2024-10-01 2025-09-30 2025-09-30 false 03944798 MAYO ENGINEERING LIMITED 2026-05-05 71129 false iso4217:GBP xbrli:pure 03944798 2024-09-30 03944798 2025-09-30 03944798 2024-10-01 2025-09-30 03944798 2023-09-30 03944798 2024-09-30 03944798 2023-10-01 2024-09-30 03944798 bus:SmallEntities 2024-10-01 2025-09-30 03944798 bus:AuditExempt-NoAccountantsReport 2024-10-01 2025-09-30 03944798 bus:AbridgedAccounts 2024-10-01 2025-09-30 03944798 bus:PrivateLimitedCompanyLtd 2024-10-01 2025-09-30 03944798 core:WithinOneYear 2025-09-30 03944798 core:AfterOneYear 2025-09-30 03944798 core:WithinOneYear 2024-09-30 03944798 core:AfterOneYear 2024-09-30 03944798 core:ShareCapital 2025-09-30 03944798 core:SharePremium 2025-09-30 03944798 core:RevaluationReserve 2025-09-30 03944798 core:OtherReservesSubtotal 2025-09-30 03944798 core:RetainedEarningsAccumulatedLosses 2025-09-30 03944798 core:ShareCapital 2024-09-30 03944798 core:SharePremium 2024-09-30 03944798 core:RevaluationReserve 2024-09-30 03944798 core:OtherReservesSubtotal 2024-09-30 03944798 core:RetainedEarningsAccumulatedLosses 2024-09-30 03944798 core:LandBuildings 2025-09-30 03944798 core:PlantMachinery 2025-09-30 03944798 core:Vehicles 2025-09-30 03944798 core:FurnitureFittings 2025-09-30 03944798 core:OfficeEquipment 2025-09-30 03944798 core:NetGoodwill 2025-09-30 03944798 core:IntangibleAssetsOtherThanGoodwill 2025-09-30 03944798 core:ListedExchangeTraded 2025-09-30 03944798 core:UnlistedNon-exchangeTraded 2025-09-30 03944798 core:LandBuildings 2024-09-30 03944798 core:PlantMachinery 2024-09-30 03944798 core:Vehicles 2024-09-30 03944798 core:FurnitureFittings 2024-09-30 03944798 core:OfficeEquipment 2024-09-30 03944798 core:NetGoodwill 2024-09-30 03944798 core:IntangibleAssetsOtherThanGoodwill 2024-09-30 03944798 core:ListedExchangeTraded 2024-09-30 03944798 core:UnlistedNon-exchangeTraded 2024-09-30 03944798 core:LandBuildings 2024-10-01 2025-09-30 03944798 core:PlantMachinery 2024-10-01 2025-09-30 03944798 core:Vehicles 2024-10-01 2025-09-30 03944798 core:FurnitureFittings 2024-10-01 2025-09-30 03944798 core:OfficeEquipment 2024-10-01 2025-09-30 03944798 core:NetGoodwill 2024-10-01 2025-09-30 03944798 core:IntangibleAssetsOtherThanGoodwill 2024-10-01 2025-09-30 03944798 core:ListedExchangeTraded 2024-10-01 2025-09-30 03944798 core:UnlistedNon-exchangeTraded 2024-10-01 2025-09-30 03944798 core:MoreThanFiveYears 2024-10-01 2025-09-30 03944798 core:Non-currentFinancialInstruments 2025-09-30 03944798 core:Non-currentFinancialInstruments 2024-09-30 03944798 dpl:CostSales 2024-10-01 2025-09-30 03944798 dpl:DistributionCosts 2024-10-01 2025-09-30 03944798 core:LandBuildings 2024-10-01 2025-09-30 03944798 core:PlantMachinery 2024-10-01 2025-09-30 03944798 core:Vehicles 2024-10-01 2025-09-30 03944798 core:FurnitureFittings 2024-10-01 2025-09-30 03944798 core:OfficeEquipment 2024-10-01 2025-09-30 03944798 dpl:AdministrativeExpenses 2024-10-01 2025-09-30 03944798 core:NetGoodwill 2024-10-01 2025-09-30 03944798 core:IntangibleAssetsOtherThanGoodwill 2024-10-01 2025-09-30 03944798 dpl:GroupUndertakings 2024-10-01 2025-09-30 03944798 dpl:ParticipatingInterests 2024-10-01 2025-09-30 03944798 dpl:GroupUndertakings core:ListedExchangeTraded 2024-10-01 2025-09-30 03944798 core:ListedExchangeTraded 2024-10-01 2025-09-30 03944798 dpl:GroupUndertakings core:UnlistedNon-exchangeTraded 2024-10-01 2025-09-30 03944798 core:UnlistedNon-exchangeTraded 2024-10-01 2025-09-30 03944798 dpl:CostSales 2023-10-01 2024-09-30 03944798 dpl:DistributionCosts 2023-10-01 2024-09-30 03944798 core:LandBuildings 2023-10-01 2024-09-30 03944798 core:PlantMachinery 2023-10-01 2024-09-30 03944798 core:Vehicles 2023-10-01 2024-09-30 03944798 core:FurnitureFittings 2023-10-01 2024-09-30 03944798 core:OfficeEquipment 2023-10-01 2024-09-30 03944798 dpl:AdministrativeExpenses 2023-10-01 2024-09-30 03944798 core:NetGoodwill 2023-10-01 2024-09-30 03944798 core:IntangibleAssetsOtherThanGoodwill 2023-10-01 2024-09-30 03944798 dpl:GroupUndertakings 2023-10-01 2024-09-30 03944798 dpl:ParticipatingInterests 2023-10-01 2024-09-30 03944798 dpl:GroupUndertakings core:ListedExchangeTraded 2023-10-01 2024-09-30 03944798 core:ListedExchangeTraded 2023-10-01 2024-09-30 03944798 dpl:GroupUndertakings core:UnlistedNon-exchangeTraded 2023-10-01 2024-09-30 03944798 core:UnlistedNon-exchangeTraded 2023-10-01 2024-09-30 03944798 core:NetGoodwill 2025-09-30 03944798 core:IntangibleAssetsOtherThanGoodwill 2025-09-30 03944798 core:LandBuildings 2025-09-30 03944798 core:PlantMachinery 2025-09-30 03944798 core:Vehicles 2025-09-30 03944798 core:FurnitureFittings 2025-09-30 03944798 core:OfficeEquipment 2025-09-30 03944798 core:AfterOneYear 2025-09-30 03944798 core:WithinOneYear 2025-09-30 03944798 core:ListedExchangeTraded 2025-09-30 03944798 core:UnlistedNon-exchangeTraded 2025-09-30 03944798 core:ShareCapital 2025-09-30 03944798 core:SharePremium 2025-09-30 03944798 core:RevaluationReserve 2025-09-30 03944798 core:OtherReservesSubtotal 2025-09-30 03944798 core:RetainedEarningsAccumulatedLosses 2025-09-30 03944798 core:NetGoodwill 2024-09-30 03944798 core:IntangibleAssetsOtherThanGoodwill 2024-09-30 03944798 core:LandBuildings 2024-09-30 03944798 core:PlantMachinery 2024-09-30 03944798 core:Vehicles 2024-09-30 03944798 core:FurnitureFittings 2024-09-30 03944798 core:OfficeEquipment 2024-09-30 03944798 core:AfterOneYear 2024-09-30 03944798 core:WithinOneYear 2024-09-30 03944798 core:ListedExchangeTraded 2024-09-30 03944798 core:UnlistedNon-exchangeTraded 2024-09-30 03944798 core:ShareCapital 2024-09-30 03944798 core:SharePremium 2024-09-30 03944798 core:RevaluationReserve 2024-09-30 03944798 core:OtherReservesSubtotal 2024-09-30 03944798 core:RetainedEarningsAccumulatedLosses 2024-09-30 03944798 core:NetGoodwill 2023-09-30 03944798 core:IntangibleAssetsOtherThanGoodwill 2023-09-30 03944798 core:LandBuildings 2023-09-30 03944798 core:PlantMachinery 2023-09-30 03944798 core:Vehicles 2023-09-30 03944798 core:FurnitureFittings 2023-09-30 03944798 core:OfficeEquipment 2023-09-30 03944798 core:AfterOneYear 2023-09-30 03944798 core:WithinOneYear 2023-09-30 03944798 core:ListedExchangeTraded 2023-09-30 03944798 core:UnlistedNon-exchangeTraded 2023-09-30 03944798 core:ShareCapital 2023-09-30 03944798 core:SharePremium 2023-09-30 03944798 core:RevaluationReserve 2023-09-30 03944798 core:OtherReservesSubtotal 2023-09-30 03944798 core:RetainedEarningsAccumulatedLosses 2023-09-30 03944798 core:AfterOneYear 2024-10-01 2025-09-30 03944798 core:WithinOneYear 2024-10-01 2025-09-30 03944798 core:Non-currentFinancialInstruments core:CostValuation 2024-10-01 2025-09-30 03944798 core:Non-currentFinancialInstruments core:AdditionsToInvestments 2024-10-01 2025-09-30 03944798 core:Non-currentFinancialInstruments core:RevaluationsIncreaseDecreaseInInvestments 2024-10-01 2025-09-30 03944798 core:Non-currentFinancialInstruments core:DisposalsDecreaseInInvestments 2024-10-01 2025-09-30 03944798 core:Non-currentFinancialInstruments core:ProvidedReleasedInPeriodProvisionsForImpairmentInvestments 2024-10-01 2025-09-30 03944798 core:Non-currentFinancialInstruments core:ImpairmentLossReversalProvisionsForImpairmentInvestments 2024-10-01 2025-09-30 03944798 core:Non-currentFinancialInstruments core:AcquisitionsIncreaseInProvisionsForImpairmentInvestments 2024-10-01 2025-09-30 03944798 core:Non-currentFinancialInstruments core:DisposalsDecreaseInProvisionsForImpairmentInvestments 2024-10-01 2025-09-30 03944798 core:Non-currentFinancialInstruments core:OtherIncreaseDecreaseInProvisionsForImpairmentInvestments 2024-10-01 2025-09-30 03944798 core:Non-currentFinancialInstruments core:CostValuation 2025-09-30 03944798 core:Non-currentFinancialInstruments core:AdditionsToInvestments 2025-09-30 03944798 core:Non-currentFinancialInstruments core:RevaluationsIncreaseDecreaseInInvestments 2025-09-30 03944798 core:Non-currentFinancialInstruments core:DisposalsDecreaseInInvestments 2025-09-30 03944798 core:Non-currentFinancialInstruments core:ProvidedReleasedInPeriodProvisionsForImpairmentInvestments 2025-09-30 03944798 core:Non-currentFinancialInstruments core:ImpairmentLossReversalProvisionsForImpairmentInvestments 2025-09-30 03944798 core:Non-currentFinancialInstruments core:AcquisitionsIncreaseInProvisionsForImpairmentInvestments 2025-09-30 03944798 core:Non-currentFinancialInstruments core:DisposalsDecreaseInProvisionsForImpairmentInvestments 2025-09-30 03944798 core:Non-currentFinancialInstruments core:OtherIncreaseDecreaseInProvisionsForImpairmentInvestments 2025-09-30 03944798 core:Non-currentFinancialInstruments core:CostValuation 2024-09-30 03944798 core:Non-currentFinancialInstruments core:AdditionsToInvestments 2024-09-30 03944798 core:Non-currentFinancialInstruments core:RevaluationsIncreaseDecreaseInInvestments 2024-09-30 03944798 core:Non-currentFinancialInstruments core:DisposalsDecreaseInInvestments 2024-09-30 03944798 core:Non-currentFinancialInstruments core:ProvidedReleasedInPeriodProvisionsForImpairmentInvestments 2024-09-30 03944798 core:Non-currentFinancialInstruments core:ImpairmentLossReversalProvisionsForImpairmentInvestments 2024-09-30 03944798 core:Non-currentFinancialInstruments core:AcquisitionsIncreaseInProvisionsForImpairmentInvestments 2024-09-30 03944798 core:Non-currentFinancialInstruments core:DisposalsDecreaseInProvisionsForImpairmentInvestments 2024-09-30 03944798 core:Non-currentFinancialInstruments core:OtherIncreaseDecreaseInProvisionsForImpairmentInvestments 2024-09-30 03944798 bus:Director1 2024-10-01 2025-09-30 03944798 bus:Director2 2024-10-01 2025-09-30

MAYO ENGINEERING LIMITED

Registered Number
03944798
(England and Wales)

Unaudited Financial Statements for the Year ended
30 September 2025

MAYO ENGINEERING LIMITED
Company Information
for the year from 1 October 2024 to 30 September 2025

Directors | MAYO, Peter Raymond
| PATEL, Rajesh

Company Secretary | MAYO, Peter

Registered Address | Mayo Engineering Ltd Unit 20 Sherwood House
| Kingsmill Way
| Mansfield
| NG18 5ER

Registered Number | 03944798 (England and Wales)

MAYO ENGINEERING LIMITED
Balance Sheet as at
30 September 2025

| Notes | 2025 |  | 2024
--- | --- | --- | --- | ---
|  | £ |  | £ |  | £ |  | £
Fixed assets |  |  |  |  |  |  |  |
Intangible assets | 4 |  |  | 383 |  |  |  | 383
Tangible assets | 5 |  |  | 350,208 |  |  |  | 298,619
|  |  |  | 350,591 |  |  |  | 299,002
Current assets |  |  |  |  |  |  |  |
Stocks |  | 18,000 |  |  |  | 18,000 |  |
Debtors | 6,7 | 334,277 |  |  |  | 405,278 |  |
Cash at bank and on hand |  | 59,185 |  |  |  | 28,704 |  |
|  | 411,462 |  |  |  | 451,982 |  |
Creditors amounts falling due within one year | 8 | (343,406) |  |  |  | (325,388) |  |
Net current assets (liabilities) |  |  |  | 68,056 |  |  |  | 126,594
Total assets less current liabilities |  |  |  | 418,647 |  |  |  | 425,596
Creditors amounts falling due after one year | 9 |  |  | (116,270) |  |  |  | (126,473)
Provisions for liabilities |  |  |  | (1,163) |  |  |  | (1,404)
Net assets |  |  |  | 301,214 |  |  |  | 297,719
Capital and reserves |  |  |  |  |  |  |  |
Called up share capital |  |  |  | 100 |  |  |  | 100
Profit and loss account |  |  |  | 301,114 |  |  |  | 297,619
Shareholders' funds |  |  |  | 301,214 |  |  |  | 297,719

- The company was entitled to exemption from audit for this reporting period under section 477 of the Companies Act 2006 relating to small companies.
- The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.
- The Directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.
- These accounts have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.
- The directors have chosen to not file a copy of the company’s profit and loss account under section 444 (5A) Companies Act 2006.
- The members have agreed to the preparation of abridged accounts for this accounting period in accordance with section 444(2A).

The financial statements were approved and authorised for issue by the Board of Directors on 5 May 2026, and are signed on its behalf by:
MAYO, Peter Raymond Director Registered Company No. 03944798

MAYO ENGINEERING LIMITED
Notes to the Financial Statements
for the year ended 30 September 2025

1. | Accounting policies
--- | ---

| Statutory information
--- | ---
| The company is a private company limited by shares and registered in England and Wales. The company's registered number and registered office address can be found on the Company Information page.

| Statement of compliance
--- | ---
| The financial statements have been prepared in accordance with the Companies Act 2006 and FRS 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland including Section 1A Small Entities.

| Basis of preparation
--- | ---
| The accounts have been prepared under the historical cost convention and in accordance with FRS 102, the financial reporting standard applicable in the UK and Republic of Ireland (as applied to small entities by section 1A of the standard).

| Functional and presentation currency
--- | ---
| The financial statements are presented in sterling and this is the functional currency of the company.

| 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 values of assets and liabilities that are not readily apparent from other sources. These critical accounting judgements and estimations 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 if the revision affects only that period, or in the period of the revision and future periods if the revision affects both current and future periods. The critical judgements made by management that have a significant effect on the amounts recognised in the financial statements are described below.

| Turnover policy
--- | ---
| Turnover is measured at the fair value of the consideration received or receivable, net of discounts and value added taxes. Turnover includes revenue earned from the sale of goods and from the rendering of services.

| Revenue from sale of goods
--- | ---
| Revenue from the sale of goods is recognised when the company has transferred to the buyer the significant risks and rewards of ownership of the goods, usually when goods are delivered and legal title has passed. Providing the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the company and the costs incurred or to be incurred in respect of the transition can be measured reliably.

| Dividend income
--- | ---
| Dividend income is recognised when the right to receive payment is established.

| Employee benefits
--- | ---
| Short-term employee benefits are measured at the undiscounted amount expected to be paid in exchange for the employee's services to the company. Where employees have accrued short-term benefits which the entity has not paid by the balance sheet date, an accrual is recognised within creditors: amounts falling due within one year together with an associated expense in profit or loss. The liabilities are classified as current obligations in the statement of financial position because they are expected to be settled wholly within twelve months after the end of the period.

| Foreign currency translation
--- | ---
| Transactions in foreign currencies are initially recognised at the rate of exchange ruling at the date of the transaction. At the end of each reporting period foreign currency monetary items are translated at the closing rate of exchange. Non-monetary items that are measured at historical cost are translated at the rate ruling at the date of the transaction. All differences are charged to profit or loss.

| Current taxation
--- | ---
| Current tax is recognised in profit or loss, except for taxes related to revaluations of land and buildings which are recognised in other comprehensive income. Current tax represents the amount of tax payable (receivable) in respect of taxable profit (loss) for the current, or past, reporting periods. Current tax is measured at the amount expected to be paid (recovered) using the tax rates and laws which have been enacted, or substantively enacted, by the balance sheet date. Where payments to HM Revenue and Customs exceed liabilities owed, an asset is recognised to the extent of the amount of tax recoverable.

| Deferred tax
--- | ---
| Deferred tax is recognised in respect of all timing differences between the recognition of income and expenses in the financial statements and their inclusion in tax assessments. Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference, except for revalued land and investment property where the tax rate that applies to the sale of the asset is used. Current and deferred tax assets and liabilities are not discounted.

| Intangible assets
--- | ---
| Intangible assets are stated at cost less accumulated amortisation and accumulated impairment losses. The assets are reviewed for impairment if the above factors indicate that the carrying amount may be impaired. Amortisation is included in 'administrative expenses' in the profit and loss account.

| Goodwill
--- | ---
| Goodwill arising on an acquisition of a business is carried at cost less accumulated impairment losses, if any. Goodwill is amortised over its expected useful life which is estimated to be ten years. Goodwill is assessed for impairment when there are indicators of impairment and any impairment is charged to the income statement. No reversals of impairment are recognised.

| Tangible fixed assets and depreciation
--- | ---
| All fixed assets are initially recorded at cost. Property, plant and equipment is used in the company's principal activity for the production and supply of goods or for administrative purposes and is stated in the balance sheet under the historic cost model. This model requires the assets to be stated at cost less amounts in respect of depreciation and less any accumulated impairment losses. Depreciation is calculated so as to write off the cost of an asset, less its estimated residual value (which is the expected amount that would currently be obtained from disposal of an asset, after deducting the estimated costs of disposal, if the asset were already of the age and in the condition expected at the end of its useful life), over the useful economic life of the respective asset as follows:

|  | Reducing balance (%)
| Fixtures and fittings | 15
| Vehicles | 25
| Office Equipment | 33

| Lease incentives
--- | ---
| Incentives received to enter into a finance lease reduce the fair value of the asset and are included in the calculation of present value of minimum lease payments. Incentives received to enter into an operating lease are credited to the profit and loss account, to reduce the lease expense, on a straight-line basis over the period of the lease.

| Stocks and work in progress
--- | ---
| Stock is valued at the lower of cost and estimated selling price less costs to complete and sell. The cost methodology employed by the entity is the first-in first-out method. Estimated selling price less costs to complete and sell are derived from the selling price which the goods would fetch in an open market transaction with established customers less the costs expected to be incurred to enable the sale to complete. Provision is made for slow-moving and obsolete items of stock. Such provisions are recognised in profit or loss. Work in progress is valued using the percentage of completion method and values are calculated using the lower of cost and estimated selling price less costs to complete and sell. When stocks are sold, the carrying amount of those stocks is recognised as an expense within cost of sales. This takes place in the same period that the associated revenue is recognised.

| Trade and other debtors
--- | ---
| Short term debtors are measured at transaction price (which is usually the invoice price), less any impairment losses for bad and doubtful debts. Loans and other financial assets are initially recognised at transaction price including any transaction costs and subsequently measured at amortised cost determined using the effective interest method, less any impairment losses for bad and doubtful debts.

| Cash and cash equivalents
--- | ---
| Cash and cash equivalents comprise cash at bank and on hand, demand deposits with banks and other short-term highly liquid investments with original maturities of three months or less. Bank overdrafts are disclosed separately. For the purpose of the cash flow statement, bank overdrafts form an integral part of the company's cash management and are included as a component of cash and cash equivalents.

| Financial instruments
--- | ---
| A financial asset or a financial liability is recognised only when the entity becomes a party to the contractual provisions of the instrument. Basic financial instruments are initially recognised at transaction price and measured at amortised cost using the effective interest method. Where investments in non-derivative financial instruments are publicly traded, or their fair value can otherwise be measured reliably, the investment is subsequently measured at fair value through profit and loss. All other investments are subsequently measured at cost less impairment. Financial assets which are measured at cost or amortised cost are reviewed for objective evidence of impairment at each balance sheet date. If there is objective evidence of impairment, an impairment loss is recognised in profit or loss immediately. All equity instruments, regardless of significance, and other financial assets that are individually significant, are assessed individually for impairment.

2. | Average number of employees
--- | ---

|  | 2025 |  | 2024
| Average number of employees during the year | 3 |  | 3

3. | Deferred tax
--- | ---
| Increases in the UK Corporation tax rate from 19% to 25% (19% effective from 1 April 2017, and 25% effective from 1 April 2023) have been substantively enacted. This will impact the company's future tax charge accordingly. The value of the deferred tax assets at the balance sheet date has been calculated using the applicable rate when the asset is expected to be realised.

4. | Intangible assets
--- | ---

|  | Total
--- | --- | ---
|  | £
| Cost or valuation
| At 01 October 24 | 33,000
| At 30 September 25 | 33,000
| Amortisation and impairment
| At 01 October 24 | 32,617
| At 30 September 25 | 32,617
| Net book value
| At 30 September 25 | 383
| At 30 September 24 | 383

5. | Tangible fixed assets
--- | ---

|  | Total
--- | --- | ---
|  | £
| Cost or valuation
| At 01 October 24 | 349,397
| Additions | 52,863
| At 30 September 25 | 402,260
| Depreciation and impairment
| At 01 October 24 | 50,778
| Charge for year | 1,273
| Other adjustments | 1
| At 30 September 25 | 52,052
| Net book value
| At 30 September 25 | 350,208
| At 30 September 24 | 298,619

6. | Debtors: amounts due within one year
--- | ---

|  | 2025 |  | 2024
--- | --- | --- | --- | ---
|  | £ |  | £
| Trade debtors / trade receivables | 277,585 |  | 342,572
| Other debtors | 56,692 |  | 62,706
| Total | 334,277 |  | 405,278

7. | Debtors: amounts due after one year
--- | ---

8. | Creditors: amounts due within one year
--- | ---

|  | 2025 |  | 2024
--- | --- | --- | --- | ---
|  | £ |  | £
| Trade creditors / trade payables | 289,059 |  | 300,628
| Bank borrowings and overdrafts | - |  | 2,766
| Taxation and social security | 51,346 |  | 15,794
| Accrued liabilities and deferred income | 3,001 |  | 6,200
| Total | 343,406 |  | 325,388

9. | Creditors: amounts due after one year
--- | ---

|  | 2025 |  | 2024
--- | --- | --- | --- | ---
|  | £ |  | £
| Trade creditors / trade payables | 109,259 |  | 126,473
| Bank borrowings and overdrafts | 7,011 |  | -
| Total | 116,270 |  | 126,473