AE Manufacturing Services Limited NI672594 false 2025-01-01 2025-12-31 2025-12-31 The principal activity of the company is the manufacturing and fabrication of metal products Digita Accounts Production Advanced 6.30.9574.0 true true NI672594 2025-01-01 2025-12-31 NI672594 2025-12-31 NI672594 bus:OrdinaryShareClass1 2025-12-31 NI672594 core:HirePurchaseContracts core:CurrentFinancialInstruments 2025-12-31 NI672594 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2025-12-31 NI672594 core:CurrentFinancialInstruments 2025-12-31 NI672594 core:CurrentFinancialInstruments core:WithinOneYear 2025-12-31 NI672594 core:Non-currentFinancialInstruments core:AfterOneYear 2025-12-31 NI672594 core:FurnitureFittingsToolsEquipment 2025-12-31 NI672594 core:LandBuildings 2025-12-31 NI672594 core:MotorVehicles 2025-12-31 NI672594 core:OtherPropertyPlantEquipment 2025-12-31 NI672594 bus:SmallEntities 2025-01-01 2025-12-31 NI672594 bus:AuditExemptWithAccountantsReport 2025-01-01 2025-12-31 NI672594 bus:FilletedAccounts 2025-01-01 2025-12-31 NI672594 bus:SmallCompaniesRegimeForAccounts 2025-01-01 2025-12-31 NI672594 bus:RegisteredOffice 2025-01-01 2025-12-31 NI672594 bus:Director4 2025-01-01 2025-12-31 NI672594 bus:OrdinaryShareClass1 2025-01-01 2025-12-31 NI672594 bus:PrivateLimitedCompanyLtd 2025-01-01 2025-12-31 NI672594 core:Buildings 2025-01-01 2025-12-31 NI672594 core:FurnitureFittingsToolsEquipment 2025-01-01 2025-12-31 NI672594 core:LandBuildings 2025-01-01 2025-12-31 NI672594 core:MotorVehicles 2025-01-01 2025-12-31 NI672594 core:OfficeEquipment 2025-01-01 2025-12-31 NI672594 core:OtherPropertyPlantEquipment 2025-01-01 2025-12-31 NI672594 core:PlantMachinery 2025-01-01 2025-12-31 NI672594 1 2025-01-01 2025-12-31 NI672594 countries:NorthernIreland 2025-01-01 2025-12-31 NI672594 2024-12-31 NI672594 core:FurnitureFittingsToolsEquipment 2024-12-31 NI672594 core:LandBuildings 2024-12-31 NI672594 core:MotorVehicles 2024-12-31 NI672594 core:OtherPropertyPlantEquipment 2024-12-31 NI672594 2024-01-01 2024-12-31 NI672594 2024-12-31 NI672594 bus:OrdinaryShareClass1 2024-12-31 NI672594 core:HirePurchaseContracts core:CurrentFinancialInstruments 2024-12-31 NI672594 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2024-12-31 NI672594 core:CurrentFinancialInstruments 2024-12-31 NI672594 core:CurrentFinancialInstruments core:WithinOneYear 2024-12-31 NI672594 core:Non-currentFinancialInstruments core:AfterOneYear 2024-12-31 NI672594 core:FurnitureFittingsToolsEquipment 2024-12-31 NI672594 core:LandBuildings 2024-12-31 NI672594 core:MotorVehicles 2024-12-31 NI672594 core:OtherPropertyPlantEquipment 2024-12-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: NI672594

AE Manufacturing Services Limited

Unaudited Filleted Financial Statements

for the Year Ended 31 December 2025

 

AE Manufacturing Services Limited

(Registration number: NI672594)
Balance Sheet as at 31 December 2025

Note

2025
£

2024
£

Fixed assets

 

Tangible assets

4

342,695

151,686

Current assets

 

Stocks

5

272,399

302,382

Debtors

6

1,303,214

962,531

Cash at bank and in hand

 

179,344

791,404

 

1,754,957

2,056,317

Creditors: Amounts falling due within one year

7

(944,988)

(1,557,117)

Net current assets

 

809,969

499,200

Total assets less current liabilities

 

1,152,664

650,886

Creditors: Amounts falling due after more than one year

7

(69,844)

-

Provisions for liabilities

(85,707)

(37,683)

Net assets

 

997,113

613,203

Capital and reserves

 

Called up share capital

8

2

2

Retained earnings

997,111

613,201

Shareholders' funds

 

997,113

613,203

For the financial year ending 31 December 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime. As permitted by section 444 (5A) of the Companies Act 2006, the directors have not delivered to the registrar a copy of the Profit and Loss Account.

 

AE Manufacturing Services Limited

(Registration number: NI672594)
Balance Sheet as at 31 December 2025

Approved and authorised by the Board on 10 June 2026 and signed on its behalf by:
 

.........................................
P D Paynter
Director

 

AE Manufacturing Services Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2025

1

General information

The company is a private company limited by share capital, incorporated in Northern Ireland.

The address of its registered office is: Murray House, Murray Street, Belfast, Antrim, BT1 6DN.

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements are prepared in accordance with Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and with the Companies Act 2006.

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

Revenue recognition

Turnover represents amounts receivable for goods and services net of VAT and trade discounts.

Turnover from sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on delivery of the goods), the amount of turnover can be measured reliably, it is probable that economic benefits associated with the transaction can be measured reliably.

Turnover from the provision of services is recognised equally over the period of the services provided.

Tax

Current tax is recognised as the amount of income tax payable in respect of the profit for the current and past periods. It is calculated using the tax rates that have been enacted or substantively enacted by the reporting date.

Deferred tax is accounted for on all differences arising from the inclusion of items of income and expenditure in taxation computations in periods different from those in which they are included in the financial statements. Deferred tax is measured on an undiscounted basis. It is calculated using the tax rates that have been enacted or substantively enacted by the reporting date and which are expected to apply to the reversal of the timing difference.

 

AE Manufacturing Services Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2025

Operating leases

Rentals paid under operating leases are charged to profit or loss on a straight-line basis over the lease term. Benefits received and receivable as an incentive to sign an operating lease are recognised on a straight-line basis over the lease term, unless another systematic basis is representative of the time pattern of the lessee's benefit from the use of the leased asset.

Tangible 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

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives.

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.

Depreciation is provided on the following basis:

Asset class

Depreciation method and rate

Buildings

25% straight-line

Plant and machinery

20% straight-line

Office equipment

33% straight-line

Motor vehicles

33% straight-line

Stocks

Stock and work in progress is valued at the lower of cost and net realisable value. Cost comprises acquisition price including any direct costs of acquisition, together with the cost of development including materials, labour and any directly attributable overheads. Net realisable value is calculated as the expected selling price less costs to complete and sell. At each reporting date the Directors review the carrying value of stocks and work-in-progress for evidence of any impairment. If circumstances indicate that an impairment is required, provision is made to reduce the carrying value to the lower of cost or net realisable value. Where arising, the impairment is recognised through the profit and loss account.

Short-term debtors and creditors

Debtors and creditors with no stated interest rate and receivable or payable within one year are recorded at transaction price. Financial assets, including debtors, are reviewed at the reporting date to determine if there is any evidence of potential impairment. Any losses arising from impairment are recognised in the income statement in operating expenses.

 

AE Manufacturing Services Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2025

Cash and cash equivalents

Cash and cash equivalents comprise cash at banks and in hand and short-term deposits with an original maturity date of three months or less. For the purpose of the statement of cash flow, cash and cash equivalents consist of cash and cash equivalents as defined above.

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the profit and loss account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 35 (2024 - 38).

 

AE Manufacturing Services Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2025

4

Tangible assets

Land and buildings
£

Furniture, fittings and equipment
 £

Motor vehicles
 £

Other tangible assets
£

Total
£

Cost or valuation

At 1 January 2025

28,764

61,731

11,650

329,135

431,280

Additions

30,415

21,439

-

234,411

286,265

Disposals

-

-

-

(909)

(909)

At 31 December 2025

59,179

83,170

11,650

562,637

716,636

Depreciation

At 1 January 2025

7,273

55,766

11,340

205,215

279,594

Charge for the year

7,963

6,485

310

80,498

95,256

Eliminated on disposal

-

-

-

(909)

(909)

At 31 December 2025

15,236

62,251

11,650

284,804

373,941

Carrying amount

At 31 December 2025

43,943

20,919

-

277,833

342,695

At 31 December 2024

21,491

5,965

310

123,920

151,686

 

AE Manufacturing Services Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2025

5

Stocks

2025
£

2024
£

Other inventories

272,399

302,382

6

Debtors

Current

2025
£

2024
£

Trade debtors

1,276,765

941,525

Prepayments

26,449

21,006

 

1,303,214

962,531

7

Creditors

Creditors: amounts falling due within one year

Note

2025
£

2024
£

Due within one year

 

Loans and borrowings

9

15,325

-

Trade creditors

 

339,619

240,413

Taxation and social security

 

254,937

413,244

Accruals and deferred income

 

185,107

153,460

Other creditors

 

150,000

750,000

 

944,988

1,557,117

8

Share capital

Allotted, called up and fully paid shares

2025

2024

No.

£

No.

£

Ordinary shares of £1 each

2

2

2

2

       
 

AE Manufacturing Services Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2025

9

Loans and borrowings

Non-current loans and borrowings

2025
£

2024
£

Hire purchase contracts

69,844

-

Current loans and borrowings

2025
£

2024
£

Hire purchase contracts

15,325

-

10

Ultimate Controlling party

The Company is a 100% subsidiary of Otsar Holdings Limited. R D S Gaston and S M Gaston own 100% of the share capital in Otsar Holdings Limited and are considered to be the ultimate controlling parties.