CADMAN_CRANES_LIMITED - Accounts


Company Registration No. 05298567 (England and Wales)
CADMAN CRANES LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019
PAGES FOR FILING WITH REGISTRAR
CADMAN CRANES LIMITED
CONTENTS
Page
Statement of financial position
1
Notes to the financial statements
2 - 9
CADMAN CRANES LIMITED
STATEMENT OF FINANCIAL POSITION
AS AT
31 DECEMBER 2019
31 December 2019
- 1 -
2019
2018
Notes
£
£
£
£
Fixed assets
Tangible assets
3
4,719,074
4,578,595
Current assets
Stocks
46,897
46,920
Debtors
4
2,110,084
1,644,316
Cash at bank and in hand
34,521
17,965
2,191,502
1,709,201
Creditors: amounts falling due within one year
5
(1,169,793)
(1,134,112)
Net current assets
1,021,709
575,089
Total assets less current liabilities
5,740,783
5,153,684
Creditors: amounts falling due after more than one year
6
(1,840,404)
(1,396,985)
Provisions for liabilities
(525,781)
(413,019)
Net assets
3,374,598
3,343,680
Capital and reserves
Called up share capital
7
7,350
7,350
Share premium account
81,340
81,340
Capital redemption reserve
200,000
200,000
Profit and loss reserves
3,085,908
3,054,990
Total equity
3,374,598
3,343,680

The directors of the company have elected not to include a copy of the income statement within the financial statements.true

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

The financial statements were approved by the board of directors and authorised for issue on 9 November 2020 and are signed on its behalf by:
Mr S R Milbank
Director
Company Registration No. 05298567
CADMAN CRANES LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019
- 2 -
1
Accounting policies
Company information

Cadman Cranes Limited is a private company limited by shares incorporated in England and Wales, with company registration number 05298567. The registered office is Earls Colne Business Park, Earls Colne, Colchester, Essex, CO6 2NS.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

This company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements:

 

  • Section 4 ‘Statement of Financial Position’ – Reconciliation of the opening and closing number of shares;

  • Section 7 ‘Statement of Cash Flows’ – Presentation of a statement of cash flow and related notes and disclosures;

  • Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instrument Issues’ – Carrying amounts, interest income/expense and net gains/losses for each category of financial instrument; basis of determining fair values; details of collateral, loan defaults or breaches, details of hedges, hedging fair value changes recognised in profit or loss and in other comprehensive income;

  • Section 26 ‘Share based Payment’ – Share-based payment expense charged to profit or loss, reconciliation of opening and closing number and weighted average exercise price of share options, how the fair value of options granted was measured, measurement and carrying amount of liabilities for cash-settled share-based payments, explanation of modifications to arrangements;

  • Section 33 ‘Related Party Disclosures’ – Compensation for key management personnel.

 

The financial statements of the company are consolidated in the financial statements of Milbank Ventures Limited. These consolidated financial statements are available from its registered office, Earls Colne Business Park, Earls Colne, Colchester, Essex, CO6 2NS.

CADMAN CRANES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
1
Accounting policies
(Continued)
- 3 -
1.2
Going concern

On 11 March 2020, the World Health Organisation (WHO) declared a global pandemic following the outbreak of COVID-19. As a result of the UK government enforcing strict social distancing measures and domestic lockdown in an effort to curtail the spread of the virus, there have been significant impacts on the trading conditions for the Company and its customers.true

 

The Company has utilised the government backed support packages available and where sales volumes have fallen, enough cost savings have been made to remain profitable. The ultimate parent company obtained a Coronavirus Business Interruption Loan to support the Group, but due to the success of measures taken and better than expected recovery of volumes, this has not been needed. This loan in addition to existing finance facility headroom would ensure the Company could continue in the event of another lockdown.

 

At the time of approving the financial statements, the directors therefore have a reasonable expectation that the Company has adequate resources to continue in operational existence for the foreseeable future. Thus, the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
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 trade discounts, settlement discounts and volume rebates.

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

1.4
Tangible fixed assets

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

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

Plant and equipment
10% to 30% on cost
Motor vehicles
25% on cost

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.5
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

1.6
Stocks

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

CADMAN CRANES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
1
Accounting policies
(Continued)
- 4 -

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

1.7
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.8
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's statement of financial position when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

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

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, 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 payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

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. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.9
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.10
Taxation

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

CADMAN CRANES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
1
Accounting policies
(Continued)
- 5 -
Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the income statement because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the income statement, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.11
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.12
Retirement benefits

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

1.13
Leases

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 profit or loss 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 profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

CADMAN CRANES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
1
Accounting policies
(Continued)
- 6 -
1.14
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.

2
Employees

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

2019
2018
Number
Number
Total
34
36
3
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 January 2019
6,786,089
Additions
1,190,620
Disposals
(926,361)
At 31 December 2019
7,050,348
Depreciation and impairment
At 1 January 2019
2,207,494
Depreciation charged in the year
414,467
Eliminated in respect of disposals
(290,687)
At 31 December 2019
2,331,274
Carrying amount
At 31 December 2019
4,719,074
At 31 December 2018
4,578,595
CADMAN CRANES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 7 -
4
Debtors
2019
2018
Amounts falling due within one year:
£
£
Trade debtors
416,457
503,813
Amounts owed by group undertakings
91,915
93,141
Other debtors
222,837
47,089
731,209
644,043
2019
2018
Amounts falling due after more than one year:
£
£
Amounts owed by group undertakings
1,378,875
1,000,273
Total debtors
2,110,084
1,644,316
5
Creditors: amounts falling due within one year
2019
2018
£
£
Trade creditors
253,872
100,234
Amounts due to group undertakings
5,000
210,320
Other taxation and social security
75,847
117,749
Other creditors
835,074
705,809
1,169,793
1,134,112

Included within other creditors are hire purchase contracts £475,962 (2018: £344,960) secured over the assets to which they relate and an invoice financing facility £257,279 (2018: £225,707) secured by a fixed and floating charge over certain company assets.

6
Creditors: amounts falling due after more than one year
2019
2018
£
£
Other creditors
1,840,404
1,396,985

Included within other creditors are hire purchase contracts £1,840,404 (2018: £1,396,985) secured over the assets to which they relate.

Creditors which fall due after five years are as follows:
2019
2018
£
£
Payable by instalments
394,183
333,823
CADMAN CRANES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 8 -
7
Called up share capital
2019
2018
£
£
Ordinary share capital
Issued and fully paid
2,550 'A' Ordinary shares of £1 each
2,550
2,550
2,550 'B' Ordinary shares of £1 each
2,550
2,550
2,250 'C' Ordinary shares of £1 each
2,250
2,250
7,350
7,350

The 'A', 'B', and 'C' ordinary shares rank pari passu in all respects.

8
Audit report information

As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006:

The auditor's report was unqualified.

The senior statutory auditor was Barry Gostling.
The auditor was Ensors Accountants LLP.
9
Financial commitments, guarantees and contingent liabilities

There is a Composite Guarantee and Debenture with Centric SPV 1 Limited dated 10 October 2017 under which the company is party to guarantee of the liabilities of certain fellow group companies under the terms of a Receivables Financing Agreement and Loan Agreement. The total amounts due by fellow group companies under these agreements is £2.1m. Each group company has net assets and the Directors consider that they will comfortably meet their obligations as they fall due and the guarantee will have no impact on the company.

 

There is a Debenture with Lloyds Bank Plc dated 23 April 2019 under which there are fixed and floating charges, over all property and assets of the company, in relation to a loan made by Lloyds Bank Plc to a company under common ultimate control. At the year end the balance of this loan was £1.1m. The Company under common ultimate control has net assets and the Directors consider that they will comfortably meet their obligations as they fall due and the Debenture will have no impact on the Company.

10
Operating lease commitments
Lessee

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

2019
2018
£
£
109,827
189,314
CADMAN CRANES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 9 -
11
Events after the reporting date

On 11 March 2020, the World Health Organisation (WHO) declared a global pandemic following the outbreak of COVID-19. As a result of the UK government enforcing strict social distancing measures and domestic lockdown in an effort to curtail the spread of the virus, there have been significant impacts on the trading conditions for the Company and its customers.

 

The Company has utilised the government backed support packages available and where sales volumes have fallen, enough cost savings have been made to remain profitable.

 

The Company therefore regards the impact of Covid-19 as a non-adjusting post balance sheet event.

12
Parent company

The parent company is Milbank Group Limited by virtue of its 100% shareholding. The registered office is Earls Colne Business Park, Earls Colne, Colchester, Essex, CO6 2NS.

 

The ultimate parent company of the largest and smallest group for which consolidated accounts are prepared is Milbank Ventures Limited. Its registered office, from which group accounts can be requested, is Earls Colne Business Park, Earls Colne, Colchester, Essex, CO6 2NS.

2019-12-312019-01-01false10 November 2020CCH SoftwareCCH Accounts Production 2020.200No description of principal activityThis audit opinion is unqualifiedMr D M CostinMr S R MilbankMr A S MayneMr M J SparrowMr M WaddinghamMr G ClarkMr D Dye2020-11-09052985672019-01-012019-12-31052985672019-12-31052985672018-12-3105298567core:OtherPropertyPlantEquipment2019-12-3105298567core:OtherPropertyPlantEquipment2018-12-3105298567core:CurrentFinancialInstrumentscore:WithinOneYear2019-12-3105298567core:CurrentFinancialInstrumentscore:WithinOneYear2018-12-3105298567core:CurrentFinancialInstruments2019-12-3105298567core:CurrentFinancialInstruments2018-12-3105298567core:Non-currentFinancialInstruments2019-12-3105298567core:Non-currentFinancialInstruments2018-12-3105298567core:ShareCapital2019-12-3105298567core:ShareCapital2018-12-3105298567core:SharePremium2019-12-3105298567core:SharePremium2018-12-3105298567core:CapitalRedemptionReserve2019-12-3105298567core:CapitalRedemptionReserve2018-12-3105298567core:RetainedEarningsAccumulatedLosses2019-12-3105298567core:RetainedEarningsAccumulatedLosses2018-12-3105298567core:ShareCapitalOrdinaryShares2019-12-3105298567core:ShareCapitalOrdinaryShares2018-12-3105298567bus:Director22019-01-012019-12-3105298567core:PlantMachinery2019-01-012019-12-3105298567core:MotorVehicles2019-01-012019-12-31052985672018-01-012018-12-3105298567core:OtherPropertyPlantEquipment2018-12-3105298567core:OtherPropertyPlantEquipment2019-01-012019-12-3105298567core:WithinOneYear2019-12-3105298567core:WithinOneYear2018-12-3105298567bus:PrivateLimitedCompanyLtd2019-01-012019-12-3105298567bus:SmallCompaniesRegimeForAccounts2019-01-012019-12-3105298567bus:FRS1022019-01-012019-12-3105298567bus:Audited2019-01-012019-12-3105298567bus:Director12019-01-012019-12-3105298567bus:Director32019-01-012019-12-3105298567bus:Director42019-01-012019-12-3105298567bus:Director52019-01-012019-12-3105298567bus:Director62019-01-012019-12-3105298567bus:Director72019-01-012019-12-3105298567bus:FullAccounts2019-01-012019-12-31xbrli:purexbrli:sharesiso4217:GBP