Brockmoor (Holdings) Limited 11257701 false 2023-04-01 2024-03-31 2024-03-31 2024-03-31 The principal activity of the company is that of a holding company. Digita Accounts Production Advanced 6.30.9574.0 true true true false Class 1 Class 2 Class 3 false true false false 11257701 2023-04-01 2024-03-31 11257701 2024-03-31 11257701 bus:Consolidated 2024-03-31 11257701 core:RetainedEarningsAccumulatedLosses bus:Consolidated 2024-03-31 11257701 core:ShareCapital 2024-03-31 11257701 core:ShareCapital bus:Consolidated 2024-03-31 11257701 core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterests bus:Consolidated 2024-03-31 11257701 core:HirePurchaseContracts core:CurrentFinancialInstruments 2024-03-31 11257701 core:HirePurchaseContracts core:CurrentFinancialInstruments bus:Consolidated 2024-03-31 11257701 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2024-03-31 11257701 core:HirePurchaseContracts core:Non-currentFinancialInstruments bus:Consolidated 2024-03-31 11257701 core:CurrentFinancialInstruments bus:Consolidated 2024-03-31 11257701 core:CurrentFinancialInstruments core:WithinOneYear 2024-03-31 11257701 core:CurrentFinancialInstruments core:WithinOneYear bus:Consolidated 2024-03-31 11257701 core:CurrentFinancialInstruments core:WithinOneYear bus:Consolidated 2 2024-03-31 11257701 core:CurrentFinancialInstruments core:WithinOneYear 2 2024-03-31 11257701 core:Non-currentFinancialInstruments core:AfterOneYear 2024-03-31 11257701 core:Non-currentFinancialInstruments core:AfterOneYear bus:Consolidated 2024-03-31 11257701 core:FurnitureFittings bus:Consolidated 2024-03-31 11257701 core:LandBuildings core:OwnedOrFreeholdAssets bus:Consolidated 2024-03-31 11257701 core:PlantMachinery bus:Consolidated 2024-03-31 11257701 bus:FRS102 bus:Consolidated 2023-04-01 2024-03-31 11257701 bus:Audited bus:Consolidated 2023-04-01 2024-03-31 11257701 bus:FullAccounts bus:Consolidated 2023-04-01 2024-03-31 11257701 bus:RegisteredOffice bus:Consolidated 2023-04-01 2024-03-31 11257701 bus:CompanySecretaryDirector1 2023-04-01 2024-03-31 11257701 bus:CompanySecretaryDirector1 bus:Consolidated 2023-04-01 2024-03-31 11257701 bus:Consolidated 2023-04-01 2024-03-31 11257701 bus:PrivateLimitedCompanyLtd bus:Consolidated 2023-04-01 2024-03-31 11257701 bus:ConsolidatedGroupCompanyAccounts 2023-04-01 2024-03-31 11257701 core:RetainedEarningsAccumulatedLosses bus:Consolidated 2023-04-01 2024-03-31 11257701 core:ShareCapital bus:Consolidated 2023-04-01 2024-03-31 11257701 core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterests bus:Consolidated 2023-04-01 2024-03-31 11257701 countries:RestWorldOutsideEurope bus:Consolidated 2023-04-01 2024-03-31 11257701 countries:UnitedKingdom bus:Consolidated 2023-04-01 2024-03-31 11257701 core:PlantEquipmentUnderOperatingLeases bus:Consolidated 2023-04-01 2024-03-31 11257701 core:ReportableOperatingSegment1 bus:Consolidated 2023-04-01 2024-03-31 11257701 core:ReportableOperatingSegment2 bus:Consolidated 2023-04-01 2024-03-31 11257701 core:ReportableOperatingSegment3 bus:Consolidated 2023-04-01 2024-03-31 11257701 core:FurnitureFittings bus:Consolidated 2023-04-01 2024-03-31 11257701 core:FurnitureFittingsToolsEquipment bus:Consolidated 2023-04-01 2024-03-31 11257701 core:LandBuildings core:OwnedOrFreeholdAssets bus:Consolidated 2023-04-01 2024-03-31 11257701 core:PlantMachinery bus:Consolidated 2023-04-01 2024-03-31 11257701 core:Subsidiary1 2023-04-01 2024-03-31 11257701 core:Subsidiary1 1 2023-04-01 2024-03-31 11257701 core:Subsidiary1 countries:England 2023-04-01 2024-03-31 11257701 core:Subsidiary2 2023-04-01 2024-03-31 11257701 core:Subsidiary2 1 2023-04-01 2024-03-31 11257701 core:Subsidiary2 countries:England 2023-04-01 2024-03-31 11257701 core:UKTax bus:Consolidated 2023-04-01 2024-03-31 11257701 countries:AllCountries bus:Consolidated 2023-04-01 2024-03-31 11257701 2023-03-31 11257701 bus:Consolidated 2023-03-31 11257701 core:RetainedEarningsAccumulatedLosses bus:Consolidated 2023-03-31 11257701 core:ShareCapital 2023-03-31 11257701 core:ShareCapital bus:Consolidated 2023-03-31 11257701 core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterests bus:Consolidated 2023-03-31 11257701 core:CostValuation 2023-03-31 11257701 core:FurnitureFittings bus:Consolidated 2023-03-31 11257701 core:LandBuildings core:OwnedOrFreeholdAssets bus:Consolidated 2023-03-31 11257701 core:PlantMachinery bus:Consolidated 2023-03-31 11257701 2023-03-31 11257701 bus:Consolidated 2023-03-31 11257701 core:HirePurchaseContracts core:CurrentFinancialInstruments 2023-03-31 11257701 core:HirePurchaseContracts core:CurrentFinancialInstruments bus:Consolidated 2023-03-31 11257701 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2023-03-31 11257701 core:HirePurchaseContracts core:Non-currentFinancialInstruments bus:Consolidated 2023-03-31 11257701 core:CurrentFinancialInstruments bus:Consolidated 2023-03-31 11257701 core:CurrentFinancialInstruments core:WithinOneYear 2023-03-31 11257701 core:CurrentFinancialInstruments core:WithinOneYear bus:Consolidated 2023-03-31 11257701 core:CurrentFinancialInstruments core:WithinOneYear bus:Consolidated 2 2023-03-31 11257701 core:CurrentFinancialInstruments core:WithinOneYear 2 2023-03-31 11257701 core:Non-currentFinancialInstruments core:AfterOneYear 2023-03-31 11257701 core:Non-currentFinancialInstruments core:AfterOneYear bus:Consolidated 2023-03-31 11257701 core:FurnitureFittings bus:Consolidated 2023-03-31 11257701 core:LandBuildings core:OwnedOrFreeholdAssets bus:Consolidated 2023-03-31 11257701 core:PlantMachinery bus:Consolidated 2023-03-31 11257701 bus:Consolidated 2022-04-01 2023-03-31 11257701 bus:Consolidated core:PreviouslyStatedAmount 2022-04-01 2023-03-31 11257701 countries:RestWorldOutsideEurope bus:Consolidated 2022-04-01 2023-03-31 11257701 countries:UnitedKingdom bus:Consolidated 2022-04-01 2023-03-31 11257701 core:PlantEquipmentUnderOperatingLeases bus:Consolidated 2022-04-01 2023-03-31 11257701 core:Subsidiary1 1 2022-04-01 2023-03-31 11257701 core:Subsidiary2 1 2022-04-01 2023-03-31 11257701 core:UKTax bus:Consolidated 2022-04-01 2023-03-31 11257701 2022-03-31 11257701 bus:Consolidated core:PreviouslyStatedAmount 2022-03-31 11257701 core:ShareCapital 2022-03-31 iso4217:GBP xbrli:pure

Registration number: 11257701

Brockmoor (Holdings) Limited

Annual Report and Consolidated Financial Statements

for the Year Ended 31 March 2024

 

Brockmoor (Holdings) Limited

Contents

Company Information

1

Strategic Report

2

Director's Report

3

Statement of Director's Responsibilities

4

Independent Auditor's Report

5 to 8

Consolidated Profit and Loss Account

9

Consolidated Statement of Comprehensive Income

10

Consolidated Balance Sheet

11

Balance Sheet

12

Consolidated Statement of Changes in Equity

13

Statement of Changes in Equity

14

Consolidated Statement of Cash Flows

15

Notes to the Financial Statements

16 to 28

 

Brockmoor (Holdings) Limited

Company Information

Director

Mr J A C Leppington

Registered office

Leys Road
Brierley Hill
West Midlands
DY5 3UJ

Auditors

Jordan & Company
Knighton House
62 Hagley Road
Stourbridge
West Midlands
DY8 1QD

 

Brockmoor (Holdings) Limited

Strategic Report for the Year Ended 31 March 2024

The director presents his strategic report for the year ended 31 March 2024.

Fair review of the business

The group continues to monitor the group's performance, gross profit and customer base. The director considers the following key performance indicators to be the most effective measures of performance against the group's objectives.

The group's key financial and other performance indicators during the year were as follows:

Financial KPIs

Unit

2024

2023

Revenue

£

23,156,865

23,335,386

Gross profit

£

2,270,224

2,490,391

Gross profit margin

%

10

11

Profit after tax

£

470,406

518,610

Principal risks and uncertainties

In 2024, activity remained at a high level for the first eight months but did tail off during the last four months. Sales and production were broadly similar to the preceding twelve months. Input costs eased somewhat during the year.

The director is confident that the group can achieve acceptable turnover, margins and profitability during the current year. As the group provides parts for products whose end use is global, significant adverse and favourable effects can be experienced from events outside the directors’ influence. The principal risks are general geo-political issues including protectionism and regional and market sector downturns and currency fluctuations. Significant increases in material costs including energy are being recovered through increased prices to customers. Focus is maintained on cost and efficiencies with continuous improvement sought in every business area balanced against the need to maintain flexibility over production in order to react to customer demands.

Future developments

The group continually innovates and uses its design and technical experience to meet customers' requirements, to achieve best practice and to meet evolving legislative and environmental targets. This involves research and development into materials, processes, measurement, waste disposal, recycling and other areas.

As the group's core business activity is the long-established foundry whose core competency is the manufacture of ductile (spheroidal graphite) iron we manufacture a broad range of metal grades across a diverse product range. As part of our ongoing commitment to providing a vertically integrated supply solution, we offer a wide range of additional, high precision services including machining, painting and assembly ensuring our role in the supply chain meets the expectations of an increasingly demanding market place.

Approved and authorised by the director on 31 October 2024
 

.........................................
Mr J A C Leppington
Company secretary and director

 

Brockmoor (Holdings) Limited

Director's Report for the Year Ended 31 March 2024

The director presents his report and the for the year ended 31 March 2024.

Director of the group

The director who held office during the year was as follows:

Mr J A C Leppington - Company secretary and director

Disclosure of information to the auditor

The director has taken steps that he ought to have taken as a director in order to make himself aware of any relevant audit information and to establish that the company's auditor is aware of that information. The director confirms that there is no relevant information that he knows of and of which he knows the auditor is unaware.

Reappointment of auditors

The auditors Jordan & Company are deemed to be reappointed under section 487(2) of the Companies Act 2006.

Approved and authorised by the director on 31 October 2024
 

.........................................
Mr J A C Leppington
Company secretary and director

 

Brockmoor (Holdings) Limited

Statement of Director's Responsibilities

The director acknowledges his responsibilities for preparing the Annual Report and the financial statements in accordance with applicable law and regulations.

Company law requires the director to prepare financial statements for each financial year. Under that law the director has 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 director must not approve the financial statements unless he is satisfied that they give a true and fair view of the state of affairs of the group and the company and of the profit or loss of the group for that period. In preparing these financial statements, the director is required to:

select suitable accounting policies and 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; and

prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

The director is responsible for keeping adequate accounting records that are sufficient to show and explain the group's and the company's transactions and disclose with reasonable accuracy at any time the financial position of the group and the company and enable him to ensure that the financial statements comply with the Companies Act 2006. He is also responsible for safeguarding the assets of the group and the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

 

Brockmoor (Holdings) Limited

Independent Auditor's Report to the Members of Brockmoor (Holdings) Limited

Opinion

We have audited the financial statements of Brockmoor (Holdings) Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 March 2024, which comprise the Consolidated Profit and Loss Account, Consolidated Statement of Comprehensive Income, Consolidated Balance Sheet, Balance Sheet, Consolidated Statement of Changes in Equity, Statement of Changes in Equity, Consolidated Statement of Cash Flows, and Notes to the Financial Statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

give a true and fair view of the state of the group's and the parent company's affairs as at 31 March 2024 and of the group's profit for the year then ended;

have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and

have been prepared in accordance with the requirements of the Companies Act 2006.

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the auditor responsibilities for the audit of the financial statements section of our report. We are independent of the group in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the director's 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 group's ability to continue as a going concern for a period of at least twelve months from when the original financial statements were authorised for issue.

Our responsibilities and the responsibilities of the director with respect to going concern are described in the relevant sections of this report.

Other information

The director are responsible for the other information. The other information comprises the information included in the annual report, other than the financial statements and our auditor’s report thereon. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.

In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether there is a material misstatement in the financial statements or a material misstatement of the other information. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

 

Brockmoor (Holdings) Limited

Independent Auditor's Report to the Members of Brockmoor (Holdings) Limited

We have nothing to report in this regard.

Opinion on other matter prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of the audit:

the information given in the Strategic Report and Director's Report for the financial year for which the financial statements are prepared is consistent with the financial statements; and

the Strategic Report and Director's Report have been prepared in accordance with applicable legal requirements.

Matters on which we are required to report by exception

In the light of our 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 Director's 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 by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or

the parent company financial statements are not in agreement with the accounting records and returns; or

certain disclosures of director's remuneration specified by law are not made; or

we have not received all the information and explanations we require for our audit.

Responsibilities of the director

As explained more fully in the Statement of Director's Responsibilities [set out on page 4], the director is 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 director determines 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 director is 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 director either intends to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Auditor 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.

The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

 

Brockmoor (Holdings) Limited

Independent Auditor's Report to the Members of Brockmoor (Holdings) Limited

• I ensured that the engagement team collectively had the appropriate competence, capabilities and
skills to identify or recognise non-compliance with applicable laws and regulations;
• I identified the laws and regulations applicable to the company through discussions with director
and other management, and from my commercial knowledge and experience;
• I focused on specific laws and regulations which were considered to have a direct material effect
on the financial statements or the operations of the company, including the Companies Act 2006,
taxation legislation, data protection, employment and health and safety legislation;
• I assessed the extent of compliance with the laws and regulations identified above through making
enquiries of management; and
• Identified laws and regulations were communicated within the audit team regularly and the team
remained alert to instances of non-compliance throughout the audit.

As part of an audit in accordance with ISAs (UK), I exercise professional judgement and maintain
professional scepticism throughout the audit. I 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 my 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 procedures.
• 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 purpose of expressing an opinion on the
effectiveness of 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 I conclude that a material uncertainty exists, I am required to draw attention in my
auditor's report to the related disclosures in the financial statements or, if such disclosures are
inadequate, to modify my opinion. My conclusions are based on the audit evidence obtained up to
the date of my 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.
I 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 I identify during the audit.

A further description of our responsibilities is available on the Financial Reporting Council’s website at: www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor’s report.

 

Brockmoor (Holdings) Limited

Independent Auditor's Report to the Members of Brockmoor (Holdings) Limited

Use of our report

This report is made solely to the company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company’s members those matters we are required to state to them in 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 members as a body, for our audit work, for this report, or for the opinions we have formed.

......................................
Mr M A Jordan (Senior Statutory Auditor)
For and on behalf of Jordan & Company, Statutory Auditor

Knighton House
62 Hagley Road
Stourbridge
West Midlands
DY8 1QD

31 October 2024

 

Brockmoor (Holdings) Limited

Consolidated Profit and Loss Account for the Year Ended 31 March 2024

Note

2024
£

2023
£

Turnover

3

23,156,865

23,335,386

Cost of sales

 

(20,886,641)

(20,844,995)

Gross profit

 

2,270,224

2,490,391

Distribution costs

 

(637,096)

(703,648)

Administrative expenses

 

(1,716,095)

(1,442,585)

Other operating income

4

56,069

(14,862)

Operating (loss)/profit

5

(26,898)

329,296

Interest payable and similar expenses

6

(23,280)

12,976

(Loss)/profit before tax

 

(50,178)

342,272

Tax on (loss)/profit

10

520,584

176,338

Profit for the financial year

 

470,406

518,610

Profit/(loss) attributable to:

 

Owners of the company

 

470,406

518,610

The group has no recognised gains or losses for the year other than the results above.

 

Brockmoor (Holdings) Limited

Consolidated Statement of Comprehensive Income for the Year Ended 31 March 2024

2024
£

2023
£

Profit for the year

470,406

518,610

Total comprehensive income for the year

470,406

518,610

Total comprehensive income attributable to:

Owners of the company

470,406

518,610

 

Brockmoor (Holdings) Limited

(Registration number: 11257701)
Consolidated Balance Sheet as at 31 March 2024

Note

2024
£

2023
£

Fixed assets

 

Tangible assets

11

3,130,803

2,683,237

Current assets

 

Stocks

13

1,617,810

1,841,404

Debtors

14

4,239,356

5,156,394

Cash at bank and in hand

 

513,892

1,802,864

 

6,371,058

8,800,662

Creditors: Amounts falling due within one year

16

(3,001,887)

(5,633,805)

Net current assets

 

3,369,171

3,166,857

Total assets less current liabilities

 

6,499,974

5,850,094

Creditors: Amounts falling due after more than one year

16

(179,474)

-

Net assets

 

6,320,500

5,850,094

Capital and reserves

 

Called up share capital

18

39,875

39,875

Retained earnings

6,280,625

5,810,219

Equity attributable to owners of the company

 

6,320,500

5,850,094

Shareholders' funds

 

6,320,500

5,850,094

Approved and authorised by the director on 31 October 2024
 

.........................................
Mr J A C Leppington
Company secretary and director

 

Brockmoor (Holdings) Limited

(Registration number: 11257701)
Balance Sheet as at 31 March 2024

Note

2024
£

2023
£

Fixed assets

 

Investments

12

39,876

39,876

Creditors: Amounts falling due within one year

16

(1)

(1)

Net assets

 

39,875

39,875

Capital and reserves

 

Called up share capital

18

39,875

39,875

Shareholders' funds

 

39,875

39,875

The company made a profit after tax for the financial year of £- (2023 - profit of £-).

Approved and authorised by the director on 31 October 2024
 

.........................................
Mr J A C Leppington
Company secretary and director

 

Brockmoor (Holdings) Limited

Consolidated Statement of Changes in Equity for the Year Ended 31 March 2024
Equity attributable to the parent company

Share capital
£

Retained earnings
£

Total
£

Total equity
£

At 1 April 2023

39,875

5,810,219

5,850,094

5,850,094

Profit for the year

-

470,406

470,406

470,406

At 31 March 2024

39,875

6,280,625

6,320,500

6,320,500

 

Brockmoor (Holdings) Limited

Statement of Changes in Equity for the Year Ended 31 March 2024

Share capital
£

Total
£

At 1 April 2023

39,875

39,875

At 31 March 2024

39,875

39,875

Share capital
£

Total
£

At 1 April 2022

39,875

39,875

At 31 March 2023

39,875

39,875

 

Brockmoor (Holdings) Limited

Consolidated Statement of Cash Flows for the Year Ended 31 March 2024

Note

2024
£

2023
£

Cash flows from operating activities

Profit for the year

 

470,406

518,610

Adjustments to cash flows from non-cash items

 

Depreciation and amortisation

5

557,443

513,362

Finance costs

6

30,851

-

Corporation tax expense

10

(520,584)

(176,338)

 

538,116

855,634

Working capital adjustments

 

Decrease/(increase) in stocks

13

223,594

(520,184)

Decrease/(increase) in trade debtors

14

1,261,284

(549,738)

(Decrease)/increase in trade creditors

16

(2,776,971)

2,088,841

Cash generated from operations

 

(753,977)

1,874,553

Corporation taxes received

10

176,338

319,567

Net cash flow from operating activities

 

(577,639)

2,194,120

Cash flows from investing activities

 

Acquisitions of tangible assets

(1,005,009)

(410,432)

Cash flows from financing activities

 

Interest paid

6

(30,851)

-

Payments to finance lease creditors

 

324,527

-

Net cash flows from financing activities

 

293,676

-

Net (decrease)/increase in cash and cash equivalents

 

(1,288,972)

1,783,688

Cash and cash equivalents at 1 April

 

1,802,864

19,176

Cash and cash equivalents at 31 March

 

513,892

1,802,864

 

Brockmoor (Holdings) Limited

Notes to the Financial Statements for the Year Ended 31 March 2024

1

General information

The company is a private company limited by share capital, incorporated in England..

The address of its registered office is:
Leys Road
Brierley Hill
West Midlands
DY5 3UJ
United Kingdom

These financial statements were authorised for issue by the director on 31 October 2024.

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements were prepared in accordance with Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland and the Companies Act 2006'.

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

The financial statements are prepared and presented in the functional currency of the company which is sterling (£).

Basis of consolidation

The consolidated financial statements consolidate the financial statements of the company and its subsidiary undertakings drawn up to 31 March 2024.

The parent company has applied the exemption contained in section 408 of the Companies Act 2006 and has not presented its individual profit and loss account.

Going concern

The financial statements have been prepared on a going concern basis. The director has forecast the group's performance and considered whether the group could withstand a downturn in activity. Based on this review, the director has concluded that under all plausible eventualities, even before considering the impact of mitigating actions, the group has access to sufficient financial resources to enable it to meet its liabilities as they fall due. As a result, the director considers it appropriate to adopt a going concern basis when preparing these financial statements.

 

Brockmoor (Holdings) Limited

Notes to the Financial Statements for the Year Ended 31 March 2024

Judgements

The director considers that there are no critical accounting judgements that have a material impact on the financial statements.

Key sources of estimation uncertainty

The director considers that there are no key sources of estimation uncertainty that have a material impact on the financial statements..

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the group’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts and after eliminating sales within the group.

The group recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the group's activities.

Foreign currency transactions and balances

Transactions in foreign currencies are initially recorded at the functional currency rate prevailing at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies are retranslated into the respective functional currency of the entity at the rates prevailing on the reporting period date. Non-monetary items carried at fair value that are denominated in foreign currencies are retranslated at the rate on the date when the fair value is re-measured.

Non-monetary items measured in terms of historical cost in a foreign currency are not retranslated.

Tax

The tax expense for the period comprises current tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

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

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Plant and machinery

10% straight line

Fixtures and fittings

25% straight line

 

Brockmoor (Holdings) Limited

Notes to the Financial Statements for the Year Ended 31 March 2024

Equipment and vehicles are calculated at 10% or 20% straight line according to the type of asset and expected useful life.

Impairment of non-financial assets

All non-financial assets are reviewed for impairment if there is an indication that the carrying value of the asset may have been impaired. Where there are indicators of impairment of individual assets, the group performs impairment tests based on fair value less costs to sell or a value in use calculation.

Where an impairment review is required, the carrying value of the assets is measured against their value in use based on future estimated cash flows, discounted by the appropriate cost of capital, resulting from the use of those assets.

Assets are grouped at the lowest level for which there is a separately identifiable cash flow (cash generating unit).

An impairment loss is recognised for the amount at which the asset's carrying amount exceeds its recoverable amount. The recoverable amount is the higher of an asset's fair value less costs to sell and value in use.
 

Business combinations

Business combinations are accounted for using the purchase method. The consideration for each acquisition is measured at the aggregate of the fair values at acquisition date of assets given, liabilities incurred or assumed, and equity instruments issued by the group in exchange for control of the acquired, plus any costs directly attributable to the business combination. When a business combination agreement provides for an adjustment to the cost of the combination contingent on future events, the group includes the estimated amount of that adjustment in the cost of the combination at the acquisition date if the adjustment is probable and can be measured reliably.

Investments

Investments in equity shares which are publicly traded or where the fair value can be measured reliably are initially measured at fair value, with changes in fair value recognised in profit or loss. Investments in equity shares which are not publicly traded and where fair value cannot be measured reliably are measured at cost less impairment.


Interest income on debt securities, where applicable, is recognised in income using the effective interest method. Dividends on equity securities are recognised in income when receivable.

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

 

Brockmoor (Holdings) Limited

Notes to the Financial Statements for the Year Ended 31 March 2024

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the group will not be able to collect all amounts due according to the original terms of the receivables.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the group does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the profit and loss account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the group has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

 

Brockmoor (Holdings) Limited

Notes to the Financial Statements for the Year Ended 31 March 2024

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee.

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the balance sheet as a finance lease obligation.

Lease payments are apportioned between finance costs in the profit and loss account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the group has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

Financial instruments

Recognition and measurement
The group has chosen to adopt sections 11 and 12 of FRS 102 in respect of financial instruments.

Basic financial assets, including trade and other debtors, cash and bank balances and amounts owed by group undertakings, are initially recognised at transaction price, unless the arrangement constitutes a financing transaction.

Financial assets are derecognised when any of the following criteria is satisfied:

a) the contractual rights to the cash flows from the assets expire or are settled
b) substantially all the risk and rewards of the ownership of the asset are transferred to another party
c) control of the asset has been transferred to another party who has the practical ability to unilaterally sell the asset to an unrelated third party without imposing additional restrictions.

Basic financial liabilities, including trade and other creditors are initially recognised at transaction price.

 

 

Brockmoor (Holdings) Limited

Notes to the Financial Statements for the Year Ended 31 March 2024

3

Turnover

The analysis of the group's turnover for the year from continuing operations is as follows:

2024
£

2023
£

Sale of goods

23,156,865

23,335,386

The analysis of the group's turnover for the year by market is as follows:

2024
£

2023
£

UK

16,367,089

16,750,429

Rest of world

6,789,776

6,584,957

23,156,865

23,335,386

4

Other operating income

The analysis of the group's other operating income for the year is as follows:

2024
£

2023
£

Miscellaneous other operating income

56,069

(14,862)

5

Operating (loss)/profit

Arrived at after charging/(crediting)

2024
£

2023
£

Depreciation expense

557,443

513,362

Operating lease expense - plant and machinery

26,219

25,962

6

Interest payable and similar expenses

2024
£

2023
£

Interest on obligations under finance leases and hire purchase contracts

30,851

-

Foreign exchange (gains)/losses

(7,571)

(12,976)

23,280

(12,976)

 

Brockmoor (Holdings) Limited

Notes to the Financial Statements for the Year Ended 31 March 2024

7

Staff costs

The aggregate payroll costs (including director's remuneration) were as follows:

2024
£

2023
£

Wages and salaries

5,422,770

4,754,547

Social security costs

541,679

515,133

Pension costs, defined contribution scheme

132,176

114,727

Other employee expense

10,039

14,475

6,106,664

5,398,882

The average number of persons employed by the group (including the director) during the year, analysed by category was as follows:

2024
No.

2023
No.

Production

161

152

Administration and support

25

23

186

175

8

Director's remuneration

The director's remuneration for the year was as follows:

2024
£

2023
£

Directors remuneration

301,857

266,362

9

Auditors' remuneration

2024
£

2023
£

Audit of these financial statements

9,500

9,250


 

 

Brockmoor (Holdings) Limited

Notes to the Financial Statements for the Year Ended 31 March 2024

10

Taxation

Tax charged/(credited) in the consolidated profit and loss account

2024
£

2023
£

Current taxation

UK corporation tax adjustment to prior periods

(520,584)

(176,338)

The tax on profit before tax for the year is the same as the standard rate of corporation tax in the UK (2023 - the same as the standard rate of corporation tax in the UK) of 23.5% (2023 - 19%).

The differences are reconciled below:

2024
£

2023
£

(Loss)/profit before tax

(50,178)

342,272

Corporation tax at standard rate

(11,792)

65,032

Decrease in UK and foreign current tax from adjustment for prior periods

(520,584)

(176,338)

Tax decrease from effect of capital allowances and depreciation

(137,568)

(20,671)

Tax increase/(decrease) from effect of unrelieved tax losses carried forward

177,560

(44,361)

Tax decrease arising from group relief

(28,200)

-

Total tax credit

(520,584)

(176,338)

 

Brockmoor (Holdings) Limited

Notes to the Financial Statements for the Year Ended 31 March 2024

11

Tangible assets

Company

The company has no tangible assets.

Group

Freehold land and property
£

Fixtures and fittings
£

Plant and machinery
£

Total
£

Cost or valuation

At 1 April 2023

494,997

297,488

14,073,673

14,866,158

Additions

-

19,600

985,409

1,005,009

At 31 March 2024

494,997

317,088

15,059,082

15,871,167

Depreciation

At 1 April 2023

-

244,037

11,938,884

12,182,921

Charge for the year

-

22,804

534,639

557,443

At 31 March 2024

-

266,841

12,473,523

12,740,364

Carrying amount

At 31 March 2024

494,997

50,247

2,585,559

3,130,803

At 31 March 2023

494,997

53,451

2,134,789

2,683,237

The individual parent company has no tangible assets.

Included within the net book value of land and buildings above is £494,997 (2023 - £494,997) in respect of freehold land and buildings.
 

 

Brockmoor (Holdings) Limited

Notes to the Financial Statements for the Year Ended 31 March 2024

12

Investments

Company

2024
£

2023
£

Investments in subsidiaries

39,876

39,876

The group has no investments.

Subsidiaries

£

Cost or valuation

At 1 April 2023

39,876

Provision

Carrying amount

At 31 March 2024

39,876

At 31 March 2023

39,876

Details of undertakings

Details of the investments in which the company holds 20% or more of the nominal value of any class of share capital are as follows:

Undertaking

Registered office

Holding

Proportion of voting rights and shares held

2024

2023

Subsidiary undertakings

The Brockmoor Foundry Company Limited

Leys Road, Brierley Hill, West Midlands, United Kingdom, DY5 3UJ

England

Ordinary

100%

100%

Brockmoor (Property) Limited

Leys Road, Brierley Hill, West Midlands, United Kingdom, DY5 3UJ

England

Ordinary

100%

100%

 

Brockmoor (Holdings) Limited

Notes to the Financial Statements for the Year Ended 31 March 2024

Subsidiary undertakings

The Brockmoor Foundry Company Limited

The principal activity of The Brockmoor Foundry Company Limited is the manufacture of medium-sized castings of various types. The profit for the financial period was £350,406 and the aggregate amount of capital and reserves at the end of the period was £5,928,502.

Brockmoor (Property) Limited

The principal activity of Brockmoor (Property) Limited is property holding company. The profit for the financial period was £120,000 and the aggregate amount of capital and reserves at the end of the period was £391,998.

13

Stocks

 

Group

Company

2024
£

2023
£

2024
£

2023
£

Work in progress

6,488

4,078

-

-

Finished goods and goods for resale

932,841

1,234,714

-

-

Raw materials

678,481

602,612

-

-

1,617,810

1,841,404

-

-

14

Debtors

   

Group

Company

Current

Note

2024
£

2023
£

2024
£

2023
£

Trade debtors

 

3,492,975

4,306,421

-

-

Other debtors

 

183,238

621,900

-

-

Prepayments

 

42,559

51,735

-

-

Corporation tax asset

10

520,584

176,338

-

-

   

4,239,356

5,156,394

-

-

15

Cash and cash equivalents

 

Group

Company

2024
£

2023
£

2024
£

2023
£

Cash on hand

344

1,490

-

-

Cash at bank

513,548

1,801,374

-

-

513,892

1,802,864

-

-

 

Brockmoor (Holdings) Limited

Notes to the Financial Statements for the Year Ended 31 March 2024

16

Creditors

   

Group

Company

Note

2024
£

2023
£

2024
£

2023
£

Due within one year

 

Loans and borrowings

19

145,053

-

-

-

Trade creditors

 

2,089,316

4,692,988

-

-

Amounts due to related parties

-

-

1

1

Social security and other taxes

 

220,617

188,345

-

-

Accruals

 

546,901

752,472

-

-

 

3,001,887

5,633,805

1

1

Due after one year

 

Loans and borrowings

19

179,474

-

-

-

17

Pension and other schemes

Defined contribution pension scheme

The group operates a defined contribution pension scheme. The pension cost charge for the year represents contributions payable by the group to the scheme and amounted to £132,176 (2023 - £114,726).

18

Share capital

Allotted, called up and fully paid shares

2024

2023

No.

£

No.

£

Ordinary shares of £1 each

39,875

39,875

39,875

39,875

       
 

Brockmoor (Holdings) Limited

Notes to the Financial Statements for the Year Ended 31 March 2024

19

Loans and borrowings

Non-current loans and borrowings

 

Group

Company

2024
£

2023
£

2024
£

2023
£

Hire purchase contracts

179,474

-

-

-

Current loans and borrowings

 

Group

Company

2024
£

2023
£

2024
£

2023
£

Hire purchase contracts

145,053

-

-

-

The loans in respect of the hire purchase agreements are secured against the assets to which they relate.