Covenant | Definition | Threshold | |
Minimum EBITDA | Underlying 1 Group EBITDA calculated on a last six months | No less than 75% | |
basis | of budget | ||
Fixed Charge | Underlying 1 Group EBITDA divided by the sum of fixed charges | Until 31 March 2027 | |
Cover Ratio | comprising debt service costs, debt repayments, pension | no less than 1:1 | |
(FCCR) | scheme contributions, tax payments, capital expenditure and | ||
dividends or other capital distributions calculated on a last | After 31 March 2027 | ||
twelve months basis | no less than 1.05:1 | ||
CAPEX | Cash paid on tangible and intangible fixed assets measured | No more than 120% | |
annually for the twelve months to 31 March | of the annual budget |
Freehold buildings | 20 - 50 years |
Plant and equipment | 3 - 12 years |
CTP | Speciality | Central | Total | |
£000 | £000 | £000 | £000 | |
Consolidated income statement | ||||
Continuing operations: | ||||
External revenue | 106,998 | 14,221 | — | 121,219 |
External expenses | (94,670) | (11,420) | (5,291) | (111,381) |
Underlying 1 operating profit/(loss) | 12,328 | 2,801 | (5,291) | 9,838 |
Non-underlying operating items | 45 | — | (2,303) | (2,258) |
Operating profit/(loss) | 12,373 | 2,801 | (7,594) | 7,580 |
Net finance expense | (4,928) | |||
Income tax expense | (1,780) | |||
Profit for the year | 872 | |||
Consolidated statement of financial position | ||||
Segment assets | 83,295 | 9,691 | 4,049 | 97,035 |
Segment liabilities | (27,393) | (3,311) | (78,171) | (108,875) |
Net assets/(liabilities) | 55,902 | 6,380 | (74,122) | (11,840) |
Other segmental information | ||||
Capital expenditure on property, plant and equipment | 1,899 | 547 | 2 | 2,448 |
Capital expenditure on computer software | — | — | 49 | 49 |
Depreciation | 5,961 | 411 | 84 | 6,456 |
Reversal of impairment of property, plant and equipment | (209) | — | — | (209) |
Amortisation of intangible assets | 8 | 12 | 67 | 87 |
Restated 1 | Restated 1 | |||
CTP | Speciality | Central | Total | |
£000 | £000 | £000 | £000 | |
Consolidated income statement | ||||
Continuing operations: | ||||
Revenue | 120,792 | 11,880 | — | 132,672 |
Expenses 3 | (111,875) | (9,771) | (4,469) | (126,115) |
Underlying 2 operating profit/(loss) 3 | 8,917 | 2,109 | (4,469) | 6,557 |
Non-underlying operating items | (3,014) | (295) | (1,548) | (4,857) |
Operating profit/(loss) 3 | 5,903 | 1,814 | (6,017) | 1,700 |
Net finance expense | (5,587) | |||
Income tax credit | 498 | |||
Loss for the year 3 | (3,389) | |||
Consolidated statement of financial position 3 | ||||
Segment assets | 96,533 | 7,408 | 1,808 | 105,749 |
Segment liabilities | (32,617) | (1,750) | (68,292) | (102,659) |
Net assets/(liabilities) | 63,916 | 5,658 | (66,484) | 3,090 |
Other segmental information | ||||
Capital expenditure on property, plant and equipment | 6,701 | 620 | 166 | 7,487 |
Capital expenditure on computer software | — | — | 95 | 95 |
Depreciation 3 | 7,344 | 423 | 92 | 7,859 |
Net impairment of property, plant and equipment | 1,892 | — | — | 1,892 |
Amortisation of intangible assets | 93 | — | 70 | 163 |
Expenditure on tangible | ||||||
External revenue | Net segment (liabilities)/assets | and intangible fixed assets | ||||
Restated 2 | Restated 1,2 | Restated 2 | ||||
2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
£000 | £000 | £000 | £000 | £000 | £000 | |
United Kingdom | 10,012 | 10,084 | (51,342) | (39,576) | 763 | 1,980 |
Rest of Europe | 30,486 | 26,198 | 11,607 | 12,362 | 87 | 648 |
North America | 44,230 | 68,474 | 20,840 | 21,846 | 266 | 4,867 |
Rest of world | 36,491 | 27,916 | 7,055 | 8,458 | 1,381 | 87 |
121,219 | 132,672 | (11,840) | 3,090 | 2,497 | 7,582 |
Plant and | |||
Land and buildings | equipment | Total | |
£000 | £000 | £000 | |
Balance at 1 April 2023 | 6,207 | 6,244 | 12,451 |
Prior year restatement 1 | 420 | — | 420 |
Balance at 1 April 2023 restated | 6,627 | 6,244 | 12,871 |
Depreciation charge for the year – restated 1 | (2,458) | (1,084) | (3,542) |
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 and 1 April 2024 – restated 1 | 5,248 | 6,202 | 11,450 |
Depreciation charge for the year | (1,914) | (583) | (2,497) |
Additions to right-of-use assets | 1,303 | 121 | 1,424 |
Assets transferred to/(from) right-of-use assets | 202 | (283) | (81) |
Derecognition of right-of-use assets | (66) | — | (66) |
Effect of movements in foreign exchange | (39) | (106) | (145) |
Balance at 31 March 2025 | 4,734 | 5,351 | 10,085 |
Restated 1 | ||
2025 | 2024 | |
£000 | £000 | |
Interest on lease liabilities | 679 | 1,042 |
Expenses relating to short-term leases | 3 | 19 |
Depreciation and impairment expense on right-of-use assets | 2,497 | 5,124 |
2025 | 2024 | |
£000 | £000 | |
Total cash outflow for leases | 4,228 | 3,659 |
Restated 1 | Restated 1 | |||||
CTP | CTP | Speciality | Speciality | Total | Total | |
2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
Continuing operations: | £000 | £000 | £000 | £000 | £000 | £000 |
Major products/service lines | ||||||
Manufacturing Solutions | 93,443 | 99,222 | 14,221 | 11,880 | 107,664 | 111,102 |
Design & Engineering | 13,555 | 21,570 | — | — | 13,555 | 21,570 |
106,998 | 120,792 | 14,221 | 11,880 | 121,219 | 132,672 | |
Timing of revenue recognition | ||||||
Products transferred at a point in time | 93,552 | 99,391 | 14,221 | 11,880 | 107,773 | 111,271 |
Products and services transferred over time | 13,446 | 21,401 | — | — | 13,446 | 21,401 |
106,998 | 120,792 | 14,221 | 11,880 | 121,219 | 132,672 |
2025 | 2024 | |
£000 | £000 | |
Trade receivables (see note 17) | 10,575 | 14,493 |
Contract assets (see note 16) | 1,721 | 1,663 |
Contract liabilities | (1,624) | (2,998) |
10,672 | 13,158 |
2025 | 2024 | |
£000 | £000 | |
Revenue recognised | 2,831 | 4,604 |
2026 | 2027 | |
£000 | £000 | |
Design & Engineering | 2,876 | 590 |
Restated 1 | ||
2025 | 2024 | |
£000 | £000 | |
Revenue | 121,219 | 132,672 |
Decrease in stocks of finished goods and work in progress | 305 | 274 |
Raw materials and consumables | 47,371 | 60,297 |
Personnel expenses (see note 7) | 36,142 | 38,642 |
Impairment loss/(credit) on trade and other receivables, including | ||
contract assets (see note 17) | 105 | (43) |
Amortisation of intangible assets (see note 13) | 87 | 163 |
Depreciation of property, plant and equipment (see note 14) | 6,456 | 7,859 |
Rent | 82 | 593 |
Rates | 703 | 771 |
Power | 4,386 | 2,702 |
Carriage | 1,585 | 1,853 |
Repairs and maintenance | 2,437 | 2,779 |
Insurance | 868 | 691 |
Computer costs | 2,853 | 2,605 |
Restated 1 | ||
2025 | 2024 | |
£000 | £000 | |
Auditor’s remuneration: | ||
Fees payable to the Company’s auditor for the audit of the | ||
Company’s annual accounts | 275 | 280 |
Fees payable to the Company’s auditor for overruns in respect to | ||
the prior year | 46 | 150 |
Fees payable to the Company’s auditor and its associates for other | ||
services: | ||
The audit of the Company’s subsidiaries, pursuant to legislation | 499 | 160 |
Audit-related assurance services | 46 | 42 |
Total auditor’s remuneration | 866 | 632 |
Non-underlying items: (see note 8) | ||
Refinancing costs | 2,137 | 433 |
Rationalisation costs | 122 | 3,360 |
Settlement of legacy claims | (1) | (284) |
Past service cost in respect to retirement benefits | — | 1,020 |
Net costs arising from cancellation of future supply agreement | — | 188 |
Doubtful debt and related inventory provision | — | 140 |
Total non-underlying items | 2,258 | 4,857 |
Foreign exchange losses | 133 | 63 |
Pension scheme administration costs | 702 | 832 |
Other operating charges 2 | 6,300 | 5,402 |
113,639 | 130,972 | |
Operating profit | 7,580 | 1,700 |
2025 | 2024 | |
£000 | £000 | |
Wages and salaries | 30,725 | 33,114 |
Social security contributions | 3,725 | 3,854 |
Charge in respect of defined contribution pension plans | 1,248 | 1,201 |
Charge in respect of other pension plans | 412 | 424 |
Share-based payments (see note 24) | 32 | 49 |
36,142 | 38,642 | |
Non-underlying credit regarding past service costs | ||
(see notes 8 and 21) | — | 1,020 |
36,142 | 39,662 |
Restated 1 | ||
2025 | 2024 | |
Number of | Number of | |
employees | employees | |
By segment | ||
Central | 21 | 19 |
CTP | 846 | 954 |
Speciality | 91 | 86 |
958 | 1,059 | |
By geographic location | ||
United Kingdom | 325 | 295 |
North America | 278 | 403 |
Rest of Europe | 111 | 100 |
Rest of world | 244 | 261 |
958 | 1,059 |
2025 | 2024 | |
£000 | £000 | |
Continuing operations | ||
Refinancing costs | (2,137) | (433) |
Rationalisation costs | (122) | (3,360) |
Settlement of legacy claims | 1 | 284 |
Past service cost in respect of retirement benefits | — | (1,020) |
Net costs arising from cancellation of future supply agreement | — | (188) |
Doubtful debt and related inventory provision | — | (140) |
(2,258) | (4,857) |
2025 | 2024 | |
£000 | £000 | |
Continuing operations | ||
Finance revenue comprises: | ||
Interest receivable on cash and cash deposits | 535 | 424 |
Other interest | 36 | — |
Finance revenue | 571 | 424 |
Finance expense comprises: | ||
Interest payable on bank loans and overdrafts | (3,075) | (3,141) |
Lease interest | (679) | (1,042) |
Interest on the net defined benefit pension liability | (1,745) | (1,826) |
Other interest | — | (2) |
Finance expense | (5,499) | (6,011) |
Net finance expense | (4,928) | (5,587) |
2025 | 2024 | |
£000 | £000 | |
United Kingdom corporation tax: | ||
Current tax | — | — |
Adjustments for prior years | (13) | (22) |
Overseas taxation: | ||
Current tax | (1,379) | (942) |
Adjustments for prior years | (1) | (211) |
Total current tax net expense | (1,393) | (1,175) |
Deferred tax (expense)/credit | ||
Deferred tax | (409) | 1,419 |
Adjustments for prior years | 13 | 193 |
Rate change | 9 | 61 |
Total deferred tax (charge)/credit – see note 20 | (387) | 1,673 |
Total income tax (expense)/credit recognised in the | ||
consolidated income statement | (1,780) | 498 |
2025 | Restated 2 2024 | |||
£000 | % | £000 | % | |
Profit/(loss) before tax | 2,652 | (3,887) | ||
Income tax using standard | ||||
rate of UK corporation tax of | ||||
25% (2024: 25%) | (663) | (25.0) | 972 | (25.0) |
Expenses not deductible for | ||||
tax purposes | (221) | (8.3) | (189) | 4.9 |
Income not taxable | 66 | 2.5 | 114 | (2.9) |
Adjustments in respect of | ||||
overseas tax rates | 127 | 4.8 | 157 | (4.0) |
Unprovided deferred tax | ||||
movement | (654) | (24.7) | (732) | 18.8 |
Adjustment to current tax | ||||
in respect of prior periods | ||||
(UK and overseas) | (14) | (0.5) | (232) | 6.0 |
Adjustments to deferred tax | ||||
in respect of prior periods | ||||
(UK and overseas) | 13 | 0.5 | 193 | (5.0) |
Foreign taxes expensed in | ||||
the UK | (434) | (16.4) | 54 | (1.4) |
Rate change on deferred tax | 9 | 0.3 | 61 | (1.6) |
Foreign exchange currency | ||||
loss | (9) | (0.3) | 100 | (2.6) |
Total income tax | ||||
(expense)/credit | (1,780) | (67.1) | 498 | (12.8) |
2025 | 2024 | |
£000 | £000 | |
Recognised in other comprehensive income: | ||
Foreign exchange movements | 13 | 33 |
Total income tax credited to other comprehensive income – | ||
see note 20 | 13 | 33 |
Restated 1 | ||
2025 | 2024 | |
£000 | £000 | |
Profit/(loss) after tax | 872 | (3,389) |
Profit/(loss) attributable to non-controlling interests | — | — |
Profit/(loss) attributable to equity holders of the parent | 872 | (3,389) |
2025 | 2024 | |
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 | 546,306 | 15,974 |
Weighted average number of ordinary shares (diluted) in the year for | ||
loss per share calculation | 73,965,499 | 73,435,167 |
Effect of dilutive share options in issue 2 | — | 817,049 |
Weighted average number of ordinary shares (diluted) in the year for | ||
underlying earnings per share calculation 3 | 73,965,499 | 74,252,216 |
Restated 2 | ||
2025 | 2024 | |
£000 | £000 | |
Profit/(loss) attributable to equity holders of the parent | 872 | (3,389) |
Continuing operations: | ||
Non-underlying – Refinancing costs net of tax | 2,096 | 433 |
Non-underlying – Rationalisation and restructuring costs net of tax | 173 | 2,690 |
Non-underlying – Settlement in respect to legacy claims net of tax | (1) | (284) |
Non-underlying – Past service cost in respect to retirement benefits | ||
net of tax | — | 1,020 |
Non-underlying – Net costs arising from cancellation of future supply | ||
agreement net of tax | — | 146 |
Non-underlying – Doubtful debt and related inventory provision | ||
net of tax | — | 109 |
Underlying profit after tax 1 attributable to equity holders of the parent | 3,140 | 725 |
Restated 2 | ||
2025 | 2024 | |
£000 | £000 | |
Underlying operating profit 1 | 9,838 | 6,557 |
Finance revenue | 571 | 424 |
Finance expense | (5,499) | (6,011) |
Income tax expense | (1,770) | (245) |
Underlying profit after tax attributable to equity holders of | ||
the parent 1 | 3,140 | 725 |
Restated 2 | ||
2025 | 2024 | |
Pence | Pence | |
Basic earnings per share | 1.2 | (4.6) |
Diluted earnings per share | 1.2 | (4.6) |
Basic underlying earnings per share 1 | 4.3 | 1.0 |
Diluted underlying earnings per share 1 | 4.2 | 1.0 |
Patents and | Customer- | ||||
development | related | Computer | |||
Goodwill | costs | intangibles | software | Total | |
£000 | £000 | £000 | £000 | £000 | |
Cost | |||||
Balance at 1 April 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 and 1 April 2024 | 23,131 | 16,802 | 588 | 1,681 | 42,202 |
Additions | — | — | — | 49 | 49 |
Disposals | — | — | — | (307) | (307) |
Effect of movements in foreign exchange | (339) | — | — | (7) | (346) |
Balance at 31 March 2025 | 22,792 | 16,802 | 588 | 1,416 | 41,598 |
Amortisation | |||||
Balance at 1 April 2023 | 1,089 | 16,740 | 588 | 1,561 | 19,978 |
Amortisation for the year | — | 62 | — | 101 | 163 |
Impairment | — | — | — | — | — |
Disposals | — | — | — | (144) | (144) |
Effect of movements in foreign exchange | 15 | — | — | (7) | 8 |
Balance at 31 March and 1 April 2024 | 1,104 | 16,802 | 588 | 1,511 | 20,005 |
Amortisation for the year | — | — | — | 87 | 87 |
Disposals | — | — | — | (307) | (307) |
Effect of movements in foreign exchange | 18 | — | — | (6) | 12 |
Balance at 31 March 2025 | 1,122 | 16,802 | 588 | 1,285 | 19,797 |
Carrying amounts | |||||
At 1 April 2023 | 23,010 | 62 | — | 391 | 23,463 |
At 31 March 2024 | 22,027 | — | — | 170 | 22,197 |
At 31 March 2025 | 21,670 | — | — | 131 | 21,801 |
2025 | 2024 | |
£000 | £000 | |
CTP | 21,670 | 22,027 |
Restated 1 | |||
Land and | Plant and | Restated 1 | |
buildings | equipment | Total | |
£000 | £000 | £000 | |
Cost | |||
Balance at 1 April 2023 | 46,141 | 76,632 | 122,773 |
Prior year adjustment | 900 | — | 900 |
Balance at 1 April 2023 restated | 47,041 | 76,632 | 123,673 |
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 and 1 April 2024 | 47,235 | 76,555 | 123,790 |
Additions | 1,504 | 944 | 2,448 |
Disposals | (4,580) | (4,501) | (9,081) |
Effect of movements in foreign exchange | (787) | (931) | (1,718) |
Balance at 31 March 2025 | 43,372 | 72,067 | 115,439 |
Restated 1 | |||
Land and | Plant and | Restated 1 | |
buildings | equipment | Total | |
£000 | £000 | £000 | |
Depreciation and impairment losses | |||
Balance at 1 April 2023 | 20,674 | 56,778 | 77,452 |
Prior year restatement | 480 | — | 480 |
Balance at 1 April 2023 restated | 21,154 | 56,778 | 77,932 |
Depreciation charge for the year | 3,982 | 3,877 | 7,859 |
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 and 1 April 2024 | 23,579 | 59,810 | 83,389 |
Depreciation charge for the year | 3,357 | 3,099 | 6,456 |
Disposals | (4,514) | (4,414) | (8,928) |
Reversal of impairment | — | (209) | (209) |
Effect of movements in foreign exchange | (407) | (704) | (1,111) |
Balance at 31 March 2025 | 22,015 | 57,582 | 79,597 |
Carrying amounts | |||
At 1 April 2023 | 25,467 | 19,854 | 45,321 |
At 1 April 2023 restated 1 | 25,887 | 19,854 | 45,741 |
At 31 March 2024 | 23,656 | 16,745 | 40,401 |
At 31 March 2025 | 21,357 | 14,485 | 35,842 |
2025 | 2024 | |
£000 | £000 | |
Raw materials and consumables | 4,680 | 5,736 |
Work in progress | 894 | 762 |
Finished goods | 4,354 | 4,791 |
9,928 | 11,289 |
2025 | 2024 | |
£000 | £000 | |
Contract assets – amounts due within one year | 1,551 | 1,663 |
Contract assets – amounts due in more than one year | 170 | — |
Total contract assets – see note 5 | 1,721 | 1,663 |
2025 | 2024 | |
£000 | £000 | |
Amounts due within one year | ||
Trade receivables | 10,764 | 15,187 |
Less impairment provisions | (189) | (694) |
10,575 | 14,493 | |
Prepayments | 3,761 | 3,315 |
Other debtors | 1,323 | 992 |
Trade and other receivables – due within one year | 15,659 | 18,800 |
2025 | 2024 | |
£000 | £000 | |
Amounts due after one year | ||
Other debtors and prepayments | 594 | — |
Trade and other receivables – due after one year | 594 | — |
2025 | 2024 | |||||
Gross carrying | Gross carrying | |||||
amount | Loss allowance | Expected loss rate | amount | Loss allowance | Expected loss rate | |
£000 | £000 | % | £000 | £000 | % | |
Not past due | 9,668 | 110 | 1.1% | 13,117 | 63 | 0.5% |
Past due 0 – 30 days | 913 | 3 | 0.3% | 1,302 | — | 0.0% |
Past due 31 – 60 days | 107 | 4 | 3.7% | 80 | — | 0.0% |
Past due 61 – 120 days | 21 | 17 | 81.0% | 104 | 47 | 45.2% |
More than 120 days | 55 | 55 | 100% | 584 | 584 | 100.0% |
10,764 | 189 | 1.8% | 15,187 | 694 | 4.6% |
2025 | 2024 | |
£000 | £000 | |
Balance at 1 April | 694 | 737 |
Amounts written off | (610) | — |
Net measurement of loss allowance | 105 | (43) |
Balance at 31 March | 189 | 694 |
Restated 1 | ||
2025 | 2024 | |
£000 | £000 | |
Cash and cash deposits | 10,745 | 10,453 |
Restated 1 | ||
2025 | 2024 | |
£000 | £000 | |
Cash and cash deposits | 10,745 | 10,453 |
Bank overdrafts (see note 19) | (765) | (4,479) |
Balance per statement of cash flows | 9,980 | 5,974 |
Restated 1 | ||
2025 | 2024 | |
£000 | £000 | |
Current | ||
Bank overdrafts | 765 | 4,479 |
Bank loans: | ||
Term loan | 21,233 | 2,299 |
Lease liabilities: | ||
Land and buildings | 1,642 | 2,488 |
Plant and equipment | 1,116 | 1,896 |
Other loans: | ||
Other | 88 | 70 |
24,844 | 11,232 |
Restated 1 | ||
2025 | 2024 | |
£000 | £000 | |
Non-current | ||
Bank loans repayable between one and two years: | ||
Term loan | — | 21,383 |
Revolving credit facility | — | 300 |
Lease liabilities: | ||
Land and buildings | 2,981 | 3,175 |
Plant and equipment | 2,027 | 3,608 |
Other loans: | ||
Other loans repayable between one and two years | 66 | 151 |
Other loans repayable between two and five years | 31 | 61 |
5,105 | 28,678 | |
Total loans and borrowings | 29,949 | 39,910 |
Restated 1 | Term | Revolving | Lease | Other | Restated 1 | |
bank overdraft | loan | credit facility | liabilities | loans | Total | |
£000 | £000 | £000 | £000 | £000 | £000 | |
Balance at 1 April 2023 | 6,534 | 28,950 | 3,500 | 11,870 | 394 | 51,248 |
Changes from financing cash flows | ||||||
Drawing on new facilities | — | — | — | — | 53 | 53 |
Transaction costs associated with the issue of debt | — | (100) | — | — | — | (100) |
Repayment of borrowings | — | (5,050) | (3,200) | (4,701) | (132) | (13,083) |
Changes in bank overdraft | (2,255) | — | — | — | — | (2,255) |
Interest paid | 200 | — | — | — | — | 200 |
(2,055) | (5,150) | (3,200) | (4,701) | (79) | (15,185) | |
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 | — | 214 | — | 1,042 | — | 1,256 |
— | 214 | — | 4,227 | — | 4,441 | |
Balance at 31 March 2024 | 4,479 | 23,682 | 300 | 11,167 | 282 | 39,910 |
Bank | Term | Revolving | Lease | Other | ||
overdraft | loan | credit facility | liabilities | loans | Total | |
£000 | £000 | £000 | £000 | £000 | £000 | |
Balance at 1 April 2024 1 | 4,479 | 23,682 | 300 | 11,167 | 282 | 39,910 |
Changes from financing cash flows | ||||||
Transaction costs associated with the issue of debt | — | (150) | — | — | — | (150) |
Repayment of borrowings | — | (2,225) | (300) | (4,907) | (95) | (7,527) |
Changes in bank overdraft | (4,184) | — | — | — | — | (4,184) |
Interest paid | 470 | — | — | — | — | 470 |
(3,714) | (2,375) | (300) | (4,907) | (95) | (11,391) | |
Effect of changes in foreign exchange rates | — | (371) | — | (161) | (2) | (534) |
Liability-related other changes | ||||||
Drawings on new facilities | — | — | — | 1,327 | — | 1,327 |
Termination of facilities | — | — | — | (339) | — | (339) |
Interest expense | — | 297 | — | 679 | — | 976 |
— | 297 | — | 1,667 | — | 1,964 | |
Balance at 31 March 2025 | 765 | 21,233 | — | 7,766 | 185 | 29,949 |
2025 | 2024 | |
£000 | £000 | |
Assets: | ||
Property, plant and equipment | 323 | 319 |
Short-term timing differences | 286 | 1,224 |
Tax losses | 648 | 76 |
Offset with deferred tax liabilities | (616) | (755) |
Deferred tax assets | 641 | 864 |
Liabilities: | ||
Intangible assets | (2,441) | (2,476) |
Property, plant and equipment | (854) | (874) |
Short-term timing differences | (71) | (177) |
Foreign tax on undistributed foreign profits | (291) | (118) |
Offset with deferred tax assets | 616 | 755 |
Deferred tax liabilities | (3,041) | (2,890) |
Net deferred tax liability | (2,400) | (2,026) |
2025 | 2024 | |
£000 | £000 | |
Tax losses – trading | 5,997 | 6,285 |
Tax losses – capital | 50 | 52 |
Tax losses – non-trading | 737 | 1,230 |
Property, plant and equipment | 3,021 | 2,775 |
Short-term timing differences | 1,616 | 470 |
Employee benefits | 12,936 | 9,298 |
24,357 | 20,110 |
Recognised | ||||
in other | ||||
Balance at | Recognised | comprehensive | Balance at | |
1 April 2024 | in income | income | 31 March 2025 | |
£000 | £000 | £000 | £000 | |
Property, plant and equipment | (553) | 23 | (1) | (531) |
Intangible assets | (2,475) | — | 34 | (2,441) |
Short-term timing differences | 1,045 | (830) | — | 215 |
Tax losses | 76 | 591 | (19) | 648 |
Foreign tax on undistributed foreign profits | (119) | (171) | (1) | (291) |
(2,026) | (387) | 13 | (2,400) |
Recognised | ||||
in other | ||||
Balance at | Recognised | comprehensive | Balance at | |
1 April 2023 | in income | income | 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) |
Risk | Description | Mitigation |
Investment risk | Weaker than expected investment returns result in a worsening in the | The Trustees continually monitor investment risk and performance and dedicate specific time at each |
Scheme’s funding position. | meeting for such duties. In addition, specific investment focused meetings, which include a Group | |
representative, take place to consider investment strategy. The Trustees are advised by professional | ||
investment advisors. As well as investing in specific asset classes, an investment manager operates tactical | ||
investment management of the plan assets. | ||
The Scheme currently invests approximately 64% of its asset value in liability-driven investments, 32% | ||
in a portfolio of diversified growth funds and 4% 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 value of | The Trustees’ investment strategy includes investing in liability-driven investments and bonds whose |
the IAS 19 defined benefit obligations. | values increase with decreases in interest rates. | |
A decrease in gilt yields results in a worsening in the Scheme’s | At the end of the Group’s accounting period, approximately 60% of the Scheme’s liabilities were hedged | |
funding position. | on the Scheme’s technical provisions basis against interest rates using liability-driven investments. This | |
percentage is set to increase to c.75% after the accounting year end. | ||
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 at the end of the Group’s accounting period included investing in |
members which in turn increases the Scheme’s liabilities. | liability-driven investments which will move with inflation expectations with approximately 60% of the | |
Scheme’s inflation-linked liabilities being hedged on the Scheme’s technical provisions basis. Again, this | ||
percentage is set to increase to 75% after the accounting year end. | ||
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 payable for a | The Trustees’ actuary provides regular updates on mortality, based on scheme experience, and the |
longer period which results in an increase in the Scheme’s liabilities. | assumption continues to be reviewed. |
2025 | 2024 | |
£000 | £000 | |
Present value of funded obligations | (133,155) | (130,420) |
Fair value of Scheme assets | 81,412 | 93,234 |
Recognised liability for defined benefit obligations | (51,743) | (37,186) |
2025 | 2024 | |
£000 | £000 | |
Net liability for defined benefit obligations at the start of the year | (37,186) | (34,493) |
Contributions paid | 3,208 | 3,500 |
Net expense recognised in the consolidated income statement | ||
(see below) | (2,512) | (3,525) |
Remeasurement losses recognised in other comprehensive income | (15,253) | (2,668) |
Net liability for defined benefit obligations at the end | ||
of the year | (51,743) | (37,186) |
2025 | 2024 | |
£000 | £000 | |
Defined benefit obligation at the start of the year | 130,420 | 134,091 |
Interest expense | 6,089 | 6,615 |
Actuarial loss due to scheme experience | 5,809 | 1,308 |
Actuarial loss/(gain) due to changes in demographic assumptions | 11,051 | (2,187) |
Actuarial (gain)/loss due to changes in financial assumptions | (10,332) | 585 |
Benefits paid | (9,882) | (11,012) |
Past service cost (see note 8) | — | 1,020 |
Defined benefit obligation at the end of the year | 133,155 | 130,420 |
2025 | 2024 | |
% | % | |
Active | — | — |
Deferred | 27 | 28 |
Pensioners | 73 | 72 |
100 | 100 |
2025 | 2024 | |
£000 | £000 | |
Fair value of Scheme assets at the start of the year | 93,234 | 99,598 |
Interest income | 4,344 | 4,789 |
Loss on Scheme assets excluding interest income | (8,725) | (2,962) |
Contributions by employer | 3,208 | 3,500 |
Benefits paid | (9,882) | (11,012) |
Expenses paid | (767) | (679) |
Fair value of Scheme assets at the end of the year | 81,412 | 93,234 |
Actual (loss)/gain on Scheme assets | (4,381) | 1,827 |
2025 | 2024 | |
£000 | £000 | |
Diversified growth funds | 26,160 | 27,484 |
Bonds and liability-driven investment funds | 52,011 | 63,777 |
Cash and liquidity funds | 3,241 | 1,973 |
Total assets | 81,412 | 93,234 |
2025 | 2024 | |
£000 | £000 | |
Past service cost | — | 1,020 |
Net interest on the net defined benefit liability | 1,745 | 1,826 |
Scheme administration expenses | 767 | 679 |
2,512 | 3,525 |
2025 | 2024 | |
£000 | £000 | |
Charged to operating profit | 482 | 662 |
Charged to non-underlying items | 285 | 1,037 |
Finance expense – interest on the net defined benefit pension liability | 1,745 | 1,826 |
2,512 | 3,525 |
2025 | 2024 | |
% | % | |
Discount rate at 31 March | 5.65 | 4.85 |
Future salary increases | N/A | N/A |
Inflation (RPI) (non-pensioner) | 3.2 | 3.3 |
Inflation (CPI) (non-pensioner) | 2.7 | 2.8 |
Allowance for revaluation of deferred pensions of RPI or 5% p.a. if less | 3.3 | 3.3 |
Allowance for revaluation of deferred pensions of CPI or 5% p.a. if less | 2.8 | 2.8 |
Allowance for pension in payment increases of RPI or 5% p.a. if less | 3.0 | 3.05 |
Allowance for pension in payment increases of CPI or 3% p.a. if less | 2.1 | 2.15 |
Allowance for pension in payment increases of RPI or 5% p.a. if less, | ||
minimum 3% p.a. | 3.75 | 3.75 |
Allowance for pension in payment increases of RPI or 5% p.a. if less, | ||
minimum 4% p.a. | 4.30 | 4.30 |
2025 | 2024 | |
Life expectancy for a male (current pensioner) aged 65 | 19.3 years | 17.4 years |
Life expectancy for a female (current pensioner) aged 65 | 21.3 years | 20.1 years |
Life expectancy at 65 for a male aged 45 | 20.2 years | 18.3 years |
Life expectancy at 65 for a female aged 45 | 22.5 years | 21.2 years |
2025 | 2025 | 2024 | 2024 | |
% | £000 | % | £000 | |
Discount rate 1 | ||||
Increase of 0.25% per annum | (2.19%) | (2,913) | (2.52%) | (3,194) |
Decrease of 0.25% per annum | 2.27% | 3,028 | 2.63% | 3,334 |
Decrease of 1.0% per annum | 9.66% | 12,869 | 11.25% | 14,253 |
Inflation 2 | ||||
Increase of 0.25% per annum | 0.46% | 610 | 0.83% | 1,057 |
Increase of 1.0% per annum | 2.22% | 2,951 | 3.18% | 4,032 |
Decrease of 1.0% per annum | (2.25%) | (2,994) | (2.94%) | (3,730) |
Life expectancy | ||||
Increase of 1 year | 4.03% | 5,361 | 4.37% | 5,545 |
2025 | 2024 | |
£000 | £000 | |
Present value of funded obligation | (133,155) | (130,420) |
Fair value of Scheme asset investments | 81,412 | 93,234 |
Recognised liability for defined benefit obligations | (51,743) | (37,186) |
Actual (loss)/gain on Scheme assets | (4,381) | 1,827 |
Actuarial (loss)/gains due to changes in demographic assumptions | (11,051) | 2,187 |
Actuarial gains/(losses) due to changes in financial assumptions | 10,332 | (585) |
2025 | Restated 1 2024 | ||||||||
Tucson, US | Legacy | Property | Tucson, US | Legacy | Onerous | Property | |||
restructuring | health claims | dilapidation | Total | restructuring | health claims | contract | dilapidation | Total | |
£000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | |
Balance at 1 April | 709 | 12 | 900 | 1,621 | — | 302 | 171 | 900 | 1,373 |
Provision established in the year | — | — | 75 | 75 | 709 | 12 | — | — | 721 |
Provisions used in the year | (261) | (11) | — | (272) | — | (6) | (171) | — | (177) |
Provision released in the year | (448) | (1) | — | (449) | — | (296) | — | — | (296) |
Balance at 31 March | — | — | 975 | 975 | 709 | 12 | — | 900 | 1,621 |
Non-current | — | — | 975 | 975 | — | — | — | 900 | 900 |
Current | — | — | — | — | 709 | 12 | — | — | 721 |
2025 | 2024 | |
£000 | £000 | |
Trade payables | 9,697 | 10,005 |
Other taxes and social security costs | 806 | 712 |
Other payables | 1,830 | 1,405 |
Accruals | 8,458 | 5,368 |
20,791 | 17,490 |
Number | ||
of shares | £000 | |
Issued and fully paid at 31 March 2024 and 2025 | 73,419,193 | 3,671 |
Date | Number of | Earliest | ||
granted | shares | Price | date of vesting | |
Performance share plan | 3 August 2022 | 558,862 | nil | 3 August 2025 |
Performance share plan | 21 September 2023 | 2,555,000 | 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% | 0 | 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% |
2025 | 2024 | |||
Weighted | Weighted | |||
average exercise | average exercise | |||
price | Number | price | Number | |
pence | of shares | pence | of shares | |
Outstanding at 1 April | — | 4,622,931 | — | 2,873,726 |
Lapsed during the year | — | (1,493,095) | — | (1,565,795) |
Exercised during the year | — | — | — | — |
Granted during the year | — | — | — | 3,315,000 |
Outstanding at the end of | ||||
the year | — | 3,129,836 | — | 4,622,931 |
Exercisable at 31 March | 15,974 | 15,974 | ||
Weighted average remaining | ||||
contractual life at 31 March | 1.27 years | 2.02 years |
Restated 1 | ||
2025 | 2024 | |
£000 | £000 | |
Trade receivables, net of attributable impairment provisions | ||
(see note 17) | 10,575 | 14,493 |
Cash and cash deposits (see note 18) | 10,745 | 10,453 |
Contract assets (see note 16) | 1,721 | 1,663 |
23,041 | 26,609 |
Restated 1 | ||
2025 | 2024 | |
£000 | £000 | |
United Kingdom | 1,008 | 2,029 |
Rest of Europe | 3,432 | 3,399 |
North America | 2,756 | 4,963 |
Rest of world | 3,379 | 4,102 |
Trade receivables, net of attributable impairment provisions | 10,575 | 14,493 |
United Kingdom | 178 | 292 |
Rest of Europe | 533 | 33 |
North America | 972 | 1,335 |
Rest of world | 38 | 3 |
Contract assets, net of attributable impairment provisions | 1,721 | 1,663 |
Fixed | Floating | ||
rate interest | rate interest | ||
payable | payable | Total | |
£000 | £000 | £000 | |
As at 31 March 2025 | |||
Sterling | 3,033 | 7,588 | 10,621 |
US dollar | 2,633 | 10,301 | 12,934 |
Euro | 942 | 4,109 | 5,051 |
Other | 1,343 | — | 1,343 |
7,951 | 21,998 | 29,949 |
Fixed | Floating | ||
rate interest | rate interest | ||
payable | payable | Total | |
£000 | £000 | £000 | |
As at 31 March 2024 – restated 1 | |||
Sterling | 4,546 | 13,874 | 18,420 |
US dollar | 5,368 | 10,596 | 15,964 |
Euro | 1,148 | 4,212 | 5,360 |
Other | 166 | — | 166 |
11,228 | 28,682 | 39,910 |
Floating | Non-interest | ||
rate interest | bearing | ||
receivable | receivable | Total | |
£000 | £000 | £000 | |
As at 31 March 2025 | |||
Sterling | 1,250 | 3,760 | 5,010 |
US dollar | — | 2,395 | 2,395 |
Euro | 84 | 1,460 | 1,544 |
Other | 76 | 1,720 | 1,796 |
1,410 | 9,335 | 10,745 |
Floating | Non-interest | ||
rate interest | bearing | ||
receivable | receivable | Total | |
£000 | £000 | £000 | |
As at 31 March 2024 – restated 1 | |||
Sterling | — | 4,509 | 4,509 |
US dollar | 40 | 2,881 | 2,921 |
Euro | — | 1,707 | 1,707 |
Other | — | 1,316 | 1,316 |
40 | 10,413 | 10,453 |
Revolving | |||||||
Trade | Bank | Term | credit | Other | Lease | ||
payables | overdraft | loan | facility | loans | liabilities | Total | |
£000 | £000 | £000 | £000 | £000 | £000 | £000 | |
As at 31 March 2025 | |||||||
Within 1 year | 9,697 | 765 | 21,233 | — | 88 | 3,598 | 35,381 |
Within 1 to 2 years | — | — | — | — | 66 | 2,662 | 2,728 |
Within 2 to 5 years | — | — | — | — | 31 | 1,775 | 1,806 |
More than 5 years | — | — | — | — | — | — | — |
9,697 | 765 | 21,233 | — | 185 | 8,035 | 39,915 |
Revolving | |||||||
Trade | Bank | Term | credit | Other | Lease | ||
payables | overdraft 1 | loan | facility | loans | liabilities 2 | Total | |
£000 | £000 | £000 | £000 | £000 | £000 | £000 | |
As at 31 March 2024 – restated 1 | |||||||
Within 1 year | 10,005 | 4,479 | 2,299 | — | 70 | 5,025 | 21,878 |
Within 1 to 2 years | — | — | 21,383 | 300 | 151 | 3,356 | 25,190 |
Within 2 to 5 years | — | — | — | — | 61 | 3,318 | 3,379 |
More than 5 years | — | — | — | — | — | 74 | 74 |
10,005 | 4,479 | 23,682 | 300 | 282 | 11,773 | 50,521 |
Sterling | US dollar | Euro | Other | Total | |
£000 | £000 | £000 | £000 | £000 | |
As at 31 March 2025 | |||||
Trade receivables, net of attributable impairment provisions (see note 17) | 4,800 | 2,794 | 1,955 | 1,026 | 10,575 |
Trade payables (see note 23) | (3,811) | (4,200) | (782) | (904) | (9,697) |
Net | 989 | (1,406) | 1,173 | 122 | 878 |
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 23) | (3,006) | (5,355) | (704) | (940) | (10,005) |
Net | 2,419 | (447) | 1,657 | 859 | 4,488 |
Average rate | Reporting date mid-market rate | |||
2025 | 2024 | 2025 | 2024 | |
Sterling/US dollar | 1.28 | 1.26 | 1.30 | 1.26 |
Sterling/euro | 1.19 | 1.16 | 1.20 | 1.17 |
Sterling/Czech koruna | 29.95 | 28.33 | 29.89 | 29.53 |
Sterling/Chinese renminbi | 9.21 | 8.98 | 9.40 | 9.12 |
Sterling/Indian rupee | 108.05 | 104.17 | 110.67 | 105.23 |
2025 | 2024 | |||||
Carrying amount | Carrying amount | |||||
Loans and | Loans and | |||||
borrowings | Assets | Liabilities | borrowings | Assets | Liabilities | |
£000 | £000 | £000 | £000 | £000 | £000 | |
US dollar | 10,301 | 31,862 | (11,022) | 10,569 | 39,692 | (17,848) |
Euro | 4,109 | 5,291 | (1,258) | 4,212 | 5,251 | (1,223) |
Other currencies | — | 23,221 | (6,108) | — | 23,603 | (4,268) |
2025 | 2024 | |
£000 | £000 | |
US dollar | 75 | 267 |
Euro | 85 | 27 |
Czech koruna | 84 | 88 |
Other | 193 | 411 |
437 | 793 |
Restated 1 | ||
2025 | 2024 | |
£000 | £000 | |
Profit/(loss) for the year | 872 | (3,389) |
Adjustments for: | ||
Pension scheme costs settled by the Scheme | 192 | 151 |
Depreciation charge | 6,456 | 7,859 |
Amortisation charge | 87 | 163 |
Non-underlying rationalisation costs | (1,041) | 2,212 |
Non-underlying settlement of legacy claims | (1) | (283) |
Non-underlying past service cost in respect of retirement benefits | — | 1,020 |
Non-underlying refinancing costs | — | 125 |
Non-underlying net costs arising from cancellation of future supply | ||
agreement | — | 1,034 |
Non-underlying doubtful debt and related inventory provision | — | 140 |
Loss/(profit) on disposal of other plant and equipment | 2 | (17) |
Share-based payment charge | 32 | 43 |
Financial income | (571) | (424) |
Financial expense | 5,499 | 6,011 |
Taxation expense | 1,780 | (498) |
Operating cash flow before changes in working capital | 13,307 | 14,147 |
Changes in working capital | ||
Decrease in inventories | 1,310 | 3,427 |
(Increase)/decrease in contract assets | (93) | 3,985 |
Decrease in trade and other receivables | 2,269 | 2,128 |
Increase/(decrease) in trade and other payables | 3,862 | (3,294) |
Decrease in contract liabilities | (1,317) | (1,629) |
Decrease in provisions | (272) | (177) |
Cash generated from operations | 19,066 | 18,587 |
2025 | 2024 | |
£000 | £000 | |
Contracted future capital expenditure | 49 | — |
2025 | 2024 | |
£000 | £000 | |
Short-term benefits | 2,130 | 1,231 |
Share-based payments | 5 | 30 |
Total compensation | 2,135 | 1,261 |
Registered | Principal place | Class of | 2025 | 2024 | ||
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 | Dormant | Ordinary | 100 | 100 |
Carclo Holding Corporation | One Nexus Way, Camana 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 Platt Nederland BV | 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 |
Registered | Principal place | Class of | 2025 | 2024 | ||
Company | office address | of business | Status | shares held | % | % |
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 |
CTP Lichfield Limited | 1 | UK | Dormant | 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 | Dormant | 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 |
Registered | Principal place | Class of | 2025 | 2024 | ||
Company | office address | of business | Status | shares held | % | % |
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 |
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 | 2025 | 2024 | ||
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 | US | 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 | US | 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 3 | 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 |
Registered | Principal place | Class of | 2025 | 2024 | ||
Group | office address | of business | Status | shares held | % | % |
John Shaw Lifting & Testing Services Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
Jonas Woodhead Limited | 1 | UK | Dormant | Ordinary | 100 | 100 |
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 |
Intercompany liability - £52.2 million |
Included within Amounts owed to group undertakings of £109.3 million, as disclosed in note 39 on page |
185, is an amount of £52.2 million identified as payable by the Parent Company to an indirect subsidiary, |
CTP Finance N.V. |
The amount arises from a loan agreement entered into by the Parent Company and CTP Finance N.V. |
in September 2003 for an amount of £35.2 million and accrued interest charged on the loan from 2003 |
to 2013. |
CTP Finance N.V. was liquidated in August 2020, with the liquidator concluding that to the best of his |
knowledge, there were no assets. |
Since 2020, the Parent Company has continued to record the liability of £52.2 million due to CTP Finance |
N.V. despite the fact that CTP Finance N.V. was liquidated. |
Given the significance of this amount, the uncertainty relating to the balance, and lack of underlying audit |
evidence, we have considered this to be a significant risk and a key audit matter. |
Our response: | |
Our audit procedures included, but were not limited to: | |
• | Performing testing of the design and implementation of controls around the related parties; |
• | Obtaining and reviewing the available supporting documents relating to the loan and the liquidation |
of CTP Finance N.V.; | |
• | Challenging the board and those charged with governance on the extent of the available |
documentation and the accounting treatment adopted in the financial statements; and | |
• | Consulting with our forensics and technical accounting teams to provide inputs into the assessment |
of the underlying evidence. |
Overall materiality | £625k |
How we determined it | We determined overall materiality to be 1% of total assets. |
Rationale for benchmark applied | The Parent Company does not trade and acts as a holding |
company. Therefore, the Parent Company has a significant | |
investment in subsidiaries which is the main balance on its | |
statement of financial position and deemed to be the key interest | |
to users of the Parent Company financial statements. | |
Performance materiality | Performance materiality is set to reduce to an appropriately |
low level the probability that the aggregate of uncorrected and | |
undetected misstatements in the financial statements exceeds | |
materiality for the financial statements as a whole. | |
Having considered factors such as the Parent Company’s control | |
environment and that it is the sixth year of our audit engagement, | |
we set performance materiality at £407k which is 65% of overall | |
materiality. | |
Reporting threshold | We agreed with the directors that we would report to them |
misstatements identified during our audit above £15k as well as | |
misstatements below that amount that, in our view, warranted | |
reporting for qualitative reasons. |
Restated 1 | |||
2025 | 2024 | ||
Notes | £000 | £000 | |
Fixed assets | |||
Property, plant and equipment | 34 | 79 | 199 |
Intangible assets | 35 | 72 | 89 |
Investments in subsidiary undertakings | 36 | 23,560 | 23,560 |
Deferred tax assets | 41 | 283 | 283 |
23,994 | 24,131 | ||
Current assets | |||
Debtors – amounts falling due within one year | 37 | 40,530 | 52,965 |
Debtors – amounts falling due after more than one year | 37 | 805 | 214 |
Cash at bank and in hand | 1,468 | 146 | |
42,803 | 53,325 | ||
Creditors – amounts falling due within one year | |||
Trade and other creditors | 39 | (135,197) | (116,336) |
Provisions | 38 | — | (12) |
(135,197) | (116,348) | ||
Net current liabilities | (92,394) | (63,023) | |
Total assets less current liabilities | (68,400) | (38,892) | |
Creditors – amounts falling due after more than one year | 40 | (9,893) | (29,732) |
Restated 1 | |||
2025 | 2024 | ||
Notes | £000 | £000 | |
Net assets excluding pension liability | (78,293) | (68,624) | |
Pension liability | 42 | (51,743) | (37,186) |
Net liabilities | (130,036) | (105,810) | |
Capital and reserves | |||
Called-up share capital | 24 | 3,671 | 3,671 |
Share premium account | 7,359 | 7,359 | |
Profit and loss account | (141,066) | (116,840) | |
Shareholders’ deficit | (130,036) | (105,810) |
Share | Share | Profit and | Total | ||
capital | premium | loss account | equity | ||
Notes | £000 | £000 | £000 | £000 | |
Balance at 1 April 2023 | 3,671 | 7,359 | (41,157) | (30,127) | |
Prior year restatement 1 | — | — | (59,497) | (59,497) | |
Balance at 1 April 2023 restated | 3,671 | 7,359 | (100,654) | (89,624) | |
Loss for the year | — | — | (13,561) | (13,561) | |
Other comprehensive expense | |||||
Remeasurement losses on defined benefit pension scheme | 21 | — | — | (2,668) | (2,668) |
Total comprehensive expense for the year | — | — | (16,229) | (16,229) | |
Transactions with owners recorded directly in equity | |||||
Share-based payments | — | — | 43 | 43 | |
Taxation on items recorded directly in equity | — | — | — | — | |
Balance at 31 March and 1 April 2024 1 | 3,671 | 7,359 | (116,840) | (105,810) | |
Loss for the year | — | — | (8,995) | (8,995) | |
Other comprehensive expense | |||||
Remeasurement losses on defined benefit pension scheme | 21 | — | — | (15,253) | (15,253) |
Total comprehensive expense for the year | — | — | (24,248) | (24,248) | |
Transactions with owners recorded directly in equity | |||||
Share-based payments | — | — | 22 | 22 | |
Balance at 31 March 2025 | 3,671 | 7,359 | (141,066) | (130,036) |