Company registration number 12305735 (England and Wales)
CON MECH HOLDINGS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
CON MECH HOLDINGS LIMITED
COMPANY INFORMATION
Directors
Mr R J Dilley
Dr J C Dilley
Mrs T L Heathcote
Company number
12305735
Registered office
C/O Henry Williams Group Limited
Henry Williams Site
Dodsworth Street
Darlington
DL1 2NJ
Auditor
Azets Audit Services Limited
Triune Court
Monks Cross Drive
York
YO32 9GZ
CON MECH HOLDINGS LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3
Directors' responsibilities statement
4
Independent auditor's report
5 - 7
Group statement of comprehensive income
8
Group balance sheet
9
Company balance sheet
10
Group statement of changes in equity
11
Company statement of changes in equity
12
Group statement of cash flows
13
Notes to the financial statements
14 - 36
CON MECH HOLDINGS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -
The directors present the strategic report for the year ended 31 December 2024.
Review of the business
Group sales decreased to £16.1m (2023 £17.0m). Con Mech Engineers Ltd sales declined by 16.8% as a result of a downturn in the construction industry in the second half of 2023 and are now beginning to recover in the second quarter of 2024. Henry Williams Ltd sales increased by 26.9%. Results for each company are discussed below with key performance indicators. At the year-end cash balances had increased from £2.51m to £2.97m. Profit and Loss Reserves had increased from £9.82m to £11.87m.
Principal risks and uncertainties
The Group transacts with a number of countries and hence is exposed to credit and currency risks, particularly against the euro and the US Dollar. These risks are mitigated to an acceptable level by use of strategic purchasing and the natural hedge by running foreign currency bank accounts.
The Group is exposed to significant credit risks in its manufacturing operations, which involve sales on credit terms, however this is managed through close monitoring of cash collections, maintenance of adequate working capital including stock and cash, and purchases being made on credit.
Each company has access to an overdraft facility as disclosed further in note 19. Each operating company has its own business model. All companies produce monthly management accounts which include KPIs. They show sales, main items of cost, gross and operating profit. The accounts also show cash flow and balance sheets. All figures are compared to a budget set annually by the directors and board meetings take place in each company between four and ten times a year. At these meetings the accounts are discussed together with other reports written by individual directors on sales, marketing and production. It is not our normal practice to buy or sell currency forwards because over a long period of time it saves money to take the risk ourselves but currency is carefully monitored and selling prices adjusted accordingly.
Trade debtors and creditors are reviewed as their effect on cash flow can be significant.
There is no significant impact of any of the companies on the environment and all processes are kept well inside laws and guidelines.
Con Mech Durham 1 and Con Mech Durham 2 (formerly know as Henry Williams Group Limited and Henry Williams Limited) are subsidiaries of Con Mech Holdings Ltd. As a result of ceasing manufacturing in the forge division of Con Mech Durham 2 at the end of 2023 exceptional costs arose in the prior year comprising of £542k redundancy and £286k impairment of fixed assets. Forge sales have continued into 2024 and accordingly a discontinued activity is not reported in the group statement of comprehensive income.
CON MECH HOLDINGS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
Key performance indicators
The Group’s key performance indicators are sales and operating profit. The key performance indicators are actively monitored and acted upon as new trends are identified.
The main KPIs for the Group are as follows:
In 2023 CME spent about half its selling price of ground engaging tools on steel. While steel prices were slowly declining during the year there was also a slowdown in demand owing to a quiet period in the construction industry so margins were under pressure. Demand has now increased again. The barriers to entry are still there as large and varied stocks of steel are required to meet all customers demands. There are several suppliers of steel, the main raw material so we are not totally dependent on one supplier.
CME heat treatment saw volumes improve during the year and still managed to buy energy at a reasonable price. Building furnaces cost large sums of money so any new entrants to the market would have to be well financed and need to employ specialist skills.
Con Mech Durham 2 Limited ceased forge manufacturing at the end of 2023 and benefited in the last months from customers getting their last orders. A large amount of finishing and machining work continued into 2024 before the forgings can finally be sold.
In February 2025 the assets of the Con Mech Durham 2 Limited and those of Con Mech Durham 1 Limited were sold to Trackwork Limited a company specialising in the railway sector. Con Mech Durham 2 Limited will finish machining the forgings referenced above after which the intention is that it will cease to trade.
Other information and explanations
The Group’s operations include heavy industry factories which by their nature have the potential for adverse impacts on the environment through high energy usage. The Group actively tried to mitigate this through the use of improved technologies and energy efficient fixed assets, as well as streamlining of operations through this the factory sites are ISO accredited to 14001.
Mr R J Dilley
Director
2 September 2025
CON MECH HOLDINGS LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
The directors present their annual report and financial statements for the year ended 31 December 2024.
The financial statements for the year to 31 December 2024 comprise the results for the 52 week period to 3 January 2025.
Principal activities
The principal activity of the company continues to be that of a holding company. The group performs a variety of activities including the manufacture of construction, earth moving, and ground engaging tools, most of which are heat treated; heat treatment work for third parties; manufacture of forged components, sheet metal enclosures and electrical wiring; and property rental.
Results and dividends
The results for the year are set out on page 8.
Ordinary interim dividends were paid amounting to £188,356. The directors do not recommend payment of a further dividend.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
Mr R J Dilley
Dr J C Dilley
Mrs T L Heathcote
Mr D Neil
(Resigned 8 March 2024)
Mr R H S Dilley
(Resigned 15 May 2025)
Auditor
The auditor, Azets Audit Services Limited, is deemed to be reappointed under section 487(2) of the Companies Act 2006.
Statement of disclosure to auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the auditor of the company is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the auditor of the company is aware of that information.
On behalf of the board
Mr R J Dilley
Director
2 September 2025
CON MECH HOLDINGS LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -
The directors are responsible for preparing the Annual Report and the financial statements in accordance with applicable law and regulations.
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the group and company, and of the profit or loss of the group for that period. In preparing these financial statements, the directors are required to:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent;
state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements;
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the group and company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and 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 group and company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
CON MECH HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF CON MECH HOLDINGS LIMITED
- 5 -
Opinion
We have audited the financial statements of Con Mech Holdings Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2024 which comprise the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including 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 December 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.
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the group and parent 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 group's and parent company’s ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
CON MECH HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF CON MECH HOLDINGS LIMITED
- 6 -
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the group and the parent company and their environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.
We have nothing to report in respect of the following matters in relation to which 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 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 directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the parent 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 parent company or to cease operations, or have no realistic alternative but to do so.
Auditor's responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.
CON MECH HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF CON MECH HOLDINGS LIMITED
- 7 -
Extent to which the audit was considered capable of detecting irregularities, including fraud
Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above and on the Financial Reporting Council’s website, to detect material misstatements in respect of irregularities, including fraud.
We obtain and update our understanding of the entity, its activities, its control environment, and likely future developments, including in relation to the legal and regulatory framework applicable and how the entity is complying with that framework. Based on this understanding, we identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. This includes consideration of the risk of acts by the entity that were contrary to applicable laws and regulations, including fraud.
In response to the risk of irregularities and non-compliance with laws and regulations, including fraud, we designed procedures which included:
Enquiry of management and those charged with governance around actual and potential litigation and claims as well as actual, suspected and alleged fraud;
Reviewing minutes of meetings of those charged with governance;
Assessing the extent of compliance with the laws and regulations considered to have a direct material effect on the financial statements or the operations of the entity through enquiry and inspection;
Reviewing financial statement disclosures and testing to supporting documentation to assess compliance with applicable laws and regulations;
Performing audit work over the risk of management bias and override of controls, including testing of journal entries and other adjustments for appropriateness, evaluating the business rationale of significant transactions outside the normal course of business and reviewing accounting estimates for indicators of potential bias.
Performing audit work over the timing and recognition of revenue and in particular whether it has been recorded in the correct accounting period.
Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. 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.
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.
Edward Cliff
For and on behalf of Azets Audit Services Limited
3 September 2025
Chartered Accountants
Statutory Auditor
Triune Court
Monks Cross Drive
York
YO32 9GZ
CON MECH HOLDINGS LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
2024
2023
Notes
£
£
Turnover
3
16,077,005
17,025,089
Cost of sales
(9,799,725)
(11,499,829)
Gross profit
6,277,280
5,525,260
Distribution costs
(187,845)
(231,806)
Administrative expenses
(2,982,395)
(3,490,518)
Other operating income
646
646
Exceptional items
4
(166,108)
(829,126)
Operating profit
5
2,941,578
974,456
Interest receivable and similar income
8
62,263
14,621
Interest payable and similar expenses
9
(546)
(9,733)
Amounts written on investments
10
37,031
-
Profit before taxation
3,040,326
979,344
Tax on profit
11
(803,323)
(278,038)
Profit for the financial year
2,237,003
701,306
Total comprehensive income for the year is all attributable to the owners of the parent company.
The profit and loss account has been prepared on the basis that all operations are continuing operations.
CON MECH HOLDINGS LIMITED
GROUP BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 9 -
2024
2023
Notes
£
£
£
£
Fixed assets
Intangible assets
13
22,118
17,418
Tangible assets
14
5,290,933
5,981,053
Investment property
15
1,153,022
350,000
Investments
16
1,980,855
8,446,928
6,348,471
Current assets
Stocks
17
3,023,822
4,773,188
Debtors
18
2,333,112
2,483,895
Cash at bank and in hand
2,967,009
2,509,575
8,323,943
9,766,658
Creditors: amounts falling due within one year
21
(1,918,171)
(3,238,776)
Net current assets
6,405,772
6,527,882
Total assets less current liabilities
14,852,700
12,876,353
Provisions for liabilities
Deferred tax liability
22
620,950
693,250
(620,950)
(693,250)
Net assets
14,231,750
12,183,103
Capital and reserves
Called up share capital
24
792
792
Revaluation reserve
25
1,100,829
1,100,829
Other reserves
25
1,261,036
1,261,036
Profit and loss reserves
25
11,869,093
9,820,446
Total equity
14,231,750
12,183,103
The financial statements were approved by the board of directors and authorised for issue on 2 September 2025 and are signed on its behalf by:
02 September 2025
Mr R J Dilley
Director
Company registration number 12305735 (England and Wales)
CON MECH HOLDINGS LIMITED
COMPANY BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 10 -
2024
2023
Notes
£
£
£
£
Fixed assets
Investment property
15
803,022
Investments
16
3,202,761
1,221,906
4,005,783
1,221,906
Current assets
Debtors
18
632,770
5,278
Cash at bank and in hand
532,190
185,038
1,164,960
190,316
Creditors: amounts falling due within one year
21
(10,145)
(6,550)
Net current assets
1,154,815
183,766
Net assets
5,160,598
1,405,672
Capital and reserves
Called up share capital
24
792
792
Profit and loss reserves
25
5,159,806
1,404,880
Total equity
5,160,598
1,405,672
As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company profit for the year was £3,943,282 (2023 - £148,325).
The financial statements were approved by the board of directors and authorised for issue on 2 September 2025 and are signed on its behalf by:
02 September 2025
Mr R J Dilley
Director
Company registration number 12305735 (England and Wales)
CON MECH HOLDINGS LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
Share capital
Revaluation reserve
Merger reserve
Profit and loss reserves
Total
Notes
£
£
£
£
£
Balance at 1 January 2023
792
1,100,829
1,261,036
9,299,213
11,661,870
Year ended 31 December 2023:
Profit and total comprehensive income
-
-
-
701,306
701,306
Dividends
12
-
-
-
(180,073)
(180,073)
Balance at 31 December 2023
792
1,100,829
1,261,036
9,820,446
12,183,103
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
-
2,237,003
2,237,003
Dividends
12
-
-
-
(188,356)
(188,356)
Balance at 31 December 2024
792
1,100,829
1,261,036
11,869,093
14,231,750
CON MECH HOLDINGS LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 January 2023
792
1,436,628
1,437,420
Year ended 31 December 2023:
Profit and total comprehensive income for the year
-
148,325
148,325
Dividends
12
-
(180,073)
(180,073)
Balance at 31 December 2023
792
1,404,880
1,405,672
Year ended 31 December 2024:
Profit and total comprehensive income
-
3,943,282
3,943,282
Dividends
12
-
(188,356)
(188,356)
Balance at 31 December 2024
792
5,159,806
5,160,598
CON MECH HOLDINGS LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 13 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
34
4,454,548
2,680,362
Interest paid
(546)
(9,733)
Income taxes (paid)/refunded
(964,855)
121,879
Net cash inflow from operating activities
3,489,147
2,792,508
Investing activities
Purchase of intangible assets
(14,114)
-
Proceeds from disposal of intangibles
-
673
Purchase of tangible fixed assets
(344,577)
(648,589)
Proceeds from disposal of tangible fixed assets
691,143
42,001
Purchase of investment property
(803,022)
-
Purchase of fixed asset investments
(1,980,855)
-
Fair value changes of fixed asset investments
37,031
-
Interest received
48,413
14,621
Dividends received
13,850
Net cash used in investing activities
(2,352,131)
(591,294)
Financing activities
Repayment of borrowings
-
(195,191)
Payment of finance leases obligations
(20,854)
(25,411)
Dividends paid to equity shareholders
(188,356)
(180,073)
Net cash used in financing activities
(209,210)
(400,675)
Net increase in cash and cash equivalents
927,806
1,800,539
Cash and cash equivalents at beginning of year
1,832,402
31,863
Cash and cash equivalents at end of year
2,760,208
1,832,402
Relating to:
Cash at bank and in hand
2,967,009
2,509,575
Bank overdrafts included in creditors payable within one year
(206,801)
(677,173)
CON MECH HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 14 -
1
Accounting policies
Company information
Con Mech Holdings Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is C/O Henry Williams Group Limited, Henry Williams Site, Dodsworth Street, Darlington, DL1 2NJ.
The group consists of Con Mech Holdings Limited and all of its subsidiaries.
1.1
Accounting convention
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £1.
The financial statements have been prepared under the historical cost convention, modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.
The company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements for parent company information presented within the consolidated financial statements:
Section 7 ‘Statement of Cash Flows’: Presentation of a statement of cash flow and related notes and disclosures;
Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instrument Issues: Interest income/expense and net gains/losses for financial instruments not measured at fair value; basis of determining fair values; details of collateral, loan defaults or breaches, details of hedges, hedging fair value changes recognised in profit or loss and in other comprehensive income;
Section 26 ‘Share based Payment’: Share-based payment expense charged to profit or loss, reconciliation of opening and closing number and weighted average exercise price of share options, how the fair value of options granted was measured, measurement and carrying amount of liabilities for cash-settled share-based payments, explanation of modifications to arrangements;
Section 33 ‘Related Party Disclosures’: Compensation for key management personnel.
The company has taken advantage of the exemption comferred by section 33.11 of FRS 102 allowing it not to disclose transactions and abalance within its group, on the grounds that those entities are related by virtue of having the same control as defined in 33.11(b).
CON MECH HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 15 -
1.2
Business combinations
In the parent company financial statements, the cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill. The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date. Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date. Investments in subsidiaries, joint ventures and associates are accounted for at cost less impairment.
Deferred tax is recognised on differences between the value of assets (other than goodwill) and liabilities recognised in a business combination accounted for using the purchase method and the amounts that can be deducted or assessed for tax, considering the manner in which the carrying amount of the asset or liability is expected to be recovered or settled. The deferred tax recognised is adjusted against goodwill or negative goodwill.
1.3
Basis of consolidation
The consolidated group financial statements consist of the financial statements of the parent company Con Mech Holdings Limited together with all entities controlled by the parent company (its subsidiaries).
All financial statements are made up to 31 December 2024. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.
All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.
Subsidiaries are consolidated in the group’s financial statements from the date that control commences until the date that control ceases.
1.4
Going concern
At the time of approving the financial statements, the directors have a reasonable expectation that the group has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.
1.5
Turnover
Turnover represents amounts receivable for goods and services net of VAT and trade discounts and is recognised as stated below.
Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.
Turnover from contracts for the provision of services or construction contracts is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that are recoverable.
1.6
Research and development expenditure
Research and development expenditure is written off against profits in the year in which it is incurred.
CON MECH HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 16 -
1.7
Intangible fixed assets other than goodwill
Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.
Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.
Amortisation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Software
The shorter of 5 years or the contract life
1.8
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Freehold buildings
2% straight line
Plant and machinery
6.67%-20% reducing balance and 6.67%-25% straight line
Computer equipment
10% reducing balance and 20% straight line
Motor vehicles
25% reducing balance
Assets under construction are not depreciated until the completed asset is available for, or brought into, use.
Freehold land is not depreciated.
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is recognised in the profit and loss account.
1.9
Investment property
Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in profit or loss.
Property rented to a group entity is accounted for as tangible fixed assets.
1.10
Fixed asset investments
Equity investments are measured at fair value through profit or loss, except for those equity investments that are not publicly traded and whose fair value cannot otherwise be measured reliably, which are recognised at cost less impairment until a reliable measure of fair value becomes available.
In the parent company financial statements, investments in subsidiarie are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.
A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
CON MECH HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 17 -
1.11
Impairment of fixed assets
At each reporting period end date, the group reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
The carrying amount of the investments accounted for using the equity method is tested for impairment as a single asset. Any goodwill included in the carrying amount of the investment is not tested separately for impairment.
Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.
If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.
Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.
1.12
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.
Stocks held for distribution at no or nominal consideration are measured at the lower of the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.
1.13
Construction contracts
Where the outcome of a construction contract can be estimated reliably, revenue and costs are recognised by reference to the stage of completion of the contract activity at the reporting end date. Variations in contract work, claims and incentive payments are included to the extent that the amount can be measured reliably and its receipt is considered probable.
When it is probable that total contract costs will exceed total contract turnover, the expected loss is recognised as an expense immediately.
Where the outcome of a construction contract cannot be estimated reliably, contract revenue is recognised to the extent of contract costs incurred where it is probable that they will be recoverable. Contract costs are recognised as expenses in the period in which they are incurred. When costs incurred in securing a contract are recognised as an expense in the period in which they are incurred, they are not included in contract costs if the contract is obtained in a subsequent period.
CON MECH HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 18 -
The “percentage of completion method” is used to determine the appropriate amount to recognise in a given period. The stage of completion is measured by the proportion of contract costs incurred for work performed to date compared to the estimated total contract costs. Costs incurred in the year in connection with future activity on a contract are excluded from contract costs in determining the stage of completion. These costs are presented as stocks, prepayments or other assets depending on their nature, and provided it is probable they will be recovered.
1.14
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
1.15
Financial instruments
The group has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the group's balance sheet when the group becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset and the net amounts presented in the financial statements when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
Other financial assets
Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.
Impairment of financial assets
Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.
Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.
If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.
CON MECH HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 19 -
Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the group transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the group after deducting all of its liabilities.
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans and loans from fellow group companies, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
Other financial liabilities
Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.
Derecognition of financial liabilities
Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.
1.16
Equity instruments
Equity instruments issued by the group are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the group.
1.17
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
CON MECH HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 20 -
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The group’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
Where the calculation of current tax includes significant uncertainties, the directors apply a point estimate in the calculation of the tax charge and associated asset or liability. This is calculated based on agreement with tax authorities over accepted estimates and adjustments to the Group's taxable profits, with the directors considering it probably that a similar outcome will be obtained in the current year by adopting the same estimation methodology, and accordingly have provided for the associated tax relief on the grounds that it is probable that this will be received.
Certain of the activities of the group are eligible for the enhanced taxation reliefs available under the research and development tax regime. A tax asset is only recognised in respect of research and development tax credits when the amount can be reliably measured and receipt is considered probable, which is usually upon completion of the necessary tax return. Accordingly, the company at the balance sheet date may have entitlement to tax credits for which credit is not recognised in the balance sheet as the recognition criteria of the accounting policy have not been met.
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset if, and only if, there is a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
1.18
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
1.19
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
CON MECH HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 21 -
1.20
Leases
Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.
Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leased asset are consumed.
1.21
Foreign exchange
Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.
2
Judgements and key sources of estimation uncertainty
In the application of the group’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
Critical judgements
The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.
Non-capitalisation of development costs
Although the group incurs significant costs in developing new products and processes, these have not been capitalised as intangible fixed assets as the directors do not believe this to be an appropriate accounting policy.
Recognition of profit on service and construction contracts
The company undertakes a number of contracts which run over an extended period on which turnover and profits are recognised as disclosed in notes 1.5 and 1.13 and on which there is a key judgement as to the stage of completion and the expected profitability of the contract.
CON MECH HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
2
Judgements and key sources of estimation uncertainty
(Continued)
- 22 -
Key sources of estimation uncertainty
The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.
Stock overhead absorption, provisions and valuations
The group converts raw materials to finished goods. Stock values include costs such as labour and overheads attributable to generating finished goods, as management believe this is the most suitable costing method to take into account the matching concept of accounting.
The group has a high reliance on metal commodities and is therefore exposed to fluctuations in the commodity market leaving its stock exposed to losses compared to replacement cost. Management also have regard to this exposure in calculating the net realisable value of stock, and make a suitable provision as necessary. Stock provisions also expense any absorbed overheads as necessary.
Depreciation and assets under construction
The group incurs expenditure on creating tangible fixed assets for use in the primary trade. The cost is determined by reference to the direct attributable costs which bring the fixed asset to working condition for its intended use, with costs being incurred over several months. Management believe it is possible to segregate these costs into identifiable projects, and as such no depreciation is charged on that project until it is brought into use. This expenditure is therefore capitalised as a fixed asset and depreciated in line with the relevant depreciation policy.
The depreciation and amortisation policies have been set according to management's experience of the useful lives of a typical asset in each category, something which is reviewed annually. It is not considered practical to use a per unit basis to allocate depreciation without undue cost, and therefore amounts are charged annually. The depreciation and amortisation charged during the year was £486,710 (2023 - £624,547) which the directors feel is a fair reflection of the benefits derived from the consumption of the tangible fixed assets in use during the period.
Freehold land and buildings
Freehold land and buildings are within the accounts at fair value based on third party valuations. It is judged by the directors that the valuations obtained are not materially different to the values utilised in the accounts at the reporting date. The integrity of these figures is evidenced by the use of independent valuation specialists.
Investment property
Investment properties are within the accounts at fair value based on third party valuations. It is judged by the directors that the property values per the valuation are not materially different to the values utilised in the accounts at the reporting date. The integrity of these figures is evidenced by the use of independent valuation specialists.
3
Turnover and other revenue
2024
2023
£
£
Turnover analysed by class of business
Manufacturing of goods
16,042,537
16,984,597
Rendering of services
34,468
40,492
16,077,005
17,025,089
CON MECH HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
3
Turnover and other revenue
(Continued)
- 23 -
2024
2023
£
£
Turnover analysed by geographical market
United Kingdom
13,438,482
15,035,855
Rest of Europe
1,460,818
1,152,687
Rest of the World
1,177,705
836,547
16,077,005
17,025,089
2024
2023
£
£
Other revenue
Interest income
48,413
14,621
Dividends received
13,850
-
4
Exceptional item
2024
2023
£
£
Expenditure
Redundancy, restructuring and associated costs
166,108
542,619
Impairment of property, plant and equipment
-
286,507
166,108
829,126
The exceptional expenditure incurred in the year relates to the closure of the Forge.
5
Operating profit
2024
2023
£
£
Operating profit for the year is stated after charging/(crediting):
Exchange losses
3,224
11,363
Research and development costs
16,648
10,831
Depreciation of owned tangible fixed assets
486,710
624,547
Reversal of past impairment of tangible fixed assets
286,507
Profit on disposal of tangible fixed assets
(191,078)
(2,127)
Amortisation of intangible assets
9,414
8,899
Operating lease charges
95,751
92,593
CON MECH HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 24 -
6
Auditor's remuneration
2024
2023
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
4,250
1,750
Audit of the financial statements of the company's subsidiaries
26,500
27,175
30,750
28,925
For other services
Taxation compliance services
9,160
8,600
All other non-audit services
18,220
13,085
27,380
21,685
7
Employees
The average monthly number of persons (including directors) employed by the group and company during the year was:
Group
Company
2024
2023
2024
2023
Number
Number
Number
Number
Directors
3
5
4
5
Admin and support
21
33
-
-
Production
69
97
-
-
Total
93
135
4
5
Their aggregate remuneration comprised:
Group
Company
2024
2023
2024
2023
£
£
£
£
Wages and salaries
3,449,130
4,480,653
Social security costs
370,859
449,534
-
-
Pension costs
317,906
279,628
4,137,895
5,209,815
In addition to the above, redundancy costs were incurred in the year of £62,570 (2023: £542,619) which are included within exceptional items.
CON MECH HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 25 -
8
Interest receivable and similar income
2024
2023
£
£
Interest income
Interest on bank deposits
39,020
11,307
Interest receivable from group companies
2,885
Other interest income
9,393
429
Total interest revenue
48,413
14,621
Other income from investments
Dividends received
13,850
Total income
62,263
14,621
9
Interest payable and similar expenses
2024
2023
£
£
Interest on bank overdrafts and loans
-
8,115
Interest on finance leases and hire purchase contracts
546
1,618
Total finance costs
546
9,733
10
Amounts written on investments
2024
2023
£
£
Fair value gains/(losses) on financial instruments
Gain on financial assets held at fair value through profit or loss
36,837
-
Other gains/(losses)
Gain on disposal of financial assets held at fair value through profit or loss
194
-
37,031
-
11
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
875,623
99,361
Adjustments in respect of prior periods
29,867
Total current tax
875,623
129,228
Deferred tax
Origination and reversal of timing differences
(72,300)
148,810
Total tax charge
803,323
278,038
CON MECH HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
11
Taxation
(Continued)
- 26 -
The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:
2024
2023
£
£
Profit before taxation
3,040,326
979,344
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 23.52%)
760,082
230,342
Tax effect of expenses that are not deductible in determining taxable profit
15,073
8,198
Tax effect of income not taxable in determining taxable profit
(12,882)
(152)
Adjustments in respect of prior years
29,867
Depreciation on assets not qualifying for tax allowances
77,394
4,117
Other
(6)
5,666
Movements in deferred tax not recognised
487
Other tax adjustments, reliefs and transfers
(143,909)
-
Chargeable gains
107,084
-
Taxation charge
803,323
278,038
12
Dividends
2024
2023
Recognised as distributions to equity holders:
£
£
Interim paid
188,356
180,073
CON MECH HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 27 -
13
Intangible fixed assets
Group
Software
£
Cost
At 1 January 2024
156,249
Additions
14,114
Disposals
(88,536)
At 31 December 2024
81,827
Amortisation and impairment
At 1 January 2024
138,831
Amortisation charged for the year
9,414
Disposals
(88,536)
At 31 December 2024
59,709
Carrying amount
At 31 December 2024
22,118
At 31 December 2023
17,418
The company had no intangible fixed assets at 31 December 2024 or 31 December 2023.
CON MECH HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 28 -
14
Tangible fixed assets
Group
Freehold buildings
Assets under construction
Plant and machinery
Computer equipment
Motor vehicles
Total
£
£
£
£
£
£
Cost or valuation
At 1 January 2024
3,449,960
413,073
11,252,528
582,177
102,109
15,799,847
Additions
147,728
170,920
16,456
9,473
344,577
Disposals
(4,429,818)
(75,583)
(25,018)
(4,530,419)
Impairment
(47,922)
(47,922)
Transfers
(583,993)
583,993
At 31 December 2024
3,597,688
7,375,237
516,067
77,091
11,566,083
Depreciation and impairment
At 1 January 2024
406,011
8,885,365
496,873
30,545
9,818,794
Depreciation charged in the year
41,088
411,324
17,012
17,286
486,710
Eliminated in respect of disposals
(3,941,747)
(75,039)
(13,568)
(4,030,354)
At 31 December 2024
447,099
5,354,942
438,846
34,263
6,275,150
Carrying amount
At 31 December 2024
3,150,589
2,020,295
77,221
42,828
5,290,933
At 31 December 2023
3,043,949
413,073
2,367,163
85,304
71,564
5,981,053
The company had no tangible fixed assets at 31 December 2024 or 31 December 2023.
The carrying value of non-depreciated land is:
Group
Company
2024
2023
2024
2023
£
£
£
£
Freehold
1,655,653
1,655,653
The net carrying value of tangible fixed assets includes the following in respect of assets held under finance leases or hire purchase contracts.
Group
Company
2024
2023
2024
2023
£
£
£
£
Computers
118,031
CON MECH HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
14
Tangible fixed assets
(Continued)
- 29 -
The land and buildings are pledged as security to the Group's bankers, and are subject to a cross-company guarantee as disclosed in note 26.
Assets under construction relate to assets being generated which are not currently ready for use. Each asset generates a new product code which is monitored and once ready for use by the company is transferred to the relevant classification of asset, at a cost which includes all attributable expenditure. The asset is then depreciation in line with the relevant accounting policy.
Land and buildings with a carrying amount of £1,519,000 were revalued on 28 January 2022 by George F. White, independent chartered surveyors, not connected with the group, on the basis of market value. The valuation conforms to International Valuation Standards and was based on recent market transactions on arm's length terms for similar properties. The condition of the property at the date of valuation was equal to that at the year end. As such, it is reasonable that this valuation is reflected in the accounts at 31 December 2024.
Included in land and buildings are some assets carried at valuation. If these assets were measured using the cost model, the carrying amounts would be as follows:
2024
2023
£
£
Group
Cost
701,838
555,110
Accumulated depreciation
(296,740)
(282,704)
Carrying value
405,098
272,406
15
Investment property
Group
Company
2024
2024
£
£
Fair value
At 1 January 2024
350,000
-
Additions through external acquisition
803,022
803,022
At 31 December 2024
1,153,022
803,022
The investment property brought forward comprises rental units let out for general use. The Directors have assessed the market value at the balance sheet date. The historical cost of the investment property is £54,250.
A second property was acquired in the year at market rate.
The investment property has been pledged as security to the company's bankers, and is subject to a cross-company guarantee as disclosed in note 26
.
CON MECH HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 30 -
16
Fixed asset investments
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Investments in subsidiaries
31
1,221,906
1,221,906
Listed investments
1,980,855
1,980,855
1,980,855
3,202,761
1,221,906
Movements in fixed asset investments
Group
Investments
£
Cost or valuation
At 1 January 2024
-
Additions
1,960,488
Valuation changes
36,837
Disposals
(16,470)
At 31 December 2024
1,980,855
Carrying amount
At 31 December 2024
1,980,855
At 31 December 2023
-
Movements in fixed asset investments
Company
Shares in subsidiaries
Other investments
Total
£
£
£
Cost or valuation
At 1 January 2024
1,221,906
-
1,221,906
Additions
-
1,960,488
1,960,488
Valuation changes
-
36,837
36,837
Disposals
-
(16,470)
(16,470)
At 31 December 2024
1,221,906
1,980,855
3,202,761
Carrying amount
At 31 December 2024
1,221,906
1,980,855
3,202,761
At 31 December 2023
1,221,906
-
1,221,906
CON MECH HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 31 -
17
Stocks
Group
Company
2024
2023
2024
2023
£
£
£
£
Raw materials and consumables
1,663,969
2,442,189
-
-
Work in progress
377,349
765,562
-
-
Finished goods and goods for resale
982,504
1,565,437
3,023,822
4,773,188
-
-
18
Debtors
Group
Company
2024
2023
2024
2023
Amounts falling due within one year:
£
£
£
£
Trade debtors
1,226,049
2,057,614
Amounts owed by group undertakings
-
-
458
5,278
Other debtors
677,198
61,173
629,238
Prepayments and accrued income
429,865
365,108
3,074
2,333,112
2,483,895
632,770
5,278
19
Loans and overdrafts
Group
Company
2024
2023
2024
2023
£
£
£
£
Bank overdrafts
206,801
677,173
Payable within one year
206,801
677,173
Bank loans are secured by fixed charges over certain of the Group's properties, plus an unlimited cross-company guarantee with some of the Group's subsidiaries (as explained further in note 26). Interest is payable at a current rate of 6.69%, with final repayments expected in 2024. Overdrafts are secured under the same unlimited cross-company guarantee.
20
Finance lease obligations
Group
Company
2024
2023
2024
2023
£
£
£
£
Future minimum lease payments due under finance leases:
Within one year
21,060
Less: future finance charges
(206)
-
20,854
CON MECH HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
20
Finance lease obligations
(Continued)
- 32 -
Finance leases are secured against the assets to which they relate.
21
Creditors: amounts falling due within one year
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Bank loans and overdrafts
19
206,801
677,173
Obligations under finance leases
20
20,854
Trade creditors
727,895
512,254
1,530
Corporation tax payable
10,128
99,360
Other taxation and social security
429,958
492,920
-
-
Other creditors
268,042
634,669
Accruals and deferred income
275,347
801,546
8,615
6,550
1,918,171
3,238,776
10,145
6,550
Bank loans and overdratts are secured as detailed in note 19.
Obligations under finance lease are secured as detailed in note 20.
22
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the group and company, and movements thereon:
Liabilities
Liabilities
2024
2023
Group
£
£
Accelerated capital allowances
525,150
597,950
Provisions
(3,200)
(3,700)
Losses
99,000
99,000
620,950
693,250
The company has no deferred tax assets or liabilities.
Group
Company
2024
2024
Movements in the year:
£
£
Liability at 1 January 2024
693,250
-
Credit to profit or loss
(72,300)
-
Liability at 31 December 2024
620,950
-
CON MECH HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 33 -
23
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
317,906
279,628
A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in independently administered funds.
24
Share capital
Group and company
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary A shares of 1p each
79,200
79,200
792
792
25
Reserves
Equity reserve
The merger reserve represents the difference between the book value of net assets, and the recognisable reserves, as at the date of creation of the group. The reserve is not distributable.
26
Financial commitments, guarantees and contingent liabilities
The group is party to a group guarantee over any bank overdrafts which may from time to time arise. At the year end, bank overdrafts of relevant group companies totalled £206,801 (2023 - £677,173), although at the year end the group as a whole had net cash at bank.
As at the date of approval of the financial statements, no default has occurred which would trigger the above liability, nor is one anticipated. As such, the directors consider that the fair value of this obligation is £nil, and as such there is no recognition of a liability on the balance sheet.
27
Operating lease commitments
Lessee
At the reporting end date the group had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:
Group
Company
2024
2023
2024
2023
£
£
£
£
Within one year
98,544
82,455
-
-
Between two and five years
220,581
233,936
-
-
In over five years
15,790
33,907
-
-
334,915
350,298
-
-
CON MECH HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 34 -
28
Events after the reporting date
In February 2025, Con Mech Durham 2 Limited sold its trade and assets to Trackwork Limited. The Company continues to trade following this sale under a new operating model.
30
Directors' transactions
Dividends totalling £188,356 (2023 - £180,073) were paid in the year in respect of shares held by the company's directors and close family relatives.
31
Subsidiaries
Details of the company's subsidiaries at 31 December 2024 are as follows:
Name of undertaking
Registered office
Nature of business
Class of
% Held
shares held
Direct
Indirect
Con Mech Group Limited (1)
England & Wales
Holding company
Ordinary
100.00
-
Con Mech Durham 1 Limited (formerly Henry Williams Group Limited) (1)
England & Wales
Holding company
Ordinary
100.00
-
Con Mech Durham 2 Limited (formerly Henry Williams Limited) (1)
England & Wales
Machining
Ordinary
0
100.00
Con Mech Engineers Limited (2)
England & Wales
Manufacturing
Ordinary
0
100.00
The companies have the following registered offices:
(1) Dodsworth Street, Darlington, County Durham, CL1 2NJ
(2) Harelaw Industrial Estate, Stanley, County Durham, DH9 8UR
Con Mech Holdings Limited has, in accordance with s479C of the Companies Act 2006, provided a guarantee over the liabilities of its subsidiaries Con Mech Group Limited and Con Mech Durham 1 Limited (formely Henry Williams Group Limited) which permits the subsidiary to not obtain an audit of its individual financial statements for the period ended 30 June 2024, in accordance with the exemptions conferred by s479A Companies Act 2006. The registered office of the subsidiary is Dodsworth Street, Darlington, Durham, DL1 2NJ.
32
Controlling party
The directors are of the opinion that there is no ultimate controlling party.
33
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
155,861
274,382
Company pension contributions to defined contribution schemes
3,025
73,433
158,886
347,815
CON MECH HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
33
Directors' remuneration
(Continued)
- 35 -
Remuneration disclosed above includes the following amounts paid to the highest paid director:
2024
2023
£
£
Remuneration for qualifying services
n/a
82,167
Company pension contributions to defined contribution schemes
n/a
69,161
34
Cash generated from group operations
2024
2023
£
£
Profit for the year after tax
2,237,003
701,306
Adjustments for:
Taxation charged
803,323
278,038
Finance costs
546
9,733
Investment income
(62,263)
(14,621)
Gain on disposal of tangible fixed assets
(191,078)
(2,127)
Amortisation and impairment of intangible assets
9,414
8,899
Depreciation and impairment of tangible fixed assets
486,710
911,054
Other gains and losses
(37,031)
-
Movements in working capital:
Decrease in stocks
1,749,366
626,632
Decrease in debtors
150,783
18,294
(Decrease)/increase in creditors
(740,147)
143,154
Cash generated from operations
4,406,626
2,680,362
Difference
47,922
-
Per cash flow statement page
4,454,548
2,680,362
CON MECH HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 36 -
35
Analysis of changes in net funds - group
1 January 2024
Cash flows
31 December 2024
£
£
£
Cash at bank and in hand
2,509,575
457,434
2,967,009
Bank overdrafts
(677,173)
470,372
(206,801)
1,832,402
927,806
2,760,208
Obligations under finance leases
(20,854)
20,854
-
1,811,548
948,660
2,760,208
2024-12-312024-01-01falsefalseCCH SoftwareCCH Accounts Production 2025.100Mr R J DilleyDr J C DilleyMrs T L HeathcoteMr D NeilMr R H S Dilleyfalse12305735bus:Consolidated2024-01-012024-12-31123057352024-01-012024-12-3112305735bus:Director12024-01-012024-12-3112305735bus:Director22024-01-012024-12-3112305735bus:Director32024-01-012024-12-3112305735bus:Director42024-01-012024-12-3112305735bus:Director52024-01-012024-12-3112305735bus:RegisteredOffice2024-01-012024-12-3112305735bus:Consolidated2024-12-31123057352024-12-3112305735bus:Consolidated2023-01-012023-12-3112305735core:Exceptionalbus:Consolidated12024-01-012024-12-3112305735core:Exceptionalbus:Consolidated12023-01-012023-12-31123057352023-01-012023-12-3112305735core:OtherResidualIntangibleAssetsbus:Consolidated2024-12-3112305735core:OtherResidualIntangibleAssetsbus:Consolidated2023-12-3112305735core:ComputerSoftwarebus:Consolidated2024-12-3112305735core:ComputerSoftwarebus:Consolidated2023-12-3112305735bus:Consolidated2023-12-3112305735core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-12-3112305735core:ConstructionInProgressAssetsUnderConstructionbus:Consolidated2024-12-3112305735core:PlantMachinerybus:Consolidated2024-12-3112305735core:FurnitureFittingsbus:Consolidated2024-12-3112305735core:MotorVehiclesbus:Consolidated2024-12-3112305735core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2023-12-3112305735core:ConstructionInProgressAssetsUnderConstructionbus:Consolidated2023-12-3112305735core:PlantMachinerybus:Consolidated2023-12-3112305735core:FurnitureFittingsbus:Consolidated2023-12-3112305735core:MotorVehiclesbus:Consolidated2023-12-31123057352023-12-3112305735core:ShareCapitalbus:Consolidated2024-12-3112305735core:ShareCapitalbus:Consolidated2023-12-3112305735core:RevaluationReservebus:Consolidated2024-12-3112305735core:RevaluationReservebus:Consolidated2023-12-3112305735core:OtherMiscellaneousReservebus:Consolidated2024-12-3112305735core:OtherMiscellaneousReservebus:Consolidated2023-12-3112305735core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-12-3112305735core:ShareCapital2024-12-3112305735core:ShareCapital2023-12-3112305735core:RetainedEarningsAccumulatedLosses2024-12-3112305735core:RetainedEarningsAccumulatedLosses2023-12-3112305735core:ShareCapitalbus:Consolidated2022-12-3112305735core:SharePremiumbus:Consolidated2022-12-3112305735core:RetainedEarningsAccumulatedLossesbus:Consolidated2022-12-3112305735core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-12-3112305735core:ShareCapital2022-12-3112305735core:RetainedEarningsAccumulatedLosses2022-12-3112305735bus:Consolidated2022-12-3112305735core:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-3112305735core:ComputerSoftware2024-01-012024-12-3112305735core:LandBuildingscore:OwnedOrFreeholdAssets2024-01-012024-12-3112305735core:PlantMachinery2024-01-012024-12-3112305735core:FurnitureFittings2024-01-012024-12-3112305735core:MotorVehicles2024-01-012024-12-3112305735core:UKTaxbus:Consolidated2024-01-012024-12-3112305735core:UKTaxbus:Consolidated2023-01-012023-12-3112305735bus:Consolidated12024-01-012024-12-3112305735bus:Consolidated12023-01-012023-12-3112305735bus:Consolidated22024-01-012024-12-3112305735bus:Consolidated22023-01-012023-12-3112305735core:ComputerSoftwarebus:Consolidated2023-12-3112305735core:ComputerSoftwarecore:InternallyGeneratedIntangibleAssetsbus:Consolidated2024-01-012024-12-3112305735core:ComputerSoftwarebus:Consolidated2024-01-012024-12-3112305735core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2023-12-3112305735core:ConstructionInProgressAssetsUnderConstructionbus:Consolidated2023-12-3112305735core:PlantMachinerybus:Consolidated2023-12-3112305735core:FurnitureFittingsbus:Consolidated2023-12-3112305735core:MotorVehiclesbus:Consolidated2023-12-3112305735bus:Consolidated2023-12-3112305735core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-01-012024-12-3112305735core:ConstructionInProgressAssetsUnderConstructionbus:Consolidated2024-01-012024-12-3112305735core:PlantMachinerybus:Consolidated2024-01-012024-12-3112305735core:FurnitureFittingsbus:Consolidated2024-01-012024-12-3112305735core:MotorVehiclesbus:Consolidated2024-01-012024-12-3112305735core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-3112305735core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3112305735core:ComputerEquipmentbus:Consolidated2024-12-3112305735core:ComputerEquipmentbus:Consolidated2023-12-3112305735core:ComputerEquipment2024-12-3112305735core:ComputerEquipment2023-12-3112305735core:ListedExchangeTradedbus:Consolidated2024-12-3112305735core:ListedExchangeTradedbus:Consolidated2023-12-3112305735core:ListedExchangeTraded2024-12-3112305735core:ListedExchangeTraded2023-12-3112305735core:CurrentFinancialInstruments2024-12-3112305735core:CurrentFinancialInstruments2023-12-3112305735core:CurrentFinancialInstrumentsbus:Consolidated2024-12-3112305735core:CurrentFinancialInstrumentsbus:Consolidated2023-12-3112305735core:WithinOneYearbus:Consolidated2024-12-3112305735core:WithinOneYearbus:Consolidated2023-12-3112305735core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3112305735core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3112305735core:WithinOneYear2024-12-3112305735core:WithinOneYear2023-12-3112305735core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-12-3112305735core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2023-12-3112305735core:Subsidiary12024-01-012024-12-3112305735core:Subsidiary22024-01-012024-12-3112305735core:Subsidiary32024-01-012024-12-3112305735core:Subsidiary42024-01-012024-12-3112305735core:Subsidiary112024-01-012024-12-3112305735core:Subsidiary222024-01-012024-12-3112305735core:Subsidiary332024-01-012024-12-3112305735core:Subsidiary442024-01-012024-12-3112305735bus:PrivateLimitedCompanyLtd2024-01-012024-12-3112305735bus:FRS1022024-01-012024-12-3112305735bus:Audited2024-01-012024-12-3112305735bus:ConsolidatedGroupCompanyAccounts2024-01-012024-12-3112305735bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP