Henbury Engineering Limited - Limited company accounts 23.2

Henbury Engineering Limited - Limited company accounts 23.2


IRIS Accounts Production v23.3.1.45 10633736 Board of Directors 30.9.23 1.10.22 30.9.23 30.9.23 true true true false true true false false false false false false true false A ordinary 1.00000 B ordinary 1.00000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh106337362022-09-30106337362023-09-30106337362022-10-012023-09-30106337362021-09-30106337362021-10-012022-09-30106337362022-09-3010633736ns10:Originalns15:EnglandWales2022-10-012023-09-3010633736ns14:PoundSterlingns10:Original2022-10-012023-09-3010633736ns10:Originalns10:Director12022-10-012023-09-3010633736ns10:Original2022-10-012023-09-3010633736ns10:Originalns10:Consolidated2023-09-3010633736ns10:Original2023-09-3010633736ns10:Originalns10:ConsolidatedGroupCompanyAccounts2022-10-012023-09-3010633736ns10:Originalns10:PrivateLimitedCompanyLtd2022-10-012023-09-3010633736ns10:Originalns10:Consolidatedns10:FRS1022022-10-012023-09-3010633736ns10:Originalns10:Consolidatedns10:Audited2022-10-012023-09-3010633736ns10:Originalns10:LargeMedium-sizedCompaniesRegimeForDirectorsReport2022-10-012023-09-3010633736ns10:LargeMedium-sizedCompaniesRegimeForAccountsns10:Original2022-10-012023-09-3010633736ns10:Originalns10:Consolidatedns10:LargeMedium-sizedCompaniesRegimeForDirectorsReport2022-10-012023-09-3010633736ns10:LargeMedium-sizedCompaniesRegimeForAccountsns10:Originalns10:Consolidated2022-10-012023-09-3010633736ns10:Originalns10:FullAccounts2022-10-012023-09-3010633736ns10:Originalns5:Subsidiary12022-10-012023-09-3010633736ns10:Originalns5:Subsidiary22022-10-012023-09-3010633736ns5:Subsidiary3ns10:Original2022-10-012023-09-3010633736ns10:Original12022-10-012023-09-3010633736ns10:Originalns10:OrdinaryShareClass22022-10-012023-09-3010633736ns10:OrdinaryShareClass3ns10:Original2022-10-012023-09-3010633736ns10:Originalns10:Consolidated2022-10-012023-09-3010633736ns10:Originalns10:Director22022-10-012023-09-3010633736ns10:Originalns10:Director32022-10-012023-09-3010633736ns10:Originalns10:RegisteredOffice2022-10-012023-09-3010633736ns10:Originalns10:Consolidated2021-10-012022-09-3010633736ns10:Original2022-09-3010633736ns10:Originalns5:CurrentFinancialInstruments2023-09-3010633736ns10:Originalns5:CurrentFinancialInstruments2022-09-3010633736ns5:ShareCapitalns10:Original2023-09-3010633736ns5:ShareCapitalns10:Original2022-09-3010633736ns10:Originalns5:CapitalRedemptionReserve2023-09-3010633736ns10:Originalns5:CapitalRedemptionReserve2022-09-3010633736ns10:Originalns5:RetainedEarningsAccumulatedLosses2023-09-3010633736ns10:Originalns5:RetainedEarningsAccumulatedLosses2022-09-3010633736ns5:ShareCapitalns10:Original2021-09-3010633736ns10:Originalns5:RetainedEarningsAccumulatedLosses2021-09-3010633736ns10:Originalns5:CapitalRedemptionReserve2021-09-3010633736ns10:Original2021-09-3010633736ns10:Originalns5:NetGoodwill2022-10-012023-09-3010633736ns5:IntangibleAssetsOtherThanGoodwillns10:Original2022-10-012023-09-3010633736ns10:Originalns5:ComputerSoftware2022-10-012023-09-3010633736ns10:Originalns5:PlantMachinery2022-10-012023-09-3010633736ns10:Originalns5:FurnitureFittings2022-10-012023-09-3010633736ns10:Originalns5:MotorVehicles2022-10-012023-09-3010633736ns10:Original2021-10-012022-09-3010633736ns10:Originalns5:CostValuation2022-09-3010633736ns10:Originalns5:Subsidiary112022-10-012023-09-3010633736ns10:Original3ns5:Subsidiary22022-10-012023-09-3010633736ns5:Subsidiary3ns10:Original52022-10-012023-09-3010633736ns10:Originalns5:CurrentFinancialInstrumentsns5:WithinOneYear2023-09-3010633736ns10:Originalns5:CurrentFinancialInstrumentsns5:WithinOneYear2022-09-3010633736ns10:Originalns10:OrdinaryShareClass22023-09-3010633736ns10:OrdinaryShareClass3ns10:Original2023-09-3010633736ns10:Originalns5:RetainedEarningsAccumulatedLosses2022-09-3010633736ns10:Originalns5:CapitalRedemptionReserve2022-09-3010633736ns10:Originalns5:RetainedEarningsAccumulatedLosses2022-10-012023-09-30
REGISTERED NUMBER: 10633736 (England and Wales)














Group Strategic Report,

Report of the Directors and

Consolidated Financial Statements

for the Year Ended 30 September 2023

for

Henbury Engineering Limited

Henbury Engineering Limited (Registered number: 10633736)






Contents of the Consolidated Financial Statements
for the Year Ended 30 September 2023




Page

Company Information 1

Group Strategic Report 2

Report of the Directors 4

Report of the Independent Auditors 5

Consolidated Profit and loss account 9

Consolidated Balance Sheet 10

Company Balance Sheet 11

Consolidated Statement of Changes in Equity 12

Company Statement of Changes in Equity 13

Consolidated Cash Flow Statement 14

Notes to the Consolidated Cash Flow Statement 15

Notes to the Consolidated Financial Statements 16


Henbury Engineering Limited

Company Information
for the Year Ended 30 September 2023







DIRECTORS: P R Morgan
J Fowler
J Dudley-Toole





REGISTERED OFFICE: Hall Lane Works
Elton
Sandbach
Cheshire
CW11 3TU





REGISTERED NUMBER: 10633736 (England and Wales)





AUDITORS: Thompson Wright Limited
Chartered Accountants
and Statutory Auditors
Ebenezer House
Ryecroft
Newcastle under Lyme
Staffordshire
ST5 2BE

Henbury Engineering Limited (Registered number: 10633736)

Group Strategic Report
for the Year Ended 30 September 2023

The directors present their strategic report of the company and the group for the year ended 30 September 2023.

REVIEW OF BUSINESS
The continuation of improved financial performance is being driven by the management team at Newfield Fabrication Company Limited. The Business has developed a Senior Leadership Team to focus on strategic objectives, the additions include an Operations Director & Head of Commercial Services.

The prior investment in automation, coupled with growth in new sectors, has allowed the company to grow profits despite the impact of the coronavirus pandemic and resulting cost of living crisis.

Investment in the development of new products and processes continues to be a key focus for the business as it starts to work with new customers and within new sectors.

Energy and raw material prices continue to cause inflationary pressure demonstrated in the financial performance of the business.

Newfield is in regular contact with all customers to mitigate the effect of inflation on the business.

There has been a 32.6% increase in turnover in the year. This has been driven by the introduction of several new key customers operating in alternate markets, including Medical and Ministry of Defence. The increased capacity from the investment in capital equipment has allowed the business to offer a shortened lead time and increase it's gross profit levels.

The expectation is that there will be a continuation of this trend throughout 2024 and 2025, as demonstrated in the forecasts.

Key performance indicators are gross margin, stock turnover, debtors days and operating profit:

2023 2022
- Gross Margin 34.2% 34.3%
- Stock turnover 50 days 89 days
- Debtor days 57 days 87 days
- Operating profit 4.5% 2.3%

PRINCIPAL RISKS AND UNCERTAINTIES
The directors have identified the key risks faced by the group to be market risk, financial risk, credit risk and exchange rate risk.

The directors are constantly monitoring both the quality and price of the products it acquires and the range of goods it supplies, to minimise the market risk.

The group seeks to manage financial risk by ensuring sufficient liquidity is available to meet foreseeable needs and to invest cash assets safely and profitably.

The group's policy throughout the year has been to maintain liquid funds at the bank and avoid incurring overdraft interest whilst also funding the repayment of finance lease and loan obligations.

To achieve short term flexibility, the group operates an invoice discounting facility and hire purchase facilities, which means that it is exposed to interest rate risk.

Where the group has had to undertake short term borrowings, the company's exposure to interest rate fluctuations on its borrowings is managed by the use of fixed and floating facilities. It is the group's policy to minimise the amount of borrowings at floating rates of interest.

The maturity of borrowings is set out in notes 15 and 16 to the financial statements.

The principal credit risk arises from its trade debtors.

In order to manage credit risk, the directors set limits for its customers based on a combination of payment history and third party credit references. Where available credit insurance is also taken out. Credit limits are reviewed by the credit controller on a regular basis in conjunction with debt ageing and collection history.

During 2023, credit risk exposure was spread over a large number of customers.


Henbury Engineering Limited (Registered number: 10633736)

Group Strategic Report
for the Year Ended 30 September 2023

FUTURE DEVELOPMENTS
Looking to the future, the directors want to maintain appropriate investment levels in the company to maintain and secure the company's position in the market. The directors closely monitor the market place to ensure that the company can deliver the best products at the best prices.

ON BEHALF OF THE BOARD:





P R Morgan - Director


13 December 2023

Henbury Engineering Limited (Registered number: 10633736)

Report of the Directors
for the Year Ended 30 September 2023

The directors present their report with the financial statements of the company and the group for the year ended 30 September 2023.

PRINCIPAL ACTIVITY
The principal activity of the group in the year under review was that of steel fabricators.

DIVIDENDS
No dividends will be distributed for the year ended 30 September 2023.

DIRECTORS
The directors shown below have held office during the whole of the period from 1 October 2022 to the date of this report.

P R Morgan
J Fowler
J Dudley-Toole

DISCLOSURE IN THE STRATEGIC REPORT
Future developments and principal risks and uncertainties are disclosed in the strategic report.

STATEMENT OF DIRECTORS' RESPONSIBILITIES
The directors are responsible for preparing the Annual Report and the financial statements in accordance with applicable law and regulation.

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have prepared the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards, comprising FRS 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland", 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 the financial statements, the directors are required to:

- select suitable accounting policies and then apply them consistently;
- state whether applicable United Kingdom Accounting Standards, comprising FRS 102, have been followed, subject to any material departures disclosed and explained in the financial statements;
- make judgements and accounting estimates that are reasonable and prudent; and
- 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.

The directors 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 AS TO DISCLOSURE OF INFORMATION TO AUDITORS
So far as the directors are aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the group's auditors are unaware, and each director has taken all the steps that he ought to have taken as a director in order to make himself aware of any relevant audit information and to establish that the group's auditors are aware of that information.

AUDITORS
The auditors, Thompson Wright Limited, will be proposed for re-appointment at the forthcoming Annual General Meeting.

ON BEHALF OF THE BOARD:





P R Morgan - Director


13 December 2023

Report of the Independent Auditors to the Members of
Henbury Engineering Limited

Opinion
We have audited the financial statements of Henbury Engineering Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 30 September 2023 which comprise the Consolidated Profit and loss account, Consolidated Balance Sheet, Company Balance Sheet, Consolidated Statement of Changes in Equity, Company Statement of Changes in Equity, Consolidated Cash Flow Statement and Notes to the Consolidated Cash Flow Statement, Notes to the Financial Statements, including a summary of 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 group's and of the parent company affairs as at 30 September 2023 and of the group's 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.

Basis for opinion
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 Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the group 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 group's and the parent 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.

Other information
The directors are responsible for the other information. The other information comprises the information in the Group Strategic Report and the Report of the Directors, but does not include the financial statements and our Report of the Auditors thereon.

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.

In connection with our audit of the financial statements, 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 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 the audit:
- the information given in the Group Strategic Report and the Report of the Directors for the financial year for which the financial statements are prepared is consistent with the financial statements; and
- the Group Strategic Report and the Report of the Directors have been prepared in accordance with applicable legal requirements.

Matters on which we are required to report by exception
In the light of the knowledge and understanding of the group and the parent company and its environment obtained in the course of the audit, we have not identified material misstatements in the Group Strategic Report or the Report of the Directors.

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:
- adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or
- the parent company 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.

Report of the Independent Auditors to the Members of
Henbury Engineering Limited


Responsibilities of directors
As explained more fully in the Statement of Directors' Responsibilities set out on page four, 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 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 group's and the parent 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 group or the parent company or to cease operations, or have no realistic alternative but to do so.

Report of the Independent Auditors to the Members of
Henbury Engineering Limited


Auditors' 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 a Report of the Auditors 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.

The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was as follows:

- the engagement partner ensured that the engagement team collectively had the appropriate competence, capabilities and skills to identify or recognise non-compliance with applicable laws and regulations;

- we identified the laws and regulations applicable to the company through discussions with directors and other management, and from our commercial knowledge and experience.

- we focused on specific laws and regulations which we considered may have a direct material effect on the financial statements or the operations of the company, including the Companies Act 2006, taxation legislation, data protection, anti-bribery, employment and health and safety legislation and FSC and PEFC compliance;

- we assessed the extent of compliance with the laws and regulations identified above through making enquiries of management and inspecting legal correspondence; and

- identified laws and regulations were communicated within the audit team regularly and the team remained alert to instances of non-compliance throughout the audit.

We assessed the susceptibility of the company's financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by:

- making enquiries of management as to where they considered there was susceptibility to fraud, their knowledge of
actual, suspected and alleged fraud; and
- considering the internal controls in place to mitigate risks of fraud and non-compliance with laws and regulations.

To address the risk of fraud through management bias and override of controls, we:

- performed analytical procedures to identify any unusual or unexpected relationships;
- tested journal entries to identify unusual transactions;
- assessed whether judgements and assumptions made in determining the accounting estimates were indicative of
potential bias; and
- investigated the rationale behind significant or unusual transactions.

In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to:

- agreeing financial statement disclosures to underlying supporting documentation;
- reading the minutes of meetings of those charged with governance;
- enquiring of management as to actual and potential litigation and claims; and
- reviewing correspondence with HMRC, relevant regulators including the Health and Safety Executive, and the
company's legal advisors.

There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of the directors and other management and the inspection of regulatory and legal correspondence, if any.

Material misstatements that arise due to fraud can be harder to detect than those that arise from error as they may involve deliberate concealment or collusion.

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the Auditors.

Report of the Independent Auditors to the Members of
Henbury Engineering Limited


Use of our report
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 a Report of the Auditors 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.




Jeremy Bostock BA BFP FCA (Senior Statutory Auditor)
for and on behalf of Thompson Wright Limited
Chartered Accountants
and Statutory Auditors
Ebenezer House
Ryecroft
Newcastle under Lyme
Staffordshire
ST5 2BE

13 December 2023

Henbury Engineering Limited (Registered number: 10633736)

Consolidated Profit and loss account
for the Year Ended 30 September 2023

2023 2022
Notes £    £   

TURNOVER 3 15,793,104 11,914,759

Cost of sales 10,393,751 7,831,302
GROSS PROFIT 5,399,353 4,083,457

Administrative expenses 4,627,979 3,756,931
OPERATING PROFIT 5 771,374 326,526


Interest payable and similar expenses 6 438,883 358,869
PROFIT/(LOSS) BEFORE TAXATION 332,491 (32,343 )

Tax on profit/(loss) 7 (1,096 ) (281,238 )
PROFIT FOR THE FINANCIAL YEAR 333,587 248,895

OTHER COMPREHENSIVE INCOME - -
TOTAL COMPREHENSIVE INCOME FOR THE YEAR 333,587 248,895

Profit attributable to:
Owners of the parent 333,587 248,895

Total comprehensive income attributable to:
Owners of the parent 333,587 248,895

Henbury Engineering Limited (Registered number: 10633736)

Consolidated Balance Sheet
30 September 2023

2023 2022
Notes £    £    £    £   
FIXED ASSETS
Intangible assets 9 (708,063 ) (755,066 )
Tangible assets 10 2,323,878 2,535,663
Investments 11 - -
1,615,815 1,780,597

CURRENT ASSETS
Stocks 12 1,444,758 1,920,154
Debtors 13 3,030,211 3,454,612
Cash at bank and in hand 489,918 736,588
4,964,887 6,111,354
CREDITORS
Amounts falling due within one year 14 4,821,679 5,920,870
NET CURRENT ASSETS 143,208 190,484
TOTAL ASSETS LESS CURRENT LIABILITIES 1,759,023 1,971,081

CREDITORS
Amounts falling due after more than one year 15 (647,269 ) (1,191,818 )

PROVISIONS FOR LIABILITIES 19 (59,972 ) (61,068 )
NET ASSETS 1,051,782 718,195

CAPITAL AND RESERVES
Called up share capital 20 120 120
Capital redemption reserve 21 30 30
Retained earnings 21 1,051,632 718,045
SHAREHOLDERS' FUNDS 1,051,782 718,195

The financial statements were approved by the Board of Directors and authorised for issue on 13 December 2023 and were signed on its behalf by:





P R Morgan - Director


Henbury Engineering Limited (Registered number: 10633736)

Company Balance Sheet
30 September 2023

2023 2022
Notes £    £    £    £   
FIXED ASSETS
Intangible assets 9 - -
Tangible assets 10 - -
Investments 11 4,750,000 4,750,000
4,750,000 4,750,000

CURRENT ASSETS
Debtors 13 70 70

CREDITORS
Amounts falling due within one year 14 4,748,695 4,748,695
NET CURRENT LIABILITIES (4,748,625 ) (4,748,625 )
TOTAL ASSETS LESS CURRENT LIABILITIES 1,375 1,375

CAPITAL AND RESERVES
Called up share capital 20 120 120
Capital redemption reserve 21 30 30
Retained earnings 21 1,225 1,225
SHAREHOLDERS' FUNDS 1,375 1,375

Company's profit for the financial year - -

The financial statements were approved by the Board of Directors and authorised for issue on 13 December 2023 and were signed on its behalf by:





P R Morgan - Director


Henbury Engineering Limited (Registered number: 10633736)

Consolidated Statement of Changes in Equity
for the Year Ended 30 September 2023

Called up Capital
share Retained redemption Total
capital earnings reserve equity
£    £    £    £   
Balance at 1 October 2021 120 469,150 30 469,300

Changes in equity
Total comprehensive income - 248,895 - 248,895
Balance at 30 September 2022 120 718,045 30 718,195

Changes in equity
Total comprehensive income - 333,587 - 333,587
Balance at 30 September 2023 120 1,051,632 30 1,051,782

Henbury Engineering Limited (Registered number: 10633736)

Company Statement of Changes in Equity
for the Year Ended 30 September 2023

Called up Capital
share Retained redemption Total
capital earnings reserve equity
£    £    £    £   
Balance at 1 October 2021 120 1,225 30 1,375

Changes in equity
Balance at 30 September 2022 120 1,225 30 1,375

Changes in equity
Balance at 30 September 2023 120 1,225 30 1,375

Henbury Engineering Limited (Registered number: 10633736)

Consolidated Cash Flow Statement
for the Year Ended 30 September 2023

2023 2022
Notes £    £   
Cash flows from operating activities
Cash generated from operations 1 1,451,246 957,754
Interest paid (346,749 ) (244,467 )
Interest element of hire purchase payments paid (92,136 ) (114,402 )
Tax paid (5,480 ) 317,135
Net cash from operating activities 1,006,881 916,020

Cash flows from investing activities
Purchase of tangible fixed assets (344,640 ) (356,541 )
Sale of tangible fixed assets 16,444 -
Net cash from investing activities (328,196 ) (356,541 )

Cash flows from financing activities
Loan repayments in year (85,199 ) (78,357 )
Invoice discounting facility (277,507 ) 326,097
Capital repayments in year (461,245 ) (143,920 )
Amount withdrawn by directors (101,404 ) -
Net cash from financing activities (925,355 ) 103,820

(Decrease)/increase in cash and cash equivalents (246,670 ) 663,299
Cash and cash equivalents at beginning of year 2 736,588 73,289

Cash and cash equivalents at end of year 2 489,918 736,588

Henbury Engineering Limited (Registered number: 10633736)

Notes to the Consolidated Cash Flow Statement
for the Year Ended 30 September 2023

1. RECONCILIATION OF PROFIT/(LOSS) BEFORE TAXATION TO CASH GENERATED FROM OPERATIONS
2023 2022
£    £   
Profit/(loss) before taxation 332,491 (32,343 )
Depreciation charges 489,173 473,137
Loss on disposal of fixed assets 3,806 -
Finance costs 438,883 358,869
1,264,353 799,663
Decrease/(increase) in stocks 475,396 (87,615 )
Decrease/(increase) in trade and other debtors 429,881 (350,889 )
(Decrease)/increase in trade and other creditors (718,384 ) 596,595
Cash generated from operations 1,451,246 957,754

2. CASH AND CASH EQUIVALENTS

The amounts disclosed on the Cash Flow Statement in respect of cash and cash equivalents are in respect of these Balance Sheet amounts:

Year ended 30 September 2023
30.9.23 1.10.22
£    £   
Cash and cash equivalents 489,918 736,588
Year ended 30 September 2022
30.9.22 1.10.21
£    £   
Cash and cash equivalents 736,588 73,289


3. ANALYSIS OF CHANGES IN NET DEBT

Other
non-cash
At 1.10.22 Cash flow changes At 30.9.23
£    £    £    £   
Net cash
Cash at bank
and in hand 736,588 (246,670 ) 489,918
736,588 (246,670 ) 489,918
Debt
Finance leases (1,584,935 ) 461,245 - (1,123,690 )
Debts falling due
within 1 year (2,416,976 ) 362,707 (68,426 ) (2,122,695 )
Debts falling due
after 1 year (68,426 ) - 68,426 -
(4,070,337 ) 823,952 - (3,246,385 )
Total (3,333,749 ) 577,282 - (2,756,467 )

Henbury Engineering Limited (Registered number: 10633736)

Notes to the Consolidated Financial Statements
for the Year Ended 30 September 2023

1. STATUTORY INFORMATION

Henbury Engineering Limited is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address can be found on the General Information page.

The presentation currency of the financial statements is the Pound Sterling (£).


2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

After making enquiries, the directors have a reasonable expectation that the group has adequate resources to continue in operational existence for the foreseeable future, being the 12 month period from the date of these accounts being approved, given the impact of the Coronavirus upon the economy, and therefore the financial statements have been prepared on a going concern basis.

Basis of consolidation
The consolidated financial statements incorporate the financial statements of the company and all subsidiary undertakings, together with the group's shares of the net assets and results of associated undertakings and joint ventures. The financial statements of all group companies are adjusted, where necessary, to ensure the use of consistent accounting policies. Acquisitions are accounted for under the acquisition method. The results of companies acquired or disposed of are included in the group profit and loss account from or up to the date that control passes respectively.

Related party exemption
The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with wholly owned subsidiaries within the group.

Transactions between group entities which have been eliminated on consolidation are not disclosed within the financial statements.

Significant judgements and estimates
The company makes significant judgements and estimates concerning the future. The resulting accounting estimates will, by definition, seldom equal the related actual results. The estimates and assumptions that have a significant risk of causing a material adjustment to the carrying value of assets and liabilities are detailed below.

Impairment of debtors

Management makes an estimate of the recoverable value of trade and other debtors. When assessing impairment of trade and other debtors, management considers factors including the progress and stage reached of individual cases.

Stock provision

The company sells products which are subject to changing customer demands and product degradation. As a result it is necessary to consider the recoverability of the cost of stocks and the associated provisioning necessary. When calculating the stock provision, management considers the nature and condition of the stock as well as reviewing sales and purchase history.

Henbury Engineering Limited (Registered number: 10633736)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 30 September 2023

2. ACCOUNTING POLICIES - continued

Turnover
Turnover 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 any trade discounts, settlement discounts and volume rebates.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on despatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred in respect of the transaction can be measured reliably.

Goodwill
Goodwill, being the amount paid in connection with the acquisition of a business in 2018, is being amortised evenly over its estimated useful life of twenty years.

The amortisation write off period has been deemed appropriate by the directors.

Intangible assets
Intangible assets are initially measured at cost. After initial recognition, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

Computer software is being amortised evenly over its estimated useful life of nil years.

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:

Computer software - over 2 -15 years

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life or, if held under a finance lease, over the lease term, whichever is the shorter.
Plant and machinery - over 1 to 20 years and 50 years
Fixtures and fittings - over 2 to 15 years
Motor vehicles - over 4 to 5 years

Stocks
Stocks and work in progress are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.

Cost is calculated using the first-in, first-out method and includes all purchase, transport, and handling costs in bringing stocks to their present location and condition.

Stock and work in progress are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving stock.

Cost compromises 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.

Henbury Engineering Limited (Registered number: 10633736)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 30 September 2023

2. ACCOUNTING POLICIES - continued

Financial instruments
The company has chosen to adopt the Sections 11 and 12 of FRS 102 in respect of financial instruments.

(i) Financial assets

Basic financial assets, including trade and other debtors, and cash and bank balances are initially recognised at transaction price, 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. Such assets are subsequently carried at amortised cost using the effective interest method.

At the end of each reporting period financial assets measured at amortised cost are assessed for objective evidence of impairment. 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.

(ii) Financial liabilities

Basic financial liabilities, including trade and other creditors and loans from fellow group companies, 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 receipts discounted at a market rate of interest. Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Trade creditors are classified as current liabilities if payment is due within one year or less. If not, they are presented as creditors due after more than one year. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Consolidated Profit and loss account, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

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.

Foreign currencies
Assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the balance sheet date. Transactions in foreign currencies are translated into sterling at the rate of exchange ruling at the date of transaction. Exchange differences are taken into account in arriving at the operating result.

Henbury Engineering Limited (Registered number: 10633736)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 30 September 2023

2. ACCOUNTING POLICIES - continued

Hire purchase and leasing commitments
Assets obtained under hire purchase contracts or finance leases are capitalised in the balance sheet. Those held under hire purchase contracts are depreciated over their estimated useful lives. Those held under finance leases are depreciated over their estimated useful lives or the lease term, whichever is the shorter.

The interest element of these obligations is charged to profit or loss over the relevant period. The capital element of the future payments is treated as a liability.

Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease.

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 statement of financial position as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to the profit and loss account so as to produce a constant periodic rate of interest on the remaining balance of the liability.

Rentals payable under operating leases, including any lease incentives received, are charged to income on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the pattern in which economic benefits from the lease are consumed.

Pension costs and other post-retirement benefits
The group operates a defined contribution pension scheme. Contributions payable to the group's pension scheme are charged to profit or loss in the period to which they relate.

Investments in subsidiaries
Investments in subsidiary undertakings are recognised at cost.

3. TURNOVER

The turnover and profit (2022 - loss) before taxation are attributable to the one principal activity of the group.

An analysis of turnover by geographical market is given below:

2023 2022
£    £   
United Kingdom 14,984,913 11,300,485
Europe 311,152 298,516
Rest of the world 497,039 315,758
15,793,104 11,914,759

4. EMPLOYEES AND DIRECTORS
2023 2022
£    £   
Wages and salaries 4,648,288 3,361,863
Social security costs 475,894 327,643
Other pension costs 109,084 66,541
5,233,266 3,756,047

The average number of employees during the year was as follows:
2023 2022

Management and office staff 36 32
Manufacturing staff 105 82
141 114

Henbury Engineering Limited (Registered number: 10633736)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 30 September 2023

4. EMPLOYEES AND DIRECTORS - continued

The average number of employees by undertakings that were proportionately consolidated during the year was 141 (2022 - 114 ) .

2023 2022
£    £   
Directors' remuneration 119,167 93,800
Directors' pension contributions to money purchase schemes 11,500 5,500

5. OPERATING PROFIT

The operating profit is stated after charging/(crediting):

2023 2022
£    £   
Hire of plant and machinery 36,851 29,171
Other operating leases 287,267 283,806
Depreciation - owned assets 196,342 161,588
Depreciation - assets on hire purchase contracts 339,833 358,311
Loss on disposal of fixed assets 3,806 -
Goodwill amortisation (54,787 ) (54,787 )
Computer software amortisation 7,784 8,026
Auditors' remuneration 10,000 10,000

6. INTEREST PAYABLE AND SIMILAR EXPENSES
2023 2022
£    £   
Bank loan interest 9,643 16,485
Factor charges & interest 337,105 227,982
Hire purchase 92,135 111,152
Arrangement fees - 3,250
438,883 358,869

7. TAXATION

Analysis of the tax credit
The tax credit on the profit for the year was as follows:
2023 2022
£    £   
Current tax:
UK corporation tax - (287,803 )

Deferred tax (1,096 ) 6,565
Tax on profit/(loss) (1,096 ) (281,238 )

Henbury Engineering Limited (Registered number: 10633736)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 30 September 2023

7. TAXATION - continued

Reconciliation of total tax credit included in profit and loss
The tax assessed for the year is lower than the standard rate of corporation tax in the UK. The difference is explained below:

2023 2022
£    £   
Profit/(loss) before tax 332,491 (32,343 )
Profit/(loss) multiplied by the standard rate of corporation tax in the UK of 19 %
(2022 - 19 %)

63,173

(6,145

)

Effects of:
Income not taxable for tax purposes (10,410 ) (10,410 )
R&D Refund - (287,803 )
R&D enhanced deduction - 59,162
Deferred taxation (15,974 ) (36,042 )
Losses utilised (37,885 ) -

Total tax credit (1,096 ) (281,238 )

8. INDIVIDUAL PROFIT AND LOSS ACCOUNT

As permitted by Section 408 of the Companies Act 2006, the Income Statement of the parent company is not presented as part of these financial statements.


9. INTANGIBLE FIXED ASSETS

Group
Computer
Goodwill software Totals
£    £    £   
COST
At 1 October 2022
and 30 September 2023 (1,095,743 ) 167,117 (928,626 )
AMORTISATION
At 1 October 2022 (328,722 ) 155,162 (173,560 )
Amortisation for year (54,787 ) 7,784 (47,003 )
At 30 September 2023 (383,509 ) 162,946 (220,563 )
NET BOOK VALUE
At 30 September 2023 (712,234 ) 4,171 (708,063 )
At 30 September 2022 (767,021 ) 11,955 (755,066 )

Henbury Engineering Limited (Registered number: 10633736)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 30 September 2023

10. TANGIBLE FIXED ASSETS

Group
Fixtures
Short Plant and and Motor
leasehold machinery fittings vehicles Totals
£    £    £    £    £   
COST
At 1 October 2022 34,527 7,626,366 869,784 10,990 8,541,667
Additions - 252,518 92,122 - 344,640
Disposals - (21,925 ) - - (21,925 )
At 30 September 2023 34,527 7,856,959 961,906 10,990 8,864,382
DEPRECIATION
At 1 October 2022 4,393 5,203,218 787,404 10,989 6,006,004
Charge for year 2,128 503,831 30,216 - 536,175
Eliminated on disposal - (1,675 ) - - (1,675 )
At 30 September 2023 6,521 5,705,374 817,620 10,989 6,540,504
NET BOOK VALUE
At 30 September 2023 28,006 2,151,585 144,286 1 2,323,878
At 30 September 2022 30,134 2,423,148 82,380 1 2,535,663

Fixed assets, included in the above, which are held under hire purchase contracts are as follows:
Plant and Motor
machinery vehicles Totals
£    £    £   
COST
At 1 October 2022
and 30 September 2023 4,476,498 10,990 4,487,488
DEPRECIATION
At 1 October 2022 2,585,566 10,989 2,596,555
Charge for year 339,833 - 339,833
At 30 September 2023 2,925,399 10,989 2,936,388
NET BOOK VALUE
At 30 September 2023 1,551,099 1 1,551,100
At 30 September 2022 1,890,932 1 1,890,933

11. FIXED ASSET INVESTMENTS

Company
Shares in
group
undertakings
£   
COST
At 1 October 2022
and 30 September 2023 4,750,000
NET BOOK VALUE
At 30 September 2023 4,750,000
At 30 September 2022 4,750,000

Henbury Engineering Limited (Registered number: 10633736)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 30 September 2023

11. FIXED ASSET INVESTMENTS - continued

The group or the company's investments at the Balance Sheet date in the share capital of companies include the following:

Subsidiaries

Newfield Fabrication Company Limited
Registered office: Hall Lane Works, Elton, Sandbach, Cheshire, CW11 3TU
Nature of business: Engineering
%
Class of shares: holding
Ordinary 100.00

Crewe Stove Enamelling Company limited
Registered office: Hall Lane Works, Elton, Sandbach, Cheshire, CW11 3TU
Nature of business: Dormant
%
Class of shares: holding
Ordinary 100.00

Newfield International Company Limited
Registered office: Hall Lane Works, Elton, Sandbach, Cheshire, CW11 3TU
Nature of business: Dormant
%
Class of shares: holding
Ordinary 100.00


12. STOCKS

Group
2023 2022
£    £   
Stocks 1,108,909 1,424,293
Work-in-progress 335,849 495,861
1,444,758 1,920,154

13. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Group Company
2023 2022 2023 2022
£    £    £    £   
Trade debtors 2,486,499 2,829,704 - -
Other debtors 18,202 47,922 70 70
Tax 293,283 287,803 - -
Prepayments 232,227 289,183 - -
3,030,211 3,454,612 70 70

Henbury Engineering Limited (Registered number: 10633736)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 30 September 2023

14. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Group Company
2023 2022 2023 2022
£    £    £    £   
Bank loans and overdrafts (see note 16) 68,156 84,930 - -
Other loans (see note 16) 2,054,539 2,332,046 - -
Hire purchase contracts (see note 17) 476,421 461,543 - -
Trade creditors 1,256,097 1,695,246 - -
Amounts owed to group undertakings - - 4,748,695 4,647,291
Social security and other taxes 807,624 1,030,622 - -
Other creditors 65,862 110,039 - -
Directors' current accounts - 101,404 - 101,404
Accrued expenses 92,980 105,040 - -
4,821,679 5,920,870 4,748,695 4,748,695

15. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR

Group
2023 2022
£    £   
Bank loans (see note 16) - 68,426
Hire purchase contracts (see note 17) 647,269 1,123,392
647,269 1,191,818

16. LOANS

An analysis of the maturity of loans is given below:

Group
2023 2022
£    £   
Amounts falling due within one year or on demand:
Bank loans 68,156 84,930
Invoice discounting facility 2,054,539 2,332,046
2,122,695 2,416,976
Amounts falling due between one and two years:
Bank loans - 1-2 years - 68,426

17. LEASING AGREEMENTS

Minimum lease payments fall due as follows:

Group
Hire purchase contracts
2023 2022
£    £   
Net obligations repayable:
Within one year 476,421 461,543
Between one and five years 647,269 1,123,392
1,123,690 1,584,935

Henbury Engineering Limited (Registered number: 10633736)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 30 September 2023

17. LEASING AGREEMENTS - continued

Group
Non-cancellable operating leases
2023 2022
£    £   
Within one year 299,446 300,714
Between one and five years 1,133,676 1,147,623
In more than five years 1,945,885 2,229,304
3,379,007 3,677,641

The above amount relates to land and buildings leases totalling £3,362,980 (2022: £3,646,399) and other operating leases totalling £16,027 (2022: £31,241).

18. SECURED DEBTS

The following secured debts are included within creditors:

Group
2023 2022
£    £   
Bank loans 68,156 153,356
Invoice discounting facility 2,054,539 2,332,046
Hire purchase contracts 1,123,690 1,584,935
3,246,385 4,070,337

A charge was created on 27th April 1989 by Midland Bank PLC over the book debts of the company securing all monies due or to become due to the chargee.

The invoice discounting facility is secured by an all assets debenture created by Close Brothers Limited on 23rd January 2018.

The hire purchase liability is secured on the assets financed.

At the year end date, there was an undrawn amount available with regards to the invoice discounting facility.

The directors together have provided a combined guarantee and indemnity limited to £100,000.

19. PROVISIONS FOR LIABILITIES

Group
2023 2022
£    £   
Deferred tax
Accelerated capital allowances 300,508 224,686
Tax losses carried forward (240,536 ) (163,618 )
59,972 61,068

Henbury Engineering Limited (Registered number: 10633736)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 30 September 2023

19. PROVISIONS FOR LIABILITIES - continued

Group
Deferred
tax
£   
Balance at 1 October 2022 61,068
Credit to Profit and loss account during year (1,096 )
Other adjustments
Balance at 30 September 2023 59,972

20. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 2023 2022
value: £    £   
40 A ordinary £1 40 40
80 B ordinary £1 80 80
120 120

21. RESERVES

Group
Capital
Retained redemption
earnings reserve Totals
£    £    £   

At 1 October 2022 718,045 30 718,075
Profit for the year 333,587 333,587
At 30 September 2023 1,051,632 30 1,051,662

Company
Capital
Retained redemption
earnings reserve Totals
£    £    £   

At 1 October 2022 1,225 30 1,255
Profit for the year - -
At 30 September 2023 1,225 30 1,255


22. PENSION COMMITMENTS

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. The pension cost charge in respect of contributions to the fund and amounts to £109,084 (2022 - £66,541).

Henbury Engineering Limited (Registered number: 10633736)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 30 September 2023

23. RELATED PARTY DISCLOSURES

Stevenage Sheet Metal Company Limited

A company in which two directors of the company are also directors and shareholders of.

Purchases from the company during the year period amounted to £295,212 (2022 £13,161).

Sales to the company during the year period amounted to £40,397 (2022 £Nil).

Amounts owing to the company at the year end £41,363 (2022 £9,103)

Amounts owing from the company at the year end £8,477 (2022 £Nil)


Manufactured Components Company Limited

A company in which one director of the company is also a director and a shareholder of.

Purchases from the company during the year period amounted to £99,359 (2022 £Nil), all of which were in relation to management charges.

Amounts owing to the company at the year end £3,600 (2022 £Nil)


Able Commercial Finance Ltd

A company in which one director of the company is also a director and a shareholder of.

Purchases from the company during the year period amounted to £74,784 (2022 £13,000), all of which were in relation to management charges.

Amounts owing to the company at the year end £3,600 (2022 £1,200).


JF Corporate Advisory Limited

A company in which one director of the company is also a director and a shareholder of.

Purchases from the company during the year period amounted to £73,784 (2022 £45,000), all of which were in relation to management charges.

Amounts owing to the company at the year end £51,600 (2022 £3,600)

24. ULTIMATE CONTROLLING PARTY

The controlling party is the directors.

There is no individual controlling party.