Bulten UK: Research appendices

Figures in pounds unless marked as euros. Appendices A, C and the opportunity model are euros (original workbook and candidate load). Appendices B, G and I are pounds as built.

Appendices

These appendices keep the research detail behind parts 1 to 4. Three independent commercial assessments are labelled Assessment A, Assessment B and Assessment C. They are not equal corroboration of every input. Direction they share: industrial first, agri fold, wind and rail shorter tenure, aero and medical defer, defence accredit now.

Appendix A. Original growth model (v1 / workbook as issued)

Table of original ACV, tenure, LTV and Y1 to Y3 by sector, labelled in euros as issued. Research was built in pounds and converted at £1 = €1.17 when compared.

Sector ACV Tenure LTV Y1 Y2 Y3
Industrial€1.00m3y€3.00m€0.75m€1.25m€2.50m
Agricultural€10.00m5y€50m€0€10m€20m
Wind€1.00m15y€15m€0€1m€2m
Rail€1.00m10y€10m€0€0.25m€0.63m
Aerospace€5.00m10y€50m€0€0€5m
Defence€5.00m10y€50m€0€0€5m
Medical€1.00m5y€5m€0€0€1m
Totals €0.75m €12.50m €36.13m

Appendix B. Three independent assessments, side by side

Which assessment is loaded. Assessment C is counted (Companies House screen) and is the load-bearing set in Appendix C. Assessments A and B are range checks: A is plant-tiered, B is mature-account planning scenarios. They are not equal corroboration of the 134-buyer count. A used ranges; B often had counts still to be established; C counted. Shared direction only: industrial first, agri fold, wind and rail shorter tenure, aero and medical defer, defence accredit now.
Assessment key

These are not equal corroboration of the 134 buyer count: B often had Count TBD; A used ranges; C counted. Shared direction: industrial first, agri fold, wind and rail shorter tenure, aero and medical defer, defence accredit now.

Priority call

SectorAssessment AAssessment BAssessment C
IndustrialPursue firstFirst priorityBuild now
AgriculturalDo not prioritise UK bookSelective anchorFold into industrial
WindSelective watchSelective engineeringTrial
RailValidate nextStrategic programme-ledTrial
AerospaceDeferLong-term anchorBuy, don't build
DefenceValidate nextStrategic with industrialAccredit now
MedicalDeferSelective validationHold

Buyer count / range

SectorAssessment AAssessment BAssessment C (base)
Industrial25-40Count TBD134 (14 ent / 120 mid)
Agricultural8-15 UK; 0-2 intlCount TBD8 (0 ent / 8 mid)
Wind3-8 UK sites3 named sites15 (6 ent / 9 mid)
Rail4 OEM plants4 OEM sites6 (4 ent / 2 mid)
Aerospace8-15Count TBD22 (10 ent / 12 mid)
Defence10-20Groups to map20 (9 ent / 11 mid)
Medical5-12Count TBD14 (7 ent / 7 mid)

Annual contract value (mature / blend)

SectorAssessment A (anchor tiers)Assessment B (L / B / H)Assessment C (L / B / H blend)
Industrial£0.70 / £1.20 / £2.50m£150k / £750k / £2m£0.49m / £1.01m / £2.02m
Agricultural£0.25 / £0.50 / £1.00m UK£100k / £1m / £5m£0.06m / £0.18m / £0.35m
Wind£0.40 / £0.80 / £1.50m£150k / £750k / £2m£0.50m / £1.06m / £2.04m
Rail£0.40 / £0.80 / £1.50m£150k / £750k / £2m£0.38m / £0.84m / £1.68m
Aerospace£0.40 / £1.00 / £2.00m£250k / £2m / £5m£0.56m / £1.40m / £2.80m
Defence£0.50 / £1.50 / £3.00m£250k / £2m / £5m£0.57m / £1.43m / £2.90m
Medical£0.15 / £0.40 / £0.80m£50k / £250k / £1m£0.17m / £0.41m / £0.81m

Tenure (years)

SectorABC
Industrial458
Agricultural456
Wind575
Rail575
Aerospace7109
Defence7107
Medical578

Time to recurring revenue

SectorABC
Industrial6-18 mo6-18 mo9 mo
Agricultural6-24 mo12-24 mo10 mo
Wind12-24 mo12-36 mo15 mo
Rail12-36 mo12-36 mo15 mo
Aerospace24-48 mo24-48 mo30 mo
Defence18-48 mo18-48 mo24 mo
Medical24-48 mo18-48 mo30 mo

Year 1 / Year 2 / Year 3 sector revenue (GBP as built)

Sector A Y1B Y1C Y1 A Y2B Y2C Y2 A Y3B Y3C Y3
Industrial £1.20m£188k£709k £3.08m£825k£3.44m £5.60m£2.21m£8.35m
Agricultural £160k£0£0 £368k£250k£63k £620k£850k£306k
Wind £0£0£0 £0£188k£371k £550k£638k£1.43m
Rail £120k£0£0 £370k£188k£294k £920k£638k£1.13m
Aerospace £0£0£0 £0£0£0 £120k£500k£0
Defence £0£0£0 £300k£0£0 £1.17m£500k£501k
Medical £0£0£0 £0£0£0 £0£63k£0
Total (7 sectors) £1.48m£188k£709k £4.12m£1.45m£4.17m £8.98m£5.40m£11.72m

Currency honesty: Assessments A, B and C were built in GBP. The original growth model was labelled in EUR. Convert at £1 = €1.17 when comparing. Original model totals remain €0.75m / €12.50m / €36.13m for Y1 / Y2 / Y3.

Appendix C. Candidate figures loaded to the growth model

Table 10 in euros, sourced from Assessment C converted at ×1.17. Full sector ACV, tenure, TTV, flat LTV, grown LTV, Y1 to Y3, and delta versus the original growth model.

Sector Metric Original (€) Candidate (€) Δ € Source / edit
Industrial
Raise; capacity wins 2/4/5
ACV€1.00m€1.18m€184kAssessment C blend £1.012m × 1.17
Tenure (yrs)38+5Observed-relationship base
TTV (mo)12-24 mo9 mon/aAssessment C ttr base
LTV flat€3.00m€9.47m€6.47mACV × tenure only
LTV grownn/a€11.84mn/aShorthand with 25% expand
Y1 revenue€750k€830k€80kWins 2; 35% ramp
Y2 revenue€1.25m€4.03m€2.78mWins 4; expand on landed
Y3 revenue€2.50m€9.77m€7.27mWins 5; expand on landed
Agricultural
Unique UK only; move JCB/CNH-shaped revenue to Industrial
ACV€10.00m€211k€-9.79mAssessment C blend £0.180m × 1.17
Tenure (yrs)56+1Observed-relationship base
TTV (mo)12-24 mo10 mon/aAssessment C ttr base
LTV flat€50.00m€1.26m€-48.74mACV × tenure only
LTV grownn/a€1.45mn/aShorthand with 15% expand
Y1 revenue€0€0€0Wins 0; 35% ramp
Y2 revenue€10.00m€74k€-9.93mWins 1; expand on landed
Y3 revenue€20.00m€358k€-19.64mWins 2; expand on landed
Wind
Keep ~€1m ACV; cut tenure 15 to 5; trial schedule
ACV€1.00m€1.24m€240kAssessment C blend £1.060m × 1.17
Tenure (yrs)155-10Observed-relationship base
TTV (mo)18-36 mo15 mon/aAssessment C ttr base
LTV flat€15.00m€6.20m€-8.80mACV × tenure only
LTV grownn/a€7.44mn/aShorthand with 20% expand
Y1 revenue€0€0€0Wins 0; 35% ramp
Y2 revenue€1.00m€434k€-566kWins 1; expand on landed
Y3 revenue€2.00m€1.67m€-326kWins 1; expand on landed
Rail
Keep ~€1m ACV; cut tenure 10 to 5; trial schedule
ACV€1.00m€983k€-17kAssessment C blend £0.840m × 1.17
Tenure (yrs)105-5Observed-relationship base
TTV (mo)18-36 mo15 mon/aAssessment C ttr base
LTV flat€10.00m€4.91m€-5.09mACV × tenure only
LTV grownn/a€5.90mn/aShorthand with 20% expand
Y1 revenue€0€0€0Wins 0; 35% ramp
Y2 revenue€250k€344k€94kWins 1; expand on landed
Y3 revenue€630k€1.33m€697kWins 1; expand on landed
Aerospace
Zero organic Y1-Y3 until AS91xx + named programme
ACV€5.00m€1.64m€-3.36mAssessment C blend £1.400m × 1.17
Tenure (yrs)109-1Observed-relationship base
TTV (mo)18-36 mo30 mon/aAssessment C ttr base
LTV flat€50.00m€14.74m€-35.26mACV × tenure only
LTV grownn/a€18.43mn/aShorthand with 25% expand
Y1 revenue€0€0€0Wins 0
Y2 revenue€0€0€0Wins 0
Y3 revenue€5.00m€0€-5.00mWins 0
Defence
Cut Y3 cliff; start JOSCAR now; modest Y3
ACV€5.00m€1.67m€-3.33mAssessment C blend £1.430m × 1.17
Tenure (yrs)107-3Observed-relationship base
TTV (mo)18-36 mo24 mon/aAssessment C ttr base
LTV flat€50.00m€11.71m€-38.29mACV × tenure only
LTV grownn/a€15.22mn/aShorthand with 30% expand
Y1 revenue€0€0€0Wins 0
Y2 revenue€0€0€0Wins 0
Y3 revenue€5.00m€586k€-4.41mWins 1; expand on landed
Medical
Zero organic Y1-Y3
ACV€1.00m€476k€-524kAssessment C blend £0.407m × 1.17
Tenure (yrs)58+3Observed-relationship base
TTV (mo)18-24 mo30 mon/aAssessment C ttr base
LTV flat€5.00m€3.81m€-1.19mACV × tenure only
LTV grownn/a€4.57mn/aShorthand with 20% expand
Y1 revenue€0€0€0Wins 0
Y2 revenue€0€0€0Wins 0
Y3 revenue€1.00m€0€-1.00mWins 0
Y1 total€750k€830k€80kSame-currency (€ − €)
Y2 total€12.50m€4.88m€-7.62mSame-currency (€ − €)
Y3 total€36.13m€13.72m€-22.41mSame-currency (€ − €)

Assessment C base totals for audit: Y1-Y3 £0.71m / £4.17m / £11.72m, which convert to €0.83m / €4.88m / €13.72m at FX 1.17. Original growth model Y1-Y3: €0.75m / €12.50m / €36.13m.

Opportunity and growth model

Client-facing opportunity model, in euros to sit beside the workbook. The six-input build is in Appendix D. The line-by-line load is in Appendix C. This section is the seven-sector summary, lifetime value (flat vs grown), and the workbook versus candidate comparison.

The seven sectors

Underlying research was built in sterling and converted at £1 = €1.17.

SectorCallACVTenureTime to revenueY1Y2Y3Source of the figure
Industrial equipmentPursue now€1.18m8 yrs9 mo€830k€4.03m€9.77mBlend of 14 enterprise and c.120 mid tier accounts at 1:3; Companies House screen
Defence and securityAccredit now€1.67m7 yrs24 mo€0€0€586k9 primes and 11 upper tier one accounts; published MOD commodity tender as the lower anchor
Wind and energyTrial€1.24m5 yrs15 mo€0€434k€1.67m6 groups and 9 subsidiaries with UK manufacturing or fabrication sites
Rail rolling stockTrial€983k5 yrs15 mo€0€344k€1.33m4 rolling stock majors and 2 overhaul sites; Goole programme as the analogue
Agricultural machineryFold€211k6 yrs10 mo€0€74k€358k8 unique UK accounts after JCB and CNH move to industrial
Aerospace and aviationHold€1.64m9 yrs30 mo€0€0€010 primes and 12 tier one accounts; no organic revenue inside the window
Medical devicesHold€476k8 yrs30 mo€0€0€07 large and 7 mid tier UK plants; no organic revenue inside the window
Total€830k€4.88m€13.72m

Lifetime value

Two lifetime value figures are in circulation and they are not the same measure. Flat lifetime value is the annual contract value multiplied by the tenure, with no growth in the account. Grown lifetime value includes the expansion profile in Appendix D. Both are shown so that neither is mistaken for the other. Neither is gross profit, and neither is probability-weighted.

SectorACVTenureLTV flatLTV grown
Industrial equipment€1.18m8 yrs€9.47m€11.84m
Defence and security€1.67m7 yrs€11.71m€15.22m
Wind and energy€1.24m5 yrs€6.20m€7.44m
Rail rolling stock€983k5 yrs€4.91m€5.90m
Agricultural machinery€211k6 yrs€1.26m€1.45m
Aerospace and aviation€1.64m9 yrs€14.74m€18.43m
Medical devices€476k8 yrs€3.81m€4.57m

The flat column is the safer number to plan on. The grown column assumes the account expands, which is what the evidence at comparable suppliers shows happening, but it is an assumption about Bulten's own account management rather than an observation about Bulten.

The growth model, line by line

Workbook figures beside the candidate figures. Both columns are euros. Every difference is a euro to euro subtraction.

SectorMetricWorkbookCandidateDifference
IndustrialACV€1.00m€1.18m€184k
Tenure3 yrs8 yrs+5 yrs
Y3 revenue€2.50m€9.77m€7.27m
AgriculturalACV€10.00m€211k€9.79m lower
Y3 revenue€20.00m€358k€19.64m lower
WindTenure15 yrs5 yrs10 yrs shorter
Y3 revenue€2.00m€1.67m€326k lower
RailTenure10 yrs5 yrs5 yrs shorter
Y3 revenue€630k€1.33m€697k
AerospaceACV€5.00m€1.64m€3.36m lower
Y3 revenue€5.00m€0€5.00m lower
DefenceACV€5.00m€1.67m€3.33m lower
Y3 revenue€5.00m€586k€4.41m lower
MedicalY3 revenue€1.00m€0€1.00m lower
Year 1 total€750k€830k€80k
Year 2 total€12.50m€4.88m€7.62m lower
Year 3 total€36.13m€13.72m€22.41m lower

The industrial annual contract value in the workbook is too low rather than too high. €1.00m against a candidate of €1.18m puts the workbook about 18% below what the intensity rule and the buyer list support. This is the one place in the plan where the correction runs upward on the contract value as well as on the term.

The industrial contract term is the single largest correction available to the plan, and it is also upward. Three years against eight years takes flat lifetime value from €3.00m to €9.47m on the same account.

The year three reduction is concentrated in four lines: agricultural, aerospace, defence and medical. Those four take €30.05m off the plan between them. Wind takes off a further €326k. Industrial and rail put €7.97m back on. The net of those movements is the €22.41m shown. The plan does not need to come down across the board. It comes down in five places and goes up in two.

Appendix D. How a figure is built

Every revenue figure in this pack is unweighted Bulten revenue. No probability weighting has been applied to any number, and no sector total has been adjusted for the likelihood of winning it. A figure of €9.77m means that if the stated number of accounts is opened at the stated contract value, that is the revenue. It does not mean that outcome is more or less likely than any other.

The build has six inputs.

1. C parts intensity. Bulten's own published rule is that fasteners are about 1% of a manufacturer's purchase value. Calibrated against the working relationship already in use in the plan, where a customer near £1bn of turnover yields a contract around £5m a year and a £250m customer yields nearer £1m, that comes to 0.4% to 0.5% of turnover. Aerospace carries a certified hardware premium and runs at 1.0% to 1.5%. Medical devices carry a lower structural fastener content and run at 0.15% to 0.30%.

2. Contract value. Site turnover multiplied by intensity gives the C parts opportunity at that account. Bulten's share of it at entry is one plant or one commodity band: 15% to 25% at an enterprise account, and 50% to 70% at a mid tier account where the whole category can be taken. Enterprise and mid tier contracts are not averaged into a single sector figure without stating the mix, because a first SKU programme at a mid sized manufacturer and a multi site full service contract at a group are different products with an order of magnitude between them. Where a blended figure is shown, the mix behind it is one enterprise account to three mid tier accounts.

3. Qualified buyer count. A qualified buyer is an active UK company, manufacturing on a UK site, assembling in repeat volume, with turnover above the level at which a managed programme pays for itself. This is not the SIC company count and not the size of the research sample. The industrial SIC screen returns 13,025 active companies and 7,146 above micro; the qualified count is 134.

4. Tenure. Taken from observed relationship lengths at comparable suppliers rather than from contract terms, because contract terms are not published in this category and relationships outlast them.

5. Time to first revenue. Qualification plus accreditation plus buyer approval plus contract close plus onboarding. Where a gate has a published clock, that clock is used rather than an estimate.

6. Ramp and expansion profile. A landed account bills about 35% of its mature run rate in its first twelve months while parts transfer in phases and containers are installed, then bills at full rate. Accounts then grow at 15% to 30% a year through years two and three as more part families and more of the C parts range move across, and later as additional sites are added.

One input sits outside the market. The number of accounts opened each year is bound by sales capacity rather than by how many buyers exist. Bulten has no sales organisation today. The year one figures assume two to three senior business development hires and the win schedule that a team of that size can carry against a nine to fifteen month cycle. Eleven industrial accounts held at the end of year three uses fewer than 9% of the qualified pond. The constraint on this plan is hiring.

Planning inputs stated plainly: the 134 industrial buyer count, the eight year tenure, and the year three industrial revenue figure are planning inputs. The buyer count comes from a counted Companies House screen. The tenure is observed at comparable suppliers. The year three industrial figure is capacity-bound by the win schedule (2 / 4 / 5), not by market size.

Appendix E. Named evidence

Appendix F. What this pack drops

Appendix G. Named accounts (original research pack)

Account-level tables from the original UK research pack: operating entity, site, spend and revenue ranges, incumbents, barriers, grades and source links. Probability-weighted gross-profit LTV has been removed so this appendix matches the rest of the pack (unweighted revenue only). A 15 September 2026 Companies House / official-site verification register exists; rows note where a filing packet is on file. Unverified plants do not carry revenue estimates.

That register post-dates the original table. It contains filing-history packets and official-site URLs (including Spirax, Edwards, Renishaw, Liebherr, Komatsu, Terex, Ishida, Perkins, JCB, Cummins and others). Presence of a packet confirms the legal entity and accounts, not a UK plant VMI incumbent.

3a. Named accounts: Industrial Pursue now

UK manufacturing/assembly buyers with plausible fastener wallets. Holding companies without a buying site, pure distributors, and automotive-only (e.g. JLR) are excluded from the pursuit table.

Operating entity + no.UK siteClassBulten opportunity Est. annual addressable spendEst. annual Bulten revenue Time to first revenueIncumbent / supply modelBarrierGradeSourcesNext action
The Weir Group PLC
SC002934
UK engineering/manufacturing footprint (minerals/energy): site-select required OEM Mining/minerals equipment fasteners; engineered Hold: UK plant / incumbent not identified Hold: UK plant / incumbent not identified 9-18 months after site ID Not page-verified UK plant
grade n/a
Group turnover ≠ UK plant wallet; must site-filter C Companies House Identify UK factories with assembly; do not sell to holding company
J.C. Bamford Excavators Limited
00561597
Lakeside Works, Rocester, Uttoxeter ST14 5JP (OEM manufacturing) OEM Construction equipment fasteners + on-site VMI/Kanban (C-parts FSP) £12.2-£43.92m (base £24.4m) £0.2-£5.6m (base £1.37m) 9-18 months to first recurring; 12-24 months meaningful serial share Optimas: On Site / supplier awards (JCB Most Improved Supplier Award UK 2013 on Optimas awards page; excavator design case study). Entrenched VMI.
grade B
Displace entrenched Optimas On Site; plant SQ / commercial dual-source politics B/C Companies House Optimas optimasinternational.com
CH filing packet in 15 Sep verification register.
Qualify as second-source engineered fasteners + pilot Kanban bay; do not lead with full VMI displace
Perkins Engines Company Limited
02089227
Frank Perkins Way, Eastfield, Peterborough PE1 5FQ (engine manufacturing) OEM (Caterpillar group) Diesel engine fasteners; VMI/FSP; Caterpillar group leverage Hold: UK plant / incumbent not identified Hold: UK plant / incumbent not identified 6-15 months if blank/partial; longer if global contract Not page-verified at UK plant. Optimas cites Caterpillar awards in China/US: not UK Perkins proof.
grade E (no UK plant proof)
Caterpillar/Perkins global SQ; unknown incumbent wallet C Companies House
CH filing packet in 15 Sep verification register.
Confirm UK plant buyer + incumbent via site visit / RFQ; high-priority discovery account
Spirax Group plc
00596337
Cheltenham / Cirencester Road group HQ; UK steam/thermal manufacturing footprint OEM Steam/thermal systems fasteners; multi-site UK opportunity Hold: UK plant / incumbent not identified Hold: UK plant / incumbent not identified 9-18 months Not page-verified at plant level
grade n/a
Group is multi-business; need site-level buyer ID (not holding-only approach) C Companies House
CH filing packet in 15 Sep verification register.
Identify UK manufacturing SICs/sites with fastener intensity; avoid HQ-only outreach
IMI plc
00714275
UK precision engineering sites (flow/actuation): site-select required OEM Precision engineered fasteners Hold: UK plant / incumbent not identified Hold: UK plant / incumbent not identified 9-18 months Not page-verified
grade n/a
Multi-division group; UK plant filter needed C Companies House Target UK manufacturing subsidiaries with fastener BOM
Rotork plc
00578327
Bath (Rotork House, Brassmill Lane) + UK manufacturing: actuators/flow control OEM Precision engineered fasteners for actuators/controls; catalogue + custom Hold: UK plant / incumbent not identified Hold: UK plant / incumbent not identified 6-12 months MRO/catalogue; 9-18 months VMI Not page-verified
grade n/a
Lower fastener intensity; quality/engineering specification culture C Companies House Engineering-led approach (Accu-style precision catalogue); map Bath plant C-parts
Cummins Ltd
00573951
UK engine/manufacturing operations (Darlington and related UK plants: confirm buying site per RFQ) OEM Engine/powertrain fasteners; FSP + VMI against Optimas £5.68-£19.88m (base £11.36m) £0.09-£2.53m (base £0.64m) 9-18 months first order; 12-24 months recurring Optimas: Cummins Engine Outstanding Supplier Award (UK: 2020) on Optimas awards page; further Cummins quality awards 2022-23 (global/US).
grade B
Entrenched Optimas; automotive-adjacent quality expectations B/C Companies House Optimas
CH filing packet in 15 Sep verification register.
Map UK plant fastener SKUs; propose engineered/second-source package where Optimas is stretched
Edwards Limited
06124750
Innovation Drive, Burgess Hill RH15 9TW (vacuum/abatement manufacturing) OEM Vacuum equipment fasteners; semiconductor-adjacent quality Hold: UK plant / incumbent not identified Hold: UK plant / incumbent not identified 9-18 months Not page-verified
grade n/a
Semiconductor supply-chain standards; Atlas Copco group C Companies House
CH filing packet in 15 Sep verification register.
Qualify group procurement route; engineered stainless/specialty
Renishaw plc
01106260
Wotton-under-Edge / UK manufacturing (metrology & manufacturing systems) OEM Precision fasteners for instruments/machine systems Hold: UK plant / incumbent not identified Hold: UK plant / incumbent not identified 6-15 months Not page-verified
grade n/a
High-spec, low-volume; not classic excavator VMI economics C Companies House
CH filing packet in 15 Sep verification register.
Selective engineered fasteners; deprioritise pure bin replenishment pitch
Liebherr-Great Britain Limited
00677497
UK sales/service/assembly footprint (confirm manufacturing vs import split) OEM / importer-assembler Construction equipment; verify UK build content before heavy pursuit Hold: UK plant / incumbent not identified Hold: UK plant / incumbent not identified 6-15 months if genuine UK assembly Not page-verified
grade n/a
Risk of import/distribution-heavy P&L vs UK manufacture C Companies House
CH filing packet in 15 Sep verification register.
Site verification first: exclude if repair/import only
Komatsu UK Limited
01948743
Durham Road, Birtley, Chester-le-Street DH3 2QX (excavator manufacturing) OEM Construction equipment fasteners + plant VMI Hold: UK plant / incumbent not identified Hold: UK plant / incumbent not identified 6-14 months Not page-verified
grade n/a
Japanese OEM group procurement; scale smaller than JCB C Companies House
CH filing packet in 15 Sep verification register.
Direct plant approach for VMI pilot; manageable wallet for first industrial win
Terex GB Limited
NI006669
Coalisland Road, Dungannon BT71 4DR (crushing/screening equipment manufacturing) OEM Materials-processing equipment fasteners; NI manufacturing site Hold: UK plant / incumbent not identified Hold: UK plant / incumbent not identified 6-14 months Not page-verified
grade n/a
Confirm materials-handling vs construction wallet; NI logistics C Companies House
CH filing packet in 15 Sep verification register.
Pull latest full accounts; plant discovery call
Niftylift Limited
01264184
Chalkdell Drive, Shenley Wood, Milton Keynes MK5 6GF (access platform manufacturing) OEM Access equipment fasteners; mid-size VMI-friendly plant Hold: UK plant / incumbent not identified Hold: UK plant / incumbent not identified 4-12 months Not page-verified
grade n/a
Smaller wallet; competitive mid-market distributors C Companies House Fast pilot candidate for first UK industrial VMI reference outside auto
Ishida Europe Limited
01832141
UK packaging machinery manufacturing (Birmingham area) OEM Food packaging equipment fasteners Hold: UK plant / incumbent not identified Hold: UK plant / incumbent not identified 4-12 months Not page-verified
grade n/a
Mid-market competition C Companies House
CH filing packet in 15 Sep verification register.
Add to mid-market VMI pursuit list
RNA Automation Limited
02037916
Castle Bromwich Business Park, Birmingham B35 7AG OEM (automation systems) RFID/Kanban C-parts: reference plant form, modest wallet £0.06-£0.22m (base £0.12m) £0.0-£0.03m (base £0.01m) 6-12 months (if pursued) Fabory Logic RFID: named Fabory case study (buyer, site, scope).
grade B
Small absolute spend; Fabory entrenched on Logic B/C Companies House Fabory Use as reference for plant-form proof; low priority for revenue
Teekay Couplings Limited
03538232
Milton Keynes manufacturing (Staytite Kanban case ~30 parts, 2014 contract) OEM (couplings) Socket-cap / threaded fasteners Kanban £0.04-£0.13m (base £0.07m) £0.0-£0.02m (base £0.0m) 3-9 months Staytite Kanban: Staytite news case (buyer named, ~30 parts, 3-year contract from 2014). Ageing evidence; re-confirm currency.
grade B (dated)
Small LTV; incumbent may have renewed B/C Companies House Staytite Only if near-term open tender; otherwise skip
CDE Global Limited
NI038852
Kilcronagh, Cookstown BT80 9HJ (wet processing equipment) OEM Large Kanban footprint (800+ components / 100 stations per Supply Technologies case) £0.2-£0.72m (base £0.4m) £0.0-£0.09m (base £0.02m) 9-18 months second-source only Supply Technologies: case study: 800+ components across 100 Kanban stations supporting CDE growth.
grade B
Deep Supply Technologies install; displace hard B/C Companies House Supply Technologies Study as plant-form reference; pursue only specialty SKUs not in ST scope

£ ranges are benchmark × explicit penetration models (see Method). Label: Bulten validation required for BOM-level spend.

3b. Named accounts: Defence Validate next

Primes and clean mid-tier manufacturers. Fastener manufacturers/distributors mislabelled as buyers (e.g. Vector GB) and SIC noise excluded. Bufab@Babcock is confirmed framework incumbency (Oct 2025).

Operating entity + no.UK siteClassBulten opportunity Est. annual addressable spendEst. annual Bulten revenue Time to first revenueIncumbent / supply modelBarrierGradeSourcesNext action
BAE Systems Marine Limited
00229770
Naval shipbuilding/submarines: Barrow / Scotstoun / other marine sites (confirm per programme) Prime (naval) Programme fasteners; safety-critical / exotic; long qualification £0.9-£4.2m (base £2.1m) £0.05-£1.47m (base £0.35m) 24-48 months to serial Clarendon Specialty Fasteners lists BAE Systems on approvals page only: not verified current plant supply.
grade E
JOSCAR, security, long SQ; Clarendon/others already approved C/E Companies House
CH filing packet in 15 Sep verification register.
Validate Bulten certs; seek tier introduction via approved fastener specialists or new programme RFQs
Thales UK Limited
00868273
Reading HQ; UK defence electronics/systems manufacturing sites Prime / systems Electronics/systems mechanical fasteners; lower structural intensity Hold: UK plant / incumbent not identified Hold: UK plant / incumbent not identified 18-36 months Not page-verified fastener incumbent
grade n/a
JOSCAR; electronics BOM may be low fastener £ C Companies House Screen sites for mechanical assembly intensity before pursuit
Babcock International Group PLC (UK operating sites via subsidiaries)
SC033955
Multiple UK defence/marine/nuclear sites (Devonport, Rosyth, etc.): site-select under framework Prime / services OEM Fasteners & C-parts under on-site digital solutions (framework form proven) Hold: UK plant / incumbent not identified Hold: UK plant / incumbent not identified 18-36 months (framework challenge) or 24-48 months new programme Bufab framework agreement Oct 2025 for fasteners and C-parts + on-site digital solutions (Bufab press release). Confirmed incumbent framework.
grade A
JOSCAR / Cyber Essentials; displace new Bufab framework; programme security clearance A/C Bufab Companies House Do not lead with displace-Bufab. Validate JOSCAR status; pursue adjacent Babcock sites/programmes as second-tier or specialist SKUs; map other primes in parallel
Leonardo UK Ltd
02426132
UK helicopters/electronics manufacturing (Yeovil and others) Prime Airframe/avionics fasteners: overlaps aerospace gates Hold: UK plant / incumbent not identified Hold: UK plant / incumbent not identified 24-48 months Not page-verified
grade n/a
AS/defence dual gates; long cycle C Companies House
CH filing packet in 15 Sep verification register.
Treat as aerospace-defence hybrid; only after cert validation
UTM Limited
04104303
UK training munitions manufacturer Tier / specialist manufacturer Specialty fasteners for munitions manufacturing Hold: UK plant / incumbent not identified Hold: UK plant / incumbent not identified 12-24 months Not page-verified
grade n/a
Defence onboarding; smaller wallet C Companies House Mid-tier entry candidate if JOSCAR cleared: faster than primes
Techtest Limited
01363570
UK test equipment manufacturing Tier Test equipment fasteners Hold: UK plant / incumbent not identified Hold: UK plant / incumbent not identified 9-18 months Not page-verified
grade n/a
Niche C Companies House Opportunistic if defence mid-tier wave

£ ranges are benchmark × explicit penetration models (see Method). Label: Bulten validation required for BOM-level spend.

3c. Named accounts: Rail rolling stock Validate next

Built around UK rolling-stock assembly sites only. Track, civil, signalling, and depot-only contractors excluded from this table.

Operating entity + no.UK siteClassBulten opportunity Est. annual addressable spendEst. annual Bulten revenue Time to first revenueIncumbent / supply modelBarrierGradeSourcesNext action
Alstom Transport UK Limited
08462831
Litchurch Lane Works, Derby DE24 8AD (end-to-end train manufacturing); Widnes = primarily refurb/traction OEM Rolling-stock assembly fasteners; UK supply-chain spend >£720m claimed (Jun 2026 Alstom PR) £0.75-£3.0m (base £1.5m) £0.02-£0.46m (base £0.1m) 12-24 months if open RFQ; 18-36 months serial Nord-Lock cites Alstom on international projects: UK plant Kanban not established on public record used here.
grade E (international) /: UK plant
RISQS; order pipeline risk; dual-source politics A/C Companies House Alstom Alstom
CH filing packet in 15 Sep verification register.
Engage Derby procurement on next fleet (e.g. battery-electric programmes); separate Widnes MRO from Derby serial
CAF Rolling Stock UK Limited
10854234
Celtic Business Park / Monk's Ditch Drive, Newport NP19 4RH OEM Rolling stock / tram assembly fasteners Hold: UK plant / incumbent not identified Hold: UK plant / incumbent not identified 9-18 months if programmes active Not page-verified fastener incumbent
grade n/a
Order book thin historically; RISQS C/D Companies House railforum.uk Check current Newport build schedule before BD spend
Siemens Mobility Limited
00016033
Goole Rail Village, East Yorkshire: Piccadilly line train manufacturing (3 halls / 10 assembly areas) OEM (rolling stock) C-parts / fasteners plant VMI: 530+ lines already live with incumbent £0.6-£2.4m (base £1.2m) £0.01-£0.25m (base £0.05m) 12-24 months second-source; 18-36 months meaningful share K&K UK Fasteners: press 23 Jan 2025: labelLOG across 530+ lines, 22 mobile shelves, 6 months nomination→SOP. Siemens quote confirms partnership.
grade A/B
RISQS; displace fresh K&K install; programme boom-bust A/B K&K UK Companies House GOV.UK Monitor Piccadilly ramp and bogie centre expansion; propose specialty/vibration-locking second-source, not full displace
Hitachi Rail Limited
05598549
Newton Aycliffe, County Durham: rolling stock manufacturing OEM Train assembly fasteners / C-parts VMI £0.54-£2.16m (base £1.08m) £0.01-£0.23m (base £0.05m) 12-24 months Optimas historically implemented supply-chain solution at new Hitachi Rail facility (trade press ~2017). Currency of current supply = re-confirm (may not be current incumbent).
grade B (historical)
RISQS; order scarcity risk for Newton Aycliffe B/C Companies House fastenerandfixing.com Re-confirm current fastener supplier; pursue only if programme awards visible

£ ranges are benchmark × explicit penetration models (see Method). Label: Bulten validation required for BOM-level spend.

3d. Wind: rebuilt named UK universe Defer / selective watch

Prior energy SIC ponds (highways, telecoms, solar, lifts) discarded. Named universe below is OEM blade + foundation fabrication. O&M and generic utilities excluded until a separate O&M study.

Operating entity + no.UK siteClassBulten opportunity Est. annual addressable spendEst. annual Bulten revenue Time to first revenueIncumbent / supply modelBarrierGradeSourcesNext action
SeAH Wind Ltd.
13220908
South Tees Way / Teesworks, Middlesbrough TS6 6UE: XXL monopile factory (production started 2025; contract setbacks 2026) Component / foundation fabricator Structural studbolts / heavy engineered fasteners: Cooper Turner Beck / LoneStar territory Hold: UK plant / incumbent not identified Hold: UK plant / incumbent not identified 12-24 months if plant stabilises No named fastener incumbent publicly; category peers = LoneStar / Cooper Turner Beck (engineered studbolts)
grade n/a
Factory readiness/contract risk; heavy engineered specialty (not Bulten classic auto FSP); cash stress at plant A/C Companies House seahwind.com newcivilengineer.com DEFER commercial pursuit until order book/cash stabilises; monitor as engineered-fastener adjacency only
Siemens Gamesa Renewable Energy Limited
10253129
Blade Factory, Sir William Siemens Way, Alexandra Dock, Hull HU9 1TA (~1,400 employees; Hornsea 3 blades) OEM (blades) Offshore blade plant fasteners: large site, composites-led Hold: UK plant / incumbent not identified Hold: UK plant / incumbent not identified 12-24 months No named fastener VMI on public record used here
grade n/a
Same composites economics; Siemens Energy group procurement A/C Companies House humberfreeport.org renews.biz Discovery only until BOM fastener £ evidenced; O&M separate track
Vestas Offshore Wind Blades UK Ltd
09170456
West Medina Mills, Stag Lane, Newport, Isle of Wight PO30 5TR: onshore blade plant (repurposed; ~300 manufacturing jobs retained with UKGov support) OEM (blades) Blade manufacturing fasteners/inserts: composites-dominant; metal fastener wallet thinner Hold: UK plant / incumbent not identified Hold: UK plant / incumbent not identified 12-24 months No named UK plant VMI incumbent on public record
grade n/a
Composites BOM; Vestas global SQ; limited metal C-parts vs industrial A/C Companies House Vestas GOV.UK
CH filing packet in 15 Sep verification register.
Assess insert/fastener content with plant engineering; do not assume excavator-like VMI economics

£ ranges are benchmark × explicit penetration models (see Method). Label: Bulten validation required for BOM-level spend.

Aerospace, Medical, and Agricultural named lists are intentionally short in this pack (defer / do not prioritise). Sample entities and exclusions are in the Method appendix and data/ files.

Appendix H. Method, definitions and source register

4. Method appendix

Definitions (as used)

Model (explicit)

  1. Addressable spend ≈ UK entity/site turnover × fastener% of turnover (by application type). Prefer BOM when available: none obtained at SKU level here → benchmark.
  2. Annual Bulten revenue = addressable × category share (55-85% commodity+engineered fit; 40-70% safety-critical) × penetration (displace 3-15%; second-source 5-22%; blank VMI 10-35%; new programme 15-50%).
  3. LTV (unweighted) = annual revenue × tenure. This pack does not apply P(win) or gross-profit haircuts. Earlier drafts defined a probability-weighted GP LTV; those figures are not used here.
  4. GM starting range 16-22%, base 18.4% from Bulten FY2025 group report (also 18.4% FY2024). UK/segment GM = Bulten internal validation required.
  5. Account life: MRO 2-3y; VMI industrial 3-5y; qualified serial 5-10y; programme-tied 3-8y.

Fastener % benchmarks used (label: benchmark)

ApplicationLowBaseHighRationale
industrial_assembly_oem0.25%0.50%0.90%Construction/industrial machinery: fasteners+C-parts typically low-single-digit tenths of % of OEM turnover; assembly-heavy sites toward high end.
precision_controls_vacuum0.15%0.30%0.60%Lower fastener intensity vs excavators; higher engineered content.
engine_powertrain0.20%0.40%0.70%Engine plants: significant threaded fasteners but not all Bulten-addressable.
rolling_stock_assembly0.30%0.60%1.20%Train assembly: high fastener/C-part density per vehicle; programme-lumpy.
wind_blade_oem0.05%0.15%0.30%Blade plants are composites-dominant; metal fastener wallet thinner than nacelle/foundation fab.
wind_foundation_fab0.40%0.80%1.50%Monopile/tower fab: studbolts, structural fasteners: engineered, not commodity bins.
defence_prime_site0.15%0.35%0.70%Primes buy across programmes; C-parts frameworks exist (Bufab@Babcock).
aerospace_tier0.20%0.50%1.00%Hardware programmes; often managed by specialists (Incora).
medical_device_mfr0.10%0.25%0.50%Assemblies vary; many devices low metal-fastener intensity; change-control heavy.
ag_machinery_oem0.30%0.60%1.00%Similar to industrial machinery but smaller UK wallets.

Evidence grades

Exclusions

Unresolved / Bulten internal validation required

Source register (material claims)

IDClaimURLRetrievedPeriodGrade
S1Bulten FY2025/24 gross margin 18.4%https://storage.mfn.se/062f44b5-dfa3-41cb-8f9c-444dc9cb6d13/…2026-09-15FY2025A
S2Bulten UK sales SEK 1,423m (2025) / 1,786m (2024)https://storage.mfn.se/062f44b5-dfa3-41cb-8f9c-444dc9cb6d13/…2026-09-15FY2025A
S3Bufab-Babcock fastener/C-parts framework + on-site digitalhttps://storage.mfn.se/96ac4cca-63e8-4e35-9c99-dd7b181c8d48/…2026-09-152025-10-01A
S4K&K UK at Siemens Goole: 530+ lines, 6 months to SOPhttps://www.keller-kalmbach.de/unternehmen/presse/pressemitt…2026-09-152025-01-23A/B
S5Optimas awards: JCB 2013; Cummins UK Outstanding Supplier 2020https://optimas.com/about-us/certifications-and-awards/…2026-09-152013-2020 awards listedB
S6Fabory Logic at RNA Automation Birminghamhttps://www.fabory.com/en_GB/group/cases/rnaautomation…2026-09-15undated caseB
S7Staytite Kanban at Teekay Couplings (~30 parts)https://www.staytite.com/news/staytite-secures-teekay…2026-09-152014 contract startB
S8Supply Technologies Kanban at CDE (800+ components / 100 stations)https://www.supplytechnologies.com/case-study/supporting-cde…2026-09-15undated caseB
S9Vestas IoW blade factory repurpose / UKGov supporthttps://www.vestas.com/en/media/company-news/2024/vestas-to-…2026-09-152024-12A
S10Siemens Gamesa Hull blade factory / Hornsea 3 productionhttps://www.renews.biz/offshore-wind/hornsea-3-blade-product…2026-09-152025D
S11SeAH Wind Teesside monopile; Hornsea 3 contract discontinuedhttps://www.newcivilengineer.com/latest/orsted-cancels-horns…2026-09-152026-02D
S12Alstom Derby Elizabeth line production; UK supply chain £720m+https://www.alstom.com/press-releases-news/2025/10/alstom-st…2026-09-152025-10 / 2026-06A
S13Optimas historical Hitachi Newton Aycliffe supply-chain casehttps://fastenerandfixing.com/application-technology/optimas…2026-09-15~2017B
S14Companies House legal entities / addresses for named accountshttps://api.company-information.service.gov.uk/…2026-09-15live APIC
S15Industrial competitor margins (Optimas -5.97%, Accu/Clarendon/ST >11%)desk research CH filings summarised in prior sector packs; t…2026-09-15latest filed samplesC

Audit files on box

/workspace/bulten-uk-pack/data/assumptions.json · sectors.json · accounts_*.json · accounts_all.csv · source_register.json

Appendix I. Full sector evidence (counted assessment)

Sector-by-sector working behind Assessment C: buyer screens, contract construction, tenure, time to revenue, growth, Year 1 to 3, and the source register. This is the counted Companies House assessment, not a second client-facing summary.

How each figure is built

InputRuleGrade
C-parts intensityBulten's own published rule: fasteners are about 1% of a manufacturer's purchase value. Calibrated against the working relationship already in use: a customer near £1bn turnover yields a contract around £5m a year, a £250m customer nearer £1m: this is 0.4–0.5% of turnover. Aerospace carries a certified-hardware premium at 1.0–1.5%; medical devices carry a lower structural fastener content at 0.15–0.30%.A
Contract valueSite turnover × intensity × Bulten's share of that account's C-parts. Entry share is one plant or one commodity band: 15–25% at an enterprise account, 50–70% at a mid-tier account where Bulten can take the whole category.C
Qualified buyersActive UK company, manufacturing on a UK site, repeat-volume assembly, turnover above the level at which a managed programme pays for itself. Enterprise tier is £250m and above; mid tier is £50m–£250m and needs the packaged offer.A counts, C screen
TenureTaken from observed relationship length, not from a contract term. Displacement in this category is a physical operation: bins bolted to a line, and in several cases the supplier's own staff standing next to it: which makes accounts slow to win and slow to lose.A
Time to first orderQualification plus accreditation plus buyer approval plus close plus onboarding. Accreditation lead times are taken from the scheme operators. Nothing is assumed where a gate has a published clock.A
RampA landed account bills 35% of its mature run-rate in its first twelve months, then full rate. Phased part transfer, bin installation and dual-running are why.C
Expansion15–30% a year on a landed account for years two and three: more part families, more of the C-parts range, then additional sites.C
Wins per yearCapacity-bound, not market-bound. Bulten has no sales organisation today, so Year-1 wins are set by heads and cycle length, not by how many buyers exist.C
Not includedNo probability weighting. No margin or cost-to-serve. No automotive, no SRAM, no acquisition revenue.,

1. Industrial equipment and machinery

The one sector where every answer is favourable at once. It has the most qualified buyers, the only absent accreditation gate, the shortest path to a first invoice, the longest observed tenure, and the only body of page-verified UK evidence showing buyers already paying somebody else to do exactly what Bulten does for JLR.

How many suitable customers

The SIC census returns 13,025 active UK companies and 7,146 above micro. Neither is a buyer count. Screened to UK manufacturing sites with repeat-volume assembly and a spend base that carries a programme:

Contract size

Account tierLow £mBase £mHigh £mArithmetic
Enterprise (£250m+)1.503.006.00JCB at £4.88bn × 0.5% = £24m of C-parts. One plant, one commodity band, 12–25% share.
Mid tier (£50–250m)0.150.350.70Ishida at £167m × 0.5% = £0.84m. Whole category, 40–70% share.
Blended, at 1 enterprise per 3 mid0.491.012.02The board's own ambition of one €5m order per site per year sits between base and high.

The growth model uses €1m as the Year-1 industrial ACV. Built independently from the census and the intensity rule, this lands at €1.18m. The ACV in the model is sound.

Tenure and lifetime value

Not three years. Optimas has held Jaguar Land Rover for 24 years and renewed it across two named plants; REYHER has held Dräger since the early 1990s. Once bins are on a line and a supplier's staff are in the building, the account does not turn over on a procurement cycle. Base tenure 8 years, low 5, high 12. With expansion, lifetime value is £10.1m on a blended account: against the model's €3m. The model's three-year industrial contract life is the single most valuable correction available to it, and it corrects upward.

Time to first revenue

No sector accreditation gate. ISO 9001 is the common baseline and Bulten Ltd, Scunthorpe already appears on Bureau Veritas certificate SE010265-1. Qualification is short and first pilots are achievable within two quarters. Base 9 months from a qualified conversation to first invoice; low 6, high 12. Full run-rate at roughly 18 months.

How the account grows

Entry is one line, one bin wall, one part family. Growth is documented in the incumbents' own material: Supply Technologies runs more than 800 components across 100 Kanban stations at CDE Global and an average of 15 million components a month for Swift; Würth runs roughly 4,500 active bins across 45 storage locations at Kärcher and 6,000 containers at 170 locations at Volvo CE's ABG. Staytite entered Teekay Couplings on around thirty parts. The growth path is thirty parts to eight hundred, then one site to several. Base expansion 25% a year on a landed account.

Year 1 to Year 3

AssumptionLowBaseHigh
Wins landed in Year 1 / 2 / 31 / 2 / 32 / 4 / 54 / 7 / 9
Senior business-development heads carrying them23–65–10
Year 1 revenue £m0.170.712.83
Year 2 revenue £m0.833.4413.06
Year 3 revenue £m2.108.3530.68
Accounts held at end of Year 361120

Eleven accounts by the end of Year 3 uses fewer than 9% of the qualified pond. The constraint is hiring, not market.

Evidence

2. Defence and security

The gate is far cheaper and faster than the plan assumes; the demand shape is far less proven. These two errors run in opposite directions and largely cancel, but they need fixing separately.

How many suitable customers

1,625 companies clear the census screen; 271 are large or mid-sized. The buyer count that matters is smaller: 9 primes at £1bn+: BAE Systems (£2.16bn at PLC level, £1.70bn at Surface Ships), Leonardo UK (£2.76bn), Babcock, Rolls-Royce Defence, QinetiQ, MBDA UK, Thales UK, Lockheed Martin UK, AWE: and 11 at £250m–£1bn including Raytheon UK, General Dynamics UK, RBSL, Chemring, Ultra, Senior and Martin-Baker. 20 qualified accounts. A separate, smaller route exists through MOD logistics commodity tendering.

Contract size

Two shapes, and they must not be averaged.

The growth model's €5m ACV is the prime-programme high case, applied as the default. Base it at €2.6m.

Tenure and lifetime value

Platform-length. Base 7 years, lifetime £13.0m. The tendered route is fixed at four years and recompeted, so it should be modelled separately at £2.5m of lifetime value, not blended in.

Time to first revenue

This is where the plan is most wrong, and it is wrong in Bulten's favour. The accreditation clock is weeks:

So the entry ticket is roughly three to four months and low cost, not the multi-year gate the plan implies by starting defence revenue in FY29 alongside aerospace. What is slow is not the accreditation but the buying behaviour: no page-verified UK case yet shows a defence prime buying C-parts as a managed Kanban service. Bufab holds a framework with Babcock International covering fasteners and associated C-parts with on-site digital solutions: the closest analogue, and it is a framework announcement rather than an observed plant programme. Base 24 months to first prime revenue; 9–15 months on the tendered commodity route.

How the account grows

Approval at one prime opens the rest of that prime's UK sites, then the platform's tier-one supply chain, which inherits the prime's approved-vendor list. Security clearance for on-site staff is the practical gate on expansion, not commercial appetite. Base expansion 30% a year: the highest of any sector, because primes are multi-site and the approval transfers.

Year 1 to Year 3

Year 1 £0.00m. Year 2 £0.00m base (£1.02m high, if the tendered route lands). Year 3 £0.50m base, £4.94m high. The action in Years 1–2 is accreditation and validation, not revenue.

Decision needed Start JOSCAR Stage 1 and Cyber Essentials this quarter. It costs weeks and almost nothing, it is the binding constraint on a €5m-ACV sector, and until it is done every defence number in the model is unreachable regardless of its size. Separately: does Bulten Ltd already hold JOSCAR, Cyber Essentials Plus or any prime approval? Nothing public confirms it either way.
Evidence

3. Wind and energy

Right size, wrong contract length, and the entry route is not the one the plan implies.

How many suitable customers

The census is unusable here: the SIC set returns 98,186 companies because it has to include electricity generation, utility construction and engineering design to catch wind at all, and the ranked list it produces is dominated by service and infrastructure firms that assemble nothing. The real buyer count is the UK manufacturing and fabrication footprint: 6 groups at £1bn+ (Siemens Gamesa Hull, Vestas Isle of Wight, SeAH Teesside, GE Vernova, plus the Humber operations hubs) and 9 at £250m–£1bn including JDR Cables and Smulders. 15 qualified sites, against an estimated £25–60m of annual sector C-parts spend.

Contract size

Per site, not per group: £0.8m low, £1.6m base, £3.0m high at an OEM plant; £0.30–£1.40m at a fabricator. Blended £1.06m. This is close to the model's €1m and the model is right on this line. Structural bolting intensity runs 1.5–2.5% of fabrication value, which is higher than industrial equipment: but most of it is already contracted at European group level to product specialists, so it is not the addressable share.

Tenure and lifetime value

Not fifteen years. Nothing in the evidence supports a fifteen-year contract life; the figure appears to have been taken from turbine design life rather than from a supply agreement. Plant programmes re-set with product cycles and group sourcing rounds. Base 5 years, low 3, high 8. Lifetime value £6.4m against the model's €15m. This is the second-largest overstatement in the model after agriculture, and it is entirely in the term.

Time to first revenue

No single gatekeeper scheme and no published lead time. Qualification is buyer-specific: Vestas runs a supplier enquiry form that lists C-parts and fasteners as a category and asks for ISO 9001 and ISO 14001 status, manufacturing footprint, financial information and offshore production capacity. That is a supplier screen, not an open tender. Base 15 months, low 12, high 18.

How the account grows

Entry is the services wrap around the product incumbent: kits, consolidation, managed inventory, operations consumables: not a head-on attack on structural bolting. The pattern is visible elsewhere: Würth's ENERCON service programme runs roughly 8,000 bins across more than 100 service stations, reordered by barcode app. That is fleet-maintenance storage, and it is a large book. Grimsby, on Bulten's doorstep, hosts the world's largest offshore operations centre. Base expansion 20% a year.

Year 1 to Year 3

Year 1 £0.00m. Year 2 £0.37m on one site landed. Year 3 £1.43m on two. High case £3.47m by Year 3.

Gap There is no page-verified UK wind plant running Kanban or VMI for fasteners at Vestas, Siemens Gamesa, Nordex or GE Renewable. The only Grade A named relationship is a 2020 Taiwan manufacture contract between Vestas and Boltun. The services-wrap thesis is sound and the German service evidence supports it, but the UK plant proof does not yet exist. One site visit settles it.
Evidence

4. Rail (rolling stock)

A small pond with a live, dated, page-verified analogue. Worth a funded trial and nothing more.

How many suitable customers

The census returns 6,562 companies and the ranked list is contaminated: it pulls in highways maintenance, traffic systems and power services contractors under the same SIC codes as rolling-stock manufacture. Screened to UK rolling-stock build and overhaul: 4 at scale: Siemens Mobility Goole, Hitachi Rail Newton Aycliffe (£717m), Alstom Derby (£555m UK entity), Wabtec UK (£310m): and 2 more at CAF Newport and the overhaul specialists. 6 qualified buyers against an estimated £15–30m of annual sector spend. One of the six is already taken.

Contract size

£0.5m low, £1.1m base, £2.2m high at a major; £0.45m base at an overhaul site. Blended £0.84m, which lands almost exactly on the model's €1m. Rolling stock carries a smaller C-parts share of bill-of-materials value than machinery, but a higher certificate burden: drawing conformity and EN 10204 3.1 certificates where specified.

Tenure and lifetime value

Not ten years. Rolling-stock procurement is re-tendered per build programme, so contract life follows the programme, not the customer. Base 5 years, low 3, high 7. Lifetime value £5.0m against the model's €10m.

Time to first revenue

RISQS is the documented entry route and it is cheap. Questionnaire completion runs hours to a few days, and submitted requirements are verified and published within three working days where no further information is needed. If an auditable RICCL code is selected, an audit is required: audits are typically raised around 20 weeks in advance with Stage 1 evidence due at least 8 weeks before Stage 2, and third-party guidance cites audit lead times up to three months. So the gate is three to six months depending on scope.

The commercial clock is better evidenced than in any other sector: K&K UK Fasteners went from nomination to start of production in six months at Siemens Mobility's Goole Rail Village, running labelLOG QR scanning across more than 500 parts and 22 mobile shelves. Base 15 months from standing start to first invoice, low 12, high 18.

How the account grows

Build programme, then depot and overhaul, then the next programme. The Goole case shows the shape: more than 500 parts on a single platform. Base expansion 20% a year. The ceiling is low because there are six buyers.

Year 1 to Year 3

Year 1 £0.00m. Year 2 £0.29m. Year 3 £1.13m. That is marginally ahead of the model's €0.88m over the same period. Rail is the one sector where the model is, if anything, slightly conservative on revenue: and simultaneously twice as optimistic as it should be on contract life.

Evidence

5. Agricultural machinery

The €60m is real. It is not agricultural machinery.

How many suitable customers

SIC 2830 returns 461 active UK companies, 259 above micro and 48 large or mid-sized. The ranked list by filed turnover is topped by Ifor Williams Trailers at £84m, followed by Ploeger (£26m), Tong Engineering (£22m), Bailey Trailers (£21m), Fullwood (£20m), Teagle (£18m) and Bernhard & Co (£16m). There is no UK agricultural machinery manufacturer in the £250m–£1bn band at all, and only five exceed £50m.

JCB and CNH are the two £1bn+ names always cited for this sector. Both sit in the industrial-equipment census under general and special-purpose machinery codes, and JCB's agricultural lines are built in the same plants as its construction machines, with C-parts spend pooled at plant level. They are one account each, and they are industrial-equipment accounts.

Qualified buyers unique to agricultural machinery, after removing dealers and distributors from the list: 8, none above £110m turnover.

Contract size

£60k low, £180k base, £350k high. Ifor Williams at £103m × 0.5% × 60% share = £309k, the top of the realistic range. The growth model carries €10m as the Year-1 agricultural ACV: ten times the industrial ACV, in a sector whose entire annual C-parts spend is estimated at £30–70m and whose largest unique buyer is a trailer maker. At €60m a year by FY31 the line requires 85–200% of the whole sector's annual spend.

Tenure, time to revenue, and growth

Tenure base 6 years, lifetime £1.2m. No sector accreditation gate; base 10 months to first revenue, the second-fastest after industrial. Expansion 15% a year: these are single-site businesses with limited headroom. The long tail below £50m buys transactionally and is the segment most winnable with a packaged offer, but each account is worth tens of thousands, not millions.

Year 1 to Year 3

Year 1 £0.00m. Year 2 £0.06m. Year 3 £0.31m. Against the model's €30m over the same three years.

The fix, and it is not a deletion Move the agricultural revenue line into industrial equipment and re-label it what it is: JCB and CNH plant programmes. The revenue survives; the sector does not. Then the model shows industrial equipment carrying the growth: which is what the evidence has said throughout: and the pipeline requirement drops from €425m against a £30–70m pond to a pipeline against a £330–440m one. Both JCB and CNH already run managed inventory through incumbents, so both are displacement targets on a 12–24 month clock, not greenfield.
Gap No page-verified UK plant Kanban or VMI case exists at any named agricultural OEM. Bufab names CNH International, Sampo Rosenlew and Väderstad as customers on its own industries page, with no bin counts, on-site headcount or volume figures. The strongest service evidence in this category is continental: Würth's RFID Kanban at AGCO Fendt Waldstetten transferring empty-bin data into SAP, and a UK twin-bin programme at Sears Manufacturing, an off-highway seating supplier. A single conversation with JCB settles the sector.
Evidence

6. Aerospace and aviation

The largest C-parts spend of any UK sector, and unreachable organically inside three years.

How many suitable customers

10 at £1bn+: Airbus Broughton, Rolls-Royce, BAE Systems, GKN Aerospace, Leonardo Yeovil, Safran, Thales, Parker Meggitt: and 12 at £250m–£1bn including Martin-Baker, Marshall, Moog UK, Gardner and Senior. 22 qualified accounts, against 505 registered manufacturers of which only 35 exceed £50m. Named UK sites already scoped as white space include Safran Actuation Wolverhampton (£534m), Parker Meggitt Ansty (£444m) and Moog Wolverhampton (£165m).

Contract size

Aerospace fastener intensity runs 1.0–1.5% of sector turnover against 0.4–0.5% elsewhere, because certified precision hardware carries its own price. Sector spend is estimated at £300–500m a year: the largest of any market examined. Per account: £0.8m low, £2.0m base, £4.0m high at a tier-one; the primes are held on multi-year integrated supply agreements. Blended £1.40m. The model's €5m ACV is the automotive figure copied across; no aerospace reference exists behind it.

Tenure and lifetime value

The longest of any sector once won. Base 9 years, lifetime £15.8m. Programme life and approval cost both work against churn.

Time to first revenue

Two gates in series. AS9120 for distribution is reachable in roughly 6 to 12 months from Bulten's existing certification base; implementation guides cite 4–6 months for smaller organisations, 6–9 for mid-sized and 9–12+ for complex multi-site, with the quality system typically operated for at least three months before the certification audit. Then customer approvals, which are the long pole and are not on Bulten's clock. Nothing public confirms Bulten Ltd holds AS9120 or AS9100 today. Base 30 months, low 24, high 36.

How the account grows, and Year 1 to Year 3

Approval at one OEM is portable to that OEM's other sites, which is why Incora's renewed agreement with GKN Aerospace covers integrated supply including hardware and chemical management across multiple GKN facilities globally. Base expansion 25%. Year 1, Year 2 and Year 3 are all £0.00m on an organic path. The model carries €5m in FY29.

The only route that reaches FY29 Aerospace revenue inside three years requires acquisition, not accreditation. An accredited specialist of £30–40m turnover buys the certificate, the customer approvals and the references in one transaction. The board has already asked for funding against a target generating around €25m. If the aerospace line stays in the plan, the acquisition line has to appear next to it: at present the plan carries the revenue and not the mechanism.
Evidence

7. Medical devices

Slow, small on fasteners specifically, and a discovery question before it is a market.

How many suitable customers

Roughly 2,085 registered manufacturers, of which only about 35 exceed £50m. 7 at £1bn+ with real UK plants: Smith+Nephew Hull (£6.16bn), Siemens Healthineers Eynsham, ConvaTec Deeside, Johnson & Johnson DePuy Leeds, BD Plymouth, Terumo Glasgow: and 7 more at £250m–£1bn including Elekta (£304m) and Bespak. 14 qualified accounts, and only the equipment makers are genuinely relevant.

Contract size

Devices use fewer structural fasteners and more precision turned parts and consumables, so intensity is 0.15–0.30% of turnover, not 0.5%. Per account £0.30m low, £0.70m base, £1.40m high at an equipment maker; £0.25m base below that. Blended £0.41m. Sector spend £40–90m a year. The model's €1m ACV is roughly twice what the category supports.

Tenure, time to revenue, growth

Tenure base 8 years: qualification cost makes these accounts sticky once won; REYHER has held Dräger as a Kanban customer since the early 1990s. Lifetime value £3.9m. Time to first revenue 30 months: no universal ISO 13485 mandate on fastener distributors was established, but buyer-specific qualification and regulatory approval are explicitly slow, and compliance-heavy direct contracting is the norm. Expansion 20%.

Year 1 to Year 3

£0.00m in all three years. The model carries €1m in FY29. Medical is a develop-later posture, and the only page-verified UK case is emergency logistics under the ventilator programme, not a steady-state managed inventory aisle.

Evidence

Which sectors to prioritise, and why

#SectorPostureWhy it sits hereWhat it costs to act
1Industrial equipmentBuild now134 qualified buyers against 6–22 elsewhere. No accreditation gate. The only sector that can invoice inside twelve months. Eight-year observed tenure. The only one with a body of page-verified UK evidence that buyers already pay for this service. It is also the closest match to what Bulten already does for JLR: nothing new has to be invented.Two to three senior business-development hires. No certification spend, no new sites.
2Defence & securityAccredit now, sell laterHighest contract value per account after aerospace, longest funded demand, and a gate measured in weeks. The reason it ranks second rather than first is that the buying behaviour is unproven, not that the market is small. The accreditation is so cheap that not starting it this quarter is the expensive decision.JOSCAR Stage 1 and 2 plus Cyber Essentials: roughly three to four months and low cost. No headcount until behaviour is validated.
3Rail (rolling stock)Funded trialSix buyers and £15–30m of annual spend cap it permanently: but it has the best-evidenced commercial clock of any sector, a documented cheap entry route, and one directly comparable UK programme running now. A contained test with explicit kill criteria.RISQS registration, three to six months. One pursuit.
4Wind & energyFunded trialFifteen sites, a services layer no incumbent occupies, and the Humber cluster on Bulten's doorstep. Held back by the absence of any UK plant proof and by structural bolting being contracted at European group level. Enter around the product incumbent, not against it.One site visit and one pursuit. No certification spend.
5Agricultural machineryFold into industrialEight unique buyers, none above £110m, and a total sector spend smaller than four industrial accounts. The two names that make it look like a market are industrial-equipment accounts. Stop running it as a sector; run JCB and CNH as two named pursuits inside sector one.Nothing. It is a re-labelling.
6Aerospace & aviationBuy, don't buildThe biggest C-parts spend of any UK sector and the highest lifetime value per account: behind two serial gates that cannot be compressed. Organic entry does not reach FY29. Acquisition does, and the board has already asked for the funding.Either an acquisition, or nothing. Do not fund an organic aerospace build.
7Medical devicesHoldFourteen buyers, the lowest fastener intensity of any sector, and 30-month qualification. Sticky once won, but nothing about it competes for Year 1–3 resource.Nothing. Revisit when the packaged mid-market offer exists.

The single change worth making to the plan

The growth model allocates its largest new-sector bet, €130m cumulative and a €425m pipeline requirement, to agricultural machinery: eight unique buyers and £30–70m of annual sector spend. It allocates its smallest, €19.5m cumulative, to industrial equipment: 134 qualified buyers, £330–440m of annual spend, no gate and the fastest clock. Those two lines are the wrong way round, and swapping them makes the plan more achievable and larger at the same time.

What would move these numbers

Five inputs sit inside Bulten and would replace the modelled assumptions with measured ones. Each is a data request, not a research task.

InputWhat it replacesEffect if it differs
C-parts share of a real Bulten account's purchase value, from the JLR bookThe 0.4–0.5%-of-turnover calibrationMoves every contract value in this document proportionally. The largest single lever.
Historic win rate and cycle length by account tierThe modelled wins-per-year scheduleMoves Year 1–3 revenue directly. The second-largest lever.
Onboarding history: time from signature to full run-rateThe 35% first-year rampMoves Year 1 and Year 2 only.
Which accreditations are held in Bulten Ltd's own name rather than the group'sThe aerospace and defence entry clocksIf JOSCAR or AS9120 are already held, defence and aerospace both pull forward by 6–12 months.
Stock, working-capital and engineering capacity available to commitThe absence of a delivery ceiling in this modelCaps the high case. Consignment stock and line-side setup are what the service actually consumes.
Three questions that change the plan, not the spreadsheet

Source register

Every figure in this document traces to one of the following. Grade A is a filing, a regulator or scheme record, or a buyer- or supplier-owned page with a direct statement. Grade B is a single company statement. Grade C is a transparent calculation with its inputs shown above.

SourceUsed forGrade
Companies House, BasicCompanyDataAsOneFile snapshot 2026-09-01, 5,689,367 rows scannedGross and addressable company counts, size classes, all seven sectorsA
Companies House filed accounts, iXBRL bulk and PDF recoveryNamed buyer turnover across the ranked market listsA
Find a Tender 005175-2025 and Contracts Finder: Leidos Supply, The Supply of Fasteners, LSL/GS/0098The only published fastener contract value: £2.5m over four yearsA
RISQS supplier FAQs and two-stage audit FAQsRail entry timingA
Saab JOSCAR brochure; Hellios JOSCAR materialDefence entry timingA
Bureau Veritas ISO 9001 certificate SE010265-1; group IATF 16949 certificates 0530523 and 0507476Bulten Ltd's current accreditation positionA
Supply Technologies / CDE Global; Fabory / RNA Automation; Staytite / Teekay; Optimas / JCB Rocester; Optimas / JLRIndustrial service model, account growth path and tenureA
K&K UK Fasteners / Siemens Mobility GooleRail time-to-value and programme scopeA
Incora / GKN AerospaceAerospace contracting shape and multi-site expansionA
Bufab industries page; Bufab / Babcock frameworkAgricultural and defence named relationshipsA naming, B service
Vestas supplier enquiry form; Vestas / Boltun 2020Wind qualification route and the one named relationshipA
Würth Industrie Service reference cases (Kärcher, Volvo CE ABG, AGCO Fendt, Sears Manufacturing, ENERCON Service)Account expansion arithmetic: bins, locations, items per yearA
Bulten published rule: fasteners are about 1% of a manufacturer's purchase valueThe intensity driver behind every contract value hereA
Bulten Market Opportunity and Competitive Position: Synthesis, August 2026Sector spend ranges, size pyramids, named accounts, scorecardB
Bulten YoY Growth Model v3, 8 August 2026Every figure in the comparison columnB
Published research packs: earlier (retired host) hubs not migrated; method and evidence are in these appendicesUnderlying sector research this assessment is built on,
Two notes on the source material The wind and rail ranked company lists in the underlying research are over-inclusive: the SIC taxonomy required to capture wind at all also captures electricity generation, utility construction and engineering design, and the rail codes capture highways and traffic contractors. The buyer counts in this document are screened lists, not those rankings. Separately, turnover coverage in the ranked lists is uneven: complete for industrial equipment and wind, partial for defence and medical, thin for agricultural, rail and aerospace: because the largest names in those sectors file as group PLCs under other codes. Sizing for those four sectors leans on named-account turnover rather than on the ranked list.
Equals Five · Bulten Ltd UK · Commercial assessment of sector entry · 15 September 2026
Revenue only. No margin, cost-to-serve or gross profit comparison. No probability weighting applied to any figure.
Arithmetic reproducible from model.py and model-output.json in the project folder.

Appendix J. What was researched

A list of the work actually run. Not a claim of completeness. Retrieval window for this pack: 11 to 15 September 2026, on top of the August 2026 synthesis.

Census and SIC

Cases (supplier / buyer)

Tenders and public notices

Accreditation and scheme pages

Job adverts and hiring signals

Pages and websites (hubs and sector packs)

Internal models and registers used

Appendix K. Research briefs (simple)

What was asked, in plain language. The full brief files sit in the project folder. This is the instruction, not the result.

The decision the work was for

The board has to choose which new UK sectors to enter, in what order, and with what commercial investment. The test is profit and return on capital, not revenue for its own sake. The original growth model put numbers on seven new sectors in a workshop. This work was commissioned to replace finger-in-the-air sector lines with evidenced planning inputs.

Out of scope for the seven-sector UK story: automotive (including Jaguar Land Rover), SRAM, and Horizon 3 (new markets beyond fasteners).

Brief v1 (11 September 2026)

For each of the seven sectors, establish:

  1. Who already sells fasteners and C-parts with a service wrap in the UK (named competitors, filed margin, stock days, accreditations).
  2. Which end-user manufacturers those competitors serve, plus the UK manufacturer list by turnover band.
  3. What an account is worth (C-parts spend, annual contract value, tenure, lifetime value).
  4. How long it takes (sales cycle, procurement route, accreditation clock).
  5. How to enter (displace, wrap around an incumbent, accredit, or acquire), with named targets where the incumbent is known.
  6. What is obtainable in the plan period, with a confidence grade.

Method named in the brief: Companies House API; Find a Tender and Contracts Finder; search and crawl of competitor sites, case studies and job adverts; evidence row for every hit (source, date, grade).

Census brief (14 September 2026)

Replace a ten-company sample with a census. Read the Companies House snapshot and accounts bulk. Define each sector by SIC. Separate manufacturers from SIC noise. Report firmographics and measured economics from filings, not from the growth model.

Six-sector commercial spec (14 September 2026)

For agricultural, wind, rail, aerospace, defence and medical: SIC taxonomy and exclusions; gross TAM vs addressable vs screened SAM; ranked top-100 by turnover with company number, site, accounts, website; then the same commercial questions as brief v1 at account level where evidence exists.

Client-pack write brief (15 September 2026)

Write an old-school report for the Group CEO and operational board: five-page executive summary, opportunity and growth model, sector recommendations, and why the numbers changed. Unweighted Bulten revenue. No probability weighting. Candidate figures in euros next to the original workbook. First twelve months as market-fit validation. Sales and marketing under 1.5% of revenue now, working target 3 to 4%; net EBITDA about 14% to leave about 10% after reinvestment.

Appendix L. What could be researched next (account level)

The pack is still sector-and-planning-input, not a named win schedule. The next research should be one row per buying site. Suggested order follows the sector calls.

Industrial (do first)

Defence

Wind and rail (trial accounts)

Agricultural residual

Aerospace and medical (hold, research only if a named path appears)

What not to do next