MAGNUM_GROUP_HOLDINGS_LIM - Accounts


Company Registration No. 06810641 (England and Wales)
MAGNUM GROUP HOLDINGS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019
MAGNUM GROUP HOLDINGS LIMITED
COMPANY INFORMATION
Director
R. Hattrell
Company number
06810641
Registered office
Magnum House
Leopold Road
FELIXSTOWE
IP11 7NR
Auditor
BG Audit LLP
Statutory Auditors
7 Three Rivers Business Park
Felixstowe Road, Foxhall
IPSWICH
IP10 0BF
Business address
Magnum House
Leopold Road
FELIXSTOWE
IP11 7NR
MAGNUM GROUP HOLDINGS LIMITED
CONTENTS
Page
Strategic report
1
Director's report
2
Director's responsibilities statement
3
Independent auditor's report
4 - 6
Group statement of comprehensive income
7
Group balance sheet
8
Company balance sheet
9
Group statement of changes in equity
10
Company statement of changes in equity
11
Group statement of cash flows
12
Company statement of cash flows
13
Notes to the financial statements
14 - 35
MAGNUM GROUP HOLDINGS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2019
- 1 -

The director presents the strategic report for the year ended 31 December 2019.

Fair review of the business

Continuing growth in both turnover and gross profitability, has allowed the Group to continue to inwardly invest into their core strengths and markets

 

Magnum Logistics has shown new growth and investment within the European sector, with the opening of a branch office in Lithuania, whilst the other group companies remain stable

 

The Group believes it is well position to deal with any challenges that may lay ahead and therefore expects continued growth during 2020 and beyond.

Principal risks and uncertainties

The risks associated with Covid 19 are ongoing. To date the impact has been varied within the group but we have managed the situation well and we believe we have the risks under control. We have protected ourselves by making use of Government assistance where available.

 

Preparation for Brexit is continuing with training and new IT infrastructure in place. We believe we are well positioned to deal with any outcome.

 

Liquidity Risk

The Group has sufficient cash reserves to enable it to meet its obligations as they fall due.

Development and performance

2019 was pleasing and allowed us to make further plans for growth going forward even in light of the difficult times we are facing with Covid and Brexit. The directors feel confident we can overcome any obstacles as and when they may arise.

Key performance indicators

The key financial highlights are as follows:

 

2019 2018         

Turnover growth        15.88%     7.38%        

Gross Profit %        28.75% 27.33%

Other performance indicators

Management also monitors the levels of jobs that are undertaken for each company in order to identify areas in which expectations are being exceeded.

Position of the group at the year end

The group financial position at the year end is strong, with the reserves at £1.28 million. The group has continued to offer a range of services as it looks to gain market share within the industry.

On behalf of the board

R. Hattrell
Director
11 December 2020
MAGNUM GROUP HOLDINGS LIMITED
DIRECTOR'S REPORT
FOR THE YEAR ENDED 31 DECEMBER 2019
- 2 -

The director presents his annual report and financial statements for the year ended 31 December 2019.

Principal activities

The principal activity of Magnum Spedition Limited is that of freight forwarders.

The principal activity of Magnum Book Services Limited is that of freight forwarders.

The principal activity of Magnum Logistics Limited is that of road hauliers.

The principal activity of Scanwell Logistics UK Limited is that of freight forwarders

The principal activity of Scanwell Logistics LHR is that of freight forwarders.

The principal activity of Magnum group holdings is that of a holding company.

Director

The director who held office during the year and up to the date of signature of the financial statements was as follows:

R. Hattrell
Results and dividends

The results for the year are set out on page 7.

Ordinary dividends were paid amounting to £123,497. The director does not recommend payment of a further dividend.

Post reporting date events

No significant events have occurred between 31 December 2019 and the date of authorisation of these financial statements.

Auditor

The auditor, BG Audit LLP, is deemed to be reappointed under section 487(2) of the Companies Act 2006.

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the auditor of the company is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the auditor of the company is aware of that information.

On behalf of the board
R. Hattrell
Director
11 December 2020
MAGNUM GROUP HOLDINGS LIMITED
DIRECTOR'S RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2019
- 3 -

The director is responsible for preparing the Annual Report and the financial statements in accordance with applicable law and regulations.

 

Company law requires the director to prepare financial statements for each financial year. Under that law the director has elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the director must not approve the financial statements unless he is satisfied that they give a true and fair view of the state of affairs of the group and company, and of the profit or loss of the group for that period. In preparing these financial statements, the director is required to:

 

  •     select suitable accounting policies and then apply them consistently;

  •     make judgements and accounting estimates that are reasonable and prudent;

  •     state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements;

  •     prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

 

The director is responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and company and enable them to ensure that the financial statements comply with the Companies Act 2006. He is also responsible for safeguarding the assets of the group and company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

MAGNUM GROUP HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF MAGNUM GROUP HOLDINGS LIMITED
- 4 -
Opinion

We have audited the financial statements of Magnum Group Holdings Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2019 which comprise the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows, the company statement of cash flows and notes to the financial statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including FRS 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

  • give a true and fair view of the state of the group's and the parent company's affairs as at 31 December 2019 and of the group's profit for the year then ended;

  • have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and

  • have been prepared in accordance with the requirements of the Companies Act 2006.

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Material uncertainty related to going concern

We draw attention to note 29 in the financial statements, which indicates the existence of a contingent liability in respect of an ongoing claim for a subsidiary company, the outcome of which remains uncertain. Our opinion is not modified in respect of this matter.

Conclusions relating to going concern

We have nothing to report in respect of the following matters in relation to which the ISAs (UK) require us to report to you where:

  • the director's use of the going concern basis of accounting in the preparation of the financial statements is not appropriate; or

  • the director has not disclosed in the financial statements any identified material uncertainties that may cast significant doubt about the group's or the parent company’s ability to continue to adopt the going concern basis of accounting for a period of at least twelve months from the date when the financial statements are authorised for issue.

Other information

The director is responsible for the other information. The other information comprises the information included in the annual report, other than the financial statements and our auditor’s report thereon. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.

 

In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether there is a material misstatement in the financial statements or a material misstatement of the other information. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

 

We have nothing to report in this regard.

MAGNUM GROUP HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF MAGNUM GROUP HOLDINGS LIMITED
- 5 -

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of our audit:

  • the information given in the strategic report and the director's report for the financial year for which the financial statements are prepared is consistent with the financial statements; and

  • the strategic report and the director's report have been prepared in accordance with applicable legal requirements.

Matters on which we are required to report by exception

In the light of the knowledge and understanding of the group and the parent company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report and the director's report.

 

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:

 

  • adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or

  • the parent company financial statements are not in agreement with the accounting records and returns; or

  • certain disclosures of directors' remuneration specified by law are not made; or

  • we have not received all the information and explanations we require for our audit.

Responsibilities of director

As explained more fully in the director's responsibilities statement, the director is responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the director determines is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

 

In preparing the financial statements, the director is responsible for assessing the group's and the parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the director either intends to liquidate the group or the parent company or to cease operations, or has no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council’s website at: http://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor’s report.

MAGNUM GROUP HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF MAGNUM GROUP HOLDINGS LIMITED
- 6 -

Use of our report

This report is made solely to the company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company’s members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company’s members as a body, for our audit work, for this report, or for the opinions we have formed.

Roger Beaton F.C.A. (Senior Statutory Auditor)
for and on behalf of BG Audit LLP
11 December 2020
Statutory Auditors
7 Three Rivers Business Park
Felixstowe Road, Foxhall
IPSWICH
IP10 0BF
MAGNUM GROUP HOLDINGS LIMITED
GROUP STATEMENT OF TOTAL COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2019
- 7 -
2019
2018
Notes
£
£
Turnover
3
15,920,671
13,738,588
Cost of sales
(11,343,713)
(9,982,727)
Gross profit
4,576,958
3,755,861
Administrative expenses
(4,018,641)
(3,534,628)
Other operating income
103,969
102,674
Operating profit
4
662,286
323,907
Interest receivable and similar income
8
14,896
2,564
Interest payable and similar expenses
9
(9,003)
(9,647)
Amounts written off investments
-
28,102
Profit before taxation
668,179
344,926
Taxation
10
(135,825)
(73,920)
Profit for the financial year
532,354
271,006
Profit for the financial year is attributable to:
- Owners of the parent company
223,293
39,471
- Non-controlling interests
309,061
231,535
532,354
271,006
Total comprehensive income for the year is attributable to:
- Owners of the parent company
223,293
39,471
- Non-controlling interests
309,061
231,535
532,354
271,006

As indicated in note 11 the group disposed of a subsidiary company in 2018. The results of the discontinued operations are not considered material to disclose separately.

 

Subject to this the profit and loss account has been prepared on the basis that all operations are continuing operations.

MAGNUM GROUP HOLDINGS LIMITED
GROUP BALANCE SHEET
AS AT
31 DECEMBER 2019
31 December 2019
- 8 -
2019
2018
Notes
£
£
£
£
Fixed assets
Tangible assets
14
397,256
509,118
Investments
15
4,603
-
401,859
509,118
Current assets
Debtors
19
3,437,572
4,107,955
Cash at bank and in hand
1,383,741
1,569,380
4,821,313
5,677,335
Creditors: amounts falling due within one year
20
(3,615,896)
(4,783,980)
Net current assets
1,205,417
893,355
Total assets less current liabilities
1,607,276
1,402,473
Creditors: amounts falling due after more than one year
21
(68,078)
(47,966)
Provisions for liabilities
24
(66,838)
(74,334)
Net assets
1,472,360
1,280,173
Capital and reserves
Called up share capital
26
2,140
2,140
Share premium account
189,203
189,203
Profit and loss reserves
1,083,935
984,139
Equity attributable to owners of the parent company
1,275,278
1,175,482
Non-controlling interests
197,082
104,691
1,472,360
1,280,173
The financial statements were approved and signed by the director and authorised for issue on 11 December 2020
11 December 2020
R. Hattrell
Director
MAGNUM GROUP HOLDINGS LIMITED
COMPANY BALANCE SHEET
AS AT 31 DECEMBER 2019
31 December 2019
- 9 -
2019
2018
Notes
£
£
£
£
Fixed assets
Tangible assets
14
26,118
26,586
Investments
15
195,627
195,567
221,745
222,153
Current assets
Debtors
19
219,002
204,086
Cash at bank and in hand
944,099
903,905
1,163,101
1,107,991
Creditors: amounts falling due within one year
20
(66,307)
(60,914)
Net current assets
1,096,794
1,047,077
Total assets less current liabilities
1,318,539
1,269,230
Provisions for liabilities
24
(2,067)
(1,140)
Net assets
1,316,472
1,268,090
Capital and reserves
Called up share capital
26
2,140
2,140
Share premium account
189,203
189,203
Profit and loss reserves
1,125,129
1,076,747
Total equity
1,316,472
1,268,090
The financial statements were approved and signed by the director and authorised for issue on 11 December 2020
11 December 2020
R. Hattrell
Director
Company Registration No. 016810641
MAGNUM GROUP HOLDINGS LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2019
- 10 -
Share capital
Share premium account
Profit and loss reserves
Total controlling interest
Non-controlling interest
Total
Notes
£
£
£
£
£
£
Balance at 1 January 2018
2,140
189,203
1,070,202
1,261,545
106,099
1,367,644
Year ended 31 December 2018:
Profit and total comprehensive income for the year
-
-
39,471
39,471
231,535
271,006
Dividends
12
-
-
(125,534)
(125,534)
(232,943)
(358,477)
Balance at 31 December 2018
2,140
189,203
984,139
1,175,482
104,691
1,280,173
Year ended 31 December 2019:
Profit and total comprehensive income for the year
-
-
223,293
223,293
309,061
532,354
Dividends
12
-
-
(123,497)
(123,497)
(216,670)
(340,167)
Balance at 31 December 2019
2,140
189,203
1,083,935
1,275,278
197,082
1,472,360
MAGNUM GROUP HOLDINGS LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2019
- 11 -
Share capital
Share premium account
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 January 2018
2,140
189,203
1,236,961
1,428,304
Year ended 31 December 2018:
Loss and total comprehensive income for the year
-
-
(34,680)
(34,680)
Dividends
12
-
-
(125,534)
(125,534)
Balance at 31 December 2018
2,140
189,203
1,076,747
1,268,090
Year ended 31 December 2019:
Profit and total comprehensive income for the year
-
-
171,879
171,879
Dividends
12
-
-
(123,497)
(123,497)
Balance at 31 December 2019
2,140
189,203
1,125,129
1,316,472
MAGNUM GROUP HOLDINGS LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2019
- 12 -
2019
2018
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
33
734,993
627,207
Interest paid
(9,003)
(9,647)
Income taxes paid
(86,075)
(70,750)
Net cash inflow from operating activities
639,915
546,810
Investing activities
Purchase of tangible fixed assets
(46,326)
(82,499)
Proceeds on disposal of tangible fixed assets
43,624
7,758
Purchase of subsidiaries
(60)
-
Proceeds on disposal of subsidiaries (net of cash disposed)
-
20,000
Purchase of joint ventures
(4,543)
-
Proceeds from other investments and loans
75,512
(81,939)
Interest received
14,896
2,564
Net cash generated from/(used in) investing activities
83,103
(134,116)
Financing activities
Payment of finance leases obligations
(86,467)
(77,695)
Dividends paid to equity shareholders
(123,497)
(125,534)
Dividends paid to non-controlling interests
(216,670)
(232,943)
Net cash used in financing activities
(426,634)
(436,172)
Net increase/(decrease) in cash and cash equivalents
296,384
(23,478)
Cash and cash equivalents at beginning of year
127,960
151,438
Cash and cash equivalents at end of year
424,344
127,960
Relating to:
Cash at bank and in hand
1,383,741
1,569,380
Bank overdrafts included in creditors payable within one year
(959,397)
(1,441,420)
MAGNUM GROUP HOLDINGS LIMITED
COMPANY STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2019
- 13 -
2019
2018
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from/(absorbed by) operations
34
154,043
(89,191)
Income taxes paid
(17,789)
(9,260)
Net cash inflow/(outflow) from operating activities
136,254
(98,451)
Investing activities
Purchase of tangible fixed assets
(9,981)
(5,263)
Proceeds on disposal of subsidiaries
(60)
11,250
Interest received
12,478
-
Dividends received
25,000
30,000
Net cash generated from investing activities
27,437
35,987
Financing activities
Dividends paid to equity shareholders
(123,497)
(125,534)
Net cash used in financing activities
(123,497)
(125,534)
Net increase/(decrease) in cash and cash equivalents
40,194
(187,998)
Cash and cash equivalents at beginning of year
903,905
1,091,903
Cash and cash equivalents at end of year
944,099
903,905
MAGNUM GROUP HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019
- 14 -
1
Accounting policies
Company information

Magnum Group Holdings Limited (“the company”) is a limited company domiciled and incorporated in England and Wales. The registered office is Magnum House, Leopold Road, Felixstowe, IP11 7NR.

 

The group consists of Magnum Group Holdings Limited and all of its subsidiaries.

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.

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, modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the year was £165,022 (2018 - £34,680 loss)

1.2
Basis of consolidation

In the parent company financial statements, the cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill. The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date. Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date. Investments in subsidiaries, joint ventures and associates are accounted for at cost less impairment.

 

Deferred tax is recognised on differences between the value of assets (other than goodwill) and liabilities recognised in a business combination accounted for using the purchase method and the amounts that can be deducted or assessed for tax, considering the manner in which the carrying amount of the asset or liability is expected to be recovered or settled. The deferred tax recognised is adjusted against goodwill or negative goodwill.

The consolidated financial statements incorporate those of Magnum Group Holdings Limited and all of its subsidiaries (ie entities that the group controls through its power to govern the financial and operating policies so as to obtain economic benefits). Subsidiaries acquired during the year are consolidated using the purchase method. Their results are incorporated from the date that control passes.

 

All financial statements are made up to 31 December 2019. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.

 

All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.

MAGNUM GROUP HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
1
Accounting policies
(Continued)
- 15 -
1.3
Going concern

As indicated in note 29 a group company has an outstanding matter reported as a contingent liability for a material claim, the outcome of which is uncertain. This matters represents a material uncertainty for that group company which may cast doubt on its own ability to continue as a going concern. Based on the information available and independent advice, the directors dispute the claim in full. The directors do not consider that the outcome of the claim would materially affect the group’s ability to continue, and consider it appropriate to prepare the accounts on a  going concern basis.

 

Scanwell Logistics UK Limited ceased trading on the 31st October 2019. The Directors do not consider that there is any material difference between consolidating their accounts on a going concern basis or a break up basis.

 

Since the balance sheet date there has been widespread disruption to the UK and worldwide economy due to the emergence of the Covid19 pandemic. The freight and logistics industry market appears to be reasonably robust, however it has impacted on some of the company’s other operating income streams. The directors have assessed the current financial position of the group and its access to cash resources in the next 12 months, and continued support from other group companies. Based on this, the directors consider that the group will have adequate resources to continue in operational existence for the foreseeable future and consider it appropriate to prepare the financial statements on a going concern basis

1.4
Turnover

Turnover for freight forwarding, transport and logistics 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.

 

Turnover for digital printing equipment is recognised in the period in which the rental or copy cost charge relates to. Printer consumables are recognised in the period in which the sales invoices relates to.

1.5
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of a business over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Acquired goodwill is written off in equal instalments over its estimated useful economic life.

 

For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.

1.6
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.

MAGNUM GROUP HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
1
Accounting policies
(Continued)
- 16 -

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

Leasehold improvements
Over the period of the lease
Plant and equipment
25% straight line
Fixtures and fittings
25% straight line
Computers
33% straight line
Motor vehicles
33% - 20% Straight line

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 recognised in the profit and loss account.

1.7
Fixed asset investments

Equity investments are measured at fair value through profit or loss, except for those equity investments that are not publicly traded and whose fair value cannot otherwise be measured reliably, which are recognised at cost less impairment until a reliable measure of fair value becomes available.

 

In the parent company financial statements, investments in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.

A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

1.8
Impairment of fixed assets

At each reporting period end date, the group reviews the carrying amounts of its tangible and intangible 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.

 

The carrying amount of the investments accounted for using the equity method is tested for impairment as a single asset. Any goodwill included in the carrying amount of the investment is not tested separately for impairment.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

MAGNUM GROUP HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
1
Accounting policies
(Continued)
- 17 -
1.9
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.

1.10
Financial instruments

The group 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 group's balance sheet when the group becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset and 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.

Other financial assets

Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.

Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the group transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

MAGNUM GROUP HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
1
Accounting policies
(Continued)
- 18 -
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 group 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.

Other financial liabilities

Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.

 

Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.

Derecognition of financial liabilities

Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.

1.11
Equity instruments

Equity instruments issued by the group 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 group.

1.12
Taxation

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

Current tax

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

MAGNUM GROUP HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
1
Accounting policies
(Continued)
- 19 -
Deferred tax

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

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset if, and only if, there is 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.

1.13
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.

1.14
Retirement benefits

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

1.15
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 balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

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 leased asset are consumed.

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.

1.16
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.

MAGNUM GROUP HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 20 -
2
Judgements and key sources of estimation uncertainty

In the application of the group’s accounting policies, the director is required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

3
Turnover and other revenue

An analysis of the group's turnover is as follows:

2019
2018
£
£
Turnover analysed by class of business
Transport, freight forwarding and logistics
15,837,320
13,661,376
Printer and copier services
-
63,212
Management fees
83,351
14,000
15,920,671
13,738,588
2019
2018
£
£
Other significant revenue
Interest income
14,896
2,564
2019
2018
£
£
Turnover analysed by geographical market
United Kingdom
6,846,140
8,975,617
Rest of the World
9,074,531
4,762,971
15,920,671
13,738,588
4
Operating profit
2019
2018
£
£
Operating profit for the year is stated after charging/(crediting):
Exchange gains
(21,733)
(58,689)
Depreciation of owned tangible fixed assets
178,320
100,966
Depreciation of tangible fixed assets held under finance leases
-
88,025
Loss on disposal of tangible fixed assets
23,076
-
Operating lease charges
362,421
287,001
MAGNUM GROUP HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 21 -
5
Auditor's remuneration
2019
2018
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
3,240
2,500
Audit of the financial statements of the company's subsidiaries
17,266
17,545
20,506
20,045
6
Employees

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

Group
Company
2019
2018
2019
2018
Number
Number
Number
Number
Admin
7
6
6
6
Director
6
7
1
1
Operational
69
63
-
-
82
76
7
7

Their aggregate remuneration comprised:

Group
Company
2019
2018
2019
2018
£
£
£
£
Wages and salaries
2,085,949
1,824,732
151,342
142,491
Social security costs
196,119
168,215
14,066
10,387
Pension costs
86,761
103,822
25,992
81,741
2,368,829
2,096,769
191,400
234,619
7
Director's remuneration
2019
2018
£
£
Remuneration for qualifying services
72,444
72,207
Company pension contributions to defined contribution schemes
16,544
80,176
88,988
152,383
The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 2 (2018: 2)
MAGNUM GROUP HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 22 -
8
Interest receivable and similar income
2019
2018
£
£
Interest income
Interest on bank deposits
19
-
Other interest income
14,877
2,564
Total income
14,896
2,564

Investment income includes the following:

Interest on financial assets not measured at fair value through profit or loss
19
-
9
Interest payable and similar expenses
2019
2018
£
£
Other finance costs:
Interest on finance leases and hire purchase contracts
5,996
9,036
Other interest
3,007
611
Total finance costs
9,003
9,647
10
Taxation
2019
2018
£
£
Current tax
UK corporation tax on profits for the current period
143,578
86,091
Deferred tax
Origination and reversal of timing differences
(7,753)
(12,171)
Total tax charge
135,825
73,920
MAGNUM GROUP HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
10
Taxation
(Continued)
- 23 -

The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:

2019
2018
£
£
Profit before taxation
668,179
344,926
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2018: 19.00%)
126,954
65,536
Tax effect of expenses that are not deductible in determining taxable profit
4,902
14,920
Tax effect of utilisation of tax losses not previously recognised
-
(12,509)
Permanent capital allowances in excess of depreciation
-
789
Depreciation on assets not qualifying for tax allowances
2,647
4,195
Deferred tax adjustments in respect of prior years
1,322
989
Taxation charge
135,825
73,920
11
Discontinued operations
Group

In September 2018 the group sold its investment in Intra Networks Limited, a provider of digital printing equipment and printer consumables. During the year, Intra Networks contributed a post-tax loss of £8,102 (2017 : £10,819). The group received cash consideration of £20,000. The net liabilities at the date of disposal were £8,102. A profit from the sale of Intra Networks Limited of £28,102 has been included in the profit and loss account.

12
Dividends
2019
2018
£
£
Interim paid
123,497
125,534
13
Intangible fixed assets
Group
Goodwill
£
Cost
At 1 January 2019 and 31 December 2019
7,361
Amortisation and impairment
At 1 January 2019 and 31 December 2019
7,361
MAGNUM GROUP HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
13
Intangible fixed assets
(Continued)
- 24 -
Carrying amount
At 31 December 2019
-
At 31 December 2018
-
The company had no intangible fixed assets at 31 December 2019 or 31 December 2018.
MAGNUM GROUP HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 25 -
14
Tangible fixed assets
Group
Leasehold land and buildings
Leasehold improvements
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
£
£
Cost
At 1 January 2019
66,400
29,743
92,076
152,566
67,954
1,065,141
1,473,880
Additions
-
1,481
2,900
12,016
9,816
106,945
133,158
Disposals
-
-
-
-
-
(285,083)
(285,083)
At 31 December 2019
66,400
31,224
94,976
164,582
77,770
887,003
1,321,955
Depreciation and impairment
At 1 January 2019
37,552
15,590
88,576
134,076
57,484
631,484
964,762
Depreciation charged in the year
14,006
6,090
724
8,867
8,499
140,134
178,320
Eliminated in respect of disposals
-
-
-
-
-
(218,383)
(218,383)
At 31 December 2019
51,558
21,680
89,300
142,943
65,983
553,235
924,699
Carrying amount
At 31 December 2019
14,842
9,544
5,676
21,639
11,787
333,768
397,256
At 31 December 2018
28,848
14,153
3,500
18,490
10,470
433,657
509,118
MAGNUM GROUP HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 26 -
Company
Leasehold improvements
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 January 2019
29,743
1,001
15,266
22,000
68,010
Additions
1,481
-
-
8,500
9,981
At 31 December 2019
31,224
1,001
15,266
30,500
77,991
Depreciation and impairment
At 1 January 2019
15,590
798
13,036
12,000
41,424
Depreciation charged in the year
6,090
202
1,563
2,594
10,449
At 31 December 2019
21,680
1,000
14,599
14,594
51,873
Carrying amount
At 31 December 2019
9,544
1
667
15,906
26,118
At 31 December 2018
14,153
203
2,230
10,000
26,586

The net carrying value of tangible fixed assets includes the following in respect of assets held under finance leases or hire purchase contracts.

Group
Company
2019
2018
2019
2018
£
£
£
£
Motor vehicles
177,225
282,806
-
-
15
Fixed asset investments
Group
Company
2019
2018
2019
2018
Notes
£
£
£
£
Investments in subsidiaries
16
60
-
195,627
195,567
Investments in joint ventures
17
4,543
-
-
-
4,603
-
195,627
195,567
MAGNUM GROUP HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
15
Fixed asset investments
(Continued)
- 27 -
Movements in fixed asset investments
Group
Shares in group undertakings and participating interests
£
Cost or valuation
At 1 January 2019
-
Additions
4,603
At 31 December 2019
4,603
Carrying amount
At 31 December 2019
4,603
At 31 December 2018
-
Movements in fixed asset investments
Company
Shares in group undertakings
£
Cost or valuation
At 1 January 2019
195,567
Additions
60
At 31 December 2019
195,627
Carrying amount
At 31 December 2019
195,627
At 31 December 2018
195,567
16
Subsidiaries

Details of the company's subsidiaries at 31 December 2019 are as follows:

Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Magnum Book Services Limited
England and Wales
Ordinary
75.00
Magnum Logistics Limited
England and Wales
Ordinary
50.00
Magnum Spedition Limited
England and Wales
Ordinary
75.00
Scanwell LHR Limited
England and Wales
Ordinary
90.00
Scanwell UK Limited
England and Wales
Ordinary
75.00
Scanwell Logistics (FXT) Limited
England and Wales
Ordinary
60.00
MAGNUM GROUP HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
16
Subsidiaries
(Continued)
- 28 -

The results for the subsidiary company Scanwell logistics (FXT) Limited have been excluded from the consolidation accounts on the basis that they are immaterial. The investment is stated at cost.

17
Joint ventures

Details of joint ventures at 31 December 2019 are as follows:

Name of undertaking
Registered office
Interest
% Held
held
Direct
Magnum Logistics UAB
Lithuania
Ordinary
50.00

The investments in joint ventures are stated at cost.

The results for the joint venture in Magnum Logistics UAB have been excluded from the consolidation accounts on the basis that they are immaterial.

18
Financial instruments
Group
Company
2019
2018
2019
2018
£
£
£
£
Carrying amount of financial assets
Debt instruments measured at amortised cost
3,152,665
3,760,439
210,259
193,781
Carrying amount of financial liabilities
Measured at amortised cost
3,112,161
4,360,753
10,192
30,890
19
Debtors
Group
Company
2019
2018
2019
2018
Amounts falling due within one year:
£
£
£
£
Trade debtors
2,462,633
3,353,083
6,293
3,366
Corporation tax recoverable
1,699
-
-
-
Amounts owed by group undertakings
242,749
-
171,841
146,290
Amounts owed by undertakings in which the company has a participating interest
101,986
-
-
-
Other debtors
374,841
465,233
32,125
44,125
Prepayments and accrued income
246,864
283,094
8,743
10,305
3,430,772
4,101,410
219,002
204,086
Deferred tax asset (note 24)
6,800
6,545
-
-
3,437,572
4,107,955
219,002
204,086

Included in trade debtors is £708,549 (2018: £1,710,504) relating to amounts outstanding on a factoring debt agreement

MAGNUM GROUP HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 29 -
20
Creditors: amounts falling due within one year
Group
Company
2019
2018
2019
2018
Notes
£
£
£
£
Bank loans and overdrafts
22
959,397
1,441,420
-
-
Obligations under finance leases
23
56,995
76,742
-
-
Trade creditors
2,108,089
2,711,678
5,873
10,686
Corporation tax payable
144,131
84,931
27,717
17,790
Other taxation and social security
131,488
85,535
24,067
8,014
Other creditors
66,605
85,921
3,499
17,670
Accruals and deferred income
149,191
297,753
5,151
6,754
3,615,896
4,783,980
66,307
60,914

Net obligations under finance leases and hire purchase contracts are secured by fixed charges on the assets concerned.

21
Creditors: amounts falling due after more than one year
Group
Company
2019
2018
2019
2018
Notes
£
£
£
£
Obligations under finance leases
23
68,078
47,966
-
-

Net obligations under finance leases and hire purchase contracts are secured by fixed charges on the assets concerned.

22
Loans and overdrafts
Group
Company
2019
2018
2019
2018
£
£
£
£
Bank overdrafts
959,397
1,441,420
-
-
Payable within one year
959,397
1,441,420
-
-

Bank overdrafts are secured by fixed and floating charges over the group assets and cross guarantee with other group companies.

 

MAGNUM GROUP HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 30 -
23
Finance lease obligations
Group
Company
2019
2018
2019
2018
£
£
£
£
Future minimum lease payments due under finance leases:
Within one year
56,995
76,742
-
-
In two to five years
68,078
47,966
-
-
125,073
124,708
-
-

Finance lease payments represent rentals payable by the company or group for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. The average lease term is 5 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.

Net obligations under finance leases and hire purchase contracts are secured by fixed charges on the assets concerned.

24
Deferred taxation

Deferred tax assets and liabilities are offset where the group or company has a legally enforceable right to do so. The following is the analysis of the deferred tax balances (after offset) for financial reporting purposes:

Liabilities
Liabilities
Assets
Assets
2019
2018
2019
2018
Group
£
£
£
£
Accelerated capital allowances
66,838
74,334
6,800
6,545
Liabilities
Liabilities
Assets
Assets
2019
2018
2019
2018
Company
£
£
£
£
Accelerated capital allowances
2,067
1,140
-
-
Group
Company
2019
2019
Movements in the year:
£
£
Liability at 1 January 2019
67,789
1,140
(Credit)/charge to profit or loss
(7,751)
927
Liability at 31 December 2019
60,038
2,067
MAGNUM GROUP HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
24
Deferred taxation
(Continued)
- 31 -

The net deferred tax liability expected to reverse in the year ended 31st December 2020 is £24,028. This primarily relates to the reversal of timing differences on acquired tangible assets and capital allowances through depreciation, offset by expected tax deductions when payments are made to utilise provisions.

25
Retirement benefit schemes
2019
2018
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
86,761
103,822

A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.

26
Share capital
Group and company
2019
2018
Ordinary share capital
£
£
Issued and fully paid
1,798 Ordinary A shares of £1 each
1,798
1,798
342 Ordinary C shares of £1 each
342
342
2,140
2,140

There are two classes of ordinary shares. There are no restrictions on the distribution of dividends and the repayment of capital.

27
Financial commitments and guarantees.

The bank has given guarantees in favour of HM Revenue & Customs for £320,000.

MAGNUM GROUP HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 32 -
28
Operating lease commitments
Lessee

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

Group
Company
2019
2018
2019
2018
£
£
£
£
Within one year
288,803
276,384
21,000
-
Between two and five years
511,508
711,061
68,250
-
800,311
987,445
89,250
-

 

29
Contingent liabilities

A group  company is subject to a liability claim for VAT and Duty amounting to £5.7m. The group company has taken independent legal advice and appealed accordingly against the claim which it disputes in full. The outcome of the appeal and any settlement applicable remains uncertain.

30
Related party transactions
Remuneration of key management personnel

The remuneration of key management personnel is as follows.

2019
2018
£
£
Aggregate compensation
100,008
200,023
Other information
MAGNUM GROUP HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
30
Related party transactions
(Continued)
- 33 -

During the year the company paid dividends to the Director and his wife of £123,497 (2018: £125,534):

 

Included in the accounts are amounts totalling £74,031 (2018: £149,543) owed from the directors and shareholders of the group companies as at 31 December 2019.

 

Included in the accounts are amounts totalling £1,413 (2018: £27,002) owed to the directors and shareholders of the group companies as at 31 December 2019.

 

During the year the following transactions took place with a company in which R S Hattrell is a shareholder:

 

Sales of £75,371 (2018: £187,302)

Purchases of £889,242 (2018: £1,038,111)

Overheads recharged of £451,939 (2018: £270,309)

 

At the year end the company was owed £133,402 by the group (2018: £72,542).

 

During the year the following transactions took place with a company in which R S Hattrell is a shareholder:

 

Sales of £150,962

Purchases of £76,798

 

At the year end the company owed £101,986 to the group companies.

 

At the year end £242,749 was owed to the group by a subsidiary company not included in the consolidation.

 

31
Directors' transactions

During the year advances of £14,425 were made to directors of the group companies and repayments of £92,336 were made, Interest of £2,399 was charged at a rate of 3%. At the year end the directors owed the group £74,031 (2018: £149,543).

32
Controlling party

During the year the company was controlled by R. S. Hattrell, the Director and majority shareholder.

MAGNUM GROUP HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 34 -
33
Cash generated from group operations
2019
2018
£
£
Profit for the year after tax
532,354
271,006
Adjustments for:
Taxation charged
135,825
73,920
Finance costs
9,003
9,647
Investment income
(14,896)
(2,564)
Loss on disposal of tangible fixed assets
23,076
-
Depreciation and impairment of tangible fixed assets
178,320
188,991
Amounts written off investments
-
(28,102)
Movements in working capital:
Decrease in stocks
-
30,130
Decrease/(increase) in debtors
596,825
(779,059)
(Decrease)/increase in creditors
(725,514)
863,238
Cash generated from operations
734,993
627,207
34
Cash generated from/(absorbed by) operations - company
2019
2018
£
£
Profit/(loss) for the year after tax
171,879
(34,680)
Adjustments for:
Taxation charged
28,643
16,801
Investment income
(37,478)
(30,000)
Depreciation and impairment of tangible fixed assets
10,449
11,981
Movements in working capital:
Increase in debtors
(14,916)
(33,121)
Decrease in creditors
(4,534)
(20,172)
Cash generated from/(absorbed by) operations
154,043
(89,191)
MAGNUM GROUP HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 35 -
35
Analysis of changes in net funds - group
1 January 2019
Cash flows
New finance leases
31 December 2019
£
£
£
£
Cash at bank and in hand
1,569,380
(185,639)
-
1,383,741
Bank overdrafts
(1,441,420)
482,023
-
(959,397)
127,960
296,384
-
424,344
Obligations under finance leases
(124,708)
86,467
(86,832)
(125,073)
3,252
382,851
(86,832)
299,271
36
Analysis of changes in net funds - company
1 January 2019
Cash flows
31 December 2019
£
£
£
Cash at bank and in hand
903,905
40,194
944,099
2019-12-312019-01-01falseCCH SoftwareCCH Accounts Production 2020.200R. Hattrell068106412019-01-012019-12-3106810641bus:Director12019-01-012019-12-31068106412019-12-3106810641bus:Consolidated2019-12-31068106412018-01-012018-12-31068106412018-12-3106810641core:LeaseholdImprovements2019-12-3106810641core:FurnitureFittings2019-12-3106810641core:ComputerEquipment2019-12-3106810641core:MotorVehicles2019-12-3106810641core:LeaseholdImprovements2018-12-3106810641core:FurnitureFittings2018-12-3106810641core:ComputerEquipment2018-12-3106810641core:MotorVehicles2018-12-3106810641core:CurrentFinancialInstruments2019-12-3106810641core:CurrentFinancialInstruments2018-12-3106810641core:ShareCapital2019-12-3106810641core:ShareCapital2018-12-3106810641core:SharePremium2019-12-3106810641core:SharePremium2018-12-3106810641core:RetainedEarningsAccumulatedLosses2019-12-3106810641core:RetainedEarningsAccumulatedLosses2018-12-3106810641core:ShareCapitalcore:RestatedAmount2017-12-3106810641core:SharePremiumcore:RestatedAmount2017-12-3106810641core:RetainedEarningsAccumulatedLossescore:RestatedAmount2017-12-3106810641core:RestatedAmount2017-12-31068106412017-12-3106810641core:Goodwill2019-01-012019-12-3106810641core:LeaseholdImprovements2019-01-012019-12-3106810641core:PlantMachinery2019-01-012019-12-3106810641core:FurnitureFittings2019-01-012019-12-3106810641core:ComputerEquipment2019-01-012019-12-3106810641core:MotorVehicles2019-01-012019-12-3106810641core:LeaseholdImprovements2018-12-3106810641core:FurnitureFittings2018-12-3106810641core:ComputerEquipment2018-12-3106810641core:MotorVehicles2018-12-31068106412018-12-3106810641core:Subsidiary12019-01-012019-12-3106810641core:Subsidiary22019-01-012019-12-3106810641core:Subsidiary32019-01-012019-12-3106810641core:Subsidiary42019-01-012019-12-3106810641core:Subsidiary52019-01-012019-12-3106810641core:Subsidiary62019-01-012019-12-3106810641core:Subsidiary112019-01-012019-12-3106810641core:Subsidiary222019-01-012019-12-3106810641core:Subsidiary332019-01-012019-12-3106810641core:Subsidiary442019-01-012019-12-3106810641core:Subsidiary552019-01-012019-12-3106810641core:Subsidiary662019-01-012019-12-3106810641core:JointVenture12019-01-012019-12-3106810641core:JointVenture112019-01-012019-12-3106810641bus:PrivateLimitedCompanyLtd2019-01-012019-12-3106810641bus:FRS1022019-01-012019-12-3106810641bus:Audited2019-01-012019-12-3106810641bus:ConsolidatedGroupCompanyAccounts2019-01-012019-12-3106810641bus:FullAccounts2019-01-012019-12-31xbrli:purexbrli:sharesiso4217:GBP