IRIS Accounts Production v24.3.2.46 07290596 Board of Directors 1.8.23 31.7.24 31.7.24 Medium entities true false true true false false true false These accounts have been prepared in accordance with the provisions applicable to companies subject to the medium-sized companies regime. Ordinary 0.01000 Ordinary 0.01000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh072905962023-07-31072905962024-07-31072905962023-08-012024-07-31072905962022-07-31072905962022-08-012023-07-31072905962023-07-3107290596ns15:EnglandWales2023-08-012024-07-3107290596ns14:PoundSterling2023-08-012024-07-3107290596ns10:Director12023-08-012024-07-3107290596ns10:PrivateLimitedCompanyLtd2023-08-012024-07-3107290596ns10:MediumEntities2023-08-012024-07-3107290596ns10:Audited2023-08-012024-07-3107290596ns10:Medium-sizedCompaniesRegimeForDirectorsReport2023-08-012024-07-3107290596ns10:Medium-sizedCompaniesRegimeForAccounts2023-08-012024-07-3107290596ns10:FullAccounts2023-08-012024-07-3107290596ns10:OrdinaryShareClass12023-08-012024-07-3107290596ns10:Director52023-08-012024-07-3107290596ns10:Director62023-08-012024-07-3107290596ns10:RegisteredOffice2023-08-012024-07-3107290596ns10:Director22023-08-012024-07-3107290596ns10:Director32023-08-012024-07-3107290596ns10:Director42023-08-012024-07-3107290596ns5:CurrentFinancialInstruments2024-07-3107290596ns5:CurrentFinancialInstruments2023-07-3107290596ns5:Non-currentFinancialInstruments2024-07-3107290596ns5:Non-currentFinancialInstruments2023-07-3107290596ns5:ShareCapital2024-07-3107290596ns5:ShareCapital2023-07-3107290596ns5:SharePremium2024-07-3107290596ns5:SharePremium2023-07-3107290596ns5:CapitalRedemptionReserve2024-07-3107290596ns5:CapitalRedemptionReserve2023-07-3107290596ns5:ShareCapital2022-07-3107290596ns5:RetainedEarningsAccumulatedLosses2022-07-3107290596ns5:SharePremium2022-07-3107290596ns5:CapitalRedemptionReserve2022-07-3107290596ns5:RetainedEarningsAccumulatedLosses2022-08-012023-07-3107290596ns5:CapitalRedemptionReserve2022-08-012023-07-3107290596ns5:RetainedEarningsAccumulatedLosses2023-08-012024-07-3107290596ns5:CapitalRedemptionReserve2023-08-012024-07-310729059612023-08-012024-07-310729059612022-08-012023-07-310729059622023-08-012024-07-310729059622022-08-012023-07-3107290596ns5:PlantMachinery2023-08-012024-07-3107290596ns5:FurnitureFittings2023-08-012024-07-3107290596ns5:MotorVehicles2023-08-012024-07-3107290596ns5:ComputerEquipment2023-08-012024-07-310729059612023-08-012024-07-3107290596ns15:UnitedKingdom2023-08-012024-07-3107290596ns15:UnitedKingdom2022-08-012023-07-3107290596ns15:Europe2023-08-012024-07-3107290596ns15:Europe2022-08-012023-07-3107290596ns5:TotalGeographicSegmentsIncludingAnyUnallocatedAmount2023-08-012024-07-3107290596ns5:TotalGeographicSegmentsIncludingAnyUnallocatedAmount2022-08-012023-07-3107290596ns10:HighestPaidDirector2023-08-012024-07-3107290596ns10:HighestPaidDirector2022-08-012023-07-3107290596ns5:PlantEquipmentOtherAssetsUnderOperatingLeases2023-08-012024-07-3107290596ns5:PlantEquipmentOtherAssetsUnderOperatingLeases2022-08-012023-07-3107290596ns5:OwnedAssets2023-08-012024-07-3107290596ns5:OwnedAssets2022-08-012023-07-3107290596ns5:LeaseholdImprovements2023-07-3107290596ns5:PlantMachinery2023-07-3107290596ns5:FurnitureFittings2023-07-3107290596ns5:LeaseholdImprovements2023-08-012024-07-3107290596ns5:LeaseholdImprovements2024-07-3107290596ns5:PlantMachinery2024-07-3107290596ns5:FurnitureFittings2024-07-3107290596ns5:LeaseholdImprovements2023-07-3107290596ns5:PlantMachinery2023-07-3107290596ns5:FurnitureFittings2023-07-3107290596ns5:MotorVehicles2023-07-3107290596ns5:ComputerEquipment2023-07-3107290596ns5:MotorVehicles2024-07-3107290596ns5:ComputerEquipment2024-07-3107290596ns5:MotorVehicles2023-07-3107290596ns5:ComputerEquipment2023-07-3107290596ns5:WithinOneYearns5:CurrentFinancialInstruments2024-07-3107290596ns5:WithinOneYearns5:CurrentFinancialInstruments2023-07-3107290596ns5:CurrentFinancialInstruments2023-08-012024-07-3107290596ns5:Non-currentFinancialInstruments2023-08-012024-07-3107290596ns5:BetweenOneTwoYearsns5:Non-currentFinancialInstruments2024-07-3107290596ns5:BetweenOneTwoYearsns5:Non-currentFinancialInstruments2023-07-3107290596ns5:WithinOneYear2024-07-3107290596ns5:WithinOneYear2023-07-3107290596ns5:BetweenOneFiveYears2024-07-3107290596ns5:BetweenOneFiveYears2023-07-3107290596ns5:AllPeriods2024-07-3107290596ns5:AllPeriods2023-07-3107290596ns5:DeferredTaxation2023-07-3107290596ns5:DeferredTaxation2023-08-012024-07-3107290596ns5:DeferredTaxation2024-07-3107290596ns10:OrdinaryShareClass12024-07-3107290596ns5:RetainedEarningsAccumulatedLosses2023-07-3107290596ns5:SharePremium2023-07-3107290596ns5:CapitalRedemptionReserve2023-07-31
REGISTERED NUMBER: 07290596 (England and Wales)





















RED ARCH MANUFACTURING LIMITED

STRATEGIC REPORT, REPORT OF THE DIRECTORS AND

AUDITED FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 JULY 2024






RED ARCH MANUFACTURING LIMITED (REGISTERED NUMBER: 07290596)

CONTENTS OF THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2024










Page

Company Information 1

Strategic Report 2 to 3

Report of the Directors 4 to 5

Report of the Independent Auditors 6 to 9

Statement of Comprehensive Income 10

Balance Sheet 11

Statement of Changes in Equity 12

Cash Flow Statement 13

Notes to the Cash Flow Statement 14

Notes to the Financial Statements 15 to 23


RED ARCH MANUFACTURING LIMITED

COMPANY INFORMATION
FOR THE YEAR ENDED 31 JULY 2024







DIRECTORS: Dr M Gore
S A Fletcher
Ms S J Berry





REGISTERED OFFICE: March House
Long March Industrial Estate
Daventry
Northamptonshire
NN11 4NR





REGISTERED NUMBER: 07290596 (England and Wales)





AUDITORS: Phipps Henson McAllister
Chartered Accountants
and Statutory Auditors
22-24 Harborough Road
Kingsthorpe
Northampton
NN2 7AZ

RED ARCH MANUFACTURING LIMITED (REGISTERED NUMBER: 07290596)

STRATEGIC REPORT
FOR THE YEAR ENDED 31 JULY 2024


The directors present their strategic report for the year ended 31 July 2024.

We aim to present a balances and comprehensive review of the development and performance of our business during the year and its position at the year end. Our review is consistent with the size and non-complex nature of our business and is written in the context of the risks and uncertainties we face.

REVIEW OF BUSINESS
The company's overall performance for the year has been highly encouraging. Turnover increased by 37%, from £9M to £12.4M, while operating profit rose by 58%, from £0.91M to £1.44M. The balance sheet also saw a marked improvement reflecting the profitability. No dividends were paid for the period. The directors remain confident in the company's ability to sustain profitability and drive further growth in the coming years.

The financial year 2023/24 saw robust growth, fuelled by a rebound in the global economy and a resurgence in demand for new vehicles after a prolonged period of contraction and component shortages.

RA continued its strategic pivot away from its reliance on Original Equipment (OE) accessory components-primarily for BMW, MINI, and Rolls-Royce (RR)-towards supplying lineside exhaust systems for Lotus Cars and Jaguar Land Rover (JLR). This transition marked a significant milestone, as 2023/24 was the first full year of volume manufacturing for both Lotus and JLR. Supply to Lotus reached peak volumes for nearly the entire year, while JLR's production stabilised at approximately 50% of the forecasted rate.

A major achievement during the year was the realisation of RA's long-term strategic goal of diversifying its customer base. The company's three primary customers now each account for approximately 30% of overall turnover. This balanced distribution across the automotive sector and geographic split enhances business stability, reduces dependency on any single client, and improves the accuracy of future forecasting.

The shift towards a smaller range of higher-volume products has allowed RA to focus on manufacturing efficiency, resulting in a more cost-effective product offering without compromising on quality or margins. Despite ongoing cost pressures and rising labour expenses, the company has successfully streamlined processes, enabling it to continue delivering value to customers while maintaining profitability.

PRINCIPAL RISKS AND UNCERTAINTIES
The principal financial risks faced by the company and their objectives and policies in relation to those risks are as follows;

Cash flow risk
The company closely monitor and manage cash flow. Cash flow forecasts are prepared with the objective of alerting the directors to potential future risks. It is the company's policy to ensure that forecast funding requirements can be met from available facilities.

Credit risk
Credit risk is the financial exposure generated by the potential default of third parties in fulfilling their obligations. Credit risk arises for the company if it is unable to recover sums due from customers. Setting maximum levels of credit tolerance for more significant customers and regularly reviewing these levels mitigate this.


RED ARCH MANUFACTURING LIMITED (REGISTERED NUMBER: 07290596)

STRATEGIC REPORT
FOR THE YEAR ENDED 31 JULY 2024

KEY PERFORMANCE INDICATORS
We consider our key performance indicators are those that communicate the financial performance and strength of the company, these being turnover, profits and return on net assets.

The overall results continue to improve and remain encouraging.

Turnover has increased by 37% from £9m to £12.4m.

Operating profit rose by 58% from £0.91m to £1.44m

Return on net assets for the year was 33.6% (2023: 28.1%) Return on net assets is calculated as profit on ordinary activities for the year before taxation as a percentage of net assets.

These KPIs demonstrate significant growth and improvement in RA's company financial health. The increase in turnover and profit, along with a healthy return on net assets, are all very encouraging.

FUTURE DEVELOPMENTS
Despite global government initiatives to curb or halt internal combustion engine (ICE) vehicle production by 2030 or 2035, RA remains optimistic about its prospects. The company anticipates stable forecasts and demand for its current product portfolio well into 2030 and has a robust developed five-year business plan leveraging current core competencies.

RA is also strategically exploring opportunities to expand its customer base, prioritising higher-margin, potentially lower-volume projects to enhance profitability.

Demand for exhausts and related products remains strong, albeit with expectations of lower volumes compared to previous years. The small to medium series supply chain continues to demonstrate resilience. Similarly, demand for heatshield and bracket components remains robust, reinforcing RA's confidence in its product offerings.

In light of the automotive industry's uncertain trajectory regarding vehicle powertrains, RA is committed to working closely with its current customers to support their transitions to new propulsion technologies. This collaborative approach will allow RA to adapt to evolving market demands and remain a trusted partner, regardless of the direction customers pursue.

Furthermore, RA aims to diversify its business portfolio by increasing the share of non-ICE-related products by 10% year-on-year, ensuring long-term sustainability and reduced dependency on internal combustion-driven products. By staying agile, innovative, and customer-focused, RA is well-positioned to navigate the challenges of this transitional period in the automotive industry.

ON BEHALF OF THE BOARD:





Dr M Gore - Director


21 January 2025

RED ARCH MANUFACTURING LIMITED (REGISTERED NUMBER: 07290596)

REPORT OF THE DIRECTORS
FOR THE YEAR ENDED 31 JULY 2024


The directors present their report with the financial statements of the company for the year ended 31 July 2024.

PRINCIPAL ACTIVITY
The principal activity of the company in the year under review was that of manufacturing in the motor industry.

DIVIDENDS
No dividends will be distributed for the year ended 31 July 2024.

DIRECTORS
The directors shown below have held office during the whole of the period from 1 August 2023 to the date of this report.

Dr M Gore
S A Fletcher

Other changes in directors holding office are as follows:

M R Theaker - resigned 31 July 2024
Mrs J Theaker - resigned 1 August 2023

Ms S J Berry was appointed as a director after 31 July 2024 but prior to the date of this report.

D J Wykes ceased to be a director after 31 July 2024 but prior to the date of this report.

STATEMENT OF DIRECTORS' RESPONSIBILITIES
The directors are responsible for preparing the Strategic Report, the Report of the Directors and the financial statements in accordance with applicable law and regulations.

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and 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;
-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.

STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS
So far as the directors are aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the company's auditors are unaware, and each director has taken all the steps that he or she ought to have taken as a director in order to make himself or herself aware of any relevant audit information and to establish that the company's auditors are aware of that information.

RED ARCH MANUFACTURING LIMITED (REGISTERED NUMBER: 07290596)

REPORT OF THE DIRECTORS
FOR THE YEAR ENDED 31 JULY 2024


AUDITORS
The auditors, Phipps Henson McAllister, will be proposed for re-appointment at the forthcoming Annual General Meeting.

ON BEHALF OF THE BOARD:





Dr M Gore - Director


21 January 2025

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
RED ARCH MANUFACTURING LIMITED


Opinion
We have audited the financial statements of Red Arch Manufacturing Limited (the 'company') for the year ended 31 July 2024 which comprise the Statement of Comprehensive Income, Balance Sheet, Statement of Changes in Equity, Cash Flow Statement and Notes to the Cash Flow Statement, Notes to the Financial Statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:
-give a true and fair view of the state of the company's affairs as at 31 July 2024 and of its 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 Auditors' 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.

Other information
The directors are responsible for the other information. The other information comprises the information in the Strategic Report and the Report of the Directors, but does not include the financial statements and our Report of the Auditors thereon.

Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.

In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether 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.

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
RED ARCH MANUFACTURING LIMITED


Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of the audit:
- the information given in the Strategic Report and the Report of the Directors for the financial year for which the financial statements are prepared is consistent with the financial statements; and
- the Strategic Report and the Report of the Directors 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 or the Report of the Directors.

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:
- adequate accounting records have not been kept, 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 directors' remuneration specified by law are not made; or
- we have not received all the information and explanations we require for our audit.

Responsibilities of directors
As explained more fully in the Statement of Directors' Responsibilities set out on page four, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

In preparing the financial statements, the directors are responsible for assessing the 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.

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
RED ARCH MANUFACTURING LIMITED


Auditors' responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue a Report of the Auditors that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

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

- We obtained an understanding of the legal and regulatory frameworks applicable to the Company and the sector in which they operate. We determined that the following laws and regulations were most significant: the Companies Act 2006, and UK corporate taxation laws.
- We obtained an understanding of how the Company is complying with those legal and regulatory frameworks by making inquiries to the management. We corroborated our inquiries through our review of board minutes and other papers.
- We assessed the susceptibility of the Company's financial statements to material misstatement, including how fraud might occur. Audit procedures performed by the engagement team included:
- identifying and assessing the design effectiveness of controls management has in place to prevent and detect fraud;
- understanding how those charged with governance considered and addressed the potential for override of controls or other inappropriate influence over the financial reporting process;
- challenging assumptions and judgments made by management in its significant accounting estimates;
- identifying and testing journal entries, in particular any journal entries posted with unusual account combinations; and
- assessing the extent of compliance with the relevant laws and regulations.

These audit procedures were designed to provide reasonable assurance that the financial statements were free from fraud or error. The risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error and detecting irregularities that result from fraud is inherently more difficult than detecting those that result from an error, as fraud may involve collusion, deliberate concealment, forgery or intentional misrepresentations. Also, the further removed non-compliance with laws and regulations is from events and transactions reflected in the financial statements, the less likely we would become aware of it.

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the Auditors.

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
RED ARCH MANUFACTURING 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 a Report of the Auditors and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.




Stuart Armstrong FCCA (Senior Statutory Auditor)
for and on behalf of Phipps Henson McAllister
Chartered Accountants
and Statutory Auditors
22-24 Harborough Road
Kingsthorpe
Northampton
NN2 7AZ

21 January 2025

RED ARCH MANUFACTURING LIMITED (REGISTERED NUMBER: 07290596)

STATEMENT OF COMPREHENSIVE
INCOME
FOR THE YEAR ENDED 31 JULY 2024

2024 2023
Notes £    £   

TURNOVER 4 12,392,446 9,019,643

Cost of sales 8,943,627 6,292,637
GROSS PROFIT 3,448,819 2,727,006

Administrative expenses 2,010,292 1,816,598
OPERATING PROFIT 6 1,438,527 910,408


Interest payable and similar expenses 7 20,841 31,484
PROFIT BEFORE TAXATION 1,417,686 878,924

Tax on profit 8 326,709 45,440
PROFIT FOR THE FINANCIAL YEAR 1,090,977 833,484

RED ARCH MANUFACTURING LIMITED (REGISTERED NUMBER: 07290596)

BALANCE SHEET
31 JULY 2024

2024 2023
Notes £    £    £    £   
FIXED ASSETS
Tangible assets 9 1,031,575 1,017,340

CURRENT ASSETS
Stocks 10 2,029,618 1,296,558
Debtors 11 3,012,574 3,802,846
Cash at bank 1,503,777 355,136
6,545,969 5,454,540
CREDITORS
Amounts falling due within one year 12 3,034,753 2,953,919
NET CURRENT ASSETS 3,511,216 2,500,621
TOTAL ASSETS LESS CURRENT LIABILITIES 4,542,791 3,517,961

CREDITORS
Amounts falling due after more than one
year

13

(102,568

)

(180,000

)

PROVISIONS FOR LIABILITIES 17 (222,686 ) (211,399 )
NET ASSETS 4,217,537 3,126,562

CAPITAL AND RESERVES
Called up share capital 18 9 9
Share premium 19 8,515 8,515
Capital redemption reserve 19 2 2
Retained earnings 19 4,209,011 3,118,036
SHAREHOLDERS' FUNDS 4,217,537 3,126,562

The financial statements were approved by the Board of Directors and authorised for issue on 21 January 2025 and were signed on its behalf by:





Dr M Gore - Director


RED ARCH MANUFACTURING LIMITED (REGISTERED NUMBER: 07290596)

STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 JULY 2024

Called up Capital
share Retained Share redemption Total
capital earnings premium reserve equity
£    £    £    £    £   
Balance at 1 August 2022 9 2,284,552 8,515 2 2,293,078

Changes in equity
Total comprehensive income - 833,484 - - 833,484
Balance at 31 July 2023 9 3,118,036 8,515 2 3,126,562

Changes in equity
Total comprehensive income - 1,090,977 - - 1,090,977
Balance at 31 July 2024 9 4,209,013 8,515 2 4,217,539

RED ARCH MANUFACTURING LIMITED (REGISTERED NUMBER: 07290596)

CASH FLOW STATEMENT
FOR THE YEAR ENDED 31 JULY 2024

2024 2023
Notes £    £   
Cash flows from operating activities
Cash generated from operations 1 2,125,733 113,290
Interest paid (20,841 ) (31,484 )
Movements in AROC 260,574 28,830
Other movements 2,846 -
Net cash from operating activities 2,368,312 110,636

Cash flows from investing activities
Purchase of tangible fixed assets (146,622 ) (128,549 )
Net cash from investing activities (146,622 ) (128,549 )

Cash flows from financing activities
Loan repayments in year (90,000 ) (125,467 )
Loan to parent undertaking (1,000,000 ) -
Loan interest charged 16,951 -
Net cash from financing activities (1,073,049 ) (125,467 )

Increase/(decrease) in cash and cash equivalents 1,148,641 (143,380 )
Cash and cash equivalents at beginning of
year

2

355,136

498,516

Cash and cash equivalents at end of year 2 1,503,777 355,136

RED ARCH MANUFACTURING LIMITED (REGISTERED NUMBER: 07290596)

NOTES TO THE CASH FLOW STATEMENT
FOR THE YEAR ENDED 31 JULY 2024


1. RECONCILIATION OF PROFIT FOR THE FINANCIAL YEAR TO CASH GENERATED FROM OPERATIONS

2024 2023
£    £   
Profit for the financial year 1,090,977 833,484
Depreciation charges 132,387 96,939
Finance costs 20,841 31,484
Taxation 326,709 45,440
1,570,914 1,007,347
Increase in stocks (733,060 ) (99,750 )
Decrease/(increase) in trade and other debtors 1,456,408 (1,654,069 )
(Decrease)/increase in trade and other creditors (168,529 ) 859,762
Cash generated from operations 2,125,733 113,290

2. CASH AND CASH EQUIVALENTS

The amounts disclosed on the Cash Flow Statement in respect of cash and cash equivalents are in respect of these Balance Sheet amounts:

Year ended 31 July 2024
31/7/24 1/8/23
£    £   
Cash and cash equivalents 1,503,777 355,136
Year ended 31 July 2023
31/7/23 1/8/22
£    £   
Cash and cash equivalents 355,136 498,516


3. ANALYSIS OF CHANGES IN NET FUNDS

At 1/8/23 Cash flow At 31/7/24
£    £    £   
Net cash
Cash at bank 355,136 1,148,641 1,503,777
355,136 1,148,641 1,503,777
Debt
Debts falling due within 1 year (90,000 ) (4,383 ) (94,383 )
Debts falling due after 1 year (180,000 ) 77,432 (102,568 )
(270,000 ) 73,049 (196,951 )
Total 85,136 1,221,690 1,306,826

RED ARCH MANUFACTURING LIMITED (REGISTERED NUMBER: 07290596)

NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2024


1. STATUTORY INFORMATION

Red Arch Manufacturing Limited is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address can be found on the Company Information page.

The presentation currency of the financial statements is the Pound Sterling (£).


2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

The directors have reviewed the future liquidity requirements for the company and are confident that there is sufficient flexibility such that it continues to be appropriate to prepare the financial statements on a going concern basis.

Turnover
Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.

Revenue from long term contracts is recognised by reference to the stage of completion of the contract. The stage of completion is determined according to the nature of the specific contract concerned. Profit attributable to the contract activity is recognised if the final outcome of such contracts can be reliably assessed.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Plant and machinery - 10% on reducing balance and Straight line over 7 years
Fixtures and fittings - 20% on reducing balance
Motor vehicles - 25% on reducing balance
Computer equipment - Straight line over 3 years

Stocks
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 stocks to their present location and condition.

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Statement of Comprehensive Income, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.


RED ARCH MANUFACTURING LIMITED (REGISTERED NUMBER: 07290596)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 JULY 2024


2. ACCOUNTING POLICIES - continued
Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Research and development
Expenditure on research and development is written off 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.

Foreign currencies
Assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the balance sheet date. Transactions in foreign currencies are translated into sterling at the rate of exchange ruling at the date of transaction. Exchange differences are taken into account in arriving at the operating result.

Hire purchase and leasing commitments
Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease.

Pension costs and other post-retirement benefits
The company operates a defined contribution pension scheme. Contributions payable to the company's pension scheme are charged to profit or loss in the period to which they relate.

Debtors and creditors
Debtors and creditors with no stated interest rate and receivable or payable within one year are recorded at transaction price. Any losses arising from impairment are recognised in the profit and loss account in other administrative expenses.

RED ARCH MANUFACTURING LIMITED (REGISTERED NUMBER: 07290596)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 JULY 2024


3. CRITICAL ACCOUNTING JUDGEMENTS AND KEY SOURCES OF ESTIMATION UNCERTAINTY

To be able to prepare financial statements in accordance with FRS102, the Directors must make certain estimates and judgements that have an impact on the policies and the amounts reported in the annual accounts. The estimates and judgement are based on historical experiences and other factors including expectations of future events that are believed to be reasonable at the time such estimates and judgements are made. Actual experience may vary from these estimates.

The estimates and assumptions which have the most significant risk of causing a material adjustment to the carrying amounts of assets and liabilities are discussed below:

Tangible Assets
The Directors determine the estimated useful lives, residual values and related depreciation charges for its property, plant and equipment with reference to the estimated periods that the company intends to derive future economic benefits from the use of these assets. Management will revise the depreciation charge where useful lives or residual values are materially different from those previously estimated. Actual economic lives may differ from estimated useful lives and actual residual values may differ from estimated residual values. Periodic review could result in a change in depreciable lives and residual values and therefore depreciation expenses in the future periods.

Inventory Provisions
The Directors writes down inventories to net realisable value based on an estimate of the realisability of inventories.Write downs on inventories are recorded where events or changes in circumstances indicate that the current carrying values may not realised. The write down will be recognised in the income statements in the year the change in estimate occurs.

Warranty Provisions
Under the terms of supply to certain customers, warranties are provided against defective products. The Directors review the level of warranty claims in order to arrive at the best estimate of potential future economic costs.

4. TURNOVER

The turnover and profit before taxation are attributable to the one principal activity of the company.

An analysis of turnover by geographical market is given below:

2024 2023
£    £   
United Kingdom 9,259,367 5,222,131
Europe 3,133,079 3,797,512
12,392,446 9,019,643

RED ARCH MANUFACTURING LIMITED (REGISTERED NUMBER: 07290596)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 JULY 2024


5. EMPLOYEES AND DIRECTORS
2024 2023
£    £   
Wages and salaries 1,995,939 1,693,486
Social security costs 174,665 161,351
Other pension costs 75,563 70,181
2,246,167 1,925,018

The average number of employees during the year was as follows:
2024 2023

Management 11 12
Admin 5 6
Engineering 9 6
Production 38 29
63 53

2024 2023
£    £   
Directors' remuneration 237,303 241,157
Directors' pension contributions to money purchase schemes 9,253 8,805

The number of directors to whom retirement benefits were accruing was as follows:

Money purchase schemes 3 3

Information regarding the highest paid director is as follows:
2024 2023
£    £   
Emoluments etc 66,075 65,511
Pension contributions to money purchase schemes 3,269 3,050

6. OPERATING PROFIT

The operating profit is stated after charging/(crediting):

2024 2023
£    £   
Hire of plant and machinery 25,521 16,693
Depreciation - owned assets 132,387 96,939
Auditors' remuneration 14,952 11,988
Foreign exchange differences (4,550 ) (2,108 )

RED ARCH MANUFACTURING LIMITED (REGISTERED NUMBER: 07290596)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 JULY 2024


7. INTEREST PAYABLE AND SIMILAR EXPENSES
2024 2023
£    £   
Bank loan interest 20,841 31,484

8. TAXATION

Analysis of the tax charge
The tax charge on the profit for the year was as follows:
2024 2023
£    £   
Current tax:
UK corporation tax 244,978 (16,907 )
Adjustment re prior years 70,444 -
Total current tax 315,422 (16,907 )

Deferred tax 11,287 62,347
Tax on profit 326,709 45,440

UK corporation tax has been charged at 25% (2023 - 25%).

Reconciliation of total tax charge included in profit and loss
The tax assessed for the year is lower than the standard rate of corporation tax in the UK. The difference is explained below:

2024 2023
£    £   
Profit before tax 1,417,686 878,924
Profit multiplied by the standard rate of corporation tax in the UK of 25%
(2023 - 21%)

354,422

184,574

Effects of:
Expenses not deductible for tax purposes 80 186
Capital allowances in excess of depreciation (11,298 ) (18,628 )
Utilisation of tax losses (98,226 ) (166,132 )
Adjustments to tax charge in respect of previous periods 70,444 (16,907 )
Deferred tax 11,287 62,347
Total tax charge 326,709 45,440

RED ARCH MANUFACTURING LIMITED (REGISTERED NUMBER: 07290596)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 JULY 2024


9. TANGIBLE FIXED ASSETS
Improvements Fixtures
to Plant and and
property machinery fittings
£    £    £   
COST
At 1 August 2023 24,371 1,678,971 270,127
Additions 6,070 109,407 -
At 31 July 2024 30,441 1,788,378 270,127
DEPRECIATION
At 1 August 2023 12,185 740,365 210,275
Charge for year 5,399 111,015 11,970
At 31 July 2024 17,584 851,380 222,245
NET BOOK VALUE
At 31 July 2024 12,857 936,998 47,882
At 31 July 2023 12,186 938,606 59,852

Motor Computer
vehicles equipment Totals
£    £    £   
COST
At 1 August 2023 24,645 66,564 2,064,678
Additions 11,875 19,270 146,622
At 31 July 2024 36,520 85,834 2,211,300
DEPRECIATION
At 1 August 2023 20,121 64,392 1,047,338
Charge for year 3,357 646 132,387
At 31 July 2024 23,478 65,038 1,179,725
NET BOOK VALUE
At 31 July 2024 13,042 20,796 1,031,575
At 31 July 2023 4,524 2,172 1,017,340

10. STOCKS
2024 2023
£    £   
Raw materials 1,628,348 1,210,859
Work-in-progress 288,278 36,455
Finished goods 112,992 49,244
2,029,618 1,296,558

RED ARCH MANUFACTURING LIMITED (REGISTERED NUMBER: 07290596)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 JULY 2024


11. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2024 2023
£    £   
Trade debtors 1,648,064 3,097,778
Amounts owed by group undertakings 997,154 -
Amounts recoverable on contract 30,753 291,327
Other debtors 20,243 13,364
Tax - 70,444
Prepayments and accrued income 316,360 329,933
3,012,574 3,802,846

12. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2024 2023
£    £   
Bank loans and overdrafts (see note 14) 94,383 90,000
Trade creditors 2,125,385 2,396,398
Corporation tax 244,978 -
Social security and other taxes 47,341 45,748
VAT 193,482 195,614
Other creditors 13,078 12,857
Accruals and deferred income 316,106 213,302
3,034,753 2,953,919

The bank borrowings are secured by fixed and floating charges over the assets of the business.

13. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
2024 2023
£    £   
Bank loans (see note 14) 102,568 180,000

The bank borrowings are secured by fixed and floating charges over the assets of the business.

14. LOANS

An analysis of the maturity of loans is given below:

2024 2023
£    £   
Amounts falling due within one year or on demand:
Bank loans 94,383 90,000

Amounts falling due between one and two years:
Bank loans - 1-2 years 102,568 180,000

RED ARCH MANUFACTURING LIMITED (REGISTERED NUMBER: 07290596)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 JULY 2024


15. LEASING AGREEMENTS

Minimum lease payments under non-cancellable operating leases fall due as follows:
2024 2023
£    £   
Within one year 161,849 210,278
Between one and five years 23,590 158,738
185,439 369,016

16. SECURED DEBTS

The bank borrowings are secured by fixed and floating charges over the assets of the business.

17. PROVISIONS FOR LIABILITIES
2024 2023
£    £   
Deferred tax 222,686 211,399

Deferred
tax
£   
Balance at 1 August 2023 211,399
Provided during year 11,287
Balance at 31 July 2024 222,686

18. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 2024 2023
value: £    £   
850 Ordinary 0.01 9 9

RED ARCH MANUFACTURING LIMITED (REGISTERED NUMBER: 07290596)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 JULY 2024


19. RESERVES
Capital
Retained Share redemption
earnings premium reserve Totals
£    £    £    £   

At 1 August 2023 3,118,034 8,515 2 3,126,551
Profit for the year 1,090,977 1,090,977
At 31 July 2024 4,209,011 8,515 2 4,217,528

Retained earnings represent the company's accumulated profits and losses.

Share Premium Reserve represents amounts paid in excess of par value of shares issued.

The Capital Redemption Reserve arose on the cancellation of certain shares re-purchased by the company.

20. PENSION COMMITMENTS

The company operates a defined contribution pension scheme. assets of the scheme are held separately from those of the company in an independently administered fund. Contributions totalling £9,996 (2023: £9,914) were payable to the fund at the balance sheet date and are included in Other creditors.

21. ULTIMATE CONTROLLING PARTY

Following the successful acquisition of 100% of Red Arch Manufacturing Limited shares by Red Arch Holdings Limited on 1 August 2023, the ultimate controlling party is Dr M Gore by virtue of his majority shareholding in Red Arch Holdings Limited.