Company registration number 02763956 (England and Wales)
SEMMCO LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
SEMMCO LIMITED
CONTENTS
Page
Strategic report
1
Balance sheet
2 - 3
Notes to the financial statements
4 - 11
SEMMCO LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -

The directors present the strategic report for the year ended 31 December 2024.

PRINCIPAL ACTIVITIES

The principal activity of the company is the sale of safe access platforms in the aviation and railway sectors.

REVIEW OF THE BUSINESS

Semmco Group was acquired by HAKI in October 2024. Continuing growth in revenue and gross profit margin in 2024, with expectations for 2025 to be further growth. Ongoing supply contracts with market leading customers in the UK and abroad continues whilst new customers have been acquired. The directors are satisfied with the overall level of profitability.

PRINCIPAL RISKS AND UNCERTAINTIES

The principal risks to the business in its sector relates to uncertainty of projects going ahead. These are often seen to be subject to delays and sometimes cancelled which has a major impact on the revenue. Semmco products are used to perform hazardous operations where claims for product liability or personal injury may arise. Semmco Limited monitors and manages these risks through its normal business processes, taking out insurances and making accounting provisions as appropriate.

KEY PERFORMANCE INDICATORS

The directors believe the main performance indicators are turnover, gross profit margin and EBITDA. Performance of the company is as follows:

 

 

 

 

2024

2023

 

 

 

£

£

 

Turnover

 

 

6,295,789

5,393,313

Gross Profit (%)

 

 

46.49%

43.57%

EBITDA

 

 

928,574

649,498

On behalf of the board

Mr T Hilmarsson
Director
24 November 2025
SEMMCO LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 2 -
2024
2023
Notes
£
£
FIXED ASSETS
Tangible assets
4
247,588
286,661
CURRENT ASSETS
Stocks
918,085
804,131
Debtors
5
1,610,660
1,262,291
Cash at bank and in hand
561,044
239,816
3,089,789
2,306,238
CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
6
(1,135,198)
(829,231)
NET CURRENT ASSETS
1,954,591
1,477,007
TOTAL ASSETS LESS CURRENT LIABILITIES
2,202,179
1,763,668
CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
7
(342,019)
(545,462)
PROVISIONS FOR LIABILITIES
(54,423)
-
NET ASSETS
1,805,737
1,218,206
CAPITAL AND RESERVES
Called up share capital
1,000
1,000
Profit and loss reserves
1,804,737
1,217,206
TOTAL EQUITY
1,805,737
1,218,206

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

SEMMCO LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2024
31 December 2024
- 3 -

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

The financial statements were approved by the board of directors and authorised for issue on 24 November 2025 and are signed on its behalf by:
Mr T Hilmarsson
Director
Company registration number 02763956 (England and Wales)
SEMMCO LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -
1
ACCOUNTING POLICIES
Company information

Semmco Limited is a private company limited by shares incorporated in England and Wales. The registered office is 9 Kestrel Way, Goldsworth Park Trading Estate, WOKING, GU21 3BA.

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.

1.2
Turnover

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates value added tax and other sales tax taxes.

The nature, timing of satisfaction of performance obligations and significant payment terms of the company's major sources of revenue are as follows:

Sale of goods

 

Revenue 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 revenue 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.

1.3
Research and development expenditure

Research expenditure is written off against profits in the year in which it is incurred.

1.4
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

SEMMCO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
ACCOUNTING POLICIES
(Continued)
- 5 -

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Leasehold land and buildings
10% straight line
Plant and equipment
25% straight line / over the life of the asset
Fixtures and fittings
25% straight line
Computers
50% straight line
Motor vehicles
25% straight line
1.5
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.6
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 balance sheet 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 debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

1.7
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

SEMMCO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
ACCOUNTING POLICIES
(Continued)
- 6 -
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.

1.8
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.9
Leases
As lessee

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

1.10
Foreign exchange

Transactions in currencies other than pounds sterling 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 in the period are included in profit or loss.

SEMMCO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
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.

Key sources of estimation uncertainty

The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.

Useful economic life of tangible fixed assets

Tangible fixed assets are depreciated over their useful lives taking into account residual values, where appropriate. The actual lives of the assets and residual values are assessed annually and may vary depending on anumber of factors. In re-assessing asset lives, factors such as technological innovation, product life cycles and maintenance programmes are taken into account. Residual value assessments consider issues such as future market conditions, the remaining life of the asset and projected disposal values.

3
EMPLOYEES

The average monthly number of persons (including directors) employed by the company during the year was:

2024
2023
Number
Number
Total
50
37
SEMMCO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
4
TANGIBLE FIXED ASSETS
Leasehold land and buildings
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 January 2024
38,594
1,286,433
83,228
222,728
165,109
1,796,092
Additions
13,681
79,421
235
8,029
-
0
101,366
Disposals
-
0
(320,716)
-
0
-
0
-
0
(320,716)
At 31 December 2024
52,275
1,045,138
83,463
230,757
165,109
1,576,742
Depreciation and impairment
At 1 January 2024
14,070
1,124,597
73,490
210,699
86,575
1,509,431
Depreciation charged in the year
7,895
88,438
7,030
10,456
26,620
140,439
Eliminated in respect of disposals
-
0
(320,716)
-
0
-
0
-
0
(320,716)
At 31 December 2024
21,965
892,319
80,520
221,155
113,195
1,329,154
Carrying amount
At 31 December 2024
30,310
152,819
2,943
9,602
51,914
247,588
At 31 December 2023
24,524
161,836
9,738
12,029
78,534
286,661
5
DEBTORS
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
1,221,257
1,019,609
Amounts owed by group undertakings
71,451
79,971
Other debtors
36,304
1,587
Prepayments and accrued income
281,648
101,167
1,610,660
1,202,334
SEMMCO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
5
DEBTORS
(Continued)
- 9 -
2024
2023
Amounts falling due after more than one year:
£
£
Deferred tax asset
-
0
59,957
Total debtors
1,610,660
1,262,291
6
CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2024
2023
£
£
Bank loans
-
0
70,000
Obligations under finance leases
24,588
22,055
Trade creditors
299,071
333,513
Amounts owed to group undertakings
35,081
216,830
Corporation tax
83,108
-
0
Other taxation and social security
136,226
146,205
Other creditors
455,968
6,144
Accruals and deferred income
101,156
34,484
1,135,198
829,231
7
CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
2024
2023
£
£
Bank loans and overdrafts
-
0
99,167
Obligations under finance leases
42,019
66,805
Other borrowings
300,000
379,490
342,019
545,462

Included in other borrowings is £300,000 which related to loans owed to group companies which are not repayable on remand and a 5% market rate of interest is being charged.

 

 

SEMMCO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
8
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 is qualified and includes the following:

Qualified opinion

We have audited the financial statements of Semmco Limited (the 'company') for the year ended 31 December 2024 which comprise , the balance sheet 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, except for the effects of the matter described in the basis for qualified opinion paragraph, the financial statements:

Basis for qualified opinion

We were not appointed as auditor of the company under after 31 December 2023 and thus did not observe the counting of physical inventories at the end of that year. We were unable to satisfy ourselves by alternative means concerning the inventory quantities of £804,131 held at 31 December 2023 which is included in the statement of financial position by using other audit procedures. Consequently, we were unable to determine whether any adjustment to the amount at 31 December 2023 was necessary or whether there are any consequential effect on the cost of sales for the year ended 31 December 2024.

 

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.

Senior Statutory Auditor:
Simon Tee
Statutory Auditor:
Kilsby & Williams LLP
Date of audit report:
24 November 2025
9
OPERATING LEASE COMMITMENTS
As lessee
SEMMCO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
9
OPERATING LEASE COMMITMENTS
(Continued)
- 11 -

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2024
2023
£
£
Total commitments
668,580
891,440
11
PARENT COMPANY

The immediate parent undertaking of the company is Semmco Group Limited, a company incorporated in the UK.

 

The parent undertaking of the largest and smallest group for which consolidated financial statements are prepared is HAKI Safety AB, a company incorporated in Sweden. Consolidated financial statements are available from Box 4241 203 12 Malmo, Sweden.

 

HAKI Safety AB is the company's ultimate parent undertaking and ultimate controlling party.

2024-12-312024-01-01falsefalsefalse24 November 2025CCH SoftwareCCH Accounts Production 2025.200No description of principal activityMr S M MconieMr W MconieMr E S LindbergMr T HilmarssonMrs K Smith027639562024-01-012024-12-3102763956bus:Director42024-01-012024-12-31027639562024-12-31027639562023-12-3102763956core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-12-3102763956core:PlantMachinery2024-12-3102763956core:FurnitureFittings2024-12-3102763956core:ComputerEquipment2024-12-3102763956core:MotorVehicles2024-12-3102763956core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-12-3102763956core:PlantMachinery2023-12-3102763956core:FurnitureFittings2023-12-3102763956core:ComputerEquipment2023-12-3102763956core:MotorVehicles2023-12-3102763956core:ShareCapital2024-12-3102763956core:ShareCapital2023-12-3102763956core:RetainedEarningsAccumulatedLosses2024-12-3102763956core:RetainedEarningsAccumulatedLosses2023-12-3102763956core:LandBuildingscore:LongLeaseholdAssets2024-01-012024-12-3102763956core:PlantMachinery2024-01-012024-12-3102763956core:FurnitureFittings2024-01-012024-12-3102763956core:ComputerEquipment2024-01-012024-12-3102763956core:MotorVehicles2024-01-012024-12-31027639562023-01-012023-12-3102763956core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-12-3102763956core:PlantMachinery2023-12-3102763956core:FurnitureFittings2023-12-3102763956core:ComputerEquipment2023-12-3102763956core:MotorVehicles2023-12-31027639562023-12-3102763956core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-01-012024-12-3102763956core:CurrentFinancialInstruments2024-12-3102763956core:CurrentFinancialInstruments2023-12-3102763956core:Non-currentFinancialInstruments2024-12-3102763956core:Non-currentFinancialInstruments2023-12-3102763956bus:PrivateLimitedCompanyLtd2024-01-012024-12-3102763956bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-3102763956bus:FRS1022024-01-012024-12-3102763956bus:Audited2024-01-012024-12-3102763956bus:Director12024-01-012024-12-3102763956bus:Director22024-01-012024-12-3102763956bus:Director32024-01-012024-12-3102763956bus:CompanySecretary12024-01-012024-12-3102763956bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP