Company registration number 10438325 (England and Wales)
WILLIS ENGINE REPAIR CENTRE (UK) LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
WILLIS ENGINE REPAIR CENTRE (UK) LIMITED
COMPANY INFORMATION
Directors
Ms C Vandedrinck
(Appointed 30 January 2025)
Mr G A Failler
(Appointed 24 June 2025)
Mr M Pemberton
(Appointed 24 June 2025)
Mr Austin Willis
(Appointed 24 June 2025)
Mr C Weston
Company number
10438325
Registered office
Aviation House
Brocastle Avenue
Waterton Industrial Estate
Bridgend
Mid Glamorgan
United Kingdom
CF31 3XR
Auditor
Azets Audit Services
Ty Derw
Lime Tree Court
Cardiff Gate Business Park
Cardiff
South Glamorgan
United Kingdom
CF23 8AB
WILLIS ENGINE REPAIR CENTRE (UK) LIMITED
CONTENTS
Page
Strategic report
1 - 3
Directors' report
4 - 5
Independent auditor's report
6 - 8
Statement of comprehensive income
9
Statement of financial position
10
Statement of changes in equity
11
Notes to the financial statements
12 - 27
WILLIS ENGINE REPAIR CENTRE (UK) LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -
The directors present the strategic report for the year ended 31 December 2024.
Key highlights and background
The principal activity of the company is the provision of asset management, technical, consultancy, 145 and CAMO services and engine hospital services to the aviation industry. The company is a wholly-owned subsidiary of Willis Lease Finance Corporation (WLFC), a company registered in Delaware that is listed with the USA Securities and Exchange Commission.
2024 was a year that delivered growth in our Engine Repair Centre alongside some modest consolidation in our consultancy business. Overall revenues in the year were 5% lower at $18.2m (2023, $19.1m) which generated a profit of $1.7m (2023, $1.9m).
Post year end, the consultancy and advisory business was sold to Willis Mitsui & Co Engine Support Limited, a joint venture 50% owned by Willis Lease Finance Corporation. The plan now is to strategically grow the remaining business in our Engine Repair Centre.
Review of business and future developments
2024 saw a shift in the mix of the business with a higher volume of income generated by engine maintenance works with slower revenues in consultancy. The business continues to offer engine storage opportunities with a largely consistent income in this area versus 2023, but down on the peak of the Covid years when various airlines were taking the opportunity to park their aircraft and engines.
Engine maintenance works has largely been focussed on short term engine shop visits where the business prioritises keeping turn times to a minimum. However the business is starting to see an increase in heavier workshop requests as a result of wider market capacity constraints.
Capital expenditure continues to be invested in the organisation with a view to expanding the company’s offering. Plans are underway to bring in new tooling during 2025 to increase opportunities with next generation engine works (including the Leap 1A). The directors believe the company is well placed to take advantage of any opportunities that arise in the future.
The statement of comprehensive income for the year to 31 December 2024 is set out on page 9.
Key Performance Metrics
2024
2023
Turnover
$18.2m
$19.1m
Profit after Tax
$1.7m
$1.9m
Cash
$2.7m
$1.3m
WILLIS ENGINE REPAIR CENTRE (UK) LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
Principal risks and uncertainties
The management of the business and the execution of the company's strategy are subject to a number of risks. Whilst it is not possible to eliminate all such risks and uncertainties, the company has established a risk management and internal control system to manage them. The key business risks can be summarised as follows:
Competition
The market in which the company operates is subject to competition which could impact revenue and margins.
The company invests heavily in its people and service offering. This, coupled with a strong focus on customer service, results in a high level of repeat business and customer loyalty.
People
The business could be impacted by the loss of key individuals. The business looks to increase staff engagement through training and progression opportunities and by giving regular opportunities to give feedback and to influence future business developments. The Company has a strong culture which the management actively look to promote.
Digital security
Digital systems, processes and data and therefore digitial security risk is fundamental to the business. The group invests in cyber security measures to ensure that it collects, stores and manages data safely. Our security approach has three tiers, applying tools and processes to prevent threats from entering our environment; detecting if a threat enters our environment; and mitigating any threats by minimising the potential for information to be extracted from our environment. We have controls in place to check for compliance and constantly scan for potential threats.
Financial risk
The company's operations expose it to a variety of financial risks. The company has in place a risk management programme that seeks to limit the adverse effects on the financial performance of the company by monitoring levels of debt finance and the related finance costs. The company does not use derivative financial instruments to manage interest rate costs and as such, no hedge accounting is applied.
Given the size of the company, the directors have not delegated the responsibility of monitoring financial risk management to a sub-committee of the board. The policies set by the board of directors are implemented by the WLFC Group’s operational management and finance department. The key financial risks can be summarised as follows:
Price risk
The company is not exposed to significant price risk.
Credit risk
The financial assets are cash and trade debtors. Credit risk is primarily attributable to trade debtors which are presented in the balance sheet net of allowances for doubtful debts. The business has implemented policies that require appropriate credit and Know Your Client "KYC" checks on potential customers before sales are made.
Liquidity and interest rate risk
The Company holds finance with its parent WLFC. WLFC have confirmed their commitment to refinance the loan until such time as the company has sufficient funds to repay.
The company is not exposed to significant interest rate fluctuations.
WILLIS ENGINE REPAIR CENTRE (UK) LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
Principal Risks and Uncertainties cont.
Foreign Exchange rate risk
The majority of the Company’s revenues are invoiced in US Dollars and results are reported in US Dollars. However, as the business is based in the UK, the cost base is incurred primarily in £GBP. This exposes the business to currency fluctuations. The Directors actively monitor this risk. No foreign exchange hedging has been implemented to date but the Directors and Management review this continuously.
Mr M Pemberton
Director
4 December 2025
WILLIS ENGINE REPAIR CENTRE (UK) LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -
The directors present their annual report and financial statements for the year ended 31 December 2024.
Principal activities
The principal activity of the company is the provision of asset management, technical, CAMO, consultancy and 145 maintenance services to the aviation industry.
Results and dividends
The results for the year are set out on page 9.
No ordinary dividends were paid. The directors do not recommend payment of a final dividend.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
Mr C F Willis
(Resigned 9 June 2025)
Mr D M Poulakidas
(Resigned 12 June 2025)
Mr B R Hole
(Resigned 24 June 2025)
Ms C Vandedrinck
(Appointed 30 January 2025)
Mr G A Failler
(Appointed 24 June 2025)
Mr M Pemberton
(Appointed 24 June 2025)
Mr Austin Willis
(Appointed 24 June 2025)
Mr C Weston
Post reporting date events
Post year end, the consultancy and advisory trade of Willis Engine Repair Centre (UK) Limited was transferred to it's newly formed subsidiary Bridgend Asset Management Limited. On 8th May 2025, it was subsequently agreed to sell Bridgend Asset Management Limited to Willis Mitsui & Co. Engine Support Limited, a joint venture 50% owned by Willis Lease Finance Corporation. The sale completed on 30 June 2025.
Future developments
The strategy and future developments in the business are set out in the Strategic Report.
Auditor
In accordance with the company's articles, a resolution proposing that Azets Audit Services be reappointed as auditor of the company will be put at a General Meeting.
WILLIS ENGINE REPAIR CENTRE (UK) LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 5 -
Statement of directors' responsibilities
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 company and of the profit or loss of the company 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 transactions and disclose with reasonable accuracy at any time the financial position of the 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 company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
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 company’s auditor 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 company’s auditor is aware of that information.
On behalf of the board
Mr M Pemberton
Director
4 December 2025
WILLIS ENGINE REPAIR CENTRE (UK) LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF WILLIS ENGINE REPAIR CENTRE (UK) LIMITED
- 6 -
Opinion
We have audited the financial statements of Willis Engine Repair Centre (UK) Limited (the 'company') for the year ended 31 December 2024 which comprise the statement of comprehensive income, the statement of financial position, the statement of changes in equity 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 company's affairs as at 31 December 2024 and of its 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 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 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.
WILLIS ENGINE REPAIR CENTRE (UK) LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF WILLIS ENGINE REPAIR CENTRE (UK) LIMITED
- 7 -
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the company and its 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, or returns adequate for our audit have not been received from branches not visited by us; or
the 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, 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 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 company or to cease operations, or have no realistic alternative but to do so.
Auditor's responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.
WILLIS ENGINE REPAIR CENTRE (UK) LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF WILLIS ENGINE REPAIR CENTRE (UK) LIMITED
- 8 -
Extent to which the audit was considered capable of detecting irregularities, including fraud
Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above and on the Financial Reporting Council’s website, to detect material misstatements in respect of irregularities, including fraud.
We obtain and update our understanding of the entity, its activities, its control environment, and likely future developments, including in relation to the legal and regulatory framework applicable and how the entity is complying with that framework. Based on this understanding, we identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. This includes consideration of the risk of acts by the entity that were contrary to applicable laws and regulations, including fraud.
In response to the risk of irregularities and non-compliance with laws and regulations, including fraud, we designed procedures which included:
Enquiry of management and those charged with governance around actual and potential litigation and claims as well as actual, suspected and alleged fraud;
Assessing the extent of compliance with the laws and regulations considered to have a direct material effect on the financial statements or the operations of the company through enquiry and inspection;
Reviewing financial statement disclosures and testing to supporting documentation to assess compliance with applicable laws and regulations;
Performing audit work over the risk of management bias and override of controls, including testing of journal entries and other adjustments for appropriateness, evaluating the business rationale of significant transactions outside the normal course of business and reviewing accounting estimates for indicators of potential bias.
Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.
This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.
Joelene Swart
Senior Statutory Auditor
For and on behalf of Azets Audit Services
4 December 2025
Chartered Accountants
Statutory Auditor
Ty Derw
Lime Tree Court
Cardiff Gate Business Park
Cardiff
South Glamorgan
United Kingdom
CF23 8AB
WILLIS ENGINE REPAIR CENTRE (UK) LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
2024
2023
Notes
$
$
Revenue
3
18,164,504
19,087,462
Cost of sales
(10,136,377)
(11,045,515)
Gross profit
8,028,127
8,041,947
Administrative expenses
(6,681,782)
(6,209,266)
Other operating income
584,343
483,263
Operating profit
4
1,930,688
2,315,944
Finance costs
6
(250,091)
(133,566)
Profit before taxation
1,680,597
2,182,378
Tax on profit
8
(750)
(292,142)
Profit for the financial year
1,679,847
1,890,236
The statement of comprehensive income has been presented in US Dollars.
WILLIS ENGINE REPAIR CENTRE (UK) LIMITED
STATEMENT OF FINANCIAL POSITION
AS AT
31 DECEMBER 2024
31 December 2024
- 10 -
2024
2023
Notes
$
$
$
$
Non-current assets
Goodwill
10
230,257
355,863
Other intangible assets
10
17,585
Total intangible assets
230,257
373,448
Property, plant and equipment
11
9,546,089
9,900,016
9,776,346
10,273,464
Current assets
Inventories
13
240,428
197,538
Trade and other receivables
14
13,430,455
4,655,954
Cash and cash equivalents
2,689,035
1,290,850
16,359,918
6,144,342
Current liabilities
15
(11,219,478)
(3,261,282)
Net current assets
5,140,440
2,883,060
Total assets less current liabilities
14,916,786
13,156,524
Non-current liabilities
17
(3,595,273)
(3,566,963)
Provisions for liabilities
Deferred tax liability
18
994,583
942,478
(994,583)
(942,478)
Net assets
10,326,930
8,647,083
Equity
Called up share capital
21
1
1
Other reserves
6,874,976
6,874,976
Retained earnings
3,451,953
1,772,106
Total equity
10,326,930
8,647,083
The financial statements were approved by the board of directors and authorised for issue on 4 December 2025 and are signed on its behalf by:
Mr M Pemberton
Director
Company Registration No. 10438325
WILLIS ENGINE REPAIR CENTRE (UK) LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
Share capital
Capital contribution reserve
Retained earnings
Total
$
$
$
$
Balance at 1 January 2023
1
6,874,976
(118,130)
6,756,847
Year ended 31 December 2023:
Profit and total comprehensive income for the year
-
-
1,890,236
1,890,236
Balance at 31 December 2023
1
6,874,976
1,772,106
8,647,083
Year ended 31 December 2024:
Profit and total comprehensive income for the year
-
-
1,679,847
1,679,847
Balance at 31 December 2024
1
6,874,976
3,451,953
10,326,930
WILLIS ENGINE REPAIR CENTRE (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
1
Accounting policies
Company information
Willis Engine Repair Centre (UK) Limited changed it's name from Willis Asset Management Limited post year end but prior to filing of these financial statements.
Willis Engine Repair Centre (UK) Limited is a private company limited by shares incorporated in England and Wales. The registered office is Aviation House, Brocastle Avenue, Waterton Industrial Estate, Bridgend, Mid Glamorgan, United Kingdom, CF31 3XR.
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 US dollars, the functional currency of the company is US dollars. Monetary amounts in these financial statements are rounded to the nearest $.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
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:
Section 4 ‘Statement of Financial Position’ – Reconciliation of the opening and closing number of shares;
Section 7 ‘Statement of Cash Flows’ – Presentation of a statement of cash flow and related notes and disclosures;
Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instrument Issues’ – Carrying amounts, interest income/expense and net gains/losses for each category of financial instrument; basis of determining fair values; details of collateral, loan defaults or breaches, details of hedges, hedging fair value changes recognised in profit or loss and in other comprehensive income;
Section 33 ‘Related Party Disclosures’ – Compensation for key management personnel.
The financial statements of the company are consolidated in the financial statements of Willis Lease Finance Corporation, which is an overseas company incorporated in the United States of America. The consolidated financial statements are available from the office of its UK establishment: Aviation House, Brocastle Avenue, Waterton Industrial Estate, Bridgend, UK, CF31 3XR
The company has taken advantage of the exemption under FRS 102 section 9.9A not to prepare consolidated accounts on the basis that the subsidiary is dormant and not material for the purpose of giving a true and fair view.
WILLIS ENGINE REPAIR CENTRE (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 13 -
1.2
Going concern
When considering the appropriateness of the going concern basis, management and the directors have prepared and reviewed budgets and cashflow forecasts for a period of 12 months from sign off of the financial statements.true
The company has continued ongoing support from its parent company Willis Lease Finance Corporation. The Directors have obtained written confirmation from its parent of the intention to continue to provide support where required to its wholly owned subsidiary Willis Engine Repair Centre (UK) Limited for a period of at least 12 months from the date of approval of the financial statements.
At the time of approving the financial statements, there is a reasonable expectation that the company 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.
1.3
Revenue
Revenue is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.
Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and expenditure, as a proportion of total costs.
1.4
Intangible fixed assets - goodwill
Goodwill represents the excess of the cost of acquisition of unincorporated businesses 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 10 years.
1.5
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:
Contractual relationships
8 years
Non-contractual relationships
2.5 years
Developed technology
2 years
1.6
Property, plant and equipment
Property, plant and equipment are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
WILLIS ENGINE REPAIR CENTRE (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 14 -
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Freehold land and buildings
25 years
Plant and equipment
3 - 10 years
Fixtures and fittings
3 - 7 years
Computers
1 - 5 years
Freehold land is not depreciated.
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.
1.7
Impairment of non-current assets
At each reporting period end date, the company 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.
Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.
If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.
Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.
1.8
Inventories
Inventories 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 inventories to their present location and condition.
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of inventories 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.
1.9
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
WILLIS ENGINE REPAIR CENTRE (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 15 -
1.10
Financial instruments
The company 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 company's statement of financial position when the company becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset, with 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 trade and other receivables 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.
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 company 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 company after deducting all of its liabilities.
WILLIS ENGINE REPAIR CENTRE (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 16 -
Basic financial liabilities
Basic financial liabilities, including trade and other payables, 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 payables 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 payables are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
Other financial liabilities
Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value though 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 company’s contractual obligations expire or are discharged or cancelled.
1.11
Equity instruments
Equity instruments issued by the company 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 company.
Changes in the fair value of derivatives that are designated and qualify as fair value hedges are recognised in profit or loss immediately, together with any changes in the fair value of the hedged asset or liability that are attributable to the hedged risk.
1.12
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 income statement 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 company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
WILLIS ENGINE REPAIR CENTRE (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 17 -
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the income statement, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
1.13
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 non-current 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.
1.14
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.15
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 leases asset are consumed.
1.16
Government grants
Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.
Government grants relating to turnover are recognised as income over the periods when the related costs are incurred. Grants relating to an asset are recognised in income systematically over the asset's expected useful life. If part of such a grant is deferred it is recognised as deferred income rather than being deducted from the asset's carrying amount.
1.17
Foreign exchange
Transactions in currencies other than US Dollars are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation are included in the income statement for the period.
WILLIS ENGINE REPAIR CENTRE (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 18 -
2
Judgements and key sources of estimation uncertainty
In the application of the company’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.
The following judgements have a significant impact on amounts recognised in the financial statements.
Accruals
Provision is made for costs that have been incurred but not yet billed. Provisioning requires managements best estimate of the final costs that have been incurred based on the fulfilment by suppliers of their contractual agreements.
Depreciation of fixed assets
The estimates and underlying assumptions applied to determine depreciation are reviewed on an on-going basis. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant.
Revenue from contracts
The estimates and associated assumptions used to determine contract provisions are based on knowledge of individual projects and other factors that are considered to be relevant. Actual results may differ from these estimates. The estimates and underlying assumptions are reviewed continuously.
3
Revenue
2024
2023
$
$
Revenue analysed by class of business
Consultancy
9,046,981
12,299,180
Technical records
1,945,529
1,932,391
Maintenance services
7,171,994
4,855,891
18,164,504
19,087,462
2024
2023
$
$
Revenue analysed by geographical market
UK
1,812,155
1,444,067
Europe
2,470,817
2,254,461
North America
9,662,411
7,318,810
Africa
22,859
197,009
Asia
4,196,262
7,849,515
Other territories
-
23,600
18,164,504
19,087,462
WILLIS ENGINE REPAIR CENTRE (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
3
Revenue
(Continued)
- 19 -
2024
2023
$
$
Other revenue
Sublease rental income
584,353
483,263
4
Operating profit
2024
2023
Operating profit for the year is stated after charging:
$
$
Exchange losses
15,692
79,054
Depreciation of owned property, plant and equipment
843,689
692,018
Amortisation of intangible assets
143,191
184,347
Impairment of intangible assets
30,589
Operating lease charges
485,887
536,449
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 company
35,186
25,463
6
Finance costs
2024
2023
$
$
Interest payable to group undertakings
250,091
133,566
7
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Consultancy
23
23
Technical records
14
13
Maintenance services
27
21
Finance and admin
16
16
80
73
WILLIS ENGINE REPAIR CENTRE (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
7
Employees
(Continued)
- 20 -
Their aggregate remuneration comprised:
2024
2023
$
$
Wages and salaries
8,073,152
7,700,643
Pension costs
310,285
257,586
8,383,437
7,958,229
No remuneration was paid to directors during the period. All directors are paid through the parent company Willis Lease Finance Corporation.
8
Taxation
2024
2023
$
$
Current tax
Adjustments in respect of prior periods
(35,471)
5,609
Deferred tax
Origination and reversal of timing differences
36,221
270,915
Changes in tax rates
15,618
Total deferred tax
36,221
286,533
Total tax charge
750
292,142
The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:
2024
2023
$
$
Profit before taxation
1,680,597
2,182,378
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 23.52%)
420,149
513,295
Tax effect of expenses that are not deductible in determining taxable profit
130,195
117,268
Adjustments in respect of prior years
(35,480)
5,609
Effect of change in corporation tax rate
15,618
Group relief
(514,114)
(359,648)
Taxation charge for the year
750
292,142
WILLIS ENGINE REPAIR CENTRE (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 21 -
9
Impairments
Impairment tests have been carried out where appropriate and the following impairment losses have been recognised in profit or loss:
2024
2023
Notes
$
$
In respect of:
Intangible assets
10
30,589
Recognised in:
Administrative expenses
-
30,589
The contractual relationships held as part of the intangible asset balance are valued based upon the future expected cash flow from customer contracts in place at the date of acquisition. The impairment in 2023 related to the expected future cashflows from customer contracts which ceased during the period.
10
Intangible fixed assets
Goodwill
Contractual relationships
Total
$
$
$
Cost
At 1 January 2024 and 31 December 2024
1,256,037
540,000
1,796,037
Amortisation and impairment
At 1 January 2024
900,174
522,415
1,422,589
Amortisation charged for the year
125,606
17,585
143,191
At 31 December 2024
1,025,780
540,000
1,565,780
Carrying amount
At 31 December 2024
230,257
230,257
At 31 December 2023
355,863
17,585
373,448
WILLIS ENGINE REPAIR CENTRE (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 22 -
11
Property, plant and equipment
Freehold land and buildings
Assets under construction
Plant and equipment
Fixtures and fittings
Computers
Total
$
$
$
$
$
$
Cost
At 1 January 2024
7,149,102
66,830
5,009,353
615,282
536,673
13,377,240
Additions
17,256
69,431
368,878
34,197
489,762
At 31 December 2024
7,166,358
136,261
5,378,231
649,479
536,673
13,867,002
Depreciation and impairment
At 1 January 2024
1,393,398
1,329,725
314,963
439,138
3,477,224
Depreciation charged in the year
275,352
439,499
73,508
55,330
843,689
At 31 December 2024
1,668,750
1,769,224
388,471
494,468
4,320,913
Carrying amount
At 31 December 2024
5,497,608
136,261
3,609,007
261,008
42,205
9,546,089
At 31 December 2023
5,755,704
66,830
3,679,628
300,319
97,535
9,900,016
12
Subsidiaries
Details of the company's subsidiaries at 31 December 2024 are as follows:
Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Bridgend Asset Management Limited
United Kingdom
Ordinary shares
100.00
Post year end. on 30 June 2025, the subsidiary was sold to Willis Mitsui & Co. Engine Support Limited and renamed Willis Mitsui & Co Asset Management Limited.
13
Inventories
2024
2023
$
$
Finished goods and goods for resale
240,428
197,538
WILLIS ENGINE REPAIR CENTRE (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 23 -
14
Trade and other receivables
2024
2023
Amounts falling due within one year:
$
$
Trade receivables
1,477,479
854,324
Gross amounts owed by contract customers
1,464,881
1,764,775
Amounts owed by group undertakings
9,634,197
1,126,543
Other receivables
58,819
45
Prepayments and accrued income
741,241
872,313
13,376,617
4,618,000
Deferred tax asset (note 18)
4,504
13,376,617
4,622,504
2024
2023
Amounts falling due after more than one year:
$
$
Deferred tax asset (note 18)
53,838
33,450
Total debtors
13,430,455
4,655,954
Amounts owed by group undertakings due after more than one year are unsecured and repayable on demand except that thirteen months notice in writing is required prior to repayment having to be made. No interest has been charged on the balance.
15
Current liabilities
2024
2023
Notes
$
$
Trade payables
525,582
719,344
Amounts owed to group undertakings
9,090,143
716,085
Taxation and social security
280,253
286,067
Deferred income
19
224,009
411,437
Other payables
61,768
58,112
Accruals and deferred income
1,037,723
1,070,237
11,219,478
3,261,282
16
Borrowings
2024
2023
$
$
Loans from group undertakings
3,200,000
3,200,000
Payable after one year
3,200,000
3,200,000
WILLIS ENGINE REPAIR CENTRE (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
16
Borrowings
(Continued)
- 24 -
Borrowings represent funding advanced by Willis Lease Finance Corporation, in the form of an intercompany promissory loan note. The note is interest bearing at a rate of 7.794% after the 9th November 2023 (3.559% prior to), payable on a quarterly basis. The principal is due for repayment on 31 January 2026.
17
Non-current liabilities
2024
2023
Notes
$
$
Other borrowings
16
3,200,000
3,200,000
Deferred income
19
395,273
366,963
3,595,273
3,566,963
18
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:
Liabilities
Liabilities
Assets
Assets
2024
2023
2024
2023
Balances:
$
$
$
$
Accelerated capital allowances
994,583
938,082
-
-
Short term timing differences - trading
-
-
53,838
37,954
Short term timing differences - non trading
-
4,396
-
-
994,583
942,478
53,838
37,954
2024
Movements in the year:
$
Liability at 1 January 2024
904,524
Charge to profit or loss
36,221
Liability at 31 December 2024
940,745
WILLIS ENGINE REPAIR CENTRE (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 25 -
19
Deferred income
2024
2023
$
$
Arising from government grants
515,067
456,831
Other deferred income
104,215
321,569
619,282
778,400
Included in the financial statements as follows:
Current liabilities
224,009
411,437
Non-current liabilities
395,273
366,963
619,282
778,400
20
Retirement benefit schemes
2024
2023
Defined contribution schemes
$
$
Charge to profit or loss in respect of defined contribution schemes
310,285
257,586
The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.
21
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
$
$
Issued and fully paid
Ordinary share of $1 each
1
1
1
1
The company has one class of ordinary shares with full voting, dividend and capital distribution rights.
WILLIS ENGINE REPAIR CENTRE (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 26 -
22
Operating lease commitments
Lessee
At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:
2024
2023
$
$
Within one year
384,567
389,623
Between two and five years
1,524,523
1,552,270
In over five years
145,630
530,531
2,054,720
2,472,424
Included in the above are lease payments for the Teeside Hangar which Willis Aviation Services Limited (Fellow group undertaking ) operate out of. At the reporting end date the total future minimum sublease payments expected to be received from Willis Aviation Services Limited are as follows
2024
2023
$
$
Within one year
376,984
381,941
Between two and five years
1,507,937
1,527,762
In over five years
145,630
530,531
2,030,551
2,440,234
23
Capital commitments
Amounts contracted for but not provided in the financial statements:
2024
2023
$
$
Acquisition of property, plant and equipment
3,639,574
52,700
24
Events after the reporting date
Post year end, the consultancy and advisory trade of Willis Engine Repair Centre (UK) Limited was transferred to it's newly formed subsidiary Bridgend Asset Management Limited. On 8th May 2025, it was subsequently agreed to sell Bridgend Asset Management Limited to Willis Mitsui & Co. Engine Support Limited, a joint venture 50% owned by Willis Lease Finance Corporation, and rename the entitiy Willis Mitsui & Co Asset Management Limited. The sale completed on 30 June 2025.
25
Related party transactions
Transactions with related parties
During the year the company entered into the following transactions with related parties:
WILLIS ENGINE REPAIR CENTRE (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
25
Related party transactions
(Continued)
- 27 -
Sales
Sales
Purchases
Purchases
2024
2023
2024
2023
$
$
$
$
Entities with control, joint control or significant influence over the company
7,909,071
6,867,751
68,294
323,975
Other related parties
368,069
2,594
223,447
170,504
Management fees paid
2024
2023
$
$
Entities with control, joint control or significant influence over the company
729,600
729,600
The following amounts were outstanding at the reporting end date:
2024
2023
Amounts due to related parties
$
$
Entities with control, joint control or significant influence over the company
12,290,143
3,296,679
Other related parties
-
619,406
2024
2023
Amounts due from related parties
$
$
Entities with control, joint control or significant influence over the company
-
806,747
Other related parties
9,634,197
319,796
26
Ultimate controlling party
The parent company and ultimate controlling party is considered to be Willis Lease Finance Corporation, 4700 Lyons Technology Parkway, Coconut Creek, Florida 33073, USA who own 100% of the shares in the company.
2024-12-312024-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.300Mr C F WillisMr D M PoulakidasMr B R HoleMs C VandedrinckMr G A FaillerMr M PembertonMr Austin WillisMr C Weston104383252024-01-012024-12-3110438325bus:Director42024-01-012024-12-3110438325bus:Director52024-01-012024-12-3110438325bus:Director62024-01-012024-12-3110438325bus:Director72024-01-012024-12-3110438325bus:Director82024-01-012024-12-3110438325bus:Director12024-01-012024-12-3110438325bus:Director22024-01-012024-12-3110438325bus:Director32024-01-012024-12-3110438325bus:RegisteredOffice2024-01-012024-12-31104383252024-12-31104383252023-01-012023-12-3110438325core:RetainedEarningsAccumulatedLosses2023-01-012023-12-3110438325core:RetainedEarningsAccumulatedLosses2024-01-012024-12-3110438325core:Goodwill2024-12-3110438325core:Goodwill2023-12-3110438325core:OtherResidualIntangibleAssets2024-12-3110438325core:OtherResidualIntangibleAssets2023-12-31104383252023-12-3110438325core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-12-3110438325core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2023-12-3110438325core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-3110438325core:ConstructionInProgressAssetsUnderConstruction2024-12-3110438325core:PlantMachinery2024-12-3110438325core:FurnitureFittings2024-12-3110438325core:ComputerEquipment2024-12-3110438325core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3110438325core:ConstructionInProgressAssetsUnderConstruction2023-12-3110438325core:PlantMachinery2023-12-3110438325core:FurnitureFittings2023-12-3110438325core:ComputerEquipment2023-12-3110438325core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3110438325core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3110438325core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3110438325core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3110438325core:CurrentFinancialInstruments2024-12-3110438325core:CurrentFinancialInstruments2023-12-3110438325core:Non-currentFinancialInstruments2024-12-3110438325core:Non-currentFinancialInstruments2023-12-3110438325core:ShareCapital2024-12-3110438325core:ShareCapital2023-12-3110438325core:OtherMiscellaneousReserve2024-12-3110438325core:OtherMiscellaneousReserve2023-12-3110438325core:RetainedEarningsAccumulatedLosses2024-12-3110438325core:RetainedEarningsAccumulatedLosses2023-12-3110438325core:ShareCapital2022-12-3110438325core:RetainedEarningsAccumulatedLosses2022-12-3110438325core:ShareCapitalOrdinaryShareClass12024-12-3110438325core:ShareCapitalOrdinaryShareClass12023-12-3110438325core:Goodwill2024-01-012024-12-3110438325core:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-3110438325core:LandBuildingscore:OwnedOrFreeholdAssets2024-01-012024-12-3110438325core:PlantMachinery2024-01-012024-12-3110438325core:FurnitureFittings2024-01-012024-12-3110438325core:ComputerEquipment2024-01-012024-12-3110438325core:IntangibleAssetsOtherThanGoodwill2023-01-012023-12-3110438325core:UKTax2024-01-012024-12-3110438325core:UKTax2023-01-012023-12-3110438325core:Goodwill2023-12-3110438325core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2023-12-31104383252023-12-3110438325core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-01-012024-12-3110438325core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3110438325core:ConstructionInProgressAssetsUnderConstruction2023-12-3110438325core:PlantMachinery2023-12-3110438325core:FurnitureFittings2023-12-3110438325core:ComputerEquipment2023-12-3110438325core:ConstructionInProgressAssetsUnderConstruction2024-01-012024-12-3110438325core:Subsidiary12024-01-012024-12-3110438325core:Subsidiary112024-01-012024-12-3110438325bus:OrdinaryShareClass12024-01-012024-12-3110438325bus:OrdinaryShareClass12024-12-3110438325bus:OrdinaryShareClass12023-12-3110438325core:WithinOneYear2024-12-3110438325core:WithinOneYear2023-12-3110438325core:BetweenTwoFiveYears2024-12-3110438325core:BetweenTwoFiveYears2023-12-3110438325core:MoreThanFiveYears2024-12-3110438325core:MoreThanFiveYears2023-12-3110438325core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntitycore:SaleOrPurchaseGoods2024-01-012024-12-3110438325core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntitycore:SaleOrPurchaseGoods2023-01-012023-12-3110438325core:OtherRelatedPartiescore:SaleOrPurchaseGoods2024-01-012024-12-3110438325core:OtherRelatedPartiescore:SaleOrPurchaseGoods2023-01-012023-12-3110438325core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity2024-12-3110438325bus:PrivateLimitedCompanyLtd2024-01-012024-12-3110438325bus:FRS1022024-01-012024-12-3110438325bus:Audited2024-01-012024-12-3110438325bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP