IRIS Accounts Production v25.2.0.378 06586098 director 31.12.24 1.1.24 31.12.24 31.12.24 the remanufacture of automotive parts. true true true false true true false false false false true false Ordinary 1.00000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh065860982023-12-31065860982024-12-31065860982024-01-012024-12-31065860982022-12-31065860982023-01-012023-12-31065860982023-12-3106586098ns15:EnglandWales2024-01-012024-12-3106586098ns14:PoundSterling2024-01-012024-12-3106586098ns10:Director12024-01-012024-12-3106586098ns10:Consolidated2024-12-3106586098ns10:ConsolidatedGroupCompanyAccounts2024-01-012024-12-3106586098ns10:PrivateLimitedCompanyLtd2024-01-012024-12-3106586098ns10:Consolidatedns10:FRS1022024-01-012024-12-3106586098ns10:Consolidatedns10:Audited2024-01-012024-12-3106586098ns10:LargeMedium-sizedCompaniesRegimeForDirectorsReport2024-01-012024-12-3106586098ns10:LargeMedium-sizedCompaniesRegimeForAccounts2024-01-012024-12-3106586098ns10:Consolidatedns10:LargeMedium-sizedCompaniesRegimeForDirectorsReport2024-01-012024-12-3106586098ns10:LargeMedium-sizedCompaniesRegimeForAccountsns10:Consolidated2024-01-012024-12-3106586098ns10:FullAccounts2024-01-012024-12-3106586098ns5:Subsidiary12024-01-012024-12-310658609812024-01-012024-12-3106586098ns10:OrdinaryShareClass12024-01-012024-12-3106586098ns10:Consolidated2024-01-012024-12-3106586098ns10:RegisteredOffice2024-01-012024-12-3106586098ns10:Consolidated2023-01-012023-12-3106586098ns5:CurrentFinancialInstruments2024-12-3106586098ns5:CurrentFinancialInstruments2023-12-3106586098ns5:Non-currentFinancialInstruments2024-12-3106586098ns5:Non-currentFinancialInstruments2023-12-3106586098ns5:ShareCapital2024-12-3106586098ns5:ShareCapital2023-12-3106586098ns5:SharePremium2024-12-3106586098ns5:SharePremium2023-12-3106586098ns5:RetainedEarningsAccumulatedLosses2024-12-3106586098ns5:RetainedEarningsAccumulatedLosses2023-12-3106586098ns5:ShareCapital2022-12-3106586098ns5:RetainedEarningsAccumulatedLosses2022-12-3106586098ns5:SharePremium2022-12-3106586098ns5:RetainedEarningsAccumulatedLosses2023-01-012023-12-3106586098ns5:RetainedEarningsAccumulatedLosses2024-01-012024-12-3106586098ns5:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-3106586098ns5:PatentsTrademarksLicencesConcessionsSimilar2024-01-012024-12-3106586098ns5:ShortLeaseholdAssetsns5:LandBuildings2024-01-012024-12-3106586098ns5:PlantMachinery2024-01-012024-12-3106586098ns5:FurnitureFittings2024-01-012024-12-3106586098ns5:MotorVehicles2024-01-012024-12-3106586098ns5:ComputerEquipment2024-01-012024-12-3106586098ns5:PatentsTrademarksLicencesConcessionsSimilar2023-12-3106586098ns5:PatentsTrademarksLicencesConcessionsSimilar2024-12-3106586098ns5:PatentsTrademarksLicencesConcessionsSimilar2023-12-3106586098ns5:ShortLeaseholdAssetsns5:LandBuildings2023-12-3106586098ns5:PlantMachinery2023-12-3106586098ns5:FurnitureFittings2023-12-3106586098ns5:ShortLeaseholdAssetsns5:LandBuildings2024-12-3106586098ns5:PlantMachinery2024-12-3106586098ns5:FurnitureFittings2024-12-3106586098ns5:ShortLeaseholdAssetsns5:LandBuildings2023-12-3106586098ns5:PlantMachinery2023-12-3106586098ns5:FurnitureFittings2023-12-3106586098ns5:MotorVehicles2023-12-3106586098ns5:ComputerEquipment2023-12-3106586098ns5:MotorVehicles2024-12-3106586098ns5:ComputerEquipment2024-12-3106586098ns5:MotorVehicles2023-12-3106586098ns5:ComputerEquipment2023-12-3106586098ns5:CostValuation2023-12-3106586098ns5:Subsidiary112024-01-012024-12-3106586098ns5:CurrentFinancialInstrumentsns5:WithinOneYear2024-12-3106586098ns5:CurrentFinancialInstrumentsns5:WithinOneYear2023-12-3106586098ns5:Non-currentFinancialInstrumentsns5:BetweenTwoFiveYears2024-12-3106586098ns5:Non-currentFinancialInstrumentsns5:BetweenTwoFiveYears2023-12-3106586098ns5:WithinOneYear2024-12-3106586098ns5:WithinOneYear2023-12-3106586098ns5:BetweenOneFiveYears2024-12-3106586098ns5:BetweenOneFiveYears2023-12-3106586098ns5:AllPeriods2024-12-3106586098ns5:AllPeriods2023-12-3106586098ns5:DeferredTaxation2023-12-3106586098ns5:DeferredTaxation2024-12-3106586098ns10:OrdinaryShareClass12024-12-3106586098ns5:RetainedEarningsAccumulatedLosses2023-12-3106586098ns5:SharePremium2023-12-31
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: M P Zieba



REGISTERED OFFICE: Units 13-16 Newman Park
Western Way
Wednesbury
West Midlands
WS10 7BJ



REGISTERED NUMBER: 06586098 (England and Wales)



SENIOR STATUTORY AUDITOR: Daniel Crowther FCA FCCA



AUDITORS: Thorne Widgery Accountancy Ltd
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:





M P Zieba - Director


11 September 2025

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
M P Zieba held office during the whole of the period from 1 January 2024 to the date of this report.

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:





M P Zieba - Director


11 September 2025

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.




Daniel Crowther FCA FCCA  (Senior Statutory Auditor)
for and on behalf of Thorne Widgery Accountancy Ltd
Chartered Accountants
Statutory Auditors
2 Wyevale Business Park
Kings Acre
Hereford
Herefordshire
HR4 7BS

18 September 2025

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 1,365,751 1,537,998

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 5,494 15,262
Tangible assets 10 580,581 535,180
Investments 11 1 1
586,076 550,443

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 (1,785,751 ) (1,484,687 )
NET CURRENT ASSETS 9,851,397 7,310,054
TOTAL ASSETS LESS CURRENT LIABILITIES 10,437,473 7,860,497

CREDITORS
Amounts falling due after more than one year 15 (3,159,295 ) (1,948,070 )
NET ASSETS 7,278,178 5,912,427

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 (9,440,144 ) (10,805,895 )
SHAREHOLDERS' FUNDS 7,278,178 5,912,427

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 18 September 2025 and were signed by:





M P Zieba - Director


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 10,600,001 (12,343,893 ) 6,118,321 4,374,429

Changes in equity
Total comprehensive income - 1,537,998 - 1,537,998
Balance at 31 December 2023 10,600,001 (10,805,895 ) 6,118,321 5,912,427

Changes in equity
Total comprehensive income - 1,365,751 - 1,365,751
Balance at 31 December 2024 10,600,001 (9,440,144 ) 6,118,321 7,278,178

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 private company, limited by shares , registered in England and Wales. The company's registered number and registered office address can be found on the General Information page.

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


2. ACCOUNTING POLICIES

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

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.

Patents and licences are being amortised evenly over their estimated useful life of nil years.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Short leasehold - 20% on cost and 10% on cost
Plant and machinery - at varying rates on cost
Fixtures and fittings - at varying rates on cost
Motor vehicles - 33.33% on cost and 20% on cost
Computer equipment - 33.33% on cost

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
167 139

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 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

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 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

11. FIXED ASSET INVESTMENTS

Company
Shares in
group
undertakings
£   
COST
At 1 January 2024
and 31 December 2024 1
NET BOOK VALUE
At 31 December 2024 1
At 31 December 2023 1

The group or the company's investments at the Balance Sheet date in the share capital of companies include the following:

Subsidiary

Electro Steer Ltd (dormant)
Registered office: Unit 13 - 16 Newman Park, Western Way, Wednesbury, West Midlands, WS10 7BJ
Nature of business: Remanufacturing of automotive parts
%
Class of shares: holding
Ordinary 100.00


12. STOCKS

Group Company
31.12.24 31.12.23 31.12.24 31.12.23
£    £    £    £   
Raw materials 4,850,374 3,218,789 4,850,374 3,218,789
Finished goods 910,816 738,493 910,816 738,493
5,761,190 3,957,282 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 39,128 53,240
Amounts owed by group undertakings 2,173,128 2,948,572 2,173,128 2,948,572
VAT 228,161 108,858 228,161 108,858
Deferred tax asset 1,639,380 1,343,220 1,639,380 1,343,220
Prepayments and accrued income 308,899 290,858 308,899 290,858
4,388,696 4,744,748 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 1,675,372 1,301,237
Tax - 2,084 - 2,084
Social security and other taxes 23,634 19,920 23,634 19,920
Accruals and deferred income 86,745 161,446 86,745 161,446
1,785,749 1,484,685 1,785,751 1,484,687

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 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 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 449,722 360,839
Between one and five years - 460,830
449,722 821,669

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 (1,343,220 )
Movement on provision (296,160 )
Balance at 31 December 2024 (1,639,380 )

19. CALLED UP SHARE CAPITAL

Allotted and issued:
Number: Class: Nominal 31.12.24 31.12.23
value: £    £   
10,600,001 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 (10,805,895 ) 6,118,321 (4,687,574 )
Profit for the year 1,365,751 1,365,751
At 31 December 2024 (9,440,144 ) 6,118,321 (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 - -