Company registration number 08659748 (England and Wales)
PARADIGM BURNLEY HOLDINGS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PARADIGM BURNLEY HOLDINGS LIMITED
COMPANY INFORMATION
Directors
J Roy
(Appointed 31 March 2024)
D Folsom
R Grochowski
(Appointed 20 January 2025)
Secretary
S Whiteley
Company number
08659748
Registered office
1 Bentley Wood Way
Network 65 Business Park
Hapton
Burnley
BB11 5TG
Auditor
Pierce C A Limited
Mentor House
Ainsworth Street
Blackburn
Lancashire
BB1 6AY
Business address
1 Bentley Wood Way
Network 65 Business Park
Hapton
Burnley
BB11 5TG
PARADIGM BURNLEY HOLDINGS LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3
Directors' responsibilities statement
4
Independent auditor's report
5 - 7
Profit and loss account
8
Group balance sheet
9
Company balance sheet
10
Group statement of changes in equity
11
Company statement of changes in equity
12
Group statement of cash flows
13
Notes to the financial statements
14 - 31
PARADIGM BURNLEY HOLDINGS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -
The directors present the strategic report for the year ended 31 December 2024.
Review of the business
The group manufactures parts for the aerospace and industrial gas turbine markets.
Business Review & Performance
The year to 31st December 2024, has seen an increase in revenue to £35,293,262 (2023: £31,634,999). This was driven by sales growth from existing operations of 4% plus the acquisition of Merc Aerospace Holdings Limited and its subsidiaries by Paradigm Burnley Limited on the 1st August 2024.
The group has focused on careful cost management and efficiencies alongside growing revenue. This resulted in an increase in gross margins to 31.9% (2023: 26.7%) and an operating profit of £1,024,204 (2023: Loss of £1,235,067). The business operates a ‘kaizen’ continuous improvement philosophy to drive operational excellence. Paradigm continues to invest in its people and the latest equipment to remain competitive.
Paradigm Burnley Holdings Limited is a wholly owned subsidiary of its parent company PPW Aero Topco Inc trading as Pursuit Aerospace and retains its full support.
Future Developments
The group has been in a period of transition post-covid and is now well placed to take advantage of future growth opportunities in the aerospace market. Current outlook for 2025 shows a further increase in revenue of 15% and further increases in the order book are expected for 2026.
On the 23 July 2025, Paradigm Burnley Limited acquired Aeromet Holdings Limited and its subsidiaries, further expanding its capabilities and presence in the marketplace.
Principal risks and uncertainties
The directors have identified several key risks and uncertainties that could impact the group's performance and strategic objectives. These risks are reviewed regularly and managed through a combination of internal controls, operational planning, and group-wide support functions.
A key risk identified by management continues to be business cash flow. This risk is mitigated through the use of a 52-week rolling cash flow forecast, updated weekly and monitored against key financial metrics. The group continues to have access to group funds where required but is now cash generative due to improvements delivered.
Credit risk remains a consideration due to the potential for non-payment by customers. This is managed through a robust credit control process, including customer credit checks, regular account reviews, and escalation procedures for overdue balances. Systems are in place to ensure appropriate alerts for changes in customer status.
Foreign exchange risk is present due to trading in USD with both customers and intercompany loans. These loans, denominated in USD, are subject to revaluation, and losses on translation were recognised in the period. The group does not currently hedge its foreign exchange exposure, but risk is partially mitigated through sourcing materials and agreeing contracts in USD where possible to match exposure.
A key risk is the availability and retention of skilled labour, particularly given the competitive local market. Several large aerospace employers in the region have increased recruitment activity, leading to staff attrition during the year. To address this, the company continues to invest in its apprenticeship programme and ongoing staff development.
Cost inflation has had a significant impact on the business. The business is actively pursuing long-term supply agreements and energy efficiency initiatives, including investment in renewable sources, to mitigate ongoing exposure. Material cost inflation is being addressed through contract negotiation and price escalation clauses in new customer agreements, where possible.
PARADIGM BURNLEY HOLDINGS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
Key performance indicators
The directors believe identifying key performance indiactors is important and use several indicators to monitor and improve the development, performance and position of the business.
The directors have identified the following metrics as being key financial indicators of performance:
Turnover - £35.3m (2023 - £31.6m)
Gross profit margin - 31.9% (2023 - 26.8%)
J Roy
Director
25 September 2025
PARADIGM BURNLEY HOLDINGS LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
The directors present their annual report and financial statements for the year ended 31 December 2024.
Principal activities
The principal activity of the group continued to be that of a manufacturer of components for the aerospace industry.
Results and dividends
The results for the year are set out on page 8.
No ordinary dividends were paid. The directors do not recommend payment of a further dividend.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
J Roy
(Appointed 31 March 2024)
D Folsom
J Maisto
(Resigned 31 March 2024)
J Berklas
(Resigned 10 October 2024)
R Grochowski
(Appointed 20 January 2025)
S Whiteley
(Resigned 14 July 2025)
Research and development
The group continues to invest in research and development.
Future developments
On 23rd July 2025, Paradigm Burnley Limited acquired Aeromet Holdings Limited and its subsidiaries, further expanding the group's capabilities and presence in the marketplace.
Auditor
In accordance with the company's articles, a resolution proposing that be reappointed as auditor of the group will be put at a General Meeting.
Statement of disclosure to auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the auditor of the company is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the auditor of the company is aware of that information.
Medium-sized companies exemption
This report has been prepared in accordance with the provisions applicable to companies entitled to the medium-sized companies exemption.
On behalf of the board
J Roy
Director
25 September 2025
PARADIGM BURNLEY HOLDINGS LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -
The directors are responsible for preparing the Annual Report and the financial statements in accordance with applicable law and regulations.
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the group and company, and of the profit or loss of the group for that period. In preparing these financial statements, the directors are required to:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent;
state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements;
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the group and company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the group and company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
PARADIGM BURNLEY HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF PARADIGM BURNLEY HOLDINGS LIMITED
- 5 -
Opinion
We have audited the financial statements of Paradigm Burnley Holdings Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2024 which comprise the group profit and loss account, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements:
give a true and fair view of the state of the group's and the parent company's affairs as at 31 December 2024 and of the group's profit for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the group and parent company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and parent company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
The information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
The strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
PARADIGM BURNLEY HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF PARADIGM BURNLEY HOLDINGS LIMITED
- 6 -
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the group and the parent company and their environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or
the parent company financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.
Responsibilities of directors
As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the parent company or to cease operations, or have no realistic alternative but to do so.
Auditor's responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.
In identifying and assessing risks of material misstatements in respect of irregularities (including fraud) we considered the following:
The nature of the industry, the company and the group’s control environment, the significant laws and regulations relevant to the group and to the company, and the group and the company's policies on detection of fraud;
Results of our enquiries of management and of those charged with governance;
Our review of disclosures included in the financial statements, and
Engagement team discussions in respect of any potential indicators of non-compliance or fraud.
We have also performed specific procedures to consider the risk of management override and of fraud arising in significant transactions outside the normal course of business.
We did not identify a material risk of non-compliance with laws and regulations or of fraud.
A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.
This report is made solely to the company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company’s members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company’s members as a body, for our audit work, for this report, or for the opinions we have formed.
PARADIGM BURNLEY HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF PARADIGM BURNLEY HOLDINGS LIMITED
- 7 -
Catherine Cole (Senior Statutory Auditor)
For and on behalf of Pierce C A Limited, Statutory Auditor
Mentor House
Ainsworth Street
Blackburn
Lancashire
BB1 6AY
25 September 2025
PARADIGM BURNLEY HOLDINGS LIMITED
GROUP PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
Re-stated
2024
2023
Notes
£
£
Turnover
3
35,293,262
31,634,999
Cost of sales
(24,041,728)
(23,164,104)
Gross profit
11,251,534
8,470,895
Administrative expenses
(10,237,382)
(9,705,962)
Other operating income
10,052
-
Operating profit/(loss)
4
1,024,204
(1,235,067)
Interest receivable and similar income
93,439
Interest payable and similar expenses
8
(2,009,249)
(2,256,424)
Loss before taxation
(891,606)
(3,491,491)
Tax on loss
9
1,312,437
Profit/(loss) for the financial year
420,831
(3,491,491)
Profit/(loss) for the financial year is all attributable to the owners of the parent company.
PARADIGM BURNLEY HOLDINGS LIMITED
GROUP BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 9 -
Re-stated
2024
2023
Notes
£
£
£
£
Fixed assets
Goodwill
10
650,464
Tangible assets
11
5,455,804
2,205,904
6,106,268
2,205,904
Current assets
Stocks
14
9,831,779
7,088,000
Debtors
15
7,365,341
5,320,000
Cash at bank and in hand
1,401,233
1,787,223
18,598,353
14,195,223
Creditors: amounts falling due within one year
16
(21,779,193)
(16,273,625)
Net current liabilities
(3,180,840)
(2,078,402)
Total assets less current liabilities
2,925,428
127,502
Creditors: amounts falling due after more than one year
17
(36,293,095)
(33,800,000)
Provisions for liabilities
Provisions
18
677,893
793,893
(677,893)
(793,893)
Net liabilities
(34,045,560)
(34,466,391)
Capital and reserves
Called up share capital
20
100
100
Share premium account
17,484,000
17,484,000
Profit and loss reserves
(51,529,660)
(51,950,491)
Total equity
(34,045,560)
(34,466,391)
These financial statements have been prepared in accordance with the provisions relating to medium-sized groups.
The financial statements were approved by the board of directors and authorised for issue on 25 September 2025 and are signed on its behalf by:
25 September 2025
J Roy
Director
Company registration number 08659748 (England and Wales)
PARADIGM BURNLEY HOLDINGS LIMITED
COMPANY BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 10 -
Re-stated
2024
2023
Notes
£
£
£
£
Fixed assets
Investments
12
100
100
Total assets less current liabilities
100
100
Creditors: amounts falling due after more than one year
17
(38,358,976)
(37,706,000)
Net liabilities
(38,358,876)
(37,705,900)
Capital and reserves
Called up share capital
20
100
100
Share premium account
8,816,000
8,816,000
Own shares
833,000
833,000
Profit and loss reserves
(48,007,976)
(47,355,000)
Total equity
(38,358,876)
(37,705,900)
As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s loss for the year was £652,976 (2023 - £941,498 loss).
The financial statements were approved by the board of directors and authorised for issue on 25 September 2025 and are signed on its behalf by:
25 September 2025
J Roy
Director
Company registration number 08659748 (England and Wales)
PARADIGM BURNLEY HOLDINGS LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
Share capital
Share premium account
Profit and loss reserves
Total
£
£
£
£
Balance at 1 January 2023
100
17,484,000
(48,459,000)
(30,974,900)
Year ended 31 December 2023:
Loss and total comprehensive income
-
-
(3,491,491)
(3,491,491)
Balance at 31 December 2023
100
17,484,000
(51,950,491)
(34,466,391)
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
420,831
420,831
Balance at 31 December 2024
100
17,484,000
(51,529,660)
(34,045,560)
PARADIGM BURNLEY HOLDINGS LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
Share capital
Share premium account
Own shares
Profit and loss reserves
Total
£
£
£
£
£
Balance at 1 January 2023
100
8,816,000
833,000
(46,413,502)
(36,764,402)
Year ended 31 December 2023:
Loss and total comprehensive income for the year
-
-
-
(941,498)
(941,498)
Balance at 31 December 2023
100
8,816,000
833,000
(47,355,000)
(37,705,900)
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
-
(652,976)
(652,976)
Balance at 31 December 2024
100
8,816,000
833,000
(48,007,976)
(38,358,876)
PARADIGM BURNLEY HOLDINGS LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 13 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
27
4,592,590
1,261,502
Interest paid
(1,915,810)
-
Income taxes refunded
232,162
Net cash inflow from operating activities
2,908,942
1,261,502
Investing activities
Purchase of business
(3,216,751)
-
Purchase of tangible fixed assets
(3,371,657)
(419,191)
Proceeds from disposal of tangible fixed assets
-
14,912
Net cash used in investing activities
(6,588,408)
(404,279)
Financing activities
Proceeds from borrowings
3,216,751
-
Hire purchase borrowings
76,725
-
Net cash generated from financing activities
3,293,476
-
Net (decrease)/increase in cash and cash equivalents
(385,990)
857,223
Cash and cash equivalents at beginning of year
1,787,223
930,000
Cash and cash equivalents at end of year
1,401,233
1,787,223
PARADIGM BURNLEY HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 14 -
1
Accounting policies
Company information
Paradigm Burnley Holdings Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is 1 Bentley Wood Way, Network 65 Business Park, Hapton, Burnley, Lancashire, BB11 5TG.
The group consists of Paradigm Burnley Holdings Limited and all of its subsidiaries.
1.1
Accounting convention
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The company has taken advantage of FRS 102 paragraph 33.1A, in respect of not disclosing related party transactions between wholly owned group companies.
This company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements within its own financial statements:
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
PARADIGM BURNLEY HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 15 -
1.2
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 a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill. The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date. Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date. Investments in subsidiaries, joint ventures and associates are accounted for at cost less impairment.
The consolidated group financial stataments consist of the financial statements of the parent company Paradigm Burnley Holdings Limited together with all entities controlled by the parent company (its subsidiaries).
All financial statements are made up to 31 December 2024.
All intra-group transactions, balances and unreaslised gains on transactions between group conpanies' are eliminated on consolidation. Unrealised losses are also estimated unless the transaction provides evidence of an impairment of the asset transferred.
Subsidiaries are consolidated in the group's financial statements from the date that control commences until the date that control ceases.
1.3
Going concern
At the time of approving the financial statements, the directors have a reasonable expectation that the group has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.
1.4
Turnover
Turnover relates to the sale of goods and is stated net of VAT and trade discounts. Turnover is recognised when the significantly risks and rewards are considered to have been transferred to the buyer. Turnover is recognised at the point of despatch for the intercompany samples and at the point of delivery for third party sales.
1.5
Intangible fixed assets - goodwill
Goodwill represents the excess of the cost of acquisition of a business over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is ten years.
For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.
PARADIGM BURNLEY HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 16 -
1.6
Intangible fixed assets other than goodwill
Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.
Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.
Amortisation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Software
20-33.33% straight line
1.7
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Leasehold land and buildings
2% straight line
Plant and equipment
10-25% straight line
Computers
33% straight line
Motor vehicles
33.33% straight line
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is recognised in the profit and loss account.
1.8
Fixed asset investments
Fixed asset investments are stated at cost less any provision for diminution in value.
In the parent company financial statements, investments in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.
A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
1.9
Impairment of fixed assets
At each reporting period end date, the group reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
PARADIGM BURNLEY HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 17 -
1.10
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.
Cost is determined on the first-in, first-out (FIFO) method.
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.
1.11
Financial instruments
The group has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the group's balance sheet when the group becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset and the net amounts presented in the financial statements when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
Other financial assets
Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.
Impairment of financial assets
Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.
Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.
If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.
PARADIGM BURNLEY HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 18 -
Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the group transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the group after deducting all of its liabilities.
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
Other financial liabilities
Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.
Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.
Derecognition of financial liabilities
Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.
1.12
Equity instruments
Equity instruments issued by the group are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the group.
PARADIGM BURNLEY HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 19 -
1.13
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The group’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
1.14
Provisions
Provisions are recognised when the group has a legal or constructive present obligation as a result of a past event, it is probable that the group will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.
The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the reporting end date, taking into account the risks and uncertainties surrounding the obligation. Where the effect of the time value of money is material, the amount expected to be required to settle the obligation is recognised at present value. When a provision is measured at present value, the unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.
1.15
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
1.16
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.17
Leases
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leased asset are consumed.
PARADIGM BURNLEY HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 20 -
1.18
Foreign exchange
Foreign currency transactions are translated into the functional currency using the spot exchange rates at the dates of the transactions. At each period end foreign currency monetary items are translated using the closing rate. Non-monetary items measured at historical cost are translated using the exchange rate at the date of the transaction and non-monetary items measured at fair value are measured using the exchange rate when fair value was determined.
Foreign exchange gains and losses resulting from the settlement of transactions and from the translation at period-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in profit or loss except when deferred in other comprehensive income as qualifying cash flow hedges.
Foreign exchange gains and losses that relate to borrowings and cash and cash equivalents are presented in the Consolidated Statement of Comprehensive Income within "finance income or costs". All other foreign exchange gains and losses are presented in profit or loss.
On consolidation, the results of overseas operations are translated into Sterling at rates approximating to those ruling when the transactions took place. All assets and liabilities of overseas operations are translated at the rate ruling at the reporting date. Exchange differences arising on translating the opening net assets at opening rate and the results of overseas operations at actual rate are recognised in other comprehensive income.
2
Judgements and key sources of estimation uncertainty
In the application of the group’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
3
Turnover
2024
2023
£
£
Turnover analysed by class of business
Sales - UK
16,500,893
9,887,999
Sales - Rest of Europe
1,359,204
1,974,000
Sales - Rest of World
17,433,165
19,773,000
35,293,262
31,634,999
PARADIGM BURNLEY HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 21 -
4
Operating profit/(loss)
Re-stated
2024
2023
£
£
Operating profit/(loss) for the year is stated after charging/(crediting):
Exchange gains
(343,151)
(616,000)
Research and development costs
3,298,856
-
Depreciation of owned tangible fixed assets
1,042,770
683,000
Impairment of trade debtors
25,810
155,000
Redundancy costs
225,472
Management fee
919,890
1,169,048
Inventory provision
(166,261)
(131,000)
Cost of stock written off in the year
1,089,694
783,000
Operating lease charges
489,005
578,000
5
Auditor's remuneration
2024
2023
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
3,000
71,675
Audit of the financial statements of the company's subsidiaries
31,000
-
34,000
71,675
PARADIGM BURNLEY HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 22 -
6
Employees
The average monthly number of persons (including directors) employed by the group and company during the year was:
Group
Company
2024
2023
2024
2023
Number
Number
Number
Number
Production staff
217
186
-
-
Distribution staff
14
15
-
-
Administrative staff
10
12
2
2
Total
241
213
2
2
Their aggregate remuneration comprised:
Group
Company
2024
2023
2024
2023
£
£
£
£
Wages and salaries
10,002,092
8,135,142
Social security costs
970,788
779,577
-
-
Pension costs
717,900
669,468
11,690,780
9,584,187
No remuneration was paid to the directors in respect of their services to the group during the year. Key management personnel is considered to be the directors and senior management. Remuneration paid to key management personnel during the year was £160,000 (2023: £159,000).
7
Directors' remuneration
As total directors' remuneration was less than £200,000 in the current and prior year, no disclosure is provided for either year.
8
Interest payable and similar expenses
2024
2023
£
£
Interest on financial liabilities measured at amortised cost:
Interest payable to group undertakings
2,009,249
2,256,424
PARADIGM BURNLEY HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 23 -
9
Taxation
2024
2023
£
£
Current tax
Adjustments in respect of prior periods
(1,007,396)
Deferred tax
Origination and reversal of timing differences
(305,041)
Total tax credit
(1,312,437)
The actual (credit)/charge for the year can be reconciled to the expected credit for the year based on the profit or loss and the standard rate of tax as follows:
2024
2023
£
£
Loss before taxation
(891,606)
(3,491,491)
Expected tax credit based on the standard rate of corporation tax in the UK of 25.00% (2023: 19.00%)
(222,902)
(663,383)
Tax effect of expenses that are not deductible in determining taxable profit
5,469
Tax effect of income not taxable in determining taxable profit
(59,975)
Permanent capital allowances in excess of depreciation
(471,429)
(217,000)
Under/(over) provided in prior years
(1,007,396)
Unrecognised deferred tax
690,000
Other timing differences
90,086
13,874
Losses carried forward
507,920
176,509
Losses utilised
(154,210)
-
Taxation credit
(1,312,437)
-
PARADIGM BURNLEY HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 24 -
10
Intangible fixed assets
Group
Goodwill
Software
Total
£
£
£
Cost
At 1 January 2024
239,000
239,000
Additions
678,745
678,745
At 31 December 2024
678,745
239,000
917,745
Amortisation and impairment
At 1 January 2024
239,000
239,000
Amortisation charged for the year
28,281
28,281
At 31 December 2024
28,281
239,000
267,281
Carrying amount
At 31 December 2024
650,464
650,464
At 31 December 2023
The company had no intangible fixed assets at 31 December 2024 or 31 December 2023.
PARADIGM BURNLEY HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 25 -
11
Tangible fixed assets
Group
Leasehold land and buildings
Assets under construction
Plant and equipment
Computers
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 January 2024
1,659,000
19,942,065
61,000
21,662,065
Additions
687,153
892,898
94,419
1,674,470
Business combinations
1,633,966
54,876
8,345
1,697,187
Disposals
(604,431)
(604,431)
Revaluation
869,234
40,124
11,655
921,013
At 31 December 2024
1,659,000
687,153
22,733,732
189,419
81,000
25,350,304
Depreciation and impairment
At 1 January 2024
1,659,000
17,736,161
61,000
19,456,161
Depreciation charged in the year
1,014,502
24,739
3,529
1,042,770
Eliminated in respect of disposals
(604,431)
(604,431)
At 31 December 2024
1,659,000
18,146,232
24,739
64,529
19,894,500
Carrying amount
At 31 December 2024
687,153
4,587,500
164,680
16,471
5,455,804
At 31 December 2023
2,205,904
2,205,904
The company had no tangible fixed assets at 31 December 2024 or 31 December 2023.
The net carrying value of tangible fixed assets includes the following in respect of assets held under finance leases or hire purchase contracts.
Group
Company
2024
2023
2024
2023
£
£
£
£
Plant and equipment
1,494,306
PARADIGM BURNLEY HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 26 -
12
Fixed asset investments
Group
Company
Re-stated
2024
2023
2024
2023
Notes
£
£
£
£
Investments in subsidiaries
13
100
100
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 January 2024 and 31 December 2024
100
Carrying amount
At 31 December 2024
100
At 31 December 2023
100
13
Subsidiaries
Details of the company's subsidiaries at 31 December 2024 are as follows:
Name of undertaking
Address
Class of
% Held
shares held
Direct
Indirect
Paradigm Burnley Limited
1 - Below
Ordinary
100.00
-
Paradigm Precision Burnley Limited
1 - Below
Ordinary
0
100.00
Merc Aerospace Holdings Limited
1 - Below
Ordinary
0
100.00
Merc Group Limited
1 - Below
Ordinary
0
100.00
Merc Aerospace Limited
1 - Below
Ordinary
0
100.00
Registered office addresses (all UK unless otherwise indicated):
1
1 Bentley Wood Way, Network 65 Business Park, Hapton, Burnley, Lancashire, BB11 5TG
The following companies are exempt from the requirements of the Companies Act 2006 relating to the audit of their individual accounts as Paradigm Burnley Holdings Limited has provided a guarantee under Section 479A.
Paradigm Burnley Limited 08661320
Merc Aerospace Holdings Limited 14052579
Merc Group Limited 06734014
PARADIGM BURNLEY HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 27 -
14
Stocks
Group
Company
2024
2023
2024
2023
£
£
£
£
Raw materials and consumables
5,736,289
4,046,000
-
-
Work in progress
4,095,490
3,042,000
-
-
9,831,779
7,088,000
-
-
Stocks are stated after provisions for impairment of £1,502,159 (2023: £1,528,000).
15
Debtors
Group
Company
2024
2023
2024
2023
Amounts falling due within one year:
£
£
£
£
Trade debtors
5,552,292
4,643,899
Other debtors
1,244,398
201,864
Prepayments and accrued income
568,651
474,237
7,365,341
5,320,000
-
-
Trade debtors are stated after provisions of £106,689 (2023: £244,000).
Other debtors includes amounts due in respect of corporation tax refunds of £976,332 (2023: £202,764).
16
Creditors: amounts falling due within one year
Group
Re-stated
Company
Re-stated
2024
2023
2024
2023
Notes
£
£
£
£
Obligations under finance leases
356,749
Trade creditors
4,977,699
3,143,900
Amounts owed to group undertakings
14,678,814
11,882,993
Other taxation and social security
147,972
236,217
-
-
Other creditors
37,838
Accruals and deferred income
1,580,121
1,010,515
21,779,193
16,273,625
Obligations under finance lease agreements are secured against the assets to which they relate.
Amounts owed to group undertakings includes £14,678,814 (2023 - £10,954,000) owed to fellow subsidiary Turbocombustor Technology, Inc, a company registered in the United States of America.
The amounts are unsecured and include an element which bears interest at 6% per annum. The difference in the figure year to year being foreign exchange translation differences.
PARADIGM BURNLEY HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 28 -
17
Creditors: amounts falling due after more than one year
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Obligations under finance leases
489,157
Amounts owed to group undertakings
35,803,938
33,800,000
38,358,976
37,706,000
36,293,095
33,800,000
38,358,976
37,706,000
Obligations under finance lease agreements are secured against the assets to which they relate.
The amount owed to group undertakings is unsecured and carries interest of 6% per annum. All amounts due, including accrued interest, are repayable on demand by the parent and have a maturity date of 31 December 2026.
18
Provisions for liabilities
Group
Company
2024
2023
2024
2023
£
£
£
£
Loss making contract
-
116,000
-
-
Dilapidations
677,893
677,893
-
-
677,893
793,893
-
-
Movements on provisions:
Loss making contract
Dilapidations
Total
Group
£
£
£
At 1 January 2024
116,000
677,893
793,893
Utilisation of provision
(116,000)
-
(116,000)
At 31 December 2024
-
677,893
677,893
In the year ended 31 December 2017, an independent review of both leased properties was undertaken by a firm of chartered surveyors. On their recommendation a dilapidation provision was booked for the remaining life of the leases. In 2022 this provision was increased to reflect inflation.
19
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
717,900
669,468
A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.
PARADIGM BURNLEY HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 29 -
20
Share capital
Group and company
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
100
100
100
100
The share premium reserves contain the premium arising on issue of equity shares, net of issue expenses. The profit and loss reserve represents cumulative profits or losses, net of dividends paid and other adjustments. Cash flow hedge reserve relates to changes in fair value related to the change in spot rate of the hedging instrument. Other reserves relates to the changes in fair value of options granted as part of the share based payments.
21
Acquisition of a business
On 31 July 2024 the group acquired 100% of the issued capital of Merc Aerospace Holdings Limited.
Book Value
Adjustments
Fair Value
Net assets acquired
£
£
£
Property, plant and equipment
1,697,187
921,013
2,618,200
Inventories
1,218,117
-
1,218,117
Trade and other receivables
932,010
-
932,010
Cash and cash equivalents
531,897
-
531,897
Other assets
118,570
-
118,570
Deferred tax
(305,041)
-
(305,041)
Obligations under finance leases and hire purchase
(769,180)
-
(769,180)
Trade and other payables
(1,274,670)
-
(1,274,670)
Total identifiable net assets
2,148,890
921,013
3,069,903
Goodwill
678,745
Total consideration
3,748,648
The consideration was satisfied by:
£
Cash
3,709,920
Deferred consideration
38,728
3,748,648
Contribution by the acquired business for the reporting period included in the group statement of comprehensive income since acquisition:
£
Turnover
3,626,786
Profit after tax
767,106
PARADIGM BURNLEY HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 30 -
22
Operating lease commitments
Lessee
At the reporting end date the group had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:
Group
Company
2024
2023
2024
2023
£
£
£
£
Within one year
622,205
491,000
-
-
Between two and five years
1,545,842
1,478,000
-
-
2,168,047
1,969,000
-
-
23
Capital commitments
Amounts contracted for but not provided in the financial statements:
Group
Company
2024
2023
2024
2023
£
£
£
£
Acquisition of tangible fixed assets
162,013
288,000
-
-
24
Events after the reporting date
On 23 July 2025, Paradigm Burnley Limited, a subsidiary of Paradigm Burnley Holdings Limited, acquired 100% of the share capital of Aeromet Holdings Limited and its subsidiaries. Aeromet is a leading supplier of aluminium, magnesium castings and fully-finished, assembly ready cast parts for the aerospace and defence industries. This acquisition is expected to expand the group's capabilities and presence in the marketplace.
As the acquisition was completed after the balance sheet date, no adjustments have been made to these financial statements. The transaction will result in the recognition of additional assets, liabilities and goodwill within the group, and is expected to have a material impact on the group’s financial position and future trading results. At the time these financial statements were approved, the allocation of the purchase consideration and fair value assessment of the assets and liabilities acquired had not been finalised. It is therefore not practicable to provide reliable estimates of the financial effect at this stage.
25
Related party transactions
The group discloses transactions with related parties which are not wholly owned within the same group. It does not disclose transactions with members of the same group that are wholly owned.
PARADIGM BURNLEY HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 31 -
26
Controlling party
The largest group in which the results of the company are consolidated is Dynamic Precision Group, Inc. Financial statements for this entity can be obtained from 3651 SE Commerce Avenue, Stuart, Flordia 34997, United States.
The ultimate parent company and controlling party is PPW Aero Topco L.P, a company incorporated in the United States of America and owned by a consortium, comprising of controlled affiliates of, or funds managed by Clayton, Dubilier & Rice and Greenbriar Equity Group.
27
Cash generated from group operations
2024
2023
£
£
Profit/(loss) after taxation
420,831
(3,491,491)
Adjustments for:
Taxation credited
(1,312,437)
Finance costs
1,915,810
2,256,424
Exchange rate gains
(342,653)
Amortisation and impairment of intangible assets
29,281
-
Depreciation and impairment of tangible fixed assets
1,042,770
683,000
Other loan write off
(240,000)
-
Decrease in provisions
(116,000)
(380,000)
Movements in working capital:
Increase in stocks
(2,758,334)
(126,000)
(Increase)/decrease in debtors
(2,045,341)
281,000
Increase in creditors
7,999,161
4,294,993
Cash generated from operations
4,593,088
3,517,926
28
Prior period restatement
In the prior year, management charges with a value of £928,993 were omitted from the group's profit and loss account. Management charges are now included in the prior year and current year. This has impacted administrative expenses for the prior and current year, as well as liabilities owed to group undertakings.
The impact on retained earnings at 1 January 2024 was to reduce retained earnings to a deficit of £51,949,993 from £51,021,000.
Also in the prior year, the investment held by the company of £22,811,498 was reduced to £Nil, and the amount due to subsidiary of £22,811,000 was also reduced to £Nil, as part of a re-allocation within the group of the original cost of investment of Paradigm Precision Burnley Limited. This restatement has had no impact on retained earnings.
2024-12-312024-01-01falsefalseCCH SoftwareCCH Accounts Production 2025.200J RoyD FolsomJ MaistoJ BerklasR GrochowskiS WhiteleyS Whiteleyfalse08659748bus:Consolidated2024-01-012024-12-31086597482024-01-012024-12-3108659748bus:Director12024-01-012024-12-3108659748bus:Director22024-01-012024-12-3108659748bus:Director52024-01-012024-12-3108659748bus:CompanySecretary12024-01-012024-12-3108659748bus:Director32024-01-012024-12-3108659748bus:Director42024-01-012024-12-3108659748bus:CompanySecretaryDirector12024-01-012024-12-3108659748bus:Director62024-01-012024-12-3108659748bus:RegisteredOffice2024-01-012024-12-31086597482024-12-3108659748bus:Consolidated2024-12-3108659748bus:Consolidated2023-01-012023-12-31086597482023-01-012023-12-3108659748core:Goodwillbus:Consolidated2024-12-3108659748core:Goodwillbus:Consolidated2023-12-3108659748core:ComputerSoftwarebus:Consolidated2024-12-3108659748core:ComputerSoftwarebus:Consolidated2023-12-3108659748bus:Consolidated2023-12-3108659748core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-12-3108659748core:ConstructionInProgressAssetsUnderConstructionbus:Consolidated2024-12-3108659748core:PlantMachinerybus:Consolidated2024-12-3108659748core:ComputerEquipmentbus:Consolidated2024-12-3108659748core:MotorVehiclesbus:Consolidated2024-12-3108659748core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2023-12-3108659748core:ConstructionInProgressAssetsUnderConstructionbus:Consolidated2023-12-3108659748core:PlantMachinerybus:Consolidated2023-12-3108659748core:ComputerEquipmentbus:Consolidated2023-12-3108659748core:MotorVehiclesbus:Consolidated2023-12-31086597482023-12-3108659748core:ShareCapitalbus:Consolidated2024-12-3108659748core:ShareCapitalbus:Consolidated2023-12-3108659748core:SharePremiumbus:Consolidated2024-12-3108659748core:SharePremiumbus:Consolidated2023-12-3108659748core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-12-3108659748core:ShareCapital2024-12-3108659748core:ShareCapital2023-12-3108659748core:SharePremium2024-12-3108659748core:SharePremium2023-12-3108659748core:OtherMiscellaneousReserve2024-12-3108659748core:OtherMiscellaneousReserve2023-12-3108659748core:RetainedEarningsAccumulatedLosses2024-12-3108659748core:RetainedEarningsAccumulatedLosses2023-12-3108659748core:ShareCapitalbus:Consolidated2022-12-3108659748core:SharePremiumbus:Consolidated2022-12-31086597482022-12-3108659748core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-12-3108659748core:ShareCapital2022-12-3108659748core:SharePremium2022-12-3108659748core:TreasurySharesOwnSharesReserve2022-12-3108659748core:RetainedEarningsAccumulatedLosses2022-12-3108659748core:TreasurySharesOwnSharesReserve2023-12-3108659748core:TreasurySharesOwnSharesReserve2024-12-3108659748bus:Consolidated2022-12-3108659748core:Goodwill2024-01-012024-12-3108659748core:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-3108659748core:ComputerSoftware2024-01-012024-12-3108659748core:LandBuildingscore:LongLeaseholdAssets2024-01-012024-12-3108659748core:PlantMachinery2024-01-012024-12-3108659748core:ComputerEquipment2024-01-012024-12-3108659748core:MotorVehicles2024-01-012024-12-3108659748core:UKTaxbus:Consolidated2024-01-012024-12-3108659748core:UKTaxbus:Consolidated2023-01-012023-12-3108659748bus:Consolidated12024-01-012024-12-3108659748bus:Consolidated12023-01-012023-12-3108659748bus:Consolidated22024-01-012024-12-3108659748bus:Consolidated22023-01-012023-12-3108659748bus:Consolidated32024-01-012024-12-3108659748bus:Consolidated32023-01-012023-12-3108659748bus:Consolidated42024-01-012024-12-3108659748bus:Consolidated42023-01-012023-12-3108659748core:Goodwillbus:Consolidated2023-12-3108659748core:ComputerSoftwarebus:Consolidated2023-12-3108659748bus:Consolidated2023-12-3108659748core:Goodwillcore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2024-01-012024-12-3108659748core:ComputerSoftwarecore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2024-01-012024-12-3108659748core:ExternallyAcquiredIntangibleAssetsbus:Consolidated2024-01-012024-12-3108659748core:Goodwillbus:Consolidated2024-01-012024-12-3108659748core:ComputerSoftwarebus:Consolidated2024-01-012024-12-3108659748core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2023-12-3108659748core:ConstructionInProgressAssetsUnderConstructionbus:Consolidated2023-12-3108659748core:PlantMachinerybus:Consolidated2023-12-3108659748core:ComputerEquipmentbus:Consolidated2023-12-3108659748core:MotorVehiclesbus:Consolidated2023-12-3108659748core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-01-012024-12-3108659748core:ConstructionInProgressAssetsUnderConstructionbus:Consolidated2024-01-012024-12-3108659748core:PlantMachinerybus:Consolidated2024-01-012024-12-3108659748core:ComputerEquipmentbus:Consolidated2024-01-012024-12-3108659748core:MotorVehiclesbus:Consolidated2024-01-012024-12-3108659748core:PlantMachinery2024-12-3108659748core:PlantMachinery2023-12-3108659748core:Subsidiary12024-01-012024-12-3108659748core:Subsidiary22024-01-012024-12-3108659748core:Subsidiary32024-01-012024-12-3108659748core:Subsidiary42024-01-012024-12-3108659748core:Subsidiary52024-01-012024-12-3108659748core:Subsidiary112024-01-012024-12-3108659748core:Subsidiary222024-01-012024-12-3108659748core:Subsidiary332024-01-012024-12-3108659748core:Subsidiary442024-01-012024-12-3108659748core:Subsidiary552024-01-012024-12-3108659748core:CurrentFinancialInstruments2024-12-3108659748core:CurrentFinancialInstruments2023-12-3108659748core:CurrentFinancialInstrumentsbus:Consolidated2024-12-3108659748core:CurrentFinancialInstrumentsbus:Consolidated2023-12-3108659748core:Non-currentFinancialInstrumentsbus:Consolidated2024-12-3108659748core:Non-currentFinancialInstrumentsbus:Consolidated2023-12-3108659748core:Non-currentFinancialInstruments2024-12-3108659748core:Non-currentFinancialInstruments2023-12-3108659748core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-12-3108659748core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2023-12-3108659748core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3108659748core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3108659748bus:PrivateLimitedCompanyLtd2024-01-012024-12-3108659748bus:FRS1022024-01-012024-12-3108659748bus:Audited2024-01-012024-12-3108659748bus:ConsolidatedGroupCompanyAccounts2024-01-012024-12-3108659748bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP