Company registration number 07806748 (England and Wales)
CAMLOC MOTION CONTROL LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2025
PAGES FOR FILING WITH REGISTRAR
CAMLOC MOTION CONTROL LIMITED
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 9
CAMLOC MOTION CONTROL LIMITED
BALANCE SHEET
AS AT 30 SEPTEMBER 2025
30 September 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
5
609,246
559,883
Current assets
Stocks
538,410
570,009
Debtors
6
1,738,668
1,802,216
Cash at bank and in hand
482,308
430,137
2,759,386
2,802,362
Creditors: amounts falling due within one year
7
(590,800)
(571,736)
Net current assets
2,168,586
2,230,626
Total assets less current liabilities
2,777,832
2,790,509
Creditors: amounts falling due after more than one year
8
(83,945)
(33,334)
Provisions for liabilities
11
(140,091)
(123,138)
Net assets
2,553,796
2,634,037
Capital and reserves
Called up share capital
100
100
Share premium account
49,900
49,900
Profit and loss reserves
2,503,796
2,584,037
Total equity
2,553,796
2,634,037
The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.
The financial statements were approved by the board of directors and authorised for issue on 11 March 2026 and are signed on its behalf by:
J Barker
Director
Company Registration No. 07806748
CAMLOC MOTION CONTROL LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 2 -
1
Accounting policies
Company information
Camloc Motion Control Limited is a private company limited by shares incorporated in England and Wales. The Company number is 07806748. The registered office is 15 New Star Road, Leicester, United Kingdom, LE4 9JD.
The principal activity of the Company continued to be that of gas spring manufacturers principally for OE manufacturers (as a component for larger assemblies).
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 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.
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 financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
The financial statements have been prepared to the 52 week trading year ended 28th September 2025. The Company has utilised the 7 day rule in respect of preparing financial statements to their accounting reference date.
1.2
Going concern
The Directors consider that the Company has adequate resources to continue in operational existence for the foreseeable future.true
1.3
Turnover
Turnover is recognised to the extent that it is probable that the economic benefits will flow to the Company and the turnover can be reliably measured. Turnover is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before turnover is recognised:
Sale of goods
Turnover from the sale of goods is recognised when all of the following conditions are satisfied:
the Company has transferred the significant risks and rewards of ownership to the buyer;
the Company retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold;
the amount of turnover can be measured reliably;
it is probable that the Company will receive the consideration due under the transaction; and
the costs incurred or to be incurred in respect of the transaction can be measured reliably.
Government grants
Grants are accounted under the accruals model as permitted by FRS 102. Grants relating to expenditure on tangible fixed assets are credited to profit or loss at the same rate as the depreciation on the assets to which the grant relates. The deferred element of grants is included in creditors as deferred income.
Grants of a revenue nature are recognised in the profit and loss account in the same period as the related expenditure.
CAMLOC MOTION CONTROL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
1
Accounting policies
(Continued)
- 3 -
1.4
Research and development expenditure
In the research phase of an internal project it is not possible to demonstrate that the project will generate future economic benefits and hence all expenditure on research shall be recognised as an expense when it is incurred.
1.5
Intangible fixed assets - goodwill
Goodwill represents the difference between amounts paid on the cost of a business combination and the acquirer's interest in the fair value of its identifiable assets and liabilities of the acquire at the date of acquisition. Negative goodwill is being released to the profit and loss account in line with the recovery of the non-monetary assets to which it relates.
1.6
Intangible fixed assets other than goodwill
Intangible assets are initially recognised at cost. After recognition, under the cost model, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.
All intangible assets are considered to have a finite useful life. If a reliable estimate of the useful life cannot be made, the useful life shall not exceed ten years.
Amortisation is provided on the following basis:
Computer software
5 years straight line
1.7
Tangible fixed assets
Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.
Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight-line method.
Depreciation is provided on the following annual basis:
Leasehold improvements
10% to 15% SL
Plant and machinery
8% to 10% SL
Fixtures and fittings
14.29% to 33% SL
The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.
Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.
1.8
Borrowing costs
All borrowing costs are recognised in profit or loss in the year in which they are incurred.
1.9
Stocks
Stocks are valued at the lower of cost and net realisable value after making due allowance for obsolete and slow-moving stocks. Cost includes all direct costs and an appropriate proportion of fixed and variable overheads.
CAMLOC MOTION CONTROL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
1
Accounting policies
(Continued)
- 4 -
1.10
Cash and cash equivalents
Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours.
1.11
Financial instruments
The Company only enters into basic financial instrument transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors, loans from banks and other third parties and loans to related parties.
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 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 company’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.
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 profit and loss account, 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
Provisions
Provisions are made where an event has taken place that gives the Company a legal or constructive obligation that probably requires settlement by a transfer of economic benefit, and a reliable estimate can be made of the amount of the obligation.
Provisions are charged as an expense to profit or loss in the year that the Company becomes aware of the obligation, and are measured at the best estimate at the balance sheet date of the expenditure required to settle the obligation, taking into account relevant risks and uncertainties.
When payments are eventually made, they are charged to the provision carried in the balance sheet.
CAMLOC MOTION CONTROL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
1
Accounting policies
(Continued)
- 5 -
1.14
Employee benefits
Pension
The Company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Company pays fixed contributions into a separate entity. Once the contributions have been paid the Company has no further payment obligations.
The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the balance sheet. The assets of the plan are held separately from the Company in independently administered funds.
1.15
Leases
Hire purchase
Assets obtained under hire purchase contracts are capitalised as tangible fixed assets and are depreciated in accordance with the above depreciation policies.
Future installments payable under such agreements are included in creditors net of the finance charge allocated to future periods. Rental payments are apportioned between the capital element, which reduces the outstanding obligation within creditors, and the finance element, which is charged to the profit and loss account.
Operating leases: the Company as lessor
Rental income from operating leases in credited to the profit and loss account on a straight line basis over the term of the relevant lease.
Operating leases: the Company as lessee
Rentals paid under operating leases are charged to profit or loss on a straight line basis over the lease term.
1.16
Foreign currency translation
Functional and presentation currency
The Company's functional and presentational currency is Pounds Sterling (£).
Transactions and balances
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.
1.17
Short term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at transaction value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment
CAMLOC MOTION CONTROL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
1
Accounting policies
(Continued)
- 6 -
1.18
Short term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at transaction value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.
1.19
Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting.
2
Judgements and key sources of estimation uncertainty
The Directors are of the view that there are no key accounting judgements or key sources of estimation uncertainty in the preparation of the financial statements.
3
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2025
2024
Number
Number
Total
36
39
4
Intangible fixed assets
Goodwill
Computer software
Total
£
£
£
Cost
At 1 October 2024 and 30 September 2025
(295,008)
204,226
(90,782)
Amortisation and impairment
At 1 October 2024 and 30 September 2025
(295,008)
204,226
(90,782)
Carrying amount
At 30 September 2025
At 30 September 2024
CAMLOC MOTION CONTROL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 7 -
5
Tangible fixed assets
Leasehold improvements
Plant and machinery
Fixtures and fittings
Total
£
£
£
£
Cost
At 1 October 2024
42,983
1,575,132
376,889
1,995,004
Additions
137,564
20,566
158,130
Write off of assets with nil net book value
(3,850)
(204,226)
(208,076)
At 30 September 2025
42,983
1,708,846
193,229
1,945,058
Depreciation and impairment
At 1 October 2024
21,494
1,117,162
296,465
1,435,121
Depreciation charged in the year
5,404
82,704
20,659
108,767
Eliminated in respect of write off
(3,850)
(204,226)
(208,076)
At 30 September 2025
26,898
1,196,016
112,898
1,335,812
Carrying amount
At 30 September 2025
16,085
512,830
80,331
609,246
At 30 September 2024
21,489
457,970
80,424
559,883
6
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
617,633
676,308
Amounts owed by group undertakings
1,053,274
1,047,855
Other debtors
67,761
78,053
1,738,668
1,802,216
7
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans
9
33,334
50,000
Obligations under finance leases
10
24,569
Trade creditors
338,614
461,223
Taxation and social security
14,160
33,554
Accruals and deferred income
180,123
26,959
590,800
571,736
CAMLOC MOTION CONTROL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 8 -
8
Creditors: amounts falling due after more than one year
2025
2024
Notes
£
£
Bank loans and overdrafts
9
33,334
Obligations under finance leases
10
83,945
83,945
33,334
9
Loans and overdrafts
2025
2024
£
£
Bank loans
33,334
83,334
Payable within one year
33,334
50,000
Payable after one year
33,334
The bank loan is secured by a fixed charge over the assets of the Company.
10
Finance lease obligations
2025
2024
Future minimum lease payments due under finance leases:
£
£
Within one year
24,569
In two to five years
83,945
108,514
Hire purchase contracts are secured on the assets to which they relate.
11
Provisions for liabilities
2025
2024
£
£
Deferred tax liabilities
140,091
123,138
12
Audit report information
As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006:
The auditor's report was unqualified.
Senior Statutory Auditor:
Mr Paul Tyler
Statutory Auditor:
Azets Audit Services
CAMLOC MOTION CONTROL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 9 -
13
Contingent liabilities
The Company is a party to an intercompany guarantee with Camloc Holdings Limited and New Star Industries Limited, the immediate and ultimate parent undertaking, relating to certain loan notes due in the Group. At 30 September 2025, loan notes of £1,587,767 (2024 - £1,587,767) were covered by this guarantee.
14
Operating lease commitments
Lessee
At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:
2025
2024
£
£
187,000
282,497
Lessor
At the reporting end date the company had contracted with tenants for the following minimum lease payments:
2025
2024
£
£
32,583
3,689
15
Related party transactions
The Company has taken advantage of the exemption conferred by Section 33 of Financial Reporting Standard 102 not to disclose transactions with other Group entities whose voting rights are 100% controlled within the Group.
Included within administrative expenses are Macaulay Capital PLC expenses, a shareholder in the ultimate parent undertaking, for investor services amounting to £25,000 (2024 - £25,000) for the year.
Key management personnel are considered to be the Directors of the Company and those Directors of the ultimate parent undertaking, who have authority and responsibility for planning, directing and controlling the activities of the Company.
16
Parent company
The directors regard New Star Industries Limited as the ultimate parent company and Camloc Holdings Limited as the immediate parent company.
The registered office of the ultimate and immediate parent companies is 15 New Star Road, Leicester, LE4 9JD.
The Directors do not consider there to be a controlling party.
2025-09-302024-10-01falsefalsefalse20 March 2026CCH SoftwareCCH Accounts Production 2026.100No description of principal activityM WarneFirst Inital J Barker078067482024-10-012025-09-30078067482025-09-30078067482024-09-3007806748core:LeaseholdImprovements2025-09-3007806748core:PlantMachinery2025-09-3007806748core:FurnitureFittings2025-09-3007806748core:LeaseholdImprovements2024-09-3007806748core:PlantMachinery2024-09-3007806748core:FurnitureFittings2024-09-3007806748core:CurrentFinancialInstrumentscore:WithinOneYear2025-09-3007806748core:CurrentFinancialInstrumentscore:WithinOneYear2024-09-3007806748core:Non-currentFinancialInstrumentscore:AfterOneYear2025-09-3007806748core:Non-currentFinancialInstrumentscore:AfterOneYear2024-09-3007806748core:Non-currentFinancialInstruments2025-09-3007806748core:Non-currentFinancialInstruments2024-09-3007806748core:ShareCapital2025-09-3007806748core:ShareCapital2024-09-3007806748core:SharePremium2025-09-3007806748core:SharePremium2024-09-3007806748core:RetainedEarningsAccumulatedLosses2025-09-3007806748core:RetainedEarningsAccumulatedLosses2024-09-3007806748bus:Director22024-10-012025-09-3007806748core:Goodwill2024-10-012025-09-3007806748core:IntangibleAssetsOtherThanGoodwill2024-10-012025-09-3007806748core:ComputerSoftware2024-10-012025-09-3007806748core:LeaseholdImprovements2024-10-012025-09-3007806748core:PlantMachinery2024-10-012025-09-3007806748core:FurnitureFittings2024-10-012025-09-30078067482023-10-012024-09-3007806748core:Goodwill2024-09-3007806748core:ComputerSoftware2024-09-30078067482024-09-3007806748core:Goodwill2025-09-3007806748core:ComputerSoftware2025-09-3007806748core:Goodwill2024-09-3007806748core:ComputerSoftware2024-09-3007806748core:LeaseholdImprovements2024-09-3007806748core:PlantMachinery2024-09-3007806748core:FurnitureFittings2024-09-3007806748core:CurrentFinancialInstruments2025-09-3007806748core:CurrentFinancialInstruments2024-09-3007806748core:WithinOneYear2025-09-3007806748core:WithinOneYear2024-09-3007806748core:BetweenTwoFiveYears2025-09-3007806748core:BetweenTwoFiveYears2024-09-3007806748bus:PrivateLimitedCompanyLtd2024-10-012025-09-3007806748bus:SmallCompaniesRegimeForAccounts2024-10-012025-09-3007806748bus:FRS1022024-10-012025-09-3007806748bus:Audited2024-10-012025-09-3007806748bus:Director12024-10-012025-09-3007806748bus:FullAccounts2024-10-012025-09-30xbrli:purexbrli:sharesiso4217:GBP