IRIS Accounts Production v25.2.0.378 00981453 Board of Directors 31.12.24 1.1.24 31.12.24 31.12.24 Medium entities These accounts have been prepared in accordance with the provisions applicable to companies subject to the medium-sized companies regime. true true true false true true false false true false Ordinary 1.00000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh009814532023-12-31009814532024-12-31009814532024-01-012024-12-31009814532022-12-31009814532023-01-012023-12-31009814532023-12-3100981453ns15:EnglandWales2024-01-012024-12-3100981453ns14:PoundSterling2024-01-012024-12-3100981453ns10:Director12024-01-012024-12-3100981453ns10:Consolidated2024-12-3100981453ns10:ConsolidatedGroupCompanyAccounts2024-01-012024-12-3100981453ns10:PrivateLimitedCompanyLtd2024-01-012024-12-3100981453ns10:Consolidatedns10:MediumEntities2024-01-012024-12-3100981453ns10:Consolidatedns10:Audited2024-01-012024-12-3100981453ns10:Medium-sizedCompaniesRegimeForDirectorsReport2024-01-012024-12-3100981453ns10:Medium-sizedCompaniesRegimeForAccounts2024-01-012024-12-3100981453ns10:Consolidated2024-01-012024-12-3100981453ns10:Consolidatedns10:Medium-sizedCompaniesRegimeForDirectorsReport2024-01-012024-12-3100981453ns10:Consolidatedns10:Medium-sizedCompaniesRegimeForAccounts2024-01-012024-12-3100981453ns10:FullAccounts2024-01-012024-12-3100981453ns10:OrdinaryShareClass12024-01-012024-12-3100981453ns10:Director22024-01-012024-12-3100981453ns10:Director32024-01-012024-12-3100981453ns10:CompanySecretary12024-01-012024-12-3100981453ns10:RegisteredOffice2024-01-012024-12-3100981453ns10:Consolidated2023-01-012023-12-3100981453ns5:CurrentFinancialInstruments2024-12-3100981453ns5:CurrentFinancialInstruments2023-12-3100981453ns5:Non-currentFinancialInstruments2024-12-3100981453ns5:Non-currentFinancialInstruments2023-12-3100981453ns5:ShareCapital2024-12-3100981453ns5:ShareCapital2023-12-3100981453ns5:RetainedEarningsAccumulatedLosses2024-12-3100981453ns5:RetainedEarningsAccumulatedLosses2023-12-3100981453ns5:LandBuildingsns5:OwnedOrFreeholdAssets2024-01-012024-12-3100981453ns5:LandBuildingsns5:ShortLeaseholdAssets2024-01-012024-12-3100981453ns5:PlantMachinery2024-01-012024-12-3100981453ns5:FurnitureFittings2024-01-012024-12-3100981453ns5:MotorVehicles2024-01-012024-12-3100981453ns5:LandBuildings2023-12-3100981453ns5:LandBuildingsns5:ShortLeaseholdAssets2023-12-3100981453ns5:PlantMachinery2023-12-3100981453ns5:LandBuildings2024-01-012024-12-3100981453ns5:LandBuildings2024-12-3100981453ns5:LandBuildingsns5:ShortLeaseholdAssets2024-12-3100981453ns5:PlantMachinery2024-12-3100981453ns5:LandBuildings2023-12-3100981453ns5:LandBuildingsns5:ShortLeaseholdAssets2023-12-3100981453ns5:PlantMachinery2023-12-3100981453ns5:FurnitureFittings2023-12-3100981453ns5:MotorVehicles2023-12-3100981453ns5:FurnitureFittings2024-12-3100981453ns5:MotorVehicles2024-12-3100981453ns5:FurnitureFittings2023-12-3100981453ns5:MotorVehicles2023-12-3100981453ns5:PlantMachineryns5:LeasedAssetsHeldAsLessee2023-12-3100981453ns5:MotorVehiclesns5:LeasedAssetsHeldAsLessee2023-12-3100981453ns5:LeasedAssetsHeldAsLessee2023-12-3100981453ns5:PlantMachineryns5:LeasedAssetsHeldAsLessee2024-01-012024-12-3100981453ns5:MotorVehiclesns5:LeasedAssetsHeldAsLessee2024-01-012024-12-3100981453ns5:LeasedAssetsHeldAsLessee2024-01-012024-12-3100981453ns5:PlantMachineryns5:LeasedAssetsHeldAsLessee2024-12-3100981453ns5:MotorVehiclesns5:LeasedAssetsHeldAsLessee2024-12-3100981453ns5:LeasedAssetsHeldAsLessee2024-12-3100981453ns5:PlantMachineryns5:LeasedAssetsHeldAsLessee2023-12-3100981453ns5:MotorVehiclesns5:LeasedAssetsHeldAsLessee2023-12-3100981453ns5:LeasedAssetsHeldAsLessee2023-12-3100981453ns5:WithinOneYearns5:CurrentFinancialInstruments2024-12-3100981453ns5:WithinOneYearns5:CurrentFinancialInstruments2023-12-3100981453ns5:BetweenOneTwoYearsns5:Non-currentFinancialInstruments2024-12-3100981453ns5:BetweenOneTwoYearsns5:Non-currentFinancialInstruments2023-12-3100981453ns5:Non-currentFinancialInstrumentsns5:BetweenTwoFiveYears2024-12-3100981453ns5:Non-currentFinancialInstrumentsns5:BetweenTwoFiveYears2023-12-3100981453ns5:WithinOneYearns5:CurrentFinancialInstrumentsns5:HirePurchaseContracts2024-12-3100981453ns5:WithinOneYearns5:CurrentFinancialInstrumentsns5:HirePurchaseContracts2023-12-3100981453ns5:BetweenOneFiveYearsns5:HirePurchaseContracts2024-12-3100981453ns5:BetweenOneFiveYearsns5:HirePurchaseContracts2023-12-3100981453ns5:MoreThanFiveYearsns5:HirePurchaseContracts2024-12-3100981453ns5:MoreThanFiveYearsns5:HirePurchaseContracts2023-12-3100981453ns5:HirePurchaseContracts2024-12-3100981453ns5:HirePurchaseContracts2023-12-3100981453ns5:WithinOneYear2024-12-3100981453ns5:WithinOneYear2023-12-3100981453ns5:BetweenOneFiveYears2024-12-3100981453ns5:BetweenOneFiveYears2023-12-3100981453ns5:MoreThanFiveYears2024-12-3100981453ns5:MoreThanFiveYears2023-12-3100981453ns5:AllPeriods2024-12-3100981453ns5:AllPeriods2023-12-3100981453ns5:Secured2024-12-3100981453ns5:Secured2023-12-3100981453ns5:DeferredTaxation2023-12-3100981453ns5:DeferredTaxation2024-01-012024-12-3100981453ns5:DeferredTaxation2024-12-3100981453ns10:OrdinaryShareClass12024-12-3100981453ns5:RetainedEarningsAccumulatedLosses2023-12-3100981453ns5:RetainedEarningsAccumulatedLosses2024-01-012024-12-31
REGISTERED NUMBER: 00981453 (England and Wales)








GROUP STRATEGIC REPORT,

REPORT OF THE DIRECTORS AND

CONSOLIDATED FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 DECEMBER 2024

FOR

BOWMILL ENGINEERING LTD

BOWMILL ENGINEERING LTD (REGISTERED NUMBER: 00981453)

CONTENTS OF THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024










Page

Company Information 1

Group Strategic Report 2

Report of the Directors 3

Report of the Independent Auditors 5

Consolidated Statement of Income and Retained
Earnings

9

Consolidated Balance Sheet 10

Company Balance Sheet 11

Consolidated Cash Flow Statement 13

Notes to the Consolidated Cash Flow Statement 14

Notes to the Consolidated Financial Statements 16


BOWMILL ENGINEERING LTD

COMPANY INFORMATION
FOR THE YEAR ENDED 31 DECEMBER 2024







DIRECTORS: D A Boucher
M Leyshon
M Donnan





SECRETARY: D A Boucher





REGISTERED OFFICE: 18-30 Morris Road
Nuffield
Poole
Dorset
BH17 0GG





REGISTERED NUMBER: 00981453 (England and Wales)





AUDITORS: Carter & Coley Limited
Chartered Accountants and Statutory Auditor
3 Durrant Road
Bournemouth
Dorset
BH2 6NE

BOWMILL ENGINEERING LTD (REGISTERED NUMBER: 00981453)

GROUP STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024


The directors present their strategic report of the company and the group for the year ended 31 December 2024.

REVIEW OF BUSINESS
Scarcity of key materials continued to be a theme in 2024, although easing somewhat towards the end of the year. The impact of further input cost increases (energy, materials and labour) was only partly ameliorated by favourable spares pricing mid way through the year. For the engineering business, 2024 represented the final year of multi-year fixed price contracts with three major customers, placing pressure on product margins which will ease considerably when revised pricing takes effect in 2025. The metal treatments business performed extremely well in 2024, being largely responsible for the overall improvement in group operating profits compared to 2023.

Group turnover for the year was £18,524,377 (2023: £15,320,541), an increase of 20.9%. Gross profit was £4,538,648 (2023: £3,932,166), an increase of 15.4%. Profit before tax was £1,032,749 (2023: £647,638), an increase of 59.5%. Profit after tax was £825,592 (2023: £552,438), an increase of 49.4%.

DEVELOPMENT AND PERFORMANCE
The directors anticipate significant growth in the coming year, particularly as major contracts come up for renewal. The company is positioned well to benefit from buoyancy in the aerospace markets it serves.

PRINCIPAL RISKS AND UNCERTAINTIES
The company's and the group's customers predominantly operate within the aerospace industry, in a global market. In addition to the pressures of a competitive market, the group is subject to market forces that are outside its control as it is affected by factors relating to the aerospace industry worldwide. Such factors include changes in government regulations and policies; political changes that could lead to changes in the business environment in which the group operates; economic downturns and public confidence in and attitudes towards flying in the light of issues such as terrorism and global warming.

The group addresses these risks and uncertainties by actively seeking to expand its customer base and platforms for its products. It maintains its existing customer base by continually striving to provide a fully integrated service based on a commitment to quality and on-time delivery. In this way, it aims to minimise the effect of any industry downturn.

ON BEHALF OF THE BOARD:





D A Boucher - Director


17 September 2025

BOWMILL ENGINEERING LTD (REGISTERED NUMBER: 00981453)

REPORT OF THE DIRECTORS
FOR THE YEAR ENDED 31 DECEMBER 2024


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

PRINCIPAL ACTIVITY
The company's principal activities continued to be those of precision engineering and provision of metal treatment processes to the aerospace industry. Its highly engineered products include landing gear kits and assemblies, hydraulic actuation equipment, and engine and oxygen components. The company's subsidiary, Bowmill Metal Treatments Ltd, specialises in a diverse range of metal treatments including non-destructive testing, anodising, cadmium plating and spray surface treatments.

DIVIDENDS
An interim dividend of £14.43763 per share was paid on 30 September 2024. The directors recommend that no final dividend be paid.

The total distribution of dividends for the year ended 31 December 2024 will be £ 433,129 .

DIRECTORS
The directors shown below have held office during the whole of the period from 1 January 2024 to the date of this report.

D A Boucher
M Leyshon

Other changes in directors holding office are as follows:

M Donnan was appointed as a director after 31 December 2024 but prior to the date of this report.

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

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and the group and of the profit or loss of the group for that period. In preparing these financial statements, the directors are required to:

- select suitable accounting policies and then apply them consistently;
- make judgements and accounting estimates that are reasonable and prudent;
- prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

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

BOWMILL ENGINEERING LTD (REGISTERED NUMBER: 00981453)

REPORT OF THE DIRECTORS
FOR THE YEAR ENDED 31 DECEMBER 2024


STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS
So far as the directors are aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the group's auditors are unaware, and each director 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, Carter & Coley Limited, will be proposed for re-appointment at the forthcoming Annual General Meeting.

ON BEHALF OF THE BOARD:





D A Boucher - Director


17 September 2025

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
BOWMILL ENGINEERING LTD


Opinion
We have audited the financial statements of Bowmill Engineering Ltd (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2024 which comprise the Consolidated Statement of Income and Retained Earnings, Consolidated Balance Sheet, Company Balance Sheet, 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 directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and 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 directors with respect to going concern are described in the relevant sections of this report.

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
BOWMILL ENGINEERING LTD


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

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

In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard.

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 Directors 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 Directors have been prepared in accordance with applicable legal requirements.

Matters on which we are required to report by exception
In the light of the knowledge and understanding of the 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 Directors.

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

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

In preparing the financial statements, the directors are responsible for assessing the 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 directors either intend to liquidate the group or the parent company or to cease operations, or have no realistic alternative but to do so.

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
BOWMILL ENGINEERING 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:

Our audit testing included testing complete populations of certain transactions and balances, and using data auditing techniques.

Our audit procedures comprise investigating a limited number of items for testing, rather than testing complete populations.

We based our audit samples following a comprehensive audit plan after reviewing the accounts and discussing them with the directors. The level of testing will then be based on our observations of controls and responses with the work targeting particular items for testing based on their size or risk characteristics.

Our testing also included reviewing management accounts.

We considered whether there were any matters associated with Health and Safety reports that may impact on the going concern assertion.

We tested compliance with reporting for PAYE, VAT, Corporation tax and its other statutory obligations.

In other cases, we used audit sampling to enable us to draw a conclusion about the population from which the sample is selected.

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
BOWMILL ENGINEERING 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.




Andrew Clark BSc FCA (Senior Statutory Auditor)
for and on behalf of Carter & Coley Limited
Chartered Accountants and Statutory Auditor
3 Durrant Road
Bournemouth
Dorset
BH2 6NE

17 September 2025

BOWMILL ENGINEERING LTD (REGISTERED NUMBER: 00981453)

CONSOLIDATED
STATEMENT OF INCOME AND
RETAINED EARNINGS
FOR THE YEAR ENDED 31 DECEMBER 2024

2024 2023
Notes £    £   

TURNOVER 3 18,524,377 15,320,541

Cost of sales 13,985,729 11,388,375
GROSS PROFIT 4,538,648 3,932,166

Administrative expenses 3,078,405 2,892,858
1,460,243 1,039,308

Other operating income 13,665 13,594
OPERATING PROFIT 5 1,473,908 1,052,902


Interest payable and similar expenses 6 441,159 405,264
PROFIT BEFORE TAXATION 1,032,749 647,638

Tax on profit 7 207,157 95,200
PROFIT FOR THE FINANCIAL
YEAR

825,592

552,438

Retained earnings at beginning of year 4,774,855 4,592,917

Dividends 9 (433,129 ) (370,500 )

RETAINED EARNINGS FOR THE
GROUP AT END OF YEAR

5,167,318

4,774,855

Profit attributable to:
Owners of the parent 825,592 552,438

BOWMILL ENGINEERING LTD (REGISTERED NUMBER: 00981453)

CONSOLIDATED BALANCE SHEET
31 DECEMBER 2024

2024 2023
Notes £    £    £    £   
FIXED ASSETS
Tangible assets 10 4,608,868 4,640,142
Investments 11 3,000 3,000
4,611,868 4,643,142

CURRENT ASSETS
Stocks 12 5,775,954 6,118,795
Debtors 13 3,789,478 2,888,753
Cash at bank and in hand 65,029 431,994
9,630,461 9,439,542
CREDITORS
Amounts falling due within one year 14 6,942,879 6,894,544
NET CURRENT ASSETS 2,687,582 2,544,998
TOTAL ASSETS LESS CURRENT
LIABILITIES

7,299,450

7,188,140

CREDITORS
Amounts falling due after more than one
year

15

(1,246,482

)

(1,581,285

)

PROVISIONS FOR LIABILITIES 19 (855,650 ) (802,000 )
NET ASSETS 5,197,318 4,804,855

CAPITAL AND RESERVES
Called up share capital 20 30,000 30,000
Retained earnings 21 5,167,318 4,774,855
SHAREHOLDERS' FUNDS 5,197,318 4,804,855

The financial statements were approved by the Board of Directors and authorised for issue on 17 September 2025 and were signed on its behalf by:





D A Boucher - Director


BOWMILL ENGINEERING LTD (REGISTERED NUMBER: 00981453)

COMPANY BALANCE SHEET
31 DECEMBER 2024

2024 2023
Notes £    £    £    £   
FIXED ASSETS
Tangible assets 10 4,069,171 4,075,532
Investments 11 3,004 3,004
4,072,175 4,078,536

CURRENT ASSETS
Stocks 12 5,670,165 6,043,047
Debtors 13 2,847,627 2,314,289
Cash at bank and in hand 61,456 87,527
8,579,248 8,444,863
CREDITORS
Amounts falling due within one year 14 7,328,126 7,020,667
NET CURRENT ASSETS 1,251,122 1,424,196
TOTAL ASSETS LESS CURRENT
LIABILITIES

5,323,297

5,502,732

CREDITORS
Amounts falling due after more than one
year

15

(1,200,118

)

(1,542,736

)

PROVISIONS FOR LIABILITIES 19 (744,469 ) (689,200 )
NET ASSETS 3,378,710 3,270,796

BOWMILL ENGINEERING LTD (REGISTERED NUMBER: 00981453)

COMPANY BALANCE SHEET - continued
31 DECEMBER 2024

2024 2023
Notes £    £    £    £   
CAPITAL AND RESERVES
Called up share capital 20 30,000 30,000
Retained earnings 21 3,348,710 3,240,796
SHAREHOLDERS' FUNDS 3,378,710 3,270,796

Company's profit for the financial year 541,043 265,721


The financial statements were approved by the Board of Directors and authorised for issue on 17 September 2025 and were signed on its behalf by:





D A Boucher - Director


BOWMILL ENGINEERING LTD (REGISTERED NUMBER: 00981453)

CONSOLIDATED CASH FLOW STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2024

2024 2023
Notes £    £   
Cash flows from operating activities
Cash generated from operations 1 1,698,387 882,910
Interest paid (360,139 ) (330,354 )
Interest element of hire purchase
payments paid

(81,020

)

(73,957

)
Net cash from operating activities 1,257,228 478,599

Cash flows from investing activities
Purchase of tangible fixed assets (649,370 ) (633,619 )
Sale of tangible fixed assets 8,190 856
Net cash from investing activities (641,180 ) (632,763 )

Cash flows from financing activities
Bank loan advances - 550,000
Bank loan repayments (290,020 ) (226,207 )
Advances re trade payables 46,271 327,009
Advances re debt financing 1,023,120 224,685
Amount introduced by directors 433,129 370,256
Amount withdrawn by directors (515,843 ) (433,129 )
Hire purchase advances 352,529 521,636
Hire purchase repayments (498,235 ) (485,877 )
Government grants 7,200 7,511
Equity dividends paid (433,129 ) (370,500 )
Net cash from financing activities 125,022 485,384

Increase in cash and cash equivalents 741,070 331,220
Cash and cash equivalents at
beginning of year

2

(845,117

)

(1,176,337

)

Cash and cash equivalents at end of
year

2

(104,047

)

(845,117

)

BOWMILL ENGINEERING LTD (REGISTERED NUMBER: 00981453)

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

2024 2023
£    £   
Profit before taxation 1,032,749 647,638
Depreciation charges 666,126 617,126
Loss on disposal of fixed assets 6,330 4,745
Government grants (7,200 ) (7,511 )
Finance costs 441,159 405,264
2,139,164 1,667,262
Decrease/(increase) in stocks 342,841 (1,169,200 )
Increase in trade and other debtors (818,011 ) (196,781 )
Increase in trade and other creditors 34,393 581,629
Cash generated from operations 1,698,387 882,910

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 65,029 431,994
Bank overdrafts (169,076 ) (1,277,111 )
(104,047 ) (845,117 )
Year ended 31 December 2023
31/12/23 1/1/23
£    £   
Cash and cash equivalents 431,994 38,911
Bank overdrafts (1,277,111 ) (1,215,248 )
(845,117 ) (1,176,337 )


BOWMILL ENGINEERING LTD (REGISTERED NUMBER: 00981453)

NOTES TO THE CONSOLIDATED CASH FLOW STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2024


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 431,994 (366,965 ) 65,029
Bank overdrafts (1,277,111 ) 1,108,035 (169,076 )
(845,117 ) 741,070 (104,047 )
Debt
Finance leases (1,273,962 ) 145,704 (1,128,258 )
Debts falling due within 1 year (291,117 ) (6,405 ) (297,522 )
Debts falling due after 1 year (738,307 ) 296,425 (441,882 )
(2,303,386 ) 435,724 (1,867,662 )
Total (3,148,503 ) 1,176,794 (1,971,709 )

BOWMILL ENGINEERING LTD (REGISTERED NUMBER: 00981453)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024


1. STATUTORY INFORMATION

Bowmill Engineering 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.

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.

BOWMILL ENGINEERING LTD (REGISTERED NUMBER: 00981453)

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


2. ACCOUNTING POLICIES - continued

Basis of consolidation
In the parent company financial statements, the cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of the business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill. The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent considerations after the acquisition date. Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for the final fair values determined in the 12 months following the acquisition date. Investments in subsidiaries, joint ventures and associates are accounted for at at cost less impairment.

Deferred tax is recognised on differences between the value of the assets (other than goodwill) and liabilities recognised in a business combination accounted for using the purchase method and the amounts that can be deducted or assessed for tax, considering the manner in which the carrying amount of the asset or liability is expected to be recovered or settled. The deferred tax recognised is adjusted against goodwill or negative goodwill.

The consolidated financial statements incorporate those of Bowmill Engineering Ltd and all its subsidiaries (ie entities that the group controls through its power to govern the financial and operating policies so as to obtain economic benefits). Subsidiaries acquired during the year are consolidated using the purchase method. Their results are incorporated from the date that control passes.

All the financial statements are made up to 31 December 2024. Where necessary, adjustments are made to the financial statements of subsidiaries to bring accounting policies used into line with those used by other members of the group.

All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.

Entities in which the group holds an interest and which are jointly controlled by the group and one or more other venturers under a contractual arrangement are treated as joint ventures. In the group financial statements, joint ventures are accounted for using the equity method.

Entities other than subsidiary undertakings or joint ventures, in which the group has a participating interest and over whose operating and financial policies the group exercises a significant influence, are treated as associates. In the group financial statements, associates are accounted for using the equity method.

BOWMILL ENGINEERING LTD (REGISTERED NUMBER: 00981453)

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


2. ACCOUNTING POLICIES - continued

Significant judgements and estimates
Estimates and judgements are continually evaluated and are based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances. The group makes estimates and assumptions concerning the future. The resulting accounting estimates will, by definition, seldom equal the related actual results.

The key sources of estimation uncertainty that have a significant effect on the amounts recognised in the financial statements are as follows:-

- Tangible fixed assets are depreciated over their useful lives taking into account residual values where
appropriate. The actual lives of the assets are assessed annually and may vary depending on a number of
factors. In re-assessing asset lives, factors such as technological innovation, product life cycles and maintenance programmes are taken into account. residual value assessments consider issues such as future market conditions, the remaining life of the asset and projected disposal values.

- Stocks and work in progress are reviewed annually for impairment. Such reviews require the exercise of
judgement by management and include the identification of slow moving and obsolete stock, an assessment of current orders and market conditions and the review of stock movements since the end of the reporting period.

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

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life or, if held under a finance lease, over the lease term, whichever is the shorter.
Freehold property - Straight line over 60 years
Short leasehold - in accordance with the term of the lease
Plant and machinery - 20% on reducing balance, 15% on reducing balance and Straight line over 15 years
Fixtures and fittings - 25% on reducing balance and 15% on reducing balance
Motor vehicles - 25% on reducing balance

Fixed assets are initially recognised at cost.

Government grants
The group has received government grants in respect of certain additions to plant. These grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the company will comply with conditions attaching to them and the grants will be received using the accrual model.

Investments in subsidiaries
Investments in subsidiary undertakings are recognised at cost.

BOWMILL ENGINEERING LTD (REGISTERED NUMBER: 00981453)

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


2. ACCOUNTING POLICIES - continued

Stocks
Stocks and work in progress are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.

Cost is calculated using the first-in, first-out method and includes all purchase, transport, and handling costs in bringing stocks to their present location and condition.

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

Basic financial assets, including trade and other debtors and cash and bank balances are recognised at
transaction price. At the end of each reporting period financial assets are assessed for objective evidence of
impairment. Any impairment loss is recognised in the profit and loss account.

Basic financial liabilities, including trade and other creditors, bank loans and overdrafts and amounts owed to
other group companies that do not constitute a financing transaction are recognised at transaction price.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if payment is due in one year or less. If not, they are presented as non-current liabilities.

Cash and cash equivalents comprise cash at bank and in hand. In the balance sheet, bank overdrafts are shown within current liabilities.

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.


BOWMILL ENGINEERING LTD (REGISTERED NUMBER: 00981453)

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.

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
Assets obtained under hire purchase contracts or finance leases are capitalised in the balance sheet. Those held under hire purchase contracts are depreciated over their estimated useful lives. Those held under finance leases are depreciated over their estimated useful lives or the lease term, whichever is the shorter.

The interest element of these obligations is charged to profit or loss over the relevant period. The capital element of the future payments is treated as a liability.

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.

BOWMILL ENGINEERING LTD (REGISTERED NUMBER: 00981453)

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


2. ACCOUNTING POLICIES - continued

Provisions and contingencies
Provisions are recognised when the group has a present legal or constructive obligation as a result of past events; it is probable that an outflow of resources will be required to settle the obligation; and the amount of the obligation can be estimated reliably.

Contingent liabilities are not recognised. Contingent liabilities arise as a result of past events when it is not
probable that there will be an outflow of resources or that the amount cannot be reliably measured at the reporting date; or when the existence will be be confirmed by the occurrence or non-occurrence of uncertain future events not wholly within the company's control.

Contingent liabilities are disclosed in the financial statements unless the probability of an outflow of resources is remote. Contingent assets are disclosed in the financial statements when an inflow of economic benefits is probable.

3. TURNOVER

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

An analysis of turnover by class of business is given below:

2024 2023
£    £   
Sale of manufactured goods 14,683,937 12,538,700
Services 3,840,440 2,781,841
18,524,377 15,320,541

An analysis of turnover by geographical market is given below:

2024 2023
£    £   
United Kingdom 16,842,161 13,067,775
Europe 753,224 1,534,508
North America 392,763 420,221
Rest of World 536,229 298,037
18,524,377 15,320,541

BOWMILL ENGINEERING LTD (REGISTERED NUMBER: 00981453)

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


4. EMPLOYEES AND DIRECTORS
2024 2023
£    £   
Wages and salaries 6,518,925 5,746,201
Social security costs 666,751 592,898
Other pension costs 180,927 157,584
7,366,603 6,496,683

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

Directors 3 3
Production - Precision engineering 94 82
Production - Metal treatments 25 28
Administration 49 41
171 154

The average number of employees by undertakings that were proportionately consolidated during the year was 171 (2023 - 154 ) .

2024 2023
£    £   
Directors' remuneration 120,115 110,500
Directors' pension contributions to money purchase schemes 6,941 3,315

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

Money purchase schemes 3 3

5. OPERATING PROFIT

The operating profit is stated after charging:

2024 2023
£    £   
Hire of plant and machinery 9,458 17,215
Depreciation - owned assets 457,054 425,874
Depreciation - assets on hire purchase contracts 209,070 191,254
Loss on disposal of fixed assets 6,330 4,745
Auditors' remuneration 15,683 16,078
Foreign exchange differences 9,292 4,247

BOWMILL ENGINEERING LTD (REGISTERED NUMBER: 00981453)

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


6. INTEREST PAYABLE AND SIMILAR EXPENSES
2024 2023
£    £   
Bank interest 50,048 62,430
Bank loan interest 79,274 76,479
Interest on late tax 1,329 -
Interest on debt financing 229,488 189,449
Other interest payable - 2,949
Hire purchase 81,020 73,957
441,159 405,264

7. TAXATION

Analysis of the tax charge
The tax charge on the profit for the year was as follows:
2024 2023
£    £   
Current tax:
UK corporation tax 153,507 -

Deferred tax 53,650 95,200
Tax on profit 207,157 95,200

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

2024 2023
£    £   
Profit before tax 1,032,749 647,638
Profit multiplied by the standard rate of corporation tax in the UK
of 25 % (2023 - 23.501 %)

258,187

152,201

Effects of:
Expenses not deductible for tax purposes 2,722 2,399
Income not taxable for tax purposes - (1,800 )
Depreciation in excess of capital allowances - 33,500
Utilisation of tax losses - (22,200 )
Research and development tax allowances (60,385 ) (68,900 )
Non qualifying depreciation 6,633 -
Total tax charge 207,157 95,200

BOWMILL ENGINEERING LTD (REGISTERED NUMBER: 00981453)

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


8. INDIVIDUAL STATEMENT OF COMPREHENSIVE INCOME

As permitted by Section 408 of the Companies Act 2006, the Income Statement of the parent company is not presented as part of these financial statements.


9. DIVIDENDS
2024 2023
£    £   
Interim 433,129 370,500

10. TANGIBLE FIXED ASSETS

Group
Freehold Short Plant and
property leasehold machinery
£    £    £   
COST
At 1 January 2024 379,116 619,422 12,460,845
Additions 185,323 - 410,366
Disposals - - (371,897 )
At 31 December 2024 564,439 619,422 12,499,314
DEPRECIATION
At 1 January 2024 196,368 501,442 8,458,973
Charge for year 14,198 54,637 534,258
Eliminated on disposal - - (357,377 )
At 31 December 2024 210,566 556,079 8,635,854
NET BOOK VALUE
At 31 December 2024 353,873 63,343 3,863,460
At 31 December 2023 182,748 117,980 4,001,872

BOWMILL ENGINEERING LTD (REGISTERED NUMBER: 00981453)

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


10. TANGIBLE FIXED ASSETS - continued

Group

Fixtures
and Motor
fittings vehicles Totals
£    £    £   
COST
At 1 January 2024 888,843 122,568 14,470,794
Additions 53,681 - 649,370
Disposals - - (371,897 )
At 31 December 2024 942,524 122,568 14,748,267
DEPRECIATION
At 1 January 2024 594,848 79,021 9,830,652
Charge for year 52,144 10,887 666,124
Eliminated on disposal - - (357,377 )
At 31 December 2024 646,992 89,908 10,139,399
NET BOOK VALUE
At 31 December 2024 295,532 32,660 4,608,868
At 31 December 2023 293,995 43,547 4,640,142

BOWMILL ENGINEERING LTD (REGISTERED NUMBER: 00981453)

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


10. TANGIBLE FIXED ASSETS - continued

Group

Fixed assets, included in the above, which are held under hire purchase contracts are as follows:
Fixtures
Plant and and Motor
machinery fittings vehicles Totals
£    £    £    £   
COST
At 1 January 2024 3,090,440 - 57,243 3,147,683
Additions 370,934 16,595 - 387,529
Transfer to ownership (1,209,223 ) - (34,801 ) (1,244,024 )
At 31 December 2024 2,252,151 16,595 22,442 2,291,188
DEPRECIATION
At 1 January 2024 1,018,710 - 27,030 1,045,740
Charge for year 201,170 346 7,554 209,070
Transfer to ownership (668,328 ) - (20,425 ) (688,753 )
At 31 December 2024 551,552 346 14,159 566,057
NET BOOK VALUE
At 31 December 2024 1,700,599 16,249 8,283 1,725,131
At 31 December 2023 2,071,730 - 30,213 2,101,943

BOWMILL ENGINEERING LTD (REGISTERED NUMBER: 00981453)

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


10. TANGIBLE FIXED ASSETS - continued

Company
Freehold Short Plant and
property leasehold machinery
£    £    £   
COST
At 1 January 2024 379,116 559,622 10,257,491
Additions 185,323 - 367,960
Disposals - - (371,897 )
At 31 December 2024 564,439 559,622 10,253,554
DEPRECIATION
At 1 January 2024 196,368 475,143 6,760,841
Charge for year 14,198 51,022 454,976
Eliminated on disposal - - (357,377 )
At 31 December 2024 210,566 526,165 6,858,440
NET BOOK VALUE
At 31 December 2024 353,873 33,457 3,395,114
At 31 December 2023 182,748 84,479 3,496,650

Fixtures
and Motor
fittings vehicles Totals
£    £    £   
COST
At 1 January 2024 746,752 112,573 12,055,554
Additions 29,297 - 582,580
Disposals - - (371,897 )
At 31 December 2024 776,049 112,573 12,266,237
DEPRECIATION
At 1 January 2024 478,050 69,620 7,980,022
Charge for year 43,486 10,739 574,421
Eliminated on disposal - - (357,377 )
At 31 December 2024 521,536 80,359 8,197,066
NET BOOK VALUE
At 31 December 2024 254,513 32,214 4,069,171
At 31 December 2023 268,702 42,953 4,075,532

BOWMILL ENGINEERING LTD (REGISTERED NUMBER: 00981453)

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


10. TANGIBLE FIXED ASSETS - continued

Company

Fixed assets, included in the above, which are held under hire purchase contracts are as follows:
Plant and Motor
machinery vehicles Totals
£    £    £   
COST
At 1 January 2024 2,992,235 57,243 3,049,478
Additions 355,143 - 355,143
Transfer to ownership (1,167,587 ) (34,801 ) (1,202,388 )
At 31 December 2024 2,179,791 22,442 2,202,233
DEPRECIATION
At 1 January 2024 994,492 27,030 1,021,522
Charge for year 190,386 7,554 197,940
Transfer to ownership (646,540 ) (20,425 ) (666,965 )
At 31 December 2024 538,338 14,159 552,497
NET BOOK VALUE
At 31 December 2024 1,641,453 8,283 1,649,736
At 31 December 2023 1,997,743 30,213 2,027,956

11. FIXED ASSET INVESTMENTS

Group

The cost and net book value of investments in associates was £3,000 at both 31 December 2023 and 31 December 2024.

Company

The cost and net book value of investments in associates was £3,000 at both 31 December 2023 and 31 December 2024.

The cost and net book value of investments in subsidiaries was £4 at both 31 December 2023 and 31 December 2024.

BOWMILL ENGINEERING LTD (REGISTERED NUMBER: 00981453)

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


12. STOCKS

Group Company
2024 2023 2024 2023
£    £    £    £   
Raw materials and finished
goods 2,999,225 3,947,799 2,949,130 3,914,491
Work-in-progress 2,776,729 2,170,996 2,721,035 2,128,556
5,775,954 6,118,795 5,670,165 6,043,047

The carrying amount of stocks pledged as security for liabilities amounts to £799,672 (2023 - £753,401).

13. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Group Company
2024 2023 2024 2023
£    £    £    £   
Trade debtors 2,952,295 1,956,042 2,078,380 1,435,875
Directors' current accounts 515,843 433,129 515,843 433,129
Prepayments and accrued income 321,340 499,582 253,404 445,285
3,789,478 2,888,753 2,847,627 2,314,289

Included under group trade debtors are debts amounting to £2,787,401 (2023 - £1,080,993) subject to debt financing, The trade debtor balances have been transferred to the counterparty, though the transaction does not qualify for derecognition on the basis that the late payment risk/reward is retained by the group and company. The associated liability recognised in creditors amounts to £2,527,697 (2023 - £1,504,577).

Included under company trade debtors are debts amounting to £1,936,147 (2023 - £776,288) subject to debt financing. The associated liability recognised in creditors amounts to £1,727,587 (2023 - £1,191,703).

BOWMILL ENGINEERING LTD (REGISTERED NUMBER: 00981453)

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


14. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Group Company
2024 2023 2024 2023
£    £    £    £   
Bank loans and overdrafts (see note 16) 466,598 1,568,228 466,598 1,568,228
Hire purchase contracts (see note 17) 358,471 472,476 336,146 454,109
Trade creditors 1,486,012 1,861,688 1,366,405 1,630,993
Amounts owed to group undertakings - - 1,945,433 976,317
Corporation tax 153,507 - - -
Social security and other taxes 174,425 171,147 126,895 128,926
VAT 468,813 147,878 188,563 7,071
Other creditors 44,636 42,540 31,806 31,467
Advances re debt financing 2,527,697 1,504,577 1,727,587 1,191,703
Advances re trade payables 799,672 753,401 799,672 753,401
Accruals and deferred income 456,368 365,408 332,341 271,251
Deferred government grants 6,680 7,201 6,680 7,201
6,942,879 6,894,544 7,328,126 7,020,667

15. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN
ONE YEAR

Group Company
2024 2023 2024 2023
£    £    £    £   
Bank loans (see note 16) 441,882 738,307 441,882 738,307
Hire purchase contracts (see note 17) 769,787 801,486 723,423 762,937
Deferred government grants 34,813 41,492 34,813 41,492
1,246,482 1,581,285 1,200,118 1,542,736

BOWMILL ENGINEERING LTD (REGISTERED NUMBER: 00981453)

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


16. LOANS

An analysis of the maturity of loans is given below:

Group Company
2024 2023 2024 2023
£    £    £    £   
Amounts falling due within one year or on demand:
Bank overdrafts 169,076 1,277,111 169,076 1,277,111
Bank loans 297,522 291,117 297,522 291,117
466,598 1,568,228 466,598 1,568,228
Amounts falling due between one and two years:
Bank loans - 1-2 years 308,663 297,523 308,663 297,523
Amounts falling due between two and five years:
Bank loans - 2-5 years 133,219 440,784 133,219 440,784

BOWMILL ENGINEERING LTD (REGISTERED NUMBER: 00981453)

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


17. LEASING AGREEMENTS

Minimum lease payments fall due as follows:

Group
Hire purchase
contracts
2024 2023
£    £   
Gross obligations repayable:
Within one year 365,498 476,194
Between one and five years 731,621 806,149
In more than five years 44,130 -
1,141,249 1,282,343

Finance charges repayable:
Within one year 7,027 3,718
Between one and five years 5,964 4,663
12,991 8,381

Net obligations repayable:
Within one year 358,471 472,476
Between one and five years 725,657 801,486
In more than five years 44,130 -
1,128,258 1,273,962

Company
Hire purchase
contracts
2024 2023
£    £   
Net obligations repayable:
Within one year 336,146 454,109
Between one and five years 679,293 762,937
In more than five years 44,130 -
1,059,569 1,217,046

BOWMILL ENGINEERING LTD (REGISTERED NUMBER: 00981453)

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


17. LEASING AGREEMENTS - continued

Group
Non-cancellable
operating leases
2024 2023
£    £   
Within one year 357,063 370,962
Between one and five years 740,684 852,692
In more than five years 385,000 16,000
1,482,747 1,239,654

Company
Non-cancellable
operating leases
2024 2023
£    £   
Within one year 241,563 255,462
Between one and five years 278,684 467,692
In more than five years - 16,000
520,247 739,154

BOWMILL ENGINEERING LTD (REGISTERED NUMBER: 00981453)

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


18. SECURED DEBTS

The following secured debts are included within creditors:

Group Company
2024 2023 2024 2023
£    £    £    £   
Bank overdrafts 169,076 1,277,111 169,076 1,277,111
Bank loans 739,404 1,029,424 739,404 1,029,424
Hire purchase contracts 1,128,258 1,273,962 1,059,569 1,217,046
Advances re debt financing 2,527,697 1,504,577 1,727,587 1,191,704
Advances re trade payables 799,672 753,401 799,672 753,401
5,364,107 5,838,475 4,495,308 5,468,686

Bank loans and overdrafts are secured by a debenture over all freehold and leasehold property; a first fixed charge over book and other debts, chattels. goodwill and uncalled capital; and a first floating charge over all assets and undertakings. In addition, unlimited multilateral guarantees have been given by Bowmill Engineering Ltd and its subsidiaries, Bowmill Metal Treatments Ltd and Taymar Precision Grinding Ltd. Interest is charged at normal commercial rates.

Advances re trade payables are secured by a general pledge, including a fixed charge and a negative pledge, over the documents and goods financed that are held as stocks.

Advances re debt financing are secured against trade debtors.

19. PROVISIONS FOR LIABILITIES

Group Company
2024 2023 2024 2023
£    £    £    £   
Deferred tax 855,650 802,000 744,469 689,200

Group
Deferred
tax
£   
Balance at 1 January 2024 802,000
Charge to Statement of Comprehensive Income during year 53,650
Balance at 31 December 2024 855,650

BOWMILL ENGINEERING LTD (REGISTERED NUMBER: 00981453)

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


19. PROVISIONS FOR LIABILITIES - continued

Company
Deferred
tax
£   
Balance at 1 January 2024 689,200
Charge to Income Statement during year 55,269
Balance at 31 December 2024 744,469

20. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 2024 2023
value: £    £   
30,000 Ordinary £1 30,000 30,000

21. RESERVES

Group
Retained
earnings
£   

At 1 January 2024 4,774,855
Profit for the year 825,592
Dividends (433,129 )
At 31 December 2024 5,167,318

Company
Retained
earnings
£   

At 1 January 2024 3,240,796
Profit for the year 541,043
Dividends (433,129 )
At 31 December 2024 3,348,710


BOWMILL ENGINEERING LTD (REGISTERED NUMBER: 00981453)

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


22. CONTINGENT LIABILITIES

The company is acting as guarantor in respect of a property lease in the name of its subsidiary company, Bowmill Metal Treatments Ltd. The annual rent is £115,500.

The guarantees are not expected to give rise to any financial loss.

23. CAPITAL COMMITMENTS
2024 2023
£    £   
Contracted but not provided for in the
financial statements - 92,313

24. DIRECTORS' ADVANCES, CREDITS AND GUARANTEES

The following advances and credits to a director subsisted during the years ended 31 December 2024 and 31 December 2023:

2024 2023
£    £   
D A Boucher
Balance outstanding at start of year 433,129 370,256
Amounts advanced 515,843 433,129
Amounts repaid (433,129 ) (370,256 )
Amounts written off - -
Amounts waived - -
Balance outstanding at end of year 515,843 433,129

The above loan is non interest bearing and repayable on demand.

25. RELATED PARTY DISCLOSURES

TRANSACTIONS WITH THE DIRECTOR

Throughout the current and previous year the company rented property from the Bowmill Engineering Ltd Pension Scheme. The scheme is a self-administered directors' pension scheme of which Mr D A Boucher is a Trustee. The rent paid to the scheme during the year amounted to £64,000 (2023 - £64,000).

26. ULTIMATE CONTROLLING PARTY

The ultimate controlling party is D A Boucher.