foreign exchange movements | 33 | (190) |
Total income tax credited/(charged) to other | ||
comprehensive income | 33 | (190) |
2024 | 2023 | |
£000 | £000 | |
Loss after tax | (3,299) | (3,957) |
Loss attributable to non-controlling interests | — | — |
Loss after tax, attributable to equity holders of the parent | (3,299) | (3,957) |
2024 | 2023 | |
Shares | Shares | |
Weighted average number of ordinary shares in the year | 73,419,193 | 73,419,193 |
Effect of dilutive share options in issue 1 | 15,974 | 15,974 |
Weighted average number of ordinary shares (diluted) | ||
in the year for loss per share calculation | 73,435,167 | 73,435,167 |
Effect of dilutive share options in issue | 817,049 | — |
Weighted average number of ordinary shares (diluted) | ||
in the year for underlying earnings per share calculation 2 | 74,252,216 | 73,435,167 |
2024 | 2023 | |
£000 | £000 | |
Loss after tax, attributable to equity holders of the parent | (3,299) | (3,957) |
Continuing operations: | ||
Exceptional – Rationalisation and restructuring costs, net of tax | 2,690 | 2,314 |
Exceptional – Past service cost in respect to retirement benefits, | ||
net of tax | 1,020 | — |
Exceptional – Refinancing costs, net of tax | 433 | 756 |
Exceptional – Net costs arising from cancellation of future supply | ||
agreement, net of tax | 146 | 752 |
Exceptional – Settlement/(costs) in respect to legacy claims, | ||
net of tax | (284) | 302 |
Exceptional – Doubtful debt and related inventory provision, | ||
net of tax | 109 | 673 |
Exceptional – Credit arising on the disposal of surplus properties, | ||
net of tax | — | (578) |
Profit after tax but before exceptional items, attributable to | ||
equity holders of the parent | 815 | 262 |
Underlying operating profit 1 | 6,647 | 5,939 |
Finance revenue | 424 | 218 |
Finance expense | (6,011) | (3,967) |
Income tax expense | (245) | (1,928) |
Underlying profit after tax attributable to equity holders | ||
of the parent | 815 | 262 |
2024 | 2023 | |
Pence | Pence | |
Basic loss per share | (4.5) | (5.4) |
Diluted loss per share | (4.5) | (5.4) |
Underlying earnings per share – basic 1 | 1.1 | 0.4 |
Underlying earnings per share – diluted 1 | 1.1 | 0.4 |
Patents and | Customer- | ||||
development | related | Computer | |||
Goodwill | costs | intangibles | software | Total | |
£000 | £000 | £000 | £000 | £000 | |
Cost | |||||
Balance at 31 March 2022 | 23,094 | 16,734 | 553 | 1,899 | 42,280 |
Additions | — | 68 | — | 36 | 104 |
Disposals | — | — | — | (14) | (14) |
Effect of movements in foreign exchange | 1,005 | — | 35 | 31 | 1,071 |
Balance at 31 March 2023 | 24,099 | 16,802 | 588 | 1,952 | 43,441 |
Additions | — | — | — | 95 | 95 |
Disposals | — | — | — | (356) | (356) |
Effect of movements in foreign exchange | (968) | — | — | (10) | (978) |
Balance at 31 March 2024 | 23,131 | 16,802 | 588 | 1,681 | 42,202 |
Amortisation | |||||
Balance at 31 March 2022 | 1,130 | 16,734 | 302 | 1,400 | 19,566 |
Amortisation for the year | — | 6 | 61 | 144 | 211 |
Impairment | — | — | 208 | — | 208 |
Effect of movements in foreign exchange | (41) | — | 17 | 17 | (7) |
Balance at 31 March 2023 | 1,089 | 16,740 | 588 | 1,561 | 19,978 |
Amortisation for the year | — | 62 | — | 101 | 163 |
Disposals | — | — | — | (144) | (144) |
Effect of movements in foreign exchange | 15 | — | — | (7) | 8 |
Balance at 31 March 2024 | 1,104 | 16,802 | 588 | 1,511 | 20,005 |
Carrying amounts | |||||
At 1 April 2022 | 21,964 | — | 251 | 499 | 22,714 |
At 31 March 2023 | 23,010 | 62 | — | 391 | 23,463 |
At 31 March 2024 | 22,027 | — | — | 170 | 22,197 |
2024 | 2023 | |
£000 | £000 | |
CTP | 22,027 | 23,010 |
Land and | Plant and | ||
buildings | equipment | Total | |
£000 | £000 | £000 | |
Cost | |||
Balance at 31 March 2022 | 42,923 | 72,127 | 115,050 |
Additions | 1,662 | 4,148 | 5,810 |
Disposals | — | (1,483) | (1,483) |
Reclassification to assets held for sale | (153) | — | (153) |
Effect of movements in foreign exchange | 1,709 | 1,840 | 3,549 |
Balance at 31 March 2023 | 46,141 | 76,632 | 122,773 |
Additions | 3,623 | 3,864 | 7,487 |
Disposals | (2,047) | (2,413) | (4,460) |
Effect of movements in foreign exchange | (1,382) | (1,528) | (2,910) |
Balance at 31 March 2024 | 46,335 | 76,555 | 122,890 |
Land and | Plant and | ||
buildings | equipment | Total | |
£000 | £000 | £000 | |
Depreciation and impairment losses | |||
Balance at 31 March 2022 | 16,463 | 51,623 | 68,086 |
Depreciation charge for the year | 3,596 | 4,219 | 7,815 |
Disposals | — | (999) | (999) |
Reclassification to assets held for sale | (89) | — | (89) |
Impairment | — | 783 | 783 |
Effect of movements in foreign exchange | 704 | 1,152 | 1,856 |
Balance at 31 March 2023 | 20,674 | 56,778 | 77,452 |
Depreciation charge for the year | 3,892 | 3,877 | 7,769 |
Disposals | (2,282) | (1,472) | (3,754) |
Reassessment of lease term | 1,310 | — | 1,310 |
Impairment | 116 | 1,850 | 1,966 |
Reversal of impairment | — | (74) | (74) |
Effect of movements in foreign exchange | (701) | (1,149) | (1,850) |
Balance at 31 March 2024 | 23,009 | 59,810 | 82,819 |
Carrying amounts | |||
At 1 April 2022 | 26,460 | 20,504 | 46,964 |
At 31 March 2023 | 25,467 | 19,854 | 45,321 |
At 31 March 2024 | 23,326 | 16,745 | 40,071 |
2024 | 2023 | |
£000 | £000 | |
Raw materials and consumables | 5,736 | 9,213 |
Work in progress | 762 | 620 |
Finished goods | 4,791 | 5,370 |
11,289 | 15,203 |
2024 | 2023 | |
£000 | £000 | |
Contract assets – see note 5 | 1,663 | 5,763 |
2024 | 2023 | |
£000 | £000 | |
Amounts due within one year | ||
Trade receivables | 15,187 | 17,512 |
Less impairment provisions | (694) | (737) |
14,493 | 16,775 | |
Prepayments | 3,315 | 3,010 |
Other debtors | 992 | 1,598 |
Trade and other receivables – due within one year | 18,800 | 21,383 |
| 2024 | 2023 | |||||
Gross carrying | Gross carrying | |||||
amount | Loss allowance | Expected loss rate | amount | Loss allowance | Expected loss rate | |
£000 | £000 | % | £000 | £000 | % | |
Not past due | 13,117 | 63 | 0.5% | 14,614 | — | 0.0% |
Past due 0-30 days | 1,302 | — | 0.0% | 1,730 | — | 0.0% |
Past due 31-60 days | 80 | — | 0.0% | 497 | 218 | 43.9% |
Past due 61-120 days | 104 | 47 | 49.5% | 574 | 422 | 73.5% |
More than 120 days | 584 | 584 | 100.0% | 97 | 97 | 100.0% |
15,187 | 694 | 4.6% | 17,512 | 737 | 4.2% | |
2024 | 2023 | |
£000 | £000 | |
Balance at 1 April | 737 | 44 |
Amounts written off | — | (149) |
Net measurement of loss allowance | (43) | 842 |
Balance at 31 March | 694 | 737 |
2024 | 2023 | |
£000 | £000 | |
Cash at bank and in hand | 5,974 | 10,354 |
2024 | 2023 | |
£000 | £000 | |
Land and buildings held for sale at 1 April | — | 266 |
Additions | — | 64 |
Effect of movements in foreign exchange | — | 30 |
Disposals | — | (360) |
Net assets held for sale at 31 March | — | — |
2024 | 2023 | |
£000 | £000 | |
Current | ||
Bank loans: | ||
Term loan | 2,299 | 1,224 |
Lease liabilities: | ||
Land and buildings | 2,488 | 2,243 |
Plant and equipment | 1,896 | 1,464 |
Other loans: | ||
Other | 70 | 115 |
6,753 | 5,046 | |
Non-current | ||
Bank loans repayable between one and two years: | ||
Term loan | 21,383 | 2,049 |
Revolving credit facility | 300 | — |
Bank loans repayable between two and five years: | ||
Term loan | — | 25,677 |
Revolving credit facility | — | 3,500 |
Lease liabilities: | ||
Land and buildings | 3,175 | 4,941 |
Plant and equipment | 3,608 | 3,222 |
Other loans: | ||
Other loans repayable between one and two years | 151 | 164 |
Other loans repayable between two and five years | 61 | 115 |
28,678 | 39,668 | |
Total loans and borrowings | 35,431 | 44,714 |
Term | Revolving | Lease | Other | ||
loan | credit facility | liabilities | loans | Total | |
£000 | £000 | £000 | £000 | £000 | |
Balance at 31 March 2022 | 30,260 | 3,500 | 10,870 | 122 | 44,752 |
Changes from financing cash flows | |||||
Drawings on new facilities | — | — | — | 359 | 359 |
Transaction costs associated with the issue of debt | (500) | — | — | — | (500) |
Repayment of borrowings | (1,800) | — | (4,328) | (102) | (6,230) |
(2,300) | — | (4,328) | 257 | (6,371) | |
Effect of changes in foreign exchange rates | 818 | — | 373 | 15 | 1,206 |
Liability-related other changes | |||||
Drawings on new facilities | — | — | 4,955 | — | 4,955 |
Interest expense – presented within exceptional items | 69 | — | — | — | 69 |
Interest expense – presented within finance expense | 103 | — | — | — | 103 |
172 | — | 4,955 | — | 5,127 | |
Balance at 31 March 2023 | 28,950 | 3,500 | 11,870 | 394 | 44,714 |
Term | Revolving | Lease | Other | ||
loan | credit facility | liabilities | loans | Total | |
£000 | £000 | £000 | £000 | £000 | |
Balance at 31 March 2023 | 28,950 | 3,500 | 11,870 | 394 | 44,714 |
Changes from financing cash flows | |||||
Drawings on new facilities | — | — | — | 53 | 53 |
Transaction costs associated with the issue of debt | (100) | — | — | — | (100) |
Repayment of borrowings | (5,050) | (3,200) | (3,659) | (132) | (12,041) |
(5,150) | (3,200) | (3,659) | (79) | (12,088) | |
Effect of changes in foreign exchange rates | (332) | — | (229) | (33) | (594) |
Liability-related other changes | |||||
Drawings on new facilities | — | — | 4,583 | — | 4,583 |
Reassessment of lease liability | — | — | (1,349) | — | (1,349) |
Termination of facilities | — | — | (49) | — | (49) |
Interest expense – presented within finance expense | 214 | — | — | — | 214 |
214 | — | 3,185 | — | 3,399 | |
Balance at 31 March 2024 | 23,682 | 300 | 11,167 | 282 | 35,431 |
2024 | 2023 | |
£000 | £000 | |
Assets: | ||
Property, plant and equipment | 319 | 282 |
Short-term timing differences | 1,224 | 727 |
Tax losses | 76 | 176 |
Offset with deferred tax liabilities | (755) | — |
Deferred tax assets | 864 | 1,185 |
Liabilities: | ||
Intangible assets | (2,476) | (2,504) |
Property, plant and equipment | (874) | (1,991) |
Short-term timing differences | (73) | (74) |
Foreign tax on undistributed foreign profits | (118) | (348) |
Offset with deferred tax assets | 651 | — |
Deferred tax liabilities | (2,890) | (4,917) |
Net deferred tax liability | (2,026) | (3,732) |
2024 | 2023 | |
£000 | £000 | |
Tax losses – trading | 6,285 | 5,531 |
Tax losses – capital | 52 | 52 |
Tax losses – non-trading | 1,230 | 1,658 |
Property, plant and equipment | 2,775 | 2,514 |
Short-term timing differences | 470 | 9 |
Employee benefits | 9,298 | 8,624 |
20,110 | 18,388 |
Balance | Balance | |||
as at | Recognised | Recognised | as at | |
1 April 2023 | in income | in equity | 31 March 2024 | |
£000 | £000 | £000 | £000 | |
Property, plant and equipment | (1,709) | 1,136 | 20 | (553) |
Intangible assets | (2,504) | — | 29 | (2,475) |
Short-term timing differences | 653 | 401 | (9) | 1,045 |
Tax losses | 176 | (93) | (7) | 76 |
Foreign tax on undistributed foreign profits | (348) | 229 | — | (119) |
(3,732) | 1,673 | 33 | (2,026) |
Balance | Balance | |||
as at | Recognised | Recognised | as at | |
1 April 2022 | in income | in equity | 31 March 2023 | |
£000 | £000 | £000 | £000 | |
Property, plant and equipment | (1,263) | (359) | (87) | (1,709) |
Intangible assets | (2,622) | 202 | (84) | (2,504) |
Short-term timing differences | (67) | 736 | (16) | 653 |
Tax losses | 870 | (691) | (3) | 176 |
Foreign tax on undistributed foreign profits | (393) | 45 | — | (348) |
(3,475) | (67) | (190) | (3,732) |
Risk | Description | Mitigation |
Investment risk | Weaker than expected investment returns result in a | The trustees continually monitor investment risk and performance and have established an investment |
worsening in the Scheme’s funding position. | sub-committee which includes a Group representative, meets regularly and is advised by professional investment | |
advisors. A number of the investment managers operate tactical investment management of the plan assets. | ||
The Scheme currently invests approximately 68% of its asset value in liability-driven investments, 30% in a portfolio | ||
of diversified growth funds and 2% in cash and liquidity funds. The objective of the growth portfolio is that in | ||
combination, the matching credit, liability-driven investments and cash components generate sufficient return to | ||
meet the overall portfolio return objective. | ||
Interest rate risk | A decrease in corporate bond yields increases the present | The trustees’ investment strategy includes investing in liability-driven investments and bonds whose values increase |
value of the IAS 19 defined benefit obligations. | with decreases in interest rates. | |
A decrease in gilt yields results in a worsening in the | Approximately 60% of the Scheme’s funded liabilities are currently hedged against interest rates using liability-driven | |
Scheme’s funding position. | investments. | |
It should be noted that the Scheme hedges interest rate risk on a statutory and long-term funding basis (gilts) | ||
whereas AA corporate bonds are implicit in the IAS 19 discount rate and so there is some mismatching risk to the | ||
Group should yields on gilts and corporate bonds diverge. | ||
Inflation risk | An increase in inflation results in higher benefit increases for | The trustees’ investment strategy includes investing in liability-driven investments which will move with inflation |
members which in turn increases the Scheme’s liabilities. | expectations with approximately 60% of the Scheme’s inflation-linked liabilities being hedged on a funded basis. | |
The growth assets held are expected to provide protection over inflation in the long term. | ||
Mortality risk | An increase in life expectancy leads to benefits being | The trustees’ actuary provides regular updates on mortality, based on scheme experience, and the assumption |
payable for a longer period which results in an increase in the | continues to be reviewed. | |
Scheme’s liabilities. |
2024 | 2023 | |
£000 | £000 | |
Present value of funded obligations | (130,420) | (134,091) |
Fair value of scheme assets | 93,234 | 99,598 |
Recognised liability for defined benefit obligations | (37,186) | (34,493) |
2024 | 2023 | |
£000 | £000 | |
Net liability for defined benefit obligations at the start of the year | (34,493) | (25,979) |
Contributions paid | 3,500 | 4,142 |
Net expense recognised in the consolidated income statement | ||
(see below) | (3,525) | (2,079) |
Remeasurement losses recognised in other comprehensive income | (2,668) | (10,577) |
Net liability for defined benefit obligations at the end | ||
of the year | (37,186) | (34,493) |
2024 | 2023 | |
£000 | £000 | |
Defined benefit obligation at the start of the year | 134,091 | 181,759 |
Interest expense | 6,615 | 4,750 |
Actuarial loss due to scheme experience | 1,308 | 4,897 |
Actuarial gains due to changes in demographic assumptions | (2,187) | (7,539) |
Actuarial loss/(gains) due to changes in financial assumptions | 585 | (38,032) |
Benefits paid | (11,012) | (11,744) |
Past service cost (see note 8) | 1,020 | — |
Defined benefit obligation at the end of the year | 130,420 | 134,091 |
2024 | 2023 | |
% | % | |
Active | — | — |
Deferred | 28 | 29 |
Pensioners | 72 | 71 |
100 | 100 |
2024 | 2023 | |
£000 | £000 | |
Fair value of Scheme assets at the start of the year | 99,598 | 155,780 |
Interest income | 4,789 | 4,085 |
Loss on Scheme assets excluding interest income | (2,962) | (51,251) |
Contributions by employer | 3,500 | 4,142 |
Benefits paid | (11,012) | (11,744) |
Expenses paid | (679) | (1,414) |
Fair value of Scheme assets at the end of the year | 93,234 | 99,598 |
Actual gain/(loss) on Scheme assets | 1,827 | (47,166) |
2024 | 2023 | |
£000 | £000 | |
Diversified growth funds | 27,484 | 28,463 |
Bonds and liability-driven investment funds | 63,777 | 68,365 |
Cash and liquidity funds | 1,973 | 2,770 |
Total assets | 93,234 | 99,598 |
2024 | 2023 | |
£000 | £000 | |
Past service cost | 1,020 | — |
Net interest on the net defined benefit liability | 1,826 | 665 |
Scheme administration expenses | 679 | 1,414 |
3,525 | 2,079 |
2024 | 2023 | |
£000 | £000 | |
Charged to operating profit | 662 | 1,242 |
Charged to exceptional items | 1,037 | 172 |
Other finance revenue and expense – net interest on the net defined | ||
benefit liability | 1,826 | 665 |
3,525 | 2,079 |
2024 | 2023 | |
% | % | |
Discount rate at 31 March | 4.85 | 4.90 |
Future salary increases | N/A | N/A |
Inflation (RPI) (non-pensioner) | 3.30 | 3.25 |
Inflation (CPI) (non-pensioner) | 2.80 | 2.75 |
Allowance for revaluation of deferred pensions of RPI or 5% p.a. if less | 3.30 | 3.25 |
Allowance for revaluation of deferred pensions of CPI or 5% p.a. if less | 2.80 | 2.75 |
Allowance for pension in payment increases of RPI or 5% p.a. if less | 3.05 | 2.90 |
Allowance for pension in payment increases of CPI or 3% p.a. if less | 2.15 | 2.00 |
Allowance for pension in payment increases of RPI or 5% p.a. if less, | ||
minimum 3% p.a. | 3.75 | 3.80 |
Allowance for pension in payment increases of RPI or 5% p.a. if less, | ||
minimum 4% p.a. | 4.30 | 4.35 |
2024 | 2023 | |
Life expectancy for a male (current pensioner) aged 65 | 17.4 years | 17.8 years |
Life expectancy for a female (current pensioner) aged 65 | 20.1 years | 20.4 years |
Life expectancy at 65 for a male aged 45 | 18.3 years | 18.7 years |
Life expectancy at 65 for a female aged 45 | 21.2 years | 21.6 years |
2024 | 2024 | 2023 | 2023 | |
% | £000 | % | £000 | |
Discount rate 1 | ||||
Increase of 0.25% per annum | (2.45) | (3,194) | (2.41) | (3,228) |
Decrease of 0.25% per annum | 2.56 | 3,334 | 2.51 | 3,365 |
Decrease of 1.0% per annum | 10.93 | 14,253 | 10.71 | 14,363 |
Inflation 2 | ||||
Increase of 0.25% per annum | 0.81 | 1,057 | 0.64 | 853 |
Increase of 1.0% per annum | 3.09 | 4,032 | 2.77 | 3,711 |
Decrease of 1.0% per annum | (2.86) | (3,730) | (2.61) | (3,499) |
Life expectancy | ||||
Increase of 1 year | 4.25 | 5,545 | 4.30 | 5,765 |
2024 | 2023 | |
£000 | £000 | |
Present value of funded obligation | (130,420) | (134,091) |
Fair value of Scheme asset investments | 93,234 | 99,598 |
Recognised liability for defined benefit obligations | (37,186) | (34,493) |
Actual loss on Scheme assets | 1,827 | (47,166) |
Actuarial gains due to changes in demographic assumptions | 2,187 | 7,539 |
Actuarial (loss)/gains due to changes in financial assumptions | (585) | 38,032 |
| 2024 | 2023 | ||||||
Tucson, USA | Legacy | Onerous | Legacy | Onerous | |||
restructuring | health claims | contract | Total | health claims | contract | Total | |
£000 | £000 | £000 | £000 | £000 | £000 | £000 | |
Provisions at the start of the year | — | 302 | 171 | 473 | — | 87 | 87 |
Provision established in the period | 709 | 12 | — | 721 | 302 | 171 | 473 |
Provisions used in the period | — | (6) | (171) | (177) | — | (87) | (87) |
Provision released in the period | — | (296) | — | (296) | — | — | — |
Provisions at the end of the year | 709 | 12 | — | 721 | 302 | 171 | 473 |
Current | 709 | 12 | — | 721 | 302 | 171 | 473 |
2024 | 2023 | |
£000 | £000 | |
Trade payables | 10,005 | 13,085 |
Other taxes and social security costs | 712 | 940 |
Other creditors | 1,405 | 2,599 |
Accruals | 5,368 | 4,784 |
17,490 | 21,408 |
Number | ||
of shares | £000 | |
Issued and fully paid at 31 March 2023 | 73,419,193 | 3,671 |
Issued and fully paid at 31 March 2024 | 73,419,193 | 3,671 |
Date | Number of | Earliest | ||
granted | shares | Price | date of vesting | |
Performance share plan | 5 August 2021 | 621,043 | nil | 5 August 2024 |
Performance share plan | 3 August 2022 | 670,914 | nil | 3 August 2025 |
Performance share plan | 21 September 2023 | 3,315,000 | nil | 21 September 2026 |
| 2024 | ||||||
Restricted | Restricted | |||||
Cash award | Cash award | Equity award | Equity award | equity award | equity award | |
Performance share plan – date granted 21 September 2023 | TSR | EPS | TSR | EPS | TSR | EPS |
Number of shares per tranche | 100,000 | 100,000 | 557,500 | 557,500 | 1,000,000 | 1,000,000 |
Fair value at grant date | 1.6p | 12.7p | 1.6p | 12.7p | 1.4p | 10.8p |
Share price at grant date | 12.73p | 12.73p | 12.73p | 12.73p | 12.73p | 12.73p |
Exercise price | 0.0p | 0.0p | 0.0p | 0.0p | 0.0p | 0.0p |
Risk-free rate | 4.35% | 4.35% | 4.35% | 4.35% | 4.35% | 4.35% |
Expected volatility | 73.20% | 73.20% | 73.20% | 73.20% | 73.20% | 73.20% |
Expected dividend yield | 0% | 0% | 0% | 0% | 0% | 0% |
| 2023 | ||||||
Restricted | Restricted | |||||
Cash award | Cash award | Equity award | Equity award | equity award | equity award | |
Performance share plan – date granted 3 August 2022 | TSR | EPS | TSR | EPS | TSR | EPS |
Number of shares per tranche | 414,658 | 414,658 | 260,550 | 260,550 | 100,079 | 100,079 |
Fair value at grant date | 3.8p | 12.8p | 10.9p | 20.2p | 8.3p | 15.4p |
Share price at grant date | 20.2p | 20.2p | 20.2p | 20.2p | 20.2p | 20.2p |
Exercise price | 0.0p | 0.0p | 0.0p | 0.0p | 0.0p | 0.0p |
Risk-free rate | 1.79% | 1.79% | 1.79% | 1.79% | 1.79% | 1.79% |
Expected volatility | 106.11% | 106.11% | 106.11% | 106.11% | 106.11% | 106.11% |
Expected dividend yield | 0% | 0% | 0% | 0% | 0% | 0% |
2024 | 2023 | |||
Weighted | Weighted | |||
average | average | |||
exercise | exercise | |||
price | Number | price | Number | |
pence | of shares | pence | of shares | |
Outstanding at 1 April | — | 2,873,726 | — | 1,533,350 |
Lapsed during the period | — | (1,565,795) | — | (210,198) |
Exercised during the period | — | — | — | — |
Granted during the period | — | 3,315,000 | — | 1,550,574 |
Outstanding at the end of the period | — | 4,622,931 | — | 2,873,726 |
Exercisable at 31 March | 15,974 | 15,974 | ||
Weighted average remaining contractual life at 31 March | 2.02 years | 1.87 years | ||
2024 | 2023 | |
£000 | £000 | |
Trade receivables, net of attributable impairment provisions | ||
(see note 17) | 14,493 | 16,775 |
Cash and cash deposits (see note 18) | 5,974 | 10,354 |
Contract assets (see note 16) | 1,663 | 5,763 |
22,130 | 32,892 |
2024 | 2023 | |
£000 | £000 | |
United Kingdom | 6,557 | 6,693 |
Rest of Europe | 1,298 | 1,537 |
North America | 4,233 | 6,063 |
Rest of world | 2,405 | 2,482 |
Trade receivables, net of attributable impairment provisions | 14,493 | 16,775 |
United Kingdom | 292 | 1,165 |
Rest of Europe | 33 | 276 |
North America | 1,335 | 4,321 |
Rest of world | 3 | 1 |
Contract assets, net of attributable impairment provisions | 1,663 | 5,763 |
Fixed | Floating | ||
rate interest | rate interest | ||
payable | payable | Total | |
£000 | £000 | £000 | |
As at 31 March 2024 | |||
Sterling | 4,546 | 9,422 | 13,968 |
US dollar | 5,368 | 10,569 | 15,937 |
Euro | 1,148 | 4,212 | 5,360 |
Other | 166 | — | 166 |
11,228 | 24,203 | 35,431 |
Fixed | Floating | ||
rate interest | rate interest | ||
payable | payable | Total | |
£000 | £000 | £000 | |
As at 31 March 2023 | |||
Sterling | 4,979 | 17,337 | 22,316 |
US dollar | 5,966 | 10,789 | 16,755 |
Euro | 886 | 4,324 | 5,210 |
Other | 433 | — | 433 |
12,264 | 32,450 | 44,714 |
Floating | Non-interest | ||
rate interest | bearing | ||
receivable | receivable | Total | |
£000 | £000 | £000 | |
As at 31 March 2024 | |||
Sterling | — | 30 | 30 |
US dollar | 40 | 2,881 | 2,921 |
Euro | — | 1,707 | 1,707 |
Other | — | 1,316 | 1,316 |
40 | 5,934 | 5,974 |
Floating | Non-interest | ||
rate interest | bearing | ||
receivable | receivable | Total | |
£000 | £000 | £000 | |
As at 31 March 2023 | |||
Sterling | — | 1,965 | 1,965 |
US dollar | 132 | 3,694 | 3,826 |
Euro | — | 3,157 | 3,157 |
Other | 81 | 1,325 | 1,406 |
213 | 10,141 | 10,354 |
Term | Revolving credit | Lease | |||
loan | facility | Other loans | liabilities | Total | |
£000 | £000 | £000 | £000 | £000 | |
As at 31 March 2024 | |||||
Within 1 year | 2,299 | — | 70 | 4,385 | 6,754 |
Within 1 to 2 years | 21,383 | 300 | 151 | 1,876 | 23,710 |
Within 2 to 5 years | — | — | 61 | 4,147 | 4,208 |
More than 5 years | — | — | — | 759 | 759 |
23,682 | 300 | 282 | 11,167 | 35,431 |
Term | Revolving credit | Lease | |||
loan | facility | Other loans | liabilities | Total | |
£000 | £000 | £000 | £000 | £000 | |
As at 31 March 2023 | |||||
Within 1 year | 1,224 | — | 115 | 3,707 | 5,046 |
Within 1 to 2 years | 2,049 | — | 164 | 3,584 | 5,797 |
Within 2 to 5 years | 25,677 | 3,500 | 115 | 3,856 | 33,148 |
More than 5 years | — | — | — | 723 | 723 |
28,950 | 3,500 | 394 | 11,870 | 44,714 |
2024 | 2023 | |||
Less than | Less than | |||
6 months | 6-12 months | 6 months | 6-12 months | |
£000 | £000 | £000 | £000 | |
Assets | — | — | 923 | — |
Liabilities | — | — | — | — |
— | — | 923 | — | |
Sterling | US dollar | Euro | Other | Total | |
£000 | £000 | £000 | £000 | £000 | |
As at 31 March 2024 | |||||
Trade receivables, net of attributable impairment provisions (see note 17) | 5,425 | 4,908 | 2,361 | 1,799 | 14,493 |
Trade payables (see note 24) | (3,006) | (5,355) | (704) | (940) | (10,005) |
Net | 2,419 | (447) | 1,657 | 859 | 4,488 |
As at 31 March 2023 | |||||
Trade receivables, net of attributable impairment provisions | 5,982 | 6,407 | 1,581 | 2,805 | 16,775 |
Trade payables | (3,777) | (7,086) | (1,249) | (973) | (13,085) |
Net | 2,205 | (679) | 332 | 1,832 | 3,690 |
Average rate | Reporting date mid-market rate | |||
2024 | 2023 | 2024 | 2023 | |
Sterling/US dollar | 1.26 | 1.19 | 1.26 | 1.24 |
Sterling/Euro | 1.16 | 1.18 | 1.17 | 1.14 |
Sterling/Czech koruna | 28.33 | 27.74 | 29.53 | 26.69 |
Sterling/Chinese yuan | 8.98 | 8.22 | 9.12 | 8.50 |
Sterling/Indian rupee | 104.17 | 96.99 | 105.23 | 101.56 |
| 2024 | 2023 | |||||
Carrying amount | Carrying amount | |||||
Loans and | Loans and | |||||
borrowings | Assets | Liabilities | borrowings | Assets | Liabilities | |
£000 | £000 | £000 | £000 | £000 | £000 | |
US dollar | 10,569 | 39,692 | (17,848) | 10,789 | 56,240 | (28,329) |
Euro | 4,212 | 5,251 | (1,223) | 4,324 | 5,244 | (1,081) |
Other currencies | — | 23,603 | (4,268) | — | 34,659 | (12,017) |
2024 | 2023 | |
£000 | £000 | |
US dollar | 267 | 269 |
Euro | 27 | 39 |
Czech koruna | 88 | 88 |
Other | 411 | 410 |
793 | 806 |
2024 | 2023 | |
£000 | £000 | |
Loss for the year | (3,299) | (3,957) |
Adjustments for: | ||
Pension scheme contributions net of costs settled by the Company | (2,972) | (3,287) |
Pension scheme costs settled by the Scheme | 151 | 559 |
Depreciation charge | 7,769 | 7,815 |
2024 | 2023 | |
£000 | £000 | |
Amortisation charge | 163 | 211 |
Exceptional rationalisation costs | 2,212 | 1,235 |
Exceptional refinancing costs | 125 | 69 |
Exceptional costs arising from cancellation of future supply | ||
agreement | 1,034 | 751 |
Exceptional doubtful debt and related inventory provision | 140 | 896 |
Exceptional settlement/costs in respect to legacy claims | (283) | 302 |
Exceptional past service costs in respect of retirement benefits | 1,020 | — |
Exceptional profit on disposal of surplus property | — | (769) |
Profit on disposal of other plant and equipment | (17) | — |
Loss on disposal of intangible non-current assets | — | 14 |
Share-based payment charge/(credit) | 43 | (33) |
Cash flow relating to onerous lease | (177) | — |
Financial income | (424) | (218) |
Financial expense | 6,011 | 3,967 |
Taxation expense | (498) | 1,437 |
Operating cash flow before changes in working capital | 10,998 | 8,992 |
Changes in working capital | ||
Decrease in inventories | 3,427 | 1,539 |
Decrease in contract assets | 3,985 | 2,388 |
Decrease/(increase) in trade and other receivables | 2,128 | (1,656) |
Decrease in trade and other payables | (3,294) | (943) |
Decrease in contract liabilities | (1,629) | (2,542) |
Cash generated from operations | 15,615 | 7,778 |
2024 | 2023 | |
£000 | £000 | |
The Directors have authorised the following future capital | ||
expenditure which is contracted: | — | 795 |
Registered | Principal place | Class of | 2024 | 2023 | ||
Company | office address | of business | Status | shares held | % | % |
Acre Mills (UK) Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
Arthur Lee & Sons (Hot Rolling Mills) Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
Australian Card Clothing Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
Bruntons Aero Products Limited | 1 | UK | Active | Ordinary | 100 | 100 |
Bruntons (Musselburgh) Limited | 2 | UK | Dormant | Ordinary | 100 | 100 |
Brymill Stockholders Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
Carclo Diagnostic Solutions Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
Carclo Group Services Limited | 1 | UK | Active | Ordinary | 100 | 100 |
Carclo Holding Corporation | One Nexus Way, Camara Bay, | Cayman Islands | Active | Ordinary | 100 | 100 |
Grand Cayman, KY1-9005 | ||||||
Carclo Holding Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
Carclo Investments Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
Carclo Overseas Holdings Limited | 1 | UK | Active | Ordinary | 100 | 100 |
Carclo Technical Plastics Limited | 1 | UK | Active | Ordinary | 100 | 100 |
Carclo Technical Plastics Private Co. Limited | 27A (2) KIADB Industrial Area, | India | Active | Ordinary | 100 | 100 |
Doddabalapur, Bangalore – 561203, Karnataka | ||||||
Carclo Technical Plastics (Mitcham) Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
Carclo Technical Plastics (Slough) Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
Carclo Zephyr Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
CIT Technology Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
Critchley, Sharp & Tetlow Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
Crowther & Gee Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
CTP Davall Limited | 2 | UK | Dormant | Ordinary | 100 | 100 |
Registered | Principal place | Class of | 2024 | 2023 | ||
Company | office address | of business | Status | shares held | % | % |
CTP Lichfield Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
Carclo Platt Nederland BV | 1 | UK | Active | Ordinary | 100 | 100 |
CTP Silleck Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
CTP Silleck Scotland Limited | 2 | UK | Dormant | Ordinary | 100 | 100 |
CTP White Knight Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
Dell Baler Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
Edwin Stead & Sons Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
Fairbank Brearley Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
Finespark (Horsham) Limited | 1 | UK | Active | Ordinary | 100 | 100 |
Highfield Mills Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
Hills Diecasting Company Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
Hills Non Ferrous Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
Horsfall & Bickham Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
Horsfall Card Clothing Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
Ironfoil Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
John Sharp (Wire) Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
J.W.& H. Platt Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
Lee of Sheffield Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
Lee Stainless Steel Services Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
Leeplas Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
Metallic Card Clothing Company Limited (The) | 1 | UK | Dormant | Ordinary | 100 | 100 |
Norseman (Cables & Extrusions) Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
Novoplex Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
Pratt, Levick and Company Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
Registered | Principal place | Class of | 2024 | 2023 | ||
Company | office address | of business | Status | shares held | % | % |
Rumbold Securities Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
Seymour Plastics Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
Sheffield Wire Rope Company Limited (The) | 1 | UK | Dormant | Ordinary | 100 | 100 |
Shepley Investments Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
Smith Wires Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
Station Road (UK) Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
Streamline Aerospace Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
Texture Rolled Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
Thomas White & Sons Limited | 2 | UK | Dormant | Ordinary | 100 | 100 |
Trubrite Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
Tru-Grit Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
Woodcock & Booth Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
Woodhead Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
Yorkshire Engineering Supplies Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
Registered | Principal place | Class of | 2024 | 2023 | ||
Group | office address | of business | Status | shares held | % | % |
Apollo Steels Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
Carclo France SAS | 40 bis Avenue d’Orleans, 28000, Chartres | France | Active | Ordinary | 100 | 100 |
Carclo Securities Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
Carclo Technical Plastics (Brno) s.r.o | Turanka 98, 627000, Brno | Czech Republic | Active | Ordinary | 100 | 100 |
Carclo US Finance No. 2 | 1 | UK | Dormant | Ordinary | 100 | 100 |
Carclo US Holdings Inc | 600 Depot St. Latrobe, PA. 15650 | USA | Active | Ordinary | 100 | 100 |
Chapmans Springs Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
CTP Alan Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
CTP Carrera Inc | 600 Depot St. Latrobe, PA. 15650 | USA | Active | Ordinary | 100 | 100 |
CTP Moulded Gears Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
CTP Precision Tooling Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
CTP Taicang Co., Ltd | No. 8 Xixin Road, Chengxiang Town, Taicang City, | China | Active | Ordinary | 100 | 100 |
Jiangsu Province 215411 | ||||||
Datacall Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
D.B.T. (Motor Factors) Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
Douglas Campbell Limited | 2 | UK | Dormant | Ordinary | 100 | 100 |
European Card Clothing Company Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
Electro-Medical Limited | 1 | UK | Dormant | A1 ordinary & | 64 | 64 |
ordinary | ||||||
Finemoulds Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
Gilby-Brunton Limited | 2 | UK | Dormant | Ordinary | 100 | 100 |
Industates Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
Jacottet Industrie SAS | 40 bis Avenue d’Orleans, 28000, Chartres | France | Active | Ordinary | 100 | 100 |
John Shaw Lifting & Testing Services Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
Jonas Woodhead Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
Registered | Principal place | Class of | 2024 | 2023 | ||
Group | office address | of business | Status | shares held | % | % |
Jonas Woodhead (Manchester) Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
Jonas Woodhead (Ossett) Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
Jonas Woodhead (Sheffield) Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
Jonas Woodhead & Sons Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
K.A.S. Precision Engineering Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
Platform Diagnostics Limited | 1 | UK | Dormant | A1 ordinary | 64 | 64 |
Rumbold Investments Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
Shepley Securities Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
Sima Plastics Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
Squires Steel Stockholders Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
Sybro Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
Toledo Woodhead Springs Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
Tolwood Engineering Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
Woodhead Components Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
Woodhead Construction Services Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
Woodhead Steel Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
2024 | 2023 | ||||
Notes | £000 | £000 | £000 | £000 | |
Fixed assets | |||||
Property, plant and equipment | 35 | 199 | 125 | ||
Intangible assets | 36 | 89 | 65 | ||
Investments in subsidiary undertakings | 37 | 77,517 | 83,517 | ||
Deferred tax assets | 42 | 283 | 283 | ||
78,088 | 83,990 | ||||
Current assets | |||||
Debtors – amounts falling due within one year | 38 | 58,505 | 73,452 | ||
Debtors – amounts falling due after more than one year | 38 | 214 | 220 | ||
Cash at bank and in hand | 146 | 547 | |||
58,865 | 74,219 | ||||
Creditors – amounts falling due within one year | |||||
Trade and other creditors | 40 | (116,336) | (115,636) | ||
Provisions | 39 | (12) | (302) | ||
(116,348) | (115,938) | ||||
2024 | 2023 | ||||
Notes | £000 | £000 | £000 | £000 | |
Net current liabilities | (57,483) | (41,719) | |||
Total assets less current liabilities | 20,605 | 42,271 | |||
Creditors – amounts falling due after more than one year | 41 | (29,732) | (37,905) | ||
Net assets excluding pension liability | (9,127) | 4,366 | |||
Pension liability | 43 | (37,186) | (34,493) | ||
Net liabilities | (46,313) | (30,127) | |||
Capital and reserves | |||||
Called-up share capital | 25 | 3,671 | 3,671 | ||
Share premium account | 7,359 | 7,359 | |||
Profit and loss account | (57,343) | (41,157) | |||
Shareholders’ deficit | (46,313) | (30,127) | |||
Frank Doorenbosch | Eric Hutchinson |
Director | Director |
Share | Share | Profit and | Total | |
capital | premium | loss account | equity | |
£000 | £000 | £000 | £000 | |
Balance at 1 April 2022 | 3,671 | 7,359 | (14,719) | (3,689) |
Loss for the year | — | — | (15,828) | (15,828) |
Other comprehensive expense | ||||
Remeasurement losses on defined benefit scheme | — | — | (10,577) | (10,577) |
Taxation on items above | — | — | — | — |
Total comprehensive expense for the year | — | — | (26,405) | (26,405) |
Transactions with owners recorded directly in equity | ||||
Share-based payments | — | — | (33) | (33) |
Taxation on items recorded directly in equity | — | — | — | — |
Balance at 31 March 2023 | 3,671 | 7,359 | (41,157) | (30,127) |
Balance at 1 April 2023 | 3,671 | 7,359 | (41,157) | (30,127) |
Loss for the year | — | — | (13,561) | (13,561) |
Other comprehensive expense | ||||
Remeasurement losses on defined benefit scheme | — | — | (2,668) | (2,668) |
Taxation on items above | — | — | — | — |
Total comprehensive expense for the year | — | — | (16,229) | (16,229) |
Transactions with owners recorded directly in equity | ||||
Share-based payments | — | — | 43 | 43 |
Balance at 31 March 2024 | 3,671 | 7,359 | (57,343) | (46,313) |