| REGISTERED NUMBER: 06586098 (England and Wales) |
| Group Strategic Report, |
| Report of the Director and |
| Consolidated Financial Statements |
| for the Year Ended 31 December 2024 |
| for |
| Borg Automotive UK Ltd |
| REGISTERED NUMBER: 06586098 (England and Wales) |
| Group Strategic Report, |
| Report of the Director and |
| Consolidated Financial Statements |
| for the Year Ended 31 December 2024 |
| for |
| Borg Automotive UK Ltd |
| Borg Automotive UK Ltd (Registered number: 06586098) |
| Contents of the Consolidated Financial Statements |
| for the Year Ended 31 December 2024 |
| Page |
| Company Information | 1 |
| Group Strategic Report | 2 |
| Report of the Director | 4 |
| Report of the Independent Auditors | 6 |
| Consolidated Statement of Comprehensive Income | 10 |
| Consolidated Balance Sheet | 11 |
| Company Balance Sheet | 12 |
| Consolidated Statement of Changes in Equity | 13 |
| Company Statement of Changes in Equity | 14 |
| Consolidated Cash Flow Statement | 15 |
| Notes to the Consolidated Cash Flow Statement | 16 |
| Notes to the Consolidated Financial Statements | 17 |
| Borg Automotive UK Ltd |
| Company Information |
| for the Year Ended 31 December 2024 |
| DIRECTOR: |
| REGISTERED OFFICE: |
| REGISTERED NUMBER: |
| SENIOR STATUTORY AUDITOR: | Daniel Crowther FCA FCCA |
| AUDITORS: |
| Chartered Accountants |
| Statutory Auditors |
| 2 Wyevale Business Park |
| Kings Acre |
| Hereford |
| Herefordshire |
| HR4 7BS |
| Borg Automotive UK Ltd (Registered number: 06586098) |
| Group Strategic Report |
| for the Year Ended 31 December 2024 |
| The director presents his strategic report of the company and the group for the year ended 31 December 2024. |
| REVIEW OF BUSINESS |
| Borg Automotive UK Ltd is proud to operate as a leading re-manufacturer of automotive steering parts, serving the |
| automotive aftermarket through the Borg Automotive Group. We stand as the sole steering re-manufacturing site within this esteemed group. Our principal offerings include steering racks, available in manual, hydraulic, and electric variants, along with hydraulic steering pumps. |
| In alignment with our commitment to the circular economy, our remanufactured steering racks deliver significant |
| environmental benefits, including a reduction of 78% in CO2 emissions, a conservation of 62% of energy, and a remarkable decrease of 96% in the use of new materials compared to newly manufactured steering racks. This sustainable approach empowers us to produce cost-efficient original equipment (OE) products while consistently upholding high quality for our aftermarket customers. |
| Furthermore, the Borg Automotive UK site has achieved certifications in ISO 9001 Quality, 14001 Environment, and 45001 Health & Safety standards, and proudly holds a Silver Award accreditation from Investors in People. |
| Results and performance |
| The results for the year ending December 2024 are set out on pages 9 to 25 and show reference to any significant entries within financial reports. |
| The company's overall performance during the year ending December 2024 has been satisfactory, characterized by an increase in revenue driven by group sales, which have been positively influenced by both new and existing customer relationships. While we have navigated a challenging environment marked by rising salaries and material costs due to ongoing geopolitical factors, we are pleased to report that these challenges have been effectively managed through increased sales and enhanced operational performance. Moreover, both our gross profit margin and operating profit margin have demonstrated a commendable increase compared to the previous year, consistent with our expectations and intercompany trading agreements. |
| Rapid advancements in steering product technologies, particularly in electric and electronic control systems, have created new opportunities for development. In this context, our manual racks have shown notable growth, benefiting from their design advantages and versatility. We remain dedicated to staying at the forefront of these developments, as they play a vital role in our strategic growth plan aimed at ensuring the long-term sustainability of our business. |
| While we recognize that technological know-how poses certain challenges within our vertical integration chain, we |
| continue to invest in research and development (R&D) to enhance our capabilities. This focus allows us to provide superior customer service and maintain our leadership position in the market. Consequently, we have experienced consistent year-over-year growth in our sales, and we are committed to expanding our production capacity in this area. Investments have been made to enhance our production capabilities through the integration of the latest technologies, thereby positioning us for further growth. |
| Financial Key Performance Indicators |
| 2024 | 2023 |
| Turnover | £20,155,783 | £17,796,022 |
| Gross profit margin | 10.74% | 10.43% |
| Operating profit margin | 4.98% | 4.82% |
| Current ratio | 3.23 | 3.00 |
| Borg Automotive UK Ltd (Registered number: 06586098) |
| Group Strategic Report |
| for the Year Ended 31 December 2024 |
| PRINCIPAL RISKS AND UNCERTAINTIES |
| Principal risks rest with: |
| - | The challenge of attracting and retaining highly skilled staff, which can influence our cost structure. |
| - | Competitive pressures, particularly from low-cost offerings in the Far East. |
| - | The necessity to respond quickly to evolving market demands for our products. |
| - | Ongoing price pressure for purchased components and materials. |
| - | Logistics challenges related to geopolitical issues and their effect on delivery performance. |
| - | Our ability to align our expertise and product range with changes in technology on steering products. |
| Strategy/Future Developments |
| As we move forward, the company will focus on maximizing growth within our existing market segments while further |
| leveraging our resources in both electric and manual steering products. We also see opportunities for growth through strategic acquisitions and the development of product technologies that align with our core competencies, a focus we actively pursue within the Borg Group. |
| Quality is a cornerstone of our growth strategy, and we have made significant strides in enhancing product quality over the past year, which ensures we maintain a reliable offering that maximizes customer satisfaction. We are committed to ongoing investments in our manufacturing processes to improve efficiency, capacity, and agility while developing innovative approaches to broaden our market reach. In light of the growing challenges surrounding capacity and costs, we plan to establish additional production lines and warehouses at strategically selected locations, aligning with our group manufacturing and supply chain strategy. |
| Continuous improvement in our operations is a priority, and we will employ lean tools and automation technologies to |
| drive these enhancements while ensuring that customer service remains at the forefront of our efforts. We are also |
| dedicating additional resources to optimize our material recovery and supply chain efficiency without compromising on quality or service, recognizing this as a vital factor in driving down product costs. |
| We are committed to providing the necessary resources to support the Borg Group in expanding our customer base and achieving volume growth. To facilitate improvements in products and processes, we will allocate substantial time and resources to the development of our workforce, focusing on technical skills, personal growth, and leadership development. |
| Furthermore, we maintain a strong commitment to employee health and safety, which is essential for maintaining |
| efficient and high-quality manufacturing practices. |
| ON BEHALF OF THE BOARD: |
| Borg Automotive UK Ltd (Registered number: 06586098) |
| Report of the Director |
| for the Year Ended 31 December 2024 |
| The director presents his report with the financial statements of the company and the group for the year ended 31 December 2024. |
| DIVIDENDS |
| No dividends will be distributed for the year ended 31 December 2024. |
| RESEARCH AND DEVELOPMENT |
| The company will continue to develop an understanding of electronic repairs and the design of mechatronic systems. This is seen as strategically important for the continuation of our current position within the remanufacturing industry and also for future growth. The company will continue to invest in resources to achieve this. Development of repair techniques for mechanical systems will also continue. |
| Consideration is also given to new product categories and resources will be made available to pursue relevant opportunities in conjunction with the BORG group. |
| FUTURE DEVELOPMENTS |
| The market continue to grow for remanufacturing and technological developments on the area of products and services are continuously evaluated to mitigate business risks and opportunities. Technological know-how and development of reman processes are expected to be more complex in the future due to significant upstream control on design and technology. |
| Investment in capacity and resources will be made to offer high performing products and customer satisfaction. Opportunities for growth through acquisition are also an area of focus and the BORG group are active in this respect. |
| DIRECTOR |
| DIRECTORS: |
| The directors who have held office from 1 January 2024 to the date of this report include: |
| - M P Zieba - appointed 4 August 2023 |
| STATEMENT OF DIRECTOR'S RESPONSIBILITIES |
| The director is responsible for preparing the Group Strategic Report, the Report of the Director and the financial statements in accordance with applicable law and regulations. |
| Company law requires the director to prepare financial statements for each financial year. Under that law the director has elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the director must not approve the financial statements unless he is satisfied that they give a true and fair view of the state of affairs of the company and the group and of the profit or loss of the group for that period. In preparing these financial statements, the director is required to: |
| - | select suitable accounting policies and 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 director is responsible for keeping adequate accounting records that are sufficient to show and explain the company's and the group's transactions and disclose with reasonable accuracy at any time the financial position of the company and the group and enable him to ensure that the financial statements comply with the Companies Act 2006. He is also responsible for safeguarding the assets of the company and the group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities. |
| Borg Automotive UK Ltd (Registered number: 06586098) |
| Report of the Director |
| for the Year Ended 31 December 2024 |
| STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS |
| So far as the director is aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the group's auditors are unaware, and he has taken all the steps that he ought to have taken as a director in order to make himself aware of any relevant audit information and to establish that the group's auditors are aware of that information. |
| AUDITORS |
| The auditors, Thorne Widgery Accountancy Ltd, will be proposed for re-appointment at the forthcoming Annual General Meeting. |
| ON BEHALF OF THE BOARD: |
| Report of the Independent Auditors to the Members of |
| Borg Automotive UK Ltd |
| Opinion |
| We have audited the financial statements of Borg Automotive UK Ltd (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2024 which comprise the Consolidated Statement of Comprehensive Income, Consolidated Balance Sheet, Company Balance Sheet, Consolidated Statement of Changes in Equity, Company Statement of Changes in Equity, Consolidated Cash Flow Statement and Notes to the Consolidated 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 group's and of the parent company 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. |
| 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 group in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC's Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion. |
| Conclusions relating to going concern |
| In auditing the financial statements, we have concluded that the director's use of the going concern basis of accounting in the preparation of the financial statements is appropriate. |
| Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and the 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 director with respect to going concern are described in the relevant sections of this report. |
| Other information |
| The director is responsible for the other information. The other information comprises the information in the Group Strategic Report and the Report of the Director, 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. |
| 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 Group Strategic Report and the Report of the Director for the financial year for which the financial statements are prepared is consistent with the financial statements; and |
| - | the Group Strategic Report and the Report of the Director have been prepared in accordance with applicable legal requirements. |
| Report of the Independent Auditors to the Members of |
| Borg Automotive UK Ltd |
| 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 its environment obtained in the course of the audit, we have not identified material misstatements in the Group Strategic Report or the Report of the Director. |
| We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion: |
| - | adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or |
| - | the parent company financial statements are not in agreement with the accounting records and returns; or |
| - | certain disclosures of director's remuneration specified by law are not made; or |
| - | we have not received all the information and explanations we require for our audit. |
| Responsibilities of director |
| As explained more fully in the Statement of Director's Responsibilities set out on page four, the director is responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the director determines necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. |
| In preparing the financial statements, the director is responsible for assessing the group's and 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 director either intends to liquidate the group or the parent company or to cease operations, or has no realistic alternative but to do so. |
| Report of the Independent Auditors to the Members of |
| Borg Automotive UK Ltd |
| 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: |
| Based on our understanding of the Group, we identified that the principal risks of non-compliance with laws and regulations related to breaches of UK regulatory principles, such as those governed by the British Standards Institution, and we considered the extent to which non-compliance might have a material effect on the financial statements of the Company. We also considered those laws and regulations that have a direct impact on the financial statements of the Group such as the Companies Act 2006, the British Standards Institution and UK tax legislation. |
| We have also evaluated management's incentives and opportunities for fraudulent manipulation of the financial statements (including the risk of override of controls) and determined that the principal risks are related to management bias in accounting estimates and judgemental areas of the financial statements. |
| Audit procedures performed by the engagement team included: |
| - | Discussions with the Board, Management and Company Secretary involved in the Risk and Compliance functions and the Company's legal function, including consideration of known or suspected instances of non-compliance with laws and regulation and fraud; |
| - | Evaluation and testing of the operating effectiveness of management's controls designed to prevent and detect irregularities; |
| - | Identifying and testing journal entries based on risk criteria; |
| - | Designing audit procedures to incorporate unpredictability around the nature, timing or extent of our testing; and |
| - | Testing transactions entered into outside the normal course of the Company's business as appropriate. |
| There are inherent limitations in the audit procedures described above and, the further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we would become aware of it. Also, the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery or intentional misrepresentations, or through collusions. |
| 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 |
| Borg Automotive UK Ltd |
| 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. |
| for and on behalf of |
| Chartered Accountants |
| Statutory Auditors |
| 2 Wyevale Business Park |
| Kings Acre |
| Hereford |
| Herefordshire |
| HR4 7BS |
| Borg Automotive UK Ltd (Registered number: 06586098) |
| Consolidated Statement of Comprehensive Income |
| for the Year Ended 31 December 2024 |
| 31.12.24 | 31.12.23 |
| Notes | £ | £ |
| TURNOVER | 3 | 20,155,784 | 17,803,533 |
| Cost of sales | (13,747,899 | ) | (12,181,717 | ) |
| GROSS PROFIT | 6,407,885 | 5,621,816 |
| Administrative expenses | (5,908,944 | ) | (5,175,604 | ) |
| 498,941 | 446,212 |
| Other operating income | 670,262 | 648,628 |
| OPERATING PROFIT | 5 | 1,169,203 | 1,094,840 |
| Interest receivable and similar income | 12,445 | 10,970 |
| 1,181,648 | 1,105,810 |
| Interest payable and similar expenses | 6 | (112,057 | ) | (199,387 | ) |
| PROFIT BEFORE TAXATION | 1,069,591 | 906,423 |
| Tax on profit | 7 | 296,160 | 631,575 |
| PROFIT FOR THE FINANCIAL YEAR |
| OTHER COMPREHENSIVE INCOME | - | - |
| TOTAL COMPREHENSIVE INCOME FOR THE YEAR |
1,365,751 |
1,537,998 |
| Profit attributable to: |
| Owners of the parent | 1,365,751 | 1,537,998 |
| Total comprehensive income attributable to: |
| Owners of the parent | 1,365,751 | 1,537,998 |
| Borg Automotive UK Ltd (Registered number: 06586098) |
| Consolidated Balance Sheet |
| 31 December 2024 |
| 31.12.24 | 31.12.23 |
| Notes | £ | £ |
| FIXED ASSETS |
| Intangible assets | 9 | 5,494 | 15,262 |
| Tangible assets | 10 | 580,581 | 535,180 |
| Investments | 11 | - | - |
| 586,075 | 550,442 |
| CURRENT ASSETS |
| Stocks | 12 | 5,761,190 | 3,957,282 |
| Debtors | 13 | 4,388,696 | 4,744,748 |
| Cash at bank and in hand | 1,487,262 | 92,711 |
| 11,637,148 | 8,794,741 |
| CREDITORS |
| Amounts falling due within one year | 14 | (1,785,749 | ) | (1,484,685 | ) |
| NET CURRENT ASSETS | 9,851,399 | 7,310,056 |
| TOTAL ASSETS LESS CURRENT LIABILITIES | 10,437,474 | 7,860,498 |
| CREDITORS |
| Amounts falling due after more than one year | 15 | (3,159,295 | ) | (1,948,070 | ) |
| NET ASSETS | 7,278,179 | 5,912,428 |
| CAPITAL AND RESERVES |
| Called up share capital | 19 | 10,600,001 | 10,600,001 |
| Share premium | 20 | 6,118,321 | 6,118,321 |
| Retained earnings | 20 | (9,440,143 | ) | (10,805,894 | ) |
| SHAREHOLDERS' FUNDS | 7,278,179 | 5,912,428 |
| The financial statements were approved by the director and authorised for issue on 11 September 2025 and were signed by: |
| M P Zieba - Director |
| Borg Automotive UK Ltd (Registered number: 06586098) |
| Company Balance Sheet |
| 31 December 2024 |
| 31.12.24 | 31.12.23 |
| Notes | £ | £ |
| FIXED ASSETS |
| Intangible assets | 9 |
| Tangible assets | 10 |
| Investments | 11 |
| CURRENT ASSETS |
| Stocks | 12 |
| Debtors | 13 |
| Cash at bank and in hand |
| CREDITORS |
| Amounts falling due within one year | 14 | ( |
) | ( |
) |
| NET CURRENT ASSETS |
| TOTAL ASSETS LESS CURRENT LIABILITIES |
| CREDITORS |
| Amounts falling due after more than one year | 15 | ( |
) | ( |
) |
| NET ASSETS |
| CAPITAL AND RESERVES |
| Called up share capital | 19 |
| Share premium | 20 |
| Retained earnings | 20 | ( |
) | ( |
) |
| SHAREHOLDERS' FUNDS |
| Company's profit for the financial year | 1,365,751 | 1,537,998 |
| The financial statements were approved by the director and authorised for issue on |
| Borg Automotive UK Ltd (Registered number: 06586098) |
| Consolidated Statement of Changes in Equity |
| for the Year Ended 31 December 2024 |
| Called up |
| share | Retained | Share | Total |
| capital | earnings | premium | equity |
| £ | £ | £ | £ |
| Balance at 1 January 2023 | 10,600,001 | (12,343,892 | ) | 6,118,321 | 4,374,430 |
| Changes in equity |
| Total comprehensive income | - | 1,537,998 | - | 1,537,998 |
| Balance at 31 December 2023 | 10,600,001 | (10,805,894 | ) | 6,118,321 | 5,912,428 |
| Changes in equity |
| Total comprehensive income | - | 1,365,751 | - | 1,365,751 |
| Balance at 31 December 2024 | 10,600,001 | (9,440,143 | ) | 6,118,321 | 7,278,179 |
| Borg Automotive UK Ltd (Registered number: 06586098) |
| Company Statement of Changes in Equity |
| for the Year Ended 31 December 2024 |
| Called up |
| share | Retained | Share | Total |
| capital | earnings | premium | equity |
| £ | £ | £ | £ |
| Balance at 1 January 2023 | ( |
) |
| Changes in equity |
| Total comprehensive income | - | - |
| Balance at 31 December 2023 | ( |
) |
| Changes in equity |
| Total comprehensive income | - | - |
| Balance at 31 December 2024 | ( |
) |
| Borg Automotive UK Ltd (Registered number: 06586098) |
| Consolidated Cash Flow Statement |
| for the Year Ended 31 December 2024 |
| 31.12.24 | 31.12.23 |
| Notes | £ | £ |
| Cash flows from operating activities |
| Cash generated from operations | 1 | 1,662,215 | 4,678,446 |
| Finance costs paid | (112,057 | ) | (199,387 | ) |
| Tax paid | (2,084 | ) | (504 | ) |
| Net cash from operating activities | 1,548,074 | 4,478,555 |
| Cash flows from investing activities |
| Purchase of tangible fixed assets | (165,967 | ) | (256,725 | ) |
| Sale of tangible fixed assets | (1 | ) | 100,894 |
| Interest received | 12,445 | 10,970 |
| Net cash from investing activities | (153,523 | ) | (144,861 | ) |
| Cash flows from financing activities |
| Loan repayments in year | - | (4,273,882 | ) |
| Net cash from financing activities | - | (4,273,882 | ) |
| Increase in cash and cash equivalents | 1,394,551 | 59,812 |
| Cash and cash equivalents at beginning of year |
2 |
92,711 |
32,899 |
| Cash and cash equivalents at end of year | 2 | 1,487,262 | 92,711 |
| Borg Automotive UK Ltd (Registered number: 06586098) |
| Notes to the Consolidated Cash Flow Statement |
| for the Year Ended 31 December 2024 |
| 1. | RECONCILIATION OF PROFIT BEFORE TAXATION TO CASH GENERATED FROM OPERATIONS |
| 31.12.24 | 31.12.23 |
| £ | £ |
| Profit before taxation | 1,069,591 | 906,423 |
| Depreciation charges | 130,337 | 129,789 |
| Finance costs | 112,057 | 199,387 |
| Finance income | (12,445 | ) | (10,970 | ) |
| 1,299,540 | 1,224,629 |
| (Increase)/decrease in stocks | (1,803,908 | ) | 449,384 |
| Decrease/(increase) in trade and other debtors | 356,052 | (47,941 | ) |
| Increase in trade and other creditors | 1,810,531 | 3,052,374 |
| Cash generated from operations | 1,662,215 | 4,678,446 |
| 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 December 2024 |
| 31.12.24 | 1.1.24 |
| £ | £ |
| Cash and cash equivalents | 1,487,262 | 92,711 |
| Year ended 31 December 2023 |
| 31.12.23 | 1.1.23 |
| £ | £ |
| Cash and cash equivalents | 92,711 | 32,899 |
| 3. | ANALYSIS OF CHANGES IN NET DEBT |
| At 1.1.24 | Cash flow | At 31.12.24 |
| £ | £ | £ |
| Net cash |
| Cash at bank and in hand | 92,711 | 1,394,551 | 1,487,262 |
| 92,711 | 1,394,551 | 1,487,262 |
| Debt |
| Debts falling due after 1 year | (1,948,070 | ) | (1,211,225 | ) | (3,159,295 | ) |
| (1,948,070 | ) | (1,211,225 | ) | (3,159,295 | ) |
| Total | (1,855,359 | ) | 183,326 | (1,672,033 | ) |
| Borg Automotive UK Ltd (Registered number: 06586098) |
| Notes to the Consolidated Financial Statements |
| for the Year Ended 31 December 2024 |
| 1. | STATUTORY INFORMATION |
| Borg Automotive UK Ltd is a |
| The presentation currency of the financial statements is the Pound Sterling (£). |
| 2. | ACCOUNTING POLICIES |
| Basis of preparing the financial statements |
| Turnover |
| Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. |
| As from 1st July 2017 Borg Automotive UK changed its accounting policy to account for the Core Element as part of revenue. |
| Intangible assets |
| Intangible assets are initially measured at cost. After initial recognition, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses. |
| Tangible fixed assets |
| Short leasehold | - |
| Plant and machinery | - |
| Fixtures and fittings | - |
| Motor vehicles | - |
| Computer equipment | - |
| Stocks |
| Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items. |
| Taxation |
| Taxation for the year comprises current and deferred tax. Tax is recognised in the Consolidated 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. |
| Borg Automotive UK Ltd (Registered number: 06586098) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 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. |
| 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 group operates a defined contribution pension scheme. Contributions payable to the group's pension scheme are charged to profit or loss in the period to which they relate. |
| Going concern |
| The director has assessed whether the use of going concern is appropriate. The director makes this assessment in respect of a period of one year from the date of approval of the financial statements. |
| The current inflationary pressures are continually monitored in conjunction with the BORG group and mitigating actions are/will be put into place when appropriate to protect the business. |
| The company will continue to concentrate significant efforts on achieving maximum growth in its existing market segments, whilst also further utilising existing, and growing resources on electric steering products. |
| The company has received a letter of support from its parent undertaking confirming that it will support the company for at least 12 months following approval of the financial statements. On this basis, the directors consider it appropriate to prepare the financial statements on a going concern basis. |
| 3. | TURNOVER |
| The turnover and profit before taxation are attributable to the one principal activity of the group. |
| Borg Automotive UK Ltd (Registered number: 06586098) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 4. | EMPLOYEES AND DIRECTORS |
| 31.12.24 | 31.12.23 |
| £ | £ |
| Wages and salaries | 4,718,891 | 3,783,243 |
| Social security costs | 421,868 | 352,885 |
| Other pension costs | 96,646 | 96,911 |
| 5,237,405 | 4,233,039 |
| The average number of employees during the year was as follows: |
| 31.12.24 | 31.12.23 |
| Directors | 1 | 1 |
| Production | 149 | 125 |
| Admin | 17 | 13 |
| 31.12.24 | 31.12.23 |
| £ | £ |
| Directors' remuneration | 123,600 | 142,816 |
| Directors' pension contributions to money purchase schemes | 3,600 | 4,093 |
| The number of directors to whom retirement benefits were accruing was as follows: |
| Money purchase schemes | 1 | 1 |
| 5. | OPERATING PROFIT |
| The operating profit is stated after charging: |
| 31.12.24 | 31.12.23 |
| £ | £ |
| Other operating leases | 343,172 | 339,493 |
| Depreciation - owned assets | 120,567 | 119,020 |
| Patents and licences amortisation | 9,768 | 10,704 |
| Auditors' remuneration | 25,000 | 25,000 |
| Foreign exchange differences | 105,253 | 51,698 |
| 6. | INTEREST PAYABLE AND SIMILAR EXPENSES |
| 31.12.24 | 31.12.23 |
| £ | £ |
| Intercompany interest | 112,057 | 199,387 |
| Borg Automotive UK Ltd (Registered number: 06586098) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 7. | TAXATION |
| Analysis of the tax credit |
| The tax credit on the profit for the year was as follows: |
| 31.12.24 | 31.12.23 |
| £ | £ |
| Current tax: |
| UK corporation tax | - | 2,084 |
| Deferred tax | (296,160 | ) | (633,659 | ) |
| Tax on profit | (296,160 | ) | (631,575 | ) |
| Reconciliation of total tax credit 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: |
| 31.12.24 | 31.12.23 |
| £ | £ |
| Profit before tax | 1,069,591 | 906,423 |
| Profit multiplied by the standard rate of corporation tax in the UK of 25 % (2023 - 19 %) |
267,398 |
172,220 |
| Effects of: |
| Capital allowances in excess of depreciation | - | (14,216 | ) |
| Utilisation of tax losses | (267,398 | ) | (155,920 | ) |
| Deferred tax charge | (296,160 | ) | (633,659 | ) |
| Total tax credit | (296,160 | ) | (631,575 | ) |
| 8. | INDIVIDUAL STATEMENT OF COMPREHENSIVE INCOME |
| As permitted by Section 408 of the Companies Act 2006, the Statement of Comprehensive Income of the parent company is not presented as part of these financial statements. |
| Borg Automotive UK Ltd (Registered number: 06586098) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 9. | INTANGIBLE FIXED ASSETS |
| Group |
| Patents |
| and |
| licences |
| £ |
| COST |
| At 1 January 2024 |
| and 31 December 2024 | 52,242 |
| AMORTISATION |
| At 1 January 2024 | 36,980 |
| Amortisation for year | 9,768 |
| At 31 December 2024 | 46,748 |
| NET BOOK VALUE |
| At 31 December 2024 | 5,494 |
| At 31 December 2023 | 15,262 |
| Company |
| Patents |
| and |
| licences |
| £ |
| COST |
| At 1 January 2024 |
| and 31 December 2024 |
| AMORTISATION |
| At 1 January 2024 |
| Amortisation for year |
| At 31 December 2024 |
| NET BOOK VALUE |
| At 31 December 2024 |
| At 31 December 2023 |
| Borg Automotive UK Ltd (Registered number: 06586098) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 10. | TANGIBLE FIXED ASSETS |
| Group |
| Fixtures |
| Short | Plant and | and |
| leasehold | machinery | fittings |
| £ | £ | £ |
| COST |
| At 1 January 2024 | 227,985 | 1,152,893 | 74,155 |
| Additions | - | 160,519 | 2,535 |
| Disposals | (27,147 | ) | (40,370 | ) | (20,209 | ) |
| At 31 December 2024 | 200,838 | 1,273,042 | 56,481 |
| DEPRECIATION |
| At 1 January 2024 | 209,781 | 667,488 | 53,246 |
| Charge for year | 5,209 | 96,482 | 13,531 |
| Eliminated on disposal | (27,148 | ) | (40,370 | ) | (20,209 | ) |
| At 31 December 2024 | 187,842 | 723,600 | 46,568 |
| NET BOOK VALUE |
| At 31 December 2024 | 12,996 | 549,442 | 9,913 |
| At 31 December 2023 | 18,204 | 485,405 | 20,909 |
| Motor | Computer |
| vehicles | equipment | Totals |
| £ | £ | £ |
| COST |
| At 1 January 2024 | 6,100 | 59,690 | 1,520,823 |
| Additions | - | 2,913 | 165,967 |
| Disposals | - | - | (87,726 | ) |
| At 31 December 2024 | 6,100 | 62,603 | 1,599,064 |
| DEPRECIATION |
| At 1 January 2024 | 1,785 | 53,343 | 985,643 |
| Charge for year | 610 | 4,735 | 120,567 |
| Eliminated on disposal | - | - | (87,727 | ) |
| At 31 December 2024 | 2,395 | 58,078 | 1,018,483 |
| NET BOOK VALUE |
| At 31 December 2024 | 3,705 | 4,525 | 580,581 |
| At 31 December 2023 | 4,315 | 6,347 | 535,180 |
| Included in the NBV of plant and machinery is £139,265 (2023: £53,477) of assets under construction. |
| Borg Automotive UK Ltd (Registered number: 06586098) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 10. | TANGIBLE FIXED ASSETS - continued |
| Company |
| Fixtures |
| Short | Plant and | and |
| leasehold | machinery | fittings |
| £ | £ | £ |
| COST |
| At 1 January 2024 |
| Additions |
| Disposals | ( |
) | ( |
) | ( |
) |
| At 31 December 2024 |
| DEPRECIATION |
| At 1 January 2024 |
| Charge for year |
| Eliminated on disposal | ( |
) | ( |
) | ( |
) |
| At 31 December 2024 |
| NET BOOK VALUE |
| At 31 December 2024 |
| At 31 December 2023 |
| Motor | Computer |
| vehicles | equipment | Totals |
| £ | £ | £ |
| COST |
| At 1 January 2024 |
| Additions |
| Disposals | ( |
) |
| At 31 December 2024 |
| DEPRECIATION |
| At 1 January 2024 |
| Charge for year |
| Eliminated on disposal | ( |
) |
| At 31 December 2024 |
| NET BOOK VALUE |
| At 31 December 2024 |
| At 31 December 2023 |
| Included in the NBV of plant and machinery is £139.265 (2023: £53.477) of assets under construction. |
| Borg Automotive UK Ltd (Registered number: 06586098) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 11. | FIXED ASSET INVESTMENTS |
| Company |
| Shares in |
| group |
| undertakings |
| £ |
| COST |
| At 1 January 2024 |
| and 31 December 2024 |
| NET BOOK VALUE |
| At 31 December 2024 |
| At 31 December 2023 |
| The group or the company's investments at the Balance Sheet date in the share capital of companies include the following: |
| Subsidiary |
| Registered office: Unit 13 - 16 Newman Park, Western Way, Wednesbury, West Midlands, WS10 7BJ |
| Nature of business: |
| % |
| Class of shares: | holding |
| 12. | STOCKS |
| Group | Company |
| 31.12.24 | 31.12.23 | 31.12.24 | 31.12.23 |
| £ | £ | £ | £ |
| Raw materials | 4,850,374 | 3,218,789 |
| Finished goods | 910,816 | 738,493 |
| 5,761,190 | 3,957,282 |
| 13. | DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |
| Group | Company |
| 31.12.24 | 31.12.23 | 31.12.24 | 31.12.23 |
| £ | £ | £ | £ |
| Trade debtors | 39,128 | 53,240 |
| Amounts owed by group undertakings | 2,173,128 | 2,948,572 |
| VAT | 228,161 | 108,858 |
| Deferred tax asset | 1,639,380 | 1,343,220 | 1,639,380 | 1,343,220 |
| Prepayments and accrued income | 308,899 | 290,858 |
| 4,388,696 | 4,744,748 |
| Borg Automotive UK Ltd (Registered number: 06586098) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 13. | DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR - continued |
| Deferred tax asset |
| Group | Company |
| 31.12.24 | 31.12.23 | 31.12.24 | 31.12.23 |
| £ | £ | £ | £ |
| Deferred tax | 1,639,380 | 1,343,220 | 1,639,380 | 1,343,220 |
| 14. | CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |
| Group | Company |
| 31.12.24 | 31.12.23 | 31.12.24 | 31.12.23 |
| £ | £ | £ | £ |
| Trade creditors | 1,675,370 | 1,301,235 |
| Tax | - | 2,084 |
| Social security and other taxes | 23,634 | 19,920 |
| Accruals and deferred income | 86,745 | 161,446 |
| 1,785,749 | 1,484,685 |
| 15. | CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR |
| Group | Company |
| 31.12.24 | 31.12.23 | 31.12.24 | 31.12.23 |
| £ | £ | £ | £ |
| Other loans (see note 16) | 3,159,295 | 1,948,070 |
| 16. | LOANS |
| An analysis of the maturity of loans is given below: |
| Group | Company |
| 31.12.24 | 31.12.23 | 31.12.24 | 31.12.23 |
| £ | £ | £ | £ |
| Amounts falling due between two and five | years: |
| Other loans - 2-5 years | 3,159,295 | 1,948,070 |
| The outstanding amount on the credit facility falls due on 31 December 2024. Interest is charge at a rate of 2.95% p.a. |
| 17. | LEASING AGREEMENTS |
| Minimum lease payments fall due as follows: |
| Borg Automotive UK Ltd (Registered number: 06586098) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| Group |
| Non-cancellable |
| operating leases |
| 31.12.24 | 31.12.23 |
| £ | £ |
| Within one year | 449,722 | 360,839 |
| Between one and five years | - | 460,830 |
| 449,722 | 821,669 |
| Company |
| Non-cancellable |
| operating leases |
| 31.12.24 | 31.12.23 |
| £ | £ |
| Within one year |
| Between one and five years |
| 18. | DEFERRED TAX |
| Group |
| £ |
| Balance at 1 January 2024 | (1,343,220 | ) |
| Movement on provision | (296,160 | ) |
| Balance at 31 December 2024 | (1,639,380 | ) |
| Company |
| £ |
| Balance at 1 January 2024 | ( |
) |
| Movement on provision | (296,160 | ) |
| Balance at 31 December 2024 | ( |
) |
| 19. | CALLED UP SHARE CAPITAL |
| Allotted and issued: |
| Number: | Class: | Nominal | 31.12.24 | 31.12.23 |
| value: | £ | £ |
| Ordinary shares | £1 | 10,600,001 | 10,600,001 |
| On 25 October 2015, 3,300,000 ordinary shares with aggregate nominal value of £3,300,000, were issued at £1 each in exchange for the repayment of £3,300,000 of loan capital due by the company to the parent entity Borg Automotive A/S. |
| Borg Automotive UK Ltd (Registered number: 06586098) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 20. | RESERVES |
| Group |
| Retained | Share |
| earnings | premium | Totals |
| £ | £ | £ |
| At 1 January 2024 | (10,805,894 | ) | 6,118,321 | (4,687,573 | ) |
| Profit for the year | 1,365,751 | 1,365,751 |
| At 31 December 2024 | (9,440,143 | ) | 6,118,321 | (3,321,822 | ) |
| Company |
| Retained | Share |
| earnings | premium | Totals |
| £ | £ | £ |
| At 1 January 2024 | ( |
) | (4,687,574 | ) |
| Profit for the year |
| At 31 December 2024 | ( |
) | (3,321,823 | ) |
| 21. | PENSION COMMITMENTS |
| During the year, the company paid £96,646 (2023: £96,911) towards defined contribution pension schemes. At the year end, Nil (2023: £Nil) was due to the pension scheme and held within creditors. |
| 22. | ULTIMATE PARENT COMPANY |
| Aktieselskabet Schouw & Co (incorporated in Denmark ) is regarded by the director as being the company's ultimate parent company. |
| Borg Automotive UK Ltd (Registered number: 06586098) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 23. | RELATED PARTY DISCLOSURES |
| During the period the following transactions occurred: |
| Related party: | Relationship: | 31.12.24 | 31.12.23 |
| £ | £ |
| Car Parts Industries Belgium ApS | 100% owned subsidiary of Akieselskahet Schouw & Co group |
| Sale of goods and services | 187,740 | 162,804 |
| Purchase of goods and services | 1,630 | - |
| Amount due to related party at balance sheet date | 242 | - |
| Amount due from related party at balance sheet date | 46,944 | 23,981 |
| Borg Automotive A/S | 100% owned subsidiary of Akieselskahet Schouw & Co group |
| Sale of goods and services | 3,840,981 | 4,069,506 |
| Purchase of goods and services | 461,120 | 480,168 |
| Purchase of goods and services inc core | - | 1,097,977 |
| New loans issued to Borg UK | 5,559,887 | 3,656,618 |
| Loan repayments made to related party | 4,464,713 | 4,273,882 |
| Interest charged by related party on loan balance | 116,051 | 200,136 |
| Amount due to related party at balance sheet date excluding loan balance |
265,444 |
365,997 |
| Amount due from related party at balance sheet date | 1,429,140 | 1,701,235 |
| Loan balance due to related party | 3,159,295 | 1,948,070 |
| Electro Steer Ltd | 100% owned subsidiary of Borg Automotive UK Ltd |
| Sale of goods and services | - | - |
| Purchase of goods and Services | - | - |
| Amount due to related party at balance sheet date | 1 | 1 |
| Amount due from related party at balance sheet date | - | - |
| Borg Automotive Sp. z.o.o. | 100% owned subsidiary of Akieselskahet Schouw & Co group |
| Sale of goods and services | 16,363,711 | 14,163,025 |
| Purchase of Goods and Services | 1,125,277 | 924,091 |
| Purchase of goods and services inc core | 4,510,371 | 3,754,779 |
| Amount due to related party at balance sheet date | 1,080,797 | 562,260 |
| Amount due from related party at balance sheet date | 2,044,575 | 2,151,613 |
| Borg Automotive UK Ltd (Registered number: 06586098) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| Borg Automotive Spain S.L.U. | 100% owned subsidiary of Akieselskahet Schouw & Co group |
| Sale of goods and services | - | - |
| Purchase of Goods and Services | 2,798 | 291 |
| Amount due to related party at balance sheet date | 1,086 | - |
| Amount due from related party at balance sheet date | - | - |