BNL (UK) Limited
Annual Report and Financial Statements
For the year ended 31 March 2023
Company Registration No. 02668025 (England and Wales)
BNL (UK) Limited
Company Information
Directors
J Hann
G Clark
R Bramham
(Appointed 25 April 2023)
A Green
(Appointed 19 February 2024)
Company number
02668025
Registered office
Manse Lane
Knaresborough
North Yorkshire
HG5 8LF
Auditor
Moore Kingston Smith LLP
The Shipping Building
The Old Vinyl Factory
Blyth Road
Hayes
London
UB3 1HA
BNL (UK) Limited
Contents
Page
Strategic report
1 - 2
Directors' report
3
Directors' responsibilities statement
4
Independent auditor's report
5 - 9
Profit and loss account
10
Statement of comprehensive income
11
Balance sheet
12
Statement of changes in equity
13
Notes to the financial statements
14 - 29
BNL (UK) Limited
Strategic Report
For the year ended 31 March 2023
Page 1
The directors present the strategic report for the year ended 31 March 2023.
Fair review of the business
BNL group, which manufactures plastic ball bearings and related assemblies, had a challenging year with volumes of customers across all sectors continuing to be depressed post-Covid. Supply chain issues in automotive continued to impact sales throughout the year, and high-end retail product sales around the world were reduced as the cost-of-living crisis impacted consumers’ ability to purchase luxury goods
Despite these challenges turnover was only £202,078 (1.5%) lower than prior year, however the mix of products sold has changed from high margin automotive and consumer products, to lower margin products used within the food industry, which significantly eroded gross margins. The company was additionally impacted by hyper-inflationary cost increases in energy and materials. Price increases have now been successfully passed on to customers to recoup those rising costs, but there was a delay of 6-9 months between the costs being incurred and the customer base signing off the price increases.
BNL is a global business consisting of five entities around the world, of which BNL (UK) Limited is only a part. The key management team and engineering department is based in the UK, which bears a disproportionate level of cost for these skill-sets compared to the overseas sites. The UK site is on a strategic journey from a manufacturing business to a becoming a high-end engineering solutions business. This will ensure that the BNL UK entity returns to improved profitability during 2024/25.
Principal risks and uncertainties
The principal risks that BNL faces are:
General economic environment – over the year, the Company has been exposed to a recessionary global economy which was severely impacted by an energy price and cost-of-living crisis and continuing issues in the global automotive supply chain. Management has mitigated this risk by (i) ensuring that the cost base is appropriate for the sale volume levels; and (ii) a continued effort in winning new business.
Adverse currency movements impacting profitability - BNL invoices customers in a number of different currencies, including US Dollars, Euro and Japanese Yen. Similarly, BNL’s costs are paid in a number of different currencies. As a result, the Group is subject to foreign currency exchange risk. The Directors believe, however, that these risks are mitigated by the fact that some of the Group’s sales are matched in terms of currencies by costs. The remaining risk of exchange rate fluctuation is mitigated in the near term through currency forwards and foreign currency borrowings.
Intellectual property protection – BNL’s success depends in part on protecting its intellectual property. BNL relies on its technological know-how, established over many years, to maintain its leading position. This intellectual property is closely guarded through trade secrets and contractual provisions. In addition, BNL will initiate claims or litigation against third parties for infringement of its proprietary rights or to establish the validity of its proprietary rights.
Input price pressure - We have recently seen a number of significant price rises in certain key raw materials and in global freight services. The Company will continue to monitor the impact of these rises, will mitigate these costs wherever possible and will continue to pass on any unavoidable increases where appropriate.
Objectives and Strategy
BNL’s strategy continues to be to focus on major accounts and projects in substantial growing application areas where injection moulded plastic ball bearings have clear value-added advantages. These applications include steering columns, instrument control knobs, dishwashers, CCTV cameras, food conveyor systems and water applications. The new business pipeline at BNL (projects already won but not yet in production or not yet at full production rate) remains strong and this business is expected to flow through over the next three to four years. The pipeline of projects which we are working to convert is very healthy.
BNL (UK) Limited
Strategic Report (Continued)
For the year ended 31 March 2023
Page 2
Key performance indicators
The Company's key financial performance indicator is that of operating profit. In the year ended 31 March 2023, the operating loss was (£2,473,119), margin of (19.4%), compared to an operating loss of (£1,262,236), margin of (9.8%) achieved in the prior year.
Future developments
As detailed in last year's Annual Report, BNL's future developments will be focused on major accounts and projects in substantial growing application areas where injection moulded plastic ball bearings have clear value-added advantages.
..............................
G Clark
Director
Date: .....................
BNL (UK) Limited
Directors' Report
For the year ended 31 March 2023
Page 3
The directors present their annual report and financial statements for the year ended 31 March 2023.
Principal activities
The principal activity of the company continued to be that of the design, moulding and manufacture of plastic bearings and associated assemblies. Operating in a global marketplace, BNL supplies a variety of blue-chip OEMS worldwide, both direct and via its subsidiary companies.
Results and dividends
The results for the year are set out on page 10.
No ordinary dividends were paid. The directors do not recommend payment of a final dividend.
No preference dividends were paid.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
J Wilkinson
(Resigned 1 October 2023)
J Hann
G Clark
R Bramham
(Appointed 25 April 2023)
A Green
(Appointed 19 February 2024)
Auditor
Moore Kingston Smith LLP were appointed as auditor to the company and in accordance with section 485 of the Companies Act 2006, a resolution proposing that they be re-appointed will be put at a General Meeting.
Strategic report
The company has chosen in accordance with Companies Act 2006, s. 414C(11) to set out in the company's strategic report information required by Large and Medium-sized Companies and Groups (Accounts and Reports) Regulations 2008, Sch. 7 to be contained in the directors' report.
Statement of disclosure to auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.
On behalf of the board
G Clark
Director
5 April 2024
BNL (UK) Limited
Directors' Responsibilities Statement
For the year ended 31 March 2023
Page 4
The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent;
state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements;
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
BNL (UK) Limited
Independent Auditor's Report
To the Member of BNL (UK) Limited
Page 5
Opinion
We have audited the financial statements of BNL (UK) Limited (the 'company') for the year ended 31 March 2023 which comprise the Profit and Loss Account, the Statement of Comprehensive Income, the Balance Sheet, the Statement of Changes in Equity and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including FRS 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements:
give a true and fair view of the state of the company's affairs as at 31 March 2023 and of its loss for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
The other information comprises the information included in the annual report, other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.
Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
BNL (UK) Limited
Independent Auditor's Report (Continued)
To the Member of BNL (UK) Limited
Page 6
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
the information given in the Strategic Report and the Directors' Report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the Strategic Report and the Directors' Report have been prepared in accordance with applicable legal requirements.
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the Strategic Report and the Directors' Report.
We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:
adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
the financial statements are not in agreement with the accounting records and returns; or
certain disclosures of remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.
Responsibilities of directors
As explained more fully in the Directors' Responsibilities Statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.
In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.
BNL (UK) Limited
Independent Auditor's Report (Continued)
To the Member of BNL (UK) Limited
Page 7
Auditor's responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
As part of an audit in accordance with ISAs (UK) we exercise professional judgement and maintain professional scepticism throughout the audit. We also:
Identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.
Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purposes of expressing an opinion on the effectiveness of the company’s internal control.
Evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and related disclosures made by the directors.
Conclude on the appropriateness of the directors’ use of the going concern basis of accounting and, based on the audit evidence obtained, whether a material uncertainty exists related to events or conditions that may cast significant doubt on the company’s ability to continue as a going concern. If we conclude that a material uncertainty exists, we are required to draw attention in our auditor’s report to the related disclosures in the financial statements or, if such disclosures are inadequate, to modify our opinion. Our conclusions are based on the audit evidence obtained up to the date of our auditor’s report. However, future events or conditions may cause the company to cease to continue as a going concern.
Evaluate the overall presentation, structure and content of the financial statements, including the disclosures, and whether the financial statements represent the underlying transactions and events in a manner that achieves fair presentation.
We communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit.
BNL (UK) Limited
Independent Auditor's Report (Continued)
To the Member of BNL (UK) Limited
Page 8
Explanation as to what extent the audit was considered capable of detecting irregularities, including fraud
Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below.
The objectives of our audit in respect of fraud, are; to identify and assess the risks of material misstatement of the financial statements due to fraud; to obtain sufficient appropriate audit evidence regarding the assessed risks of material misstatement due to fraud, through designing and implementing appropriate responses to those assessed risks; and to respond appropriately to instances of fraud or suspected fraud identified during the audit. However, the primary responsibility for the prevention and detection of fraud rests with both management and those charged with governance of the company.
Our approach was as follows:
We obtained an understanding of the legal and regulatory requirements applicable to the company and considered that the most significant are the Companies Act 2006, UK financial reporting standards as issued by the Financial Reporting Council, and UK taxation legislation.
We obtained an understanding of how the company complies with these requirements by discussions with management and those charged with governance.
We assessed the risk of material misstatement of the financial statements, including the risk of material misstatement due to fraud and how it might occur, by holding discussions with management and those charged with governance.
We inquired of management and those charged with governance as to any known instances of non-compliance or suspected non-compliance with laws and regulations.
Based on this understanding, we designed specific appropriate audit procedures to identify instances of non-compliance with laws and regulations. This included making enquiries of management and those charged with governance and obtaining additional corroborative evidence as required.
There are inherent limitations in the audit procedures described above. We are less likely to become aware of instances of non-compliance with laws and regulations that are not closely related to events and transactions reflected in the financial statements. Also, the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery or intentional misrepresentations, or through collusion.
BNL (UK) Limited
Independent Auditor's Report (Continued)
To the Member of BNL (UK) Limited
Page 9
This report is made solely to the company's member in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's member those matters we are required to state to the member in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's member for our audit work, for this report, or for the opinions we have formed.
Jeremy Read (Senior Statutory Auditor)
for and on behalf of Moore Kingston Smith LLP
5 April 2024
Chartered Accountants
Statutory Auditor
The Shipping Building
The Old Vinyl Factory
Blyth Road
Hayes
London
UB3 1HA
BNL (UK) Limited
Profit and Loss Account
For the year ended 31 March 2023
Page 10
2023
2022
Notes
£
£
Turnover
3
12,740,916
12,942,994
Cost of sales
(11,435,771)
(10,751,766)
Gross profit
1,305,145
2,191,228
Distribution costs
(780,524)
(735,799)
Administrative expenses
(2,955,727)
(2,717,665)
Other operating income
54,514
Exceptional items
4
(96,527)
Operating loss
5
(2,473,119)
(1,262,236)
Interest payable and similar expenses
8
(193,164)
(136,408)
Loss before taxation
(2,666,283)
(1,398,644)
Tax on loss
9
52,044
371,211
Loss for the financial year
(2,614,239)
(1,027,433)
The Profit and Loss Account has been prepared on the basis that all operations are continuing operations.
BNL (UK) Limited
Statement of Comprehensive Income
For the year ended 31 March 2023
Page 11
2023
2022
£
£
Loss for the year
(2,614,239)
(1,027,433)
Other comprehensive income
-
-
Total comprehensive income for the year
(2,614,239)
(1,027,433)
BNL (UK) Limited
Balance Sheet
As at 31 March 2023
Page 12
2023
2022
Notes
£
£
£
£
Fixed assets
Intangible assets
10
1,307,351
1,278,153
Tangible assets
11
1,858,693
2,272,421
Investments
12
1,554,971
1,554,971
4,721,015
5,105,545
Current assets
Stock
14
1,043,699
1,067,994
Debtors
15
4,923,575
6,230,935
Cash at bank and in hand
1,050,969
534,734
7,018,243
7,833,663
Creditors: amounts falling due within one year
16
(8,876,410)
(7,689,877)
Net current (liabilities)/assets
(1,858,167)
143,786
Total assets less current liabilities
2,862,848
5,249,331
Creditors: amounts falling due after more than one year
17
(3,235,397)
(3,007,641)
Net (liabilities)/assets
(372,549)
2,241,690
Capital and reserves
Called up share capital
20
3,389,113
3,389,113
Share premium account
40,888
40,888
Capital redemption reserve
1,000
1,000
Profit and loss reserves
(3,803,550)
(1,189,311)
Total equity
(372,549)
2,241,690
The financial statements were approved by the board of directors and authorised for issue on 5 April 2024 and are signed on its behalf by:
G Clark
Director
Company Registration No. 02668025
BNL (UK) Limited
Statement of Changes in Equity
For the year ended 31 March 2023
Page 13
Share capital
Share premium account
Capital redemption reserve
Profit and loss reserves
Total
£
£
£
£
£
Balance at 1 April 2021
3,389,113
40,888
1,000
(161,878)
3,269,123
Year ended 31 March 2022:
Loss and total comprehensive income for the year
-
-
-
(1,027,433)
(1,027,433)
Balance at 31 March 2022
3,389,113
40,888
1,000
(1,189,311)
2,241,690
Year ended 31 March 2023:
Loss and total comprehensive income for the year
-
-
-
(2,614,239)
(2,614,239)
Balance at 31 March 2023
3,389,113
40,888
1,000
(3,803,550)
(372,549)
BNL (UK) Limited
Notes to the Financial Statements
For the year ended 31 March 2023
Page 14
1
Accounting policies
Company information
BNL (UK) Limited is a private company limited by shares incorporated in England and Wales. The registered office is Manse Lane, Knaresborough, North Yorkshire, HG5 8LF.
1.1
Accounting convention
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
This company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements:
The financial statements of the company are consolidated in the financial statements of Synnovia Limited. These consolidated financial statements are available from Companies House.
The company has taken advantage of the exemption under section 400 of the Companies Act 2006 not to prepare consolidated accounts. The financial statements present information about the company as an individual entity and not about its group.
BNL (UK) Limited is a wholly owned subsidiary of Synnovia Limited and the results of BNL (UK) Limited are included in the consolidated financial statements of Synnovia Limited which are available from Companies House.
1.2
Going concern
The company made a loss for the year of £2,614,239true (2022: Loss of £1,027,433) and as at the balance sheet date had net liabilities of £372,549 (2022: Net Assets of £2,241,690).
The company is an obligor to a group bank facility agreement and is ultimately financed by the group's facility as part of Synnovia Limited group of companies. The group meets its funding requirements through a group wide term loan, overdraft facility, asset based finance facility, export finance facility and invoice discounting facility.
Synnovia Limited has provided confirmation of its continued support for BNL (UK) Limited. The directors of Synnovia Limited have produced forecasts for the group as a whole (this includes the ultimate parent undertaking BPF1 Limited and the Synnovia Limited group of companies including BNL (UK) Limited) and as a result, they have a reasonable expectation that the group and hence the company has adequate resources to continue in operational existence for at least 12 months from the date of approval of the financial statements.
BNL (UK) Limited
Notes to the Financial Statements (Continued)
For the year ended 31 March 2023
1
Accounting policies
(Continued)
Page 15
1.3
Turnover
Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.
Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.
1.4
Research and development expenditure
Research expenditure is written off against profits in the year in which it is incurred. Identifiable development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can be demonstrated.
1.5
Intangible fixed assets other than goodwill
Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.
Development expenditures on individual projects are recognised as intangible assets when the company can demonstrate an asset has been created that can be identified (such as a new product).
Internally-generated intangible assets are amortised on a straight line basis over their useful lives. Where no internally-generated intangible asset can be recognised, development expenditure is recognised as an expense in the period in which it is incurred.
Amortisation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Development costs
Straight line over 5 years
1.6
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Plant and equipment
10% - 20% per annum straight line
Fixtures and fittings
20% per annum straight line
Motor vehicles
25% per annum straight line
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.
BNL (UK) Limited
Notes to the Financial Statements (Continued)
For the year ended 31 March 2023
1
Accounting policies
(Continued)
Page 16
1.7
Fixed asset investments
Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.
A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
1.8
Impairment of fixed assets
At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.
If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.
Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.
1.9
Stock
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stock to their present location and condition.
Stock held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stock over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.
1.10
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
BNL (UK) Limited
Notes to the Financial Statements (Continued)
For the year ended 31 March 2023
1
Accounting policies
(Continued)
Page 17
1.11
Financial instruments
The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
Other financial assets
Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.
Impairment of financial assets
Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.
Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.
If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.
Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.
BNL (UK) Limited
Notes to the Financial Statements (Continued)
For the year ended 31 March 2023
1
Accounting policies
(Continued)
Page 18
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
Other financial liabilities
Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.
Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.
Derecognition of financial liabilities
Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.
1.12
Equity instruments
Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.
1.13
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
BNL (UK) Limited
Notes to the Financial Statements (Continued)
For the year ended 31 March 2023
1
Accounting policies
(Continued)
Page 19
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
1.14
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
1.15
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.16
Share-based payments
Equity-settled share-based payments are measured at fair value at the date of grant by reference to the fair value of equity instruments granted. The fair value determined at the grant date is expensed on a straight line basis over the vesting period, based on the estimate of shares that will eventually vest. A corresponding adjustment is amde to equity.
The expense in relation to options over the parent company's shares granted to employees of a subsidiary is recognised by the company as a capital contribution, and presented as an increase in the company's investment in that subsidiary.
When the terms and conditions of equity-settled share-based payments at the time they were granted are subsequently modified, the fair value of the share-based payment under the original terms and conditions are both determined at the date of the modification. Any excess of the modified fair value over the original fair value is recognised over the remaining vesting period in addition to the grant date fair value of the original share-based payment. The share-based payment expense is not adjusted if the modified fair value is less than the original fair value.
Cancellations or settlements (including those resulting from employee redundancies) are treated as an acceleration of vesting and the amount that would have been recognised over the remaining vesting period is recognised immediately.
BNL (UK) Limited
Notes to the Financial Statements (Continued)
For the year ended 31 March 2023
1
Accounting policies
(Continued)
Page 20
When the terms and conditions of equity-settled share-based payments at the time they were granted are subsequently modified, the fair value of the share-based payment under the original terms and conditions and under the modified terms and conditions are both determined at the date of the modification. Any excess of the modified fair value over the original fair value is recognised over the remaining vesting period in addition to the grant date fair value of the original share-based payment. The share-based payment expense is not adjusted if the modified fair value is less than the original fair value.
Cancellations or settlements (including those resulting from employee redundancies) are treated as an acceleration of vesting and the amount that would have been recognised over the remaining vesting period is recognised immediately.
1.17
Leases
Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.
Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.
1.18
Foreign exchange
Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.
BNL (UK) Limited
Notes to the Financial Statements (Continued)
For the year ended 31 March 2023
Page 21
2
Judgements and key sources of estimation uncertainty
In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
Critical judgements
The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.
Stock provision
The company designs, moulds, manufacturers and sells plastic bearings and associated assemblies and is subject to changing consumer demands. As a result it is necessary to consider the recoverability of the cost of stock and associated provisioning required. When calculating the stock provision, management considers the nature and condition of the stock, as well as applying assumptions around anticipated saleability of finished goods and future usage of raw materials.
Provision against debtors
The company makes an estimate of the recoverable value of trade debtors and other debtors. When assessing the impairment of trade and other receivables, management considers factors including the ageing profile of receivables and historical experience.
The company also has various receivables from fellow group undertakings. The directors consider indicators of potential non recoverability when the counterparty is making losses and/or has a deficit on net assets, and where there is uncertainty with recoverability of these balances the directors will provide for these balances.
3
Turnover and other revenue
2023
2022
£
£
Turnover analysed by class of business
Sale of goods
12,740,916
12,942,994
2023
2022
£
£
Turnover analysed by geographical market
United Kingdom
376,440
435,854
Rest of the World
12,364,476
12,507,140
12,740,916
12,942,994
BNL (UK) Limited
Notes to the Financial Statements (Continued)
For the year ended 31 March 2023
Page 22
4
Exceptional items
2023
2022
£
£
Restructuring and other costs
96,527
-
5
Operating loss
2023
2022
Operating loss for the year is stated after charging:
£
£
Exchange differences
144,113
57,464
Depreciation of owned tangible fixed assets
492,845
480,245
Depreciation of tangible fixed assets held under finance leases
14,177
33,369
Amortisation of intangible assets
216,122
253,105
6
Auditor's remuneration
2023
2022
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the company
23,700
16,500
7
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2023
2022
Number
Number
Production staff
70
76
Administration and management staff
11
10
Sales and design
4
4
Total
85
90
Their aggregate remuneration comprised:
2023
2022
£
£
Wages and salaries
2,962,909
3,319,785
Social security costs
350,191
336,804
Pension costs
142,598
381,992
3,948,427
4,038,581
BNL (UK) Limited
Notes to the Financial Statements (Continued)
For the year ended 31 March 2023
Page 23
8
Interest payable and similar expenses
2023
2022
£
£
Interest on bank loans, export finance and overdrafts
142,508
29,314
Interest payable to group undertakings
37,835
107,094
Interest on finance leases and hire purchase contracts
12,821
-
193,164
136,408
9
Taxation
2023
2022
£
£
Current tax
UK corporation tax on profits for the current period
(288,176)
Adjustments in respect of prior periods
(29,710)
(30,945)
Total current tax
(317,886)
(30,945)
Deferred tax
Origination and reversal of timing differences
265,842
(340,266)
Total tax credit
(52,044)
(371,211)
The actual credit for the year can be reconciled to the expected credit for the year based on the profit or loss and the standard rate of tax as follows:
2023
2022
£
£
Loss before taxation
(2,666,283)
(1,398,644)
Expected tax credit based on the standard rate of corporation tax in the UK of 19.00% (2022: 19.00%)
(506,594)
(265,742)
Tax effect of expenses that are not deductible in determining taxable profit
18,860
(3,193)
Adjustments in respect of prior years
(29,710)
(30,945)
Research and development tax credit
1,993
2,470
Deferred tax adjustments in respect of prior years
68,400
(9,999)
Fixed asset differences
(4,919)
(63,802)
Remeasurement of deferred tax for changes in tax rates
(63,944)
Unrecognised deferred tax assets in respect of tax losses
463,870
Taxation credit for the year
(52,044)
(371,211)
BNL (UK) Limited
Notes to the Financial Statements (Continued)
For the year ended 31 March 2023
Page 24
10
Intangible fixed assets
Development costs
£
Cost
At 1 April 2022
2,684,741
Additions
521,767
Disposals
(276,447)
At 31 March 2023
2,930,061
Amortisation and impairment
At 1 April 2022
1,406,588
Amortisation charged for the year
216,122
At 31 March 2023
1,622,710
Carrying amount
At 31 March 2023
1,307,351
At 31 March 2022
1,278,153
11
Tangible fixed assets
Plant and equipment
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
Cost
At 1 April 2022
8,531,184
1,379,966
29,234
9,940,384
Additions
48,488
66,206
114,694
Disposals
(23,182)
(16,476)
(39,658)
At 31 March 2023
8,556,490
1,429,696
29,234
10,015,420
Depreciation and impairment
At 1 April 2022
6,489,431
1,149,298
29,234
7,667,963
Depreciation charged in the year
417,728
89,294
507,022
Eliminated in respect of disposals
(4,975)
(13,283)
(18,258)
At 31 March 2023
6,902,184
1,225,309
29,234
8,156,727
Carrying amount
At 31 March 2023
1,654,306
204,387
1,858,693
At 31 March 2022
2,041,753
230,668
2,272,421
BNL (UK) Limited
Notes to the Financial Statements (Continued)
For the year ended 31 March 2023
11
Tangible fixed assets
(Continued)
Page 25
The net carrying value of tangible fixed assets includes the following in respect of assets held under finance leases or hire purchase contracts.
2023
2022
£
£
Plant and equipment
128,568
216,432
12
Fixed asset investments
2023
2022
Notes
£
£
Investments in subsidiaries
13
1,554,971
1,554,971
13
Subsidiaries
Details of the company's subsidiaries at 31 March 2023 are as follows:
Name of undertaking
Registered office
Class of
% Held
shares held
Direct
BNL (US) Inc
56 Leonard Street, Unit 5, Foxboro, MA 02035, USA
Ordinary
100.00
BNL (Japan) Inc
7th Floor, Yamatane Aoki Building 8-1, Nihonbashi, Hakozaki-cho, Chuo-ku, Tokyo, 103-0015, Japan
Ordinary
100.00
BNL (Thailand) Limited
500/63 Moo, 3 Hemaraj Eastern Seaboard Industrial Est. T Tasit A. Pluakdaeng, Rayong 21140, Thailand
Ordinary
100.00
14
Stock
2023
2022
£
£
Raw materials and consumables
368,068
286,341
Work in progress
386,675
570,987
Finished goods and goods for resale
288,956
210,666
1,043,699
1,067,994
BNL (UK) Limited
Notes to the Financial Statements (Continued)
For the year ended 31 March 2023
Page 26
15
Debtors
2023
2022
Amounts falling due within one year:
£
£
Trade debtors
1,202,321
2,062,482
Corporation tax recoverable
54,514
325,275
Amounts owed by group undertakings
3,287,588
3,194,980
Other debtors
96,658
133,950
Prepayments and accrued income
282,494
248,406
4,923,575
5,965,093
Deferred tax asset (note 19)
265,842
4,923,575
6,230,935
16
Creditors: amounts falling due within one year
2023
2022
Notes
£
£
Bank loans and overdrafts
1,700,079
Obligations under finance leases
18
74,583
70,616
Trade creditors
661,505
925,537
Amounts owed to group undertakings
5,674,448
2,808,865
Other creditors
329,012
3,403,403
Accruals and deferred income
436,783
481,456
8,876,410
7,689,877
17
Creditors: amounts falling due after more than one year
2023
2022
Notes
£
£
Obligations under finance leases
18
98,766
126,509
Amounts owed to group undertakings
3,136,631
2,881,132
3,235,397
3,007,641
BNL (UK) Limited
Notes to the Financial Statements (Continued)
For the year ended 31 March 2023
Page 27
18
Finance lease obligations
2023
2022
Future minimum lease payments due under finance leases:
£
£
Within one year
74,583
70,616
In two to five years
98,766
126,509
173,349
197,125
Finance lease liabilities are secured against the corresponding assets that the leases relate to.
19
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:
Assets
Assets
2023
2022
Balances:
£
£
Accelerated capital allowances
(384,293)
(279,343)
Tax losses
367,916
507,750
Short term timing differences
16,377
37,435
-
265,842
2023
Movements in the year:
£
Asset at 1 April 2022
(265,842)
Charge to profit or loss
265,842
Liability at 31 March 2023
-
20
Share capital
2023
2022
2023
2022
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
1,798,000
1,798,000
1,798,000
1,798,000
'A' Ordinary shares of 10p each
71,920
71,920
7,192
7,192
1,869,920
1,869,920
1,805,192
1,805,192
BNL (UK) Limited
Notes to the Financial Statements (Continued)
For the year ended 31 March 2023
20
Share capital
(Continued)
Page 28
2023
2022
2023
2022
Preference share capital
Number
Number
£
£
Issued and fully paid
Redeemable preference shares of £1 each
1,583,921
1,583,921
1,583,921
1,583,921
Preference shares classified as equity
1,583,921
1,583,921
Total equity share capital
3,389,113
3,389,113
Ordinary shares and 'A' Ordinary shares
The 'A' Ordinary shares have the same voting rights as the Ordinary shares. The 'A' Ordinary shares have the same rights as the Ordinary shares on return of assets on liquidation or capital reduction.
Redeemable Preference shares
The Redeemable Preference shares can be redeemed at par by the company on giving notice to the holders of the shares in accordance with the company's Articles of Association. On a winding up, the holders of the Redeemable Preference shares have priority over the other shareholders to receive an amount equal to the subscription price paid per share. The holders have no voting rights. The profits of the company which are available for distribution shall be applied firstly in paying dividends to the holders of the Redeemable Preference shares unless they agree to pay dividends to Ordinary shareholders.
21
Operating lease commitments
At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:
2023
2022
as restated
£
£
Within one year
98,151
215,780
Between two and five years
35,150
89,007
133,301
304,787
The comparative operating lease commitments have been restated to reflect the commitments to the first break clause which is consistent with the approach in 2023.
22
Ultimate controlling party
The company's immediate parent undertaking is Plastics Capital Trading Limited, a company incorporated in United Kingdom. The company's ultimate parent undertaking is BPF1 Limited, a company incorporated in the United Kingdom.
The consolidated financial statements of BPF1 Limited can be obtained from Companies House.
BNL (UK) Limited
Notes to the Financial Statements (Continued)
For the year ended 31 March 2023
Page 29
23
Contingent liabilities
A composite guarantee has been given to the Company and Group's bankers in respect of any debts or liabilities owing to the bank by any party of the guarantee.
At the balance sheet date, the Group's indebtedness to its bankers was £12,730,000 (2022: £16,110,000). The Group's indebtedness to its bankers is subject to meeting loan covenants.
24
Related party transactions
The company has taken the exemption to not disclose related party transactions with companies under the same control in accordance with FRS 102 - Section 33 ''Related Party Disclosures''.
The company has taken exemption to not disclose the remuneration of key management personnel as this information is disclosed in the parent company's financial statements in accordance with FRS 102 - Section 33 ''Related Party Disclosures''.
25
Pension scheme
The company operates a defined contributions pension scheme. The pension costs charge for the year was £423,327 (2022: £381,992), which represents the contributions payable by the company to the scheme. The balance outstanding at the year end in respect of the defined contribution scheme was £42,510 (2022: £nil).
2023-03-312022-04-01falseCCH SoftwareCCH Accounts Production 2023.200J WilkinsonJ HannG ClarkR BramhamA Green026680252022-04-012023-03-3102668025bus:Director22022-04-012023-03-3102668025bus:Director32022-04-012023-03-3102668025bus:Director42022-04-012023-03-3102668025bus:Director52022-04-012023-03-3102668025bus:Director12022-04-012023-03-3102668025bus:RegisteredOffice2022-04-012023-03-31026680252023-03-31026680252021-04-012022-03-310266802512021-04-012022-03-3102668025core:OtherResidualIntangibleAssets2023-03-3102668025core:OtherResidualIntangibleAssets2022-03-3102668025core:DevelopmentCostsCapitalisedDevelopmentExpenditure2023-03-3102668025core:DevelopmentCostsCapitalisedDevelopmentExpenditure2022-03-31026680252022-03-3102668025core:PlantMachinery2023-03-3102668025core:FurnitureFittings2023-03-3102668025core:MotorVehicles2023-03-3102668025core:PlantMachinery2022-03-3102668025core:FurnitureFittings2022-03-3102668025core:MotorVehicles2022-03-3102668025core:CurrentFinancialInstrumentscore:WithinOneYear2023-03-3102668025core:CurrentFinancialInstrumentscore:WithinOneYear2022-03-3102668025core:Non-currentFinancialInstrumentscore:AfterOneYear2023-03-3102668025core:Non-currentFinancialInstrumentscore:AfterOneYear2022-03-3102668025core:CurrentFinancialInstruments2023-03-3102668025core:CurrentFinancialInstruments2022-03-3102668025core:Non-currentFinancialInstruments2023-03-3102668025core:Non-currentFinancialInstruments2022-03-3102668025core:ShareCapital2023-03-3102668025core:ShareCapital2022-03-3102668025core:SharePremium2023-03-3102668025core:SharePremium2022-03-3102668025core:CapitalRedemptionReserve2023-03-3102668025core:CapitalRedemptionReserve2022-03-3102668025core:RetainedEarningsAccumulatedLosses2023-03-3102668025core:RetainedEarningsAccumulatedLosses2022-03-3102668025core:ShareCapital2021-03-3102668025core:SharePremium2021-03-3102668025core:CapitalRedemptionReserve2021-03-3102668025core:RetainedEarningsAccumulatedLosses2021-03-31026680252021-03-3102668025core:ShareCapitalOrdinaryShares2023-03-3102668025core:ShareCapitalOrdinaryShares2022-03-3102668025core:IntangibleAssetsOtherThanGoodwill2022-04-012023-03-3102668025core:DevelopmentCostsCapitalisedDevelopmentExpenditure2022-04-012023-03-3102668025core:PlantMachinery2022-04-012023-03-3102668025core:FurnitureFittings2022-04-012023-03-3102668025core:MotorVehicles2022-04-012023-03-3102668025core:UKTax2022-04-012023-03-3102668025core:UKTax2021-04-012022-03-310266802512022-04-012023-03-310266802522022-04-012023-03-310266802522021-04-012022-03-310266802532022-04-012023-03-310266802532021-04-012022-03-3102668025core:DevelopmentCostsCapitalisedDevelopmentExpenditure2022-03-3102668025core:DevelopmentCostsCapitalisedDevelopmentExpenditurecore:ExternallyAcquiredIntangibleAssets2022-04-012023-03-3102668025core:PlantMachinery2022-03-3102668025core:FurnitureFittings2022-03-3102668025core:MotorVehicles2022-03-31026680252022-03-3102668025core:Subsidiary12022-04-012023-03-3102668025core:Subsidiary22022-04-012023-03-3102668025core:Subsidiary32022-04-012023-03-3102668025core:WithinOneYear2023-03-3102668025core:WithinOneYear2022-03-3102668025core:BetweenTwoFiveYears2023-03-3102668025core:BetweenTwoFiveYears2022-03-3102668025bus:PrivateLimitedCompanyLtd2022-04-012023-03-3102668025bus:FRS1022022-04-012023-03-3102668025bus:Audited2022-04-012023-03-3102668025bus:FullAccounts2022-04-012023-03-31xbrli:purexbrli:sharesiso4217:GBP