CNG_FUELS_LTD - Accounts


Company Registration No. 09274291 (England and Wales)
CNG FUELS LTD
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2021
CNG FUELS LTD
COMPANY INFORMATION
Directors
Mr T J Baldwin
Mr C M Barter
Mr P E Fjeld
Mr B J Gowrie-Smith
Mr S P Kingsbury
Company number
09274291
Registered office
250 Wharfedale Road
Winnersh Triangle
Wokingham
Berkshire
RG41 5TP
Auditor
Deloitte LLP, Statutory Auditor
2 New Street Square
London
EC4A 3BZ
CNG FUELS LTD
CONTENTS
Page
Strategic report
1 - 3
Directors' report
4 - 5
Directors' responsibilities statement
6
Independent auditor's report
7 - 10
Group statement of comprehensive income
11
Group statement of financial position
12 - 13
Group statement of changes in equity
14
Group statement of cash flows
15
Notes to the group financial statements
16 - 55
Parent company statement of financial position
56 - 57
Parent company statement of changes in equity
58
Parent company statement of cash flows
59
Notes to the parent company financial statements
60 - 68
CNG FUELS LTD
STRATEGIC REPORT
FOR THE YEAR ENDED 31 MARCH 2021
- 1 -

The Directors present the strategic report for CNG Fuels Ltd (the “Company”) and together with its subsidiaries (the “Group”) for the year ended 31 March 2021.

Principal activities, review of the business and future developments

The principal activity of the Company and Group continues to be that of the construction, development and operation of compressed natural gas (Bio-CNG) fuelling stations in the UK. The directors considered the results for the year and the financial position at the year-end satisfactory. The Directors do not anticipate any changes in the Company’s and Group’s principal activity going forward.

 

The Group caters predominantly to the high mileage Heavy Goods Vehicle (HGV) segment, where customers run regular operating cycles with predictable refuelling patterns. The business charges a fixed margin to customers on volumes of Bio-CNG dispensed and passes through the cost directly of the fluctuating wholesale natural gas price and prevailing fuel duty rates determined by HMRC.

 

The Group mass balances renewable biomethane from only waste feedstocks through the natural gas pipeline grid to match the quantities of Bio-CNG dispensed to provide customers with a 100% renewable and sustainable low carbon fuel for their vehicles.

 

The Group completed the development of a CNG station in Erdington during the period and commenced the development of a station in Newark as well as its first CNG station in Scotland, located in Eurocentral industrial estate at Bellshill. During the year it continued work on its partially developed site in Saturn Park, Knowsley and commenced trailer based refuelling operations for customers on site. The Company made capital contributions of £157,178 to the Knowsley project via its former subsidiary undertaking, CNG Station Holdings Limited, which acts as a financing and management intermediary for that development, prior to its disposal by the Group.

 

During the period, the business completed a significant financing transaction with Foresight Investment Group, for a funding commitment of £80m into a new company, CNG Foresight Limited. This associate investment of the Group now owns all of the previously developed CNG stations and provides for a commitment by Foresight to spend the remaining funding on the development of future CNG stations exclusively under the new company. During the year, as well as developing and operating CNG stations that the Group owns directly, CNG Fuels has developed its fourth CNG Station for EIS companies managed by the Ingenious Group, for service fees and a right of first refusal to acquire those stations at a later date. CNG Fuels has previously provided its development and operational services to these EIS funded SPVs, to develop sites operated under the CNG Fuels brand for CNG Fuels contracted customers. CNG Fuels will provide similar development and operational services to the CNG Foresight group for service fees in addition to its ownership stake in the company.

 

The £80m commitment is funded via shareholder loans from Foresight Investment Group into CNG Foresight. On signing of the funding commitment, CNG Fuels acquired three EIS companies managed by the Ingenious Group, which held three CNG Stations previously developed and operated by CNG Fuels. These three CNG Stations were then subsequently acquired by CNG Foresight from the CNG Fuels Group. CNG Foresight also directly acquired from CNG Fuels, an SPV holding one further fully developed CNG station and another under construction during the year.

 

In the prior year, the Group added to its board of directors an independent Chairman, Shaun Kingsbury, the former CEO of the Green Investment Bank to strengthen its governance and decision-making capability.

 

The profit for the financial year amounted to £2,447,501 (2020: loss of £1,881,656, as restated) as shown on the Group statement of comprehensive income on page 11 and the net assets of the Group amounted to £4,455,513 (2020: £291,883, as restated) as shown on the Group statement of financial position on page 12.

CNG FUELS LTD
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
- 2 -
Financial risk management

The key business risks and uncertainties affecting the business relate to liquidity, credit and capital risk. These risks are outlined in the notes to the accounts, whilst other risks to the business are detailed in this report.

 

Covid-19

The year has been impacted both positively and negatively by the ongoing global pandemic Covid-19. The business has been negatively impacted by new station planning approvals and the construction of new stations, which have been slowed down by lockdowns and the requirements to work from home for planners, surveyors and contractors. However, due to the need for increased online shopping, both supermarket and parcel delivery customers, making up a large portion of our customer portfolio, have been extremely busy during the period requiring correspondingly more haulage activity and fuel demand.

 

Significant incident or failure at a station

The business supplies compressed natural gas to vehicles that run solely on that fuel, so the loss of availability of supply for customers could materially dent the confidence and slow uptake of the fuel as an alternative to diesel.

 

Loss of Key Employees

The business has developed an end-to-end solution for the origination, development and operation of its refuelling stations, and due to their unique nature has critical know-how dispersed through the growing workforce.

 

Biomethane supply materially impaired

Customers principally adopt compressed biomethane as a fuel for their carbon-saving credentials. The Company has supplied 100% of its Bio-CNG as RTFO-approved biomethane since September 2016, but any systematic impairment to the supply from sources or countries would affect the carbon saving credentials to an extent.

 

Ongoing Funding Risk

The business is rolling out a rapidly expanding network of Bio-CNG stations to meet growing customer demand, and the continued growth of the network is central to the customer adoption thesis. The sites are capital intensive to develop and therefore the business needs access to reliable and regular sources of funds to continue to develop the stations at an increasing rate.

 

CNG Fuels is in the process of expanding its funding commitment from existing providers with acceptable terms agreed, including the provision of a £2m working capital loan to cover the costs of business expansion activities.

 

Competition Risk

The business faces competition from diesel and other mass adoptable alternative fuels that it does not supply including Liquified Natural Gas (LNG) and HVO. These fuels have their own unique characteristics which make them attractive as alternatives, however, on balance, the business feels that market interest is trending towards Bio-CNG as the preferred fuel for the transition towards zero carbon transport.

 

Policy Risk

The business is supported by two principal government-implemented policies and frameworks, the Renewable Transport Fuel Obligation (RTFO) and the reduction in fuel duty on natural gas compared with diesel.

 

The RTFO framework is viewed as a robust piece of low carbon transport legislation with no end date and increasing obligations to supply renewable fuels continuing to increase until 2032. The business can generate Renewable Transport Fuel Certificates by supplying RTFO-approved biomethane. These, in turn, enable it to purchase growing supplies of biomethane to meet customer needs.

 

HMRC implemented fuel duty differential was extended in 2019 until 2032 at 24.7p/kg against 57.5p/litre of diesel, roughly a two-thirds saving of duty on an energy equivalent basis, and this differential is a direct benefit to customers to enable them to have reasonable payback period on the additional capital expenditure of buying vehicles that are more expensive to purchase than diesel equivalents.

CNG FUELS LTD
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
- 3 -

Technology Risk

Biomethane uptake as an alternative to diesel relies on continued support from the original equipment manufacturers' (OEM) development of CNG heavy goods vehicles (HGVs) suitable for our customers’ needs. CNG vehicles are currently produced for UK use in multiple models by two OEMs, Scania and Iveco.

 

Alternative fuels such as hydrogen and electrically powered vehicles are not yet ready for early adoption due to availability and cost of the vehicles and fuel supply constraints, and therefore the business does not view the adoption of these vehicles as direct competition to the uptake of CNG vehicles running on biomethane for the foreseeable future.

 

Sustained dislocation in input or product prices

Customers in the haulage industry are sensitive to the cost of fuel in their supply chains, so the price at which biomethane can be supplied to its HGV fleets is important to be competitive with diesel as an alternative. Sustained high gas prices, a high electricity price to compress the gas, or a low or negative gas to diesel price spread could impair the speed of uptake of the vehicles, although with adoption underway and commercial benefits to running a low carbon fleet there would likely continue to be a trend towards biomethane as the only mass adoptable alternative to diesel currently market ready.

Key performance indicators

Key Performance Indicators (KPIs) help the board assess performance against Group priorities set out during the year.

 

  • Volumes: The Group grew volumes dispensed at the operating stations by 95% through the period, an increase that reflected both additional numbers of customers as well as existing customers replacing larger numbers of diesel tractor units with CNG tractor units within their annual replacement cycles.

  • Employees: During the year the Group increased the average number of employees from 12 to 22, adding functions such as a transport manager, site construction managers and site operations engineers, land origination and financial management.

  • Station pipeline: The Group increased its land origination ability and increased the station pipeline for future development from less than ten active investigations to more than thirty being considered and under negotiation.

  • Biomethane secured: The business supplied 100% RTFO-approved renewable biomethane from waste feedstocks to its customers every quarter of the year, meaning no fossil natural gas was supplied at all into customers’ vehicles providing them with the maximum reportable carbon savings available for the vehicles.

  • UK capacity and coverage: The Group opened two stations during the year increasing its refuelling capacity for high mileage HGVs from 1300 to around 2000, against a total market size of around 130,000 vehicles in the segment.

Future developments

The Group has four stations in near-term development with those sites having received planning consent or submitted planning applications. In addition, interest in trialling the fuel by potential customers is increasing at a rapid rate, and the order book in the near term for these trials is full.

Approved by the board and signed on its behalf by:

Mr B J Gowrie-Smith
Director
31 August 2022
CNG FUELS LTD
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 MARCH 2021
- 4 -

The directors present their annual report and financial statements for the year ended 31 March 2021.

Principal activities

The principal activity of the group continued to be that of the construction, development and operation of compressed natural gas fuelling stations in the UK.

Results and dividends

The results for the year are set out on page 11.

No ordinary dividends were paid. The directors do not recommend payment of a further dividend.

Directors

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

Mr T J Baldwin
Mr C M Barter
Mr P E Fjeld
Mr B J Gowrie-Smith
Mr S P Kingsbury
Directors' insurance

The directors have the benefit of an indemnity which is a qualifying third party indemnity provision as defined by section 234 of the Companies Act 2006. This was in force throughout the financial period and still in force at the time of approving the financial statements.

Post reporting date events

After the reporting period, but prior to the date of signing this report, the following post reporting date events arose:

  • The Group disposed of 2 subsidiaries, CNG Castleford Limited and CNG Avonmouth North Limited, for consideration of £300,000 each to CNG Foresight Limited.

  • The Group signed an agreement to dispose of subsidiary CNG Corby Limited, for consideration of £600,000, to CNG Foresight Limited.

  • The Group incorporated a number of new subsidiaries, including CNG Newton Aycliffe Limited, which was subsequently disposed of to CNG Foresight Limited, for consideration of £300,000.

  • Fair value adjustments were made to a receivable relating to deferred consideration due to the Group, in relation to its disposal of CNG Station Holdings Limited. This reduction has resulted in fair value loss adjustments post reporting date to the value of £813,000.

 

More detail on these post reporting date events is given in the notes to the financial statements (note 36).

Future developments

Please refer to the Group's strategic report for information around the future developments of the Group.

Auditor

Deloitte LLP, Statutory Auditor were appointed as auditor and in accordance with section 485 of the Companies Act 2006, a resolution proposing that they be re-appointed will be put at a General Meeting.

CNG FUELS LTD
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
- 5 -
Statement of disclosure to auditor

Each director in office at the date of approval of this annual report confirms that:

  •     so far as the director is aware, there is no relevant audit information of which the company's auditor is unaware, and

  •     the director has taken all the steps that he / she ought to have taken as a director in order to make himself / herself aware of any relevant audit information and to establish that the company's auditor is aware of that information.

 

This confirmation is given and should be interpreted in accordance with the provisions of section 418 of the Companies Act 2006.

Going concern

The business is rolling out a rapidly expanding network of Bio-CNG stations to meet growing customer demand. The sites are capital intensive to develop and therefore the business needs access to reliable and regular sources of funds to continue to develop the stations at an increasing rate. The business is in the process of expanding its funding commitment from current related parties to secure a working capital loan in the near term to support the expansion of the business. Based on a review of post year-end funding and the latest cash flow forecasts available, the directors have at the time of approving the financial statements, a reasonable expectation that the Group will have adequate resources to continue in operational existence for the foreseeable future, being at least the next 12 months from the date which these financial statements are signed. Accordingly, the going concern basis has been adopted in the presentation of these financial statements.

 

The directors have also considered the emerging conflict in Ukraine in their assessment of the Group’s ability to continue in operational existence. Although this conflict has driven the market price of the wholesale gas up, post reporting date sales volumes continue to grow and in the short term the directors do not believe the conflict is directly or indirectly causing material impact to the Group’s ability continue as a going concern.

 

The directors have assessed the increased inflation environment that the business is operating in post year-end. This has led to inflation across the business in energy prices and some critical equipment manufactured for both new stations and the maintenance of existing ones. Price increases are being monitored and will affect margins for the business and customers’ ability to purchase fuel at higher prices and buy new vehicles to some extent as the economic outlook for the country remains unclear. The business does not have significant direct exposure to interest rate increases by the Bank of England to mitigate the high inflation.

Approved by the board and signed on its behalf by:
Mr B J Gowrie-Smith
Director
31 August 2022
CNG FUELS LTD
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 MARCH 2021
- 6 -

The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.

 

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the group and parent company financial statements in accordance with International Financial Reporting Standards (IFRSs) as adopted by the United Kingdom. Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period.

 

In preparing these financial statements, International Accounting Standard 1 requires that directors:

  •     properly select and apply accounting policies;

  •     present information, including accounting policies, in a manner that provides relevant, reliable, comparable and understandable information;

  •     provide additional disclosures when compliance with the specific requirements in IFRSs are insufficient to enable users to understand the impact of particular transactions, other events and conditions on the entity's financial position and financial performance; and

  •     make an assessment of the company's ability to continue as a going concern.

 

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

CNG FUELS LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF CNG FUELS LTD
- 7 -
Opinion

In our opinion:

  •     the financial statements of CNG Fuels Limited (the ‘parent company’) and its subsidiaries (the ‘group’) give a true and fair view of the state of the group’s and of the parent company’s affairs as at 31 March 2021 and of the group’s profit for the year then ended;

  •     the group financial statements have been properly prepared in accordance with United Kingdom adopted international accounting standards and International Financial Reporting Standards (IFRSs) as issued by the International Accounting Standards Board (IASB);

  •     the parent company financial statements have been properly prepared in accordance with United Kingdom adopted international accounting standards and as applied in accordance with the provisions of the Companies Act 2006; and

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

 

We have audited the financial statements which comprise:

  •     the group statement of comprehensive income;

  •     the group and company statement of financial position;

  •     the group and company statements of changes in equity;

  •     the group and company statement of cash flows; and

  •     the related notes 1 to 57.

 

The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom adopted international accounting standards and, as regards the parent company financial statements, as applied in accordance with the provisions 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 group and the parent company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the Financial Reporting Council’s (the ‘FRC’s’) Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the directors’ use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

 

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group’s and parent company’s ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

 

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

CNG FUELS LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF CNG FUELS LTD
- 8 -

Other information

The other information comprises the information included in the annual report, other than the financial statements and our auditor’s report thereon. The directors are responsible for the other information contained within the annual report. 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.

 

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 course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

 

We have nothing to report in this regard.

Responsibilities of directors

As explained more fully in the directors’ responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine 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 directors are responsible for assessing the group’s and the parent company’s ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the group or the parent company or to cease operations, or have no realistic alternative but to do so.

CNG FUELS LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF CNG FUELS LTD
- 9 -
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 FRC’s website at: www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor’s report.

 

Extent to which the audit was considered capable of detecting irregularities, including fraud

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below.

 

We considered the nature of the group’s industry and its control environment, and reviewed the group’s documentation of their policies and procedures relating to fraud and compliance with laws and regulations. We also enquired of management about their own identification and assessment of the risks of irregularities.

 

We obtained an understanding of the legal and regulatory frameworks that the group operates in, and identified the key laws and regulations that:

  • had a direct effect on the determination of material amounts and disclosures in the financial statements. These included UK Companies Act, tax legislation; and

  • do not have a direct effect on the financial statements but compliance with which may be fundamental to the group’s ability to operate or to avoid a material penalty.

 

We discussed among the audit engagement team regarding the opportunities and incentives that may exist within the organisation for fraud and how and where fraud might occur in the financial statements.

 

As a result of performing the above, we identified the greatest potential for fraud in the following areas, and our specific procedures performed to address it are described below:

  • Revenue recognition. Our procedures included:

‒ Obtaining an understanding of the relevant controls over key controls in relation to revenue recognition and testing key controls;

‒ Reviewing and assessing the commercial arrangements, to determine the correct point of revenue recognition for different agreements with customers; and

‒ For a sample of revenue recognised we have determined if revenue was appropriately recognised by agreement to appropriate supporting information.

 

In common with all audits under ISAs (UK), we are also required to perform specific procedures to respond to the risk of management override. In addressing the risk of fraud through management override of controls, we tested the appropriateness of journal entries and other adjustments; assessed whether the judgements made in making accounting estimates are indicative of a potential bias; and evaluated the business rationale of any significant transactions that are unusual or outside the normal course of business.

 

In addition to the above, our procedures to respond to the risks identified included the following:

  • reviewing financial statement disclosures by testing to supporting documentation to assess compliance with provisions of relevant laws and regulations described as having a direct effect on the financial statements;

  • performing analytical procedures to identify any unusual or unexpected relationships that may indicate risks of material misstatement due to fraud;

  • enquiring of management and in-house legal counsel concerning actual and potential litigation and claims, and instances of non-compliance with laws and regulations; and

  • reading minutes of meetings of those charged with governance reviewing correspondence with HMRC.

 

CNG FUELS LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF CNG FUELS LTD
- 10 -
Report on other legal and regulatory requirements

Opinions on other matters prescribed by the Companies Act 2006

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

  • the information given in the strategic report and directors’ report for the financial year for which the financial statements are prepared is consistent with the financial statements; and

  • the strategic report and the directors’ report have been prepared in accordance with applicable legal requirements.

 

In the light of the knowledge and understanding of the group and of the parent company and their environment obtained in the course of the audit, we have not identified any material misstatements in the strategic report or the directors’ report.

Matters on which we are required to report by exception

Under the Companies Act 2006 we are required to report in respect of the following matters 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.

 

We have nothing to report in respect of these matters.

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.

William Brooks FCA (Senior Statutory Auditor)
For and on behalf of Deloitte LLP
31 August 2022
Statutory Auditor
London, United Kingdom
CNG FUELS LTD
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 MARCH 2021
- 11 -
2021
2020
as restated
Notes
£
£
Revenue
4
26,593,212
19,099,494
Cost of sales
(24,292,586)
(17,898,348)
Gross profit
2,300,626
1,201,146
Other operating income
22,585
225,514
Administrative expenses
(7,941,477)
(3,272,750)
Operating loss
5
(5,618,266)
(1,846,090)
Share of results of associates and joint ventures
126,036
-
Investment revenues
9
59
236
Finance costs
10
(464,989)
(230,771)
Other gains and losses
11
8,403,731
-
0
Profit/(loss) before taxation
2,446,571
(2,076,625)
Income tax income
12
930
194,969
Profit/(loss) and total comprehensive income for the year
2,447,501
(1,881,656)
Profit for the financial year is all attributable to the owners of the parent company.
Total comprehensive income for the year is all attributable to the owners of the parent company.
CNG FUELS LTD
GROUP STATEMENT OF FINANCIAL POSITION
AS AT 31 MARCH 2021
31 March 2021
- 12 -
2021
2020
as at 1 April 2019
as restated
as restated
Notes
£
£
£
Non-current assets
Property, plant and equipment
13
2,001,782
3,298,765
2,259,047
Investments
14
2,230,516
336
-
4,232,298
3,299,101
2,259,047
Current assets
Inventories
18
-
0
7,042
-
Trade and other receivables
19
9,564,623
4,237,614
1,445,960
Current tax recoverable
202,177
202,177
-
Cash and cash equivalents
3,265,589
1,853,312
2,190,282
13,032,389
6,300,145
3,636,242
Current liabilities
Trade and other payables
22
10,406,214
4,393,663
3,339,227
Borrowings
21
-
0
617,340
-
Lease liabilities
24
429,526
349,051
120,325
Derivative financial instruments
26
28,110
-
0
-
10,863,850
5,360,054
3,459,552
Net current assets
2,168,539
940,091
176,690
Non-current liabilities
Trade and other payables
22
165,610
-
0
-
Borrowings
21
400,000
1,589,003
1,063,794
Lease liabilities
24
1,291,986
2,023,643
738,500
Deferred tax liabilities
27
930
164,205
156,997
Long term provisions
28
86,798
170,458
168,023
1,945,324
3,947,309
2,127,314
Net assets
4,455,513
291,883
308,423
Equity
Called up share capital
31
7,175
6,894
6,562
Share premium account
32
5,423,060
3,922,247
2,152,943
Share based payment reserve
534,468
319,433
223,953
Retained earnings
(1,509,190)
(3,956,691)
(2,075,035)
Total equity
4,455,513
291,883
308,423
CNG FUELS LTD
GROUP STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT 31 MARCH 2021
31 March 2021
- 13 -
The financial statements were approved by the board of directors and authorised for issue on 31 August 2022 and are signed on its behalf by:
Mr B J Gowrie-Smith
Director
CNG FUELS LTD
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2021
- 14 -
Share capital
Share premium account
Other reserves
Share based payment reserve
Retained earnings
Total
Notes
£
£
£
£
£
£
Balance at 1 April 2019
6,562
2,152,943
1,466,317
-
(1,669,030)
1,956,792
Effect of prior year adjustments
-
-
(1,466,317)
223,953
(406,005)
(1,648,369)
As restated
6,562
2,152,943
-
223,953
(2,075,035)
308,423
Year ended 31 March 2020 (as restated)
Loss and total comprehensive loss for the year
-
-
-
-
(1,881,656)
(1,881,656)
Issue of share capital
31
332
1,769,304
-
-
-
1,769,636
Equity settled share based payments
30
-
-
-
95,480
-
95,480
Balance at 31 March 2020 (as restated)
6,894
3,922,247
-
0
319,433
(3,956,691)
291,883
Year ended 31 March 2021:
Profit and total comprehensive income for the year
-
-
-
-
2,447,501
2,447,501
Issue of share capital
31
281
1,499,742
-
-
-
1,500,023
Equity settled share based payments
30
-
-
-
215,035
-
215,035
Adjustment to share premium account
32
-
1,071
-
-
-
1,071
Balance at 31 March 2021
7,175
5,423,060
-
0
534,468
(1,509,190)
4,455,513
CNG FUELS LTD
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2021
- 15 -
2021
2020
as restated
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from/(absorbed by) operations
39
4,121,328
(1,071,070)
Interest paid
(462,953)
(228,336)
Net cash inflow/(outflow) from operating activities
3,658,375
(1,299,406)
Investing activities
Purchase of property, plant and equipment
(3,005,430)
(100,000)
Proceeds on disposal of property, plant and equipment
21,000
-
0
Cash acquired on purchase of subsidiaries
953,911
-
Cash outflow on disposal of subsidiaries
(869,222)
-
Purchase of associates
(1,773,534)
(336)
Interest received
59
236
Net cash used in investing activities
(4,673,216)
(100,100)
Financing activities
Proceeds from issue of shares
1,501,094
303,319
Proceeds from borrowings
1,663,290
1,190,097
Repayment of borrowings
(207,619)
(150,508)
Payment of lease liabilities
(529,642)
(280,377)
Net cash generated from financing activities
2,427,123
1,062,531
Net increase/(decrease) in cash and cash equivalents
1,412,282
(336,975)
Cash and cash equivalents at beginning of year
1,853,307
2,190,282
Cash and cash equivalents at end of year
3,265,589
1,853,307
Relating to:
Bank balances and short term deposits
3,265,589
1,853,312
Bank overdrafts
-
0
(5)
CNG FUELS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2021
- 16 -
1
Accounting policies
Company information

CNG Fuels Ltd is a private company limited by shares and incorporated in the United Kingdom under the Companies Act 2006 and is registered in England and Wales. The registered office is 250 Wharfedale Road, Winnersh Triangle, Wokingham, Berkshire, RG41 5TP. The Group's principal activities and nature of its operations are disclosed in the directors' report.

 

The Group consists of CNG Fuels Ltd and all of its subsidiaries, which are listed in note 15 of the financial statements.

1.1
Accounting convention

The financial statements have been prepared in accordance with International Financial Reporting Standards (IFRS) as adopted for use in the United Kingdom and with those parts of the Companies Act 2006 applicable to companies reporting under IFRS, except as otherwise stated.

 

This is the first year the financial statements have been prepared under IFRS, and more information about transitional adjustments can be seen in note 40 of the notes to the Group financial statements.

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

The financial statements have been prepared under the historical cost convention, except for the revaluation of certain financial instruments held at fair value. The principal accounting policies adopted are set out below.

1.2
Business combinations

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.

1.3
Basis of consolidation

The consolidated group financial statements consist of the financial statements of the parent company CNG Fuels Ltd together with all entities controlled by the parent company (its subsidiaries) and the group’s share of its interests in joint ventures and associates.

 

All financial statements are made up to 31 March 2021. 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.

Subsidiaries are consolidated in the group’s financial statements from the date that control commences until the date that control ceases.

CNG FUELS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
1
Accounting policies
(Continued)
- 17 -
1.4
Going concern

The business is rolling out a rapidly expanding network of Bio-CNG stations to meet growing customer demand. The sites are capital intensive to develop and therefore the business needs access to reliable and regular sources of funds to continue to develop the stations at an increasing rate. The business is in the process of expanding its funding commitment from current related parties to secure a working capital loan in the near term to support the expansion of the business. Based on a review of post year-end funding and the latest cash flow forecasts available, the directors have at the time of approving the financial statements, a reasonable expectation that the Group will have adequate resources to continue in operational existence for the foreseeable future, being at least the next 12 months from the date which these financial statements are signed. Accordingly, the going concern basis has been adopted in the presentation of these financial statements.true

 

The directors have also considered the emerging conflict in Ukraine in their assessment of the Group’s ability to continue in operational existence. Although this conflict has driven the market price of the wholesale gas up, post reporting date sales volumes continue to grow and in the short term the directors do not believe the conflict is directly or indirectly causing material impact to the Group’s ability continue as a going concern.

 

The directors have assessed the increased inflation environment that the business is operating in post year-end. This has led to inflation across the business in energy prices and some critical equipment manufactured for both new stations and the maintenance of existing ones. Price increases are being monitored and will affect margins for the business and customers’ ability to purchase fuel at higher prices and buy new vehicles to some extent as the economic outlook for the country remains unclear. The business does not have significant direct exposure to interest rate increases by the Bank of England to mitigate the high inflation.

1.5
Revenue

Revenue is measured based on the consideration specified in a contract with a customer and excludes amounts collected on behalf of third parties. The group recognises revenue when it transfers control of a product or satisfies the performance obligations of services delivered to a customer.

 

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.

The group recognises revenue from the following major sources:

  • Sales of natural gas

  • Sales of biomethane

  • Reiumbursement of operating costs

  • Station management fees

  • EPC contracts

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

Sales of natural gas

Natural gas sales relate to charges for the cost of natural gas drawn by customers. Natural gas costs are market driven which change monthly. Natural Gas revenue is recognised at the point of sale and customers are invoiced monthly. Revenues relating to natural gas are presented gross of fuel duty tax chargeable to customers and payable to HMRC, in line with industry standard accounting practices relating to production taxes.

Sales of biomethane

Biomethane revenue is derived from the sale of biomethane to customers. Biomethane costs are market driven which change monthly. Biomethane revenue is recognised at the point of sale and customers are invoiced monthly.

CNG FUELS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
1
Accounting policies
(Continued)
- 18 -
Reiumbursement of operating costs

Revenue relating to the reimbursement of operating costs is derived from recharges of costs incurred by the Group in its servicing and management of Stations operated by entities outside of the group. Recharges are made at cost and invoiced to customers monthly as the costs are incurred by the Group.

Station management fees

Revenue relating to the Station Management fees is derived from charges levied by the Group to entities it is engaged to operate and manage Stations for. Revenue is recognised as the service is delivered to the customer on a monthly basis.

EPC contracts

EPC contract revenue relates to services delivered by the Group to customers for the Engineering, Procurement and Construction (EPC) of Compressed Natural Gas (CNG) dispensing stations in the UK. The Group recognises EPC revenue as specific milestones in the EPC process are satisfied, as specified within the underlying contracts in place with the customer to which the development is being delivered.

1.6
Property, plant and equipment

Property, plant and equipment 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:

Freehold land and buildings
Not depreciated
Leasehold land and buildings
Straight line over 12 and 20 years
Plant and equipment
Straight line on cost over 10 and 15 years
Computers
Straight line on cost over 4 years
Motor vehicles
Straight line on cost over 4 years

Assets in the course of construction are not depreciated.

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 income statement.

1.7
Non-current investments

In the separate financial statements of the parent Company, interests in subsidiaries, associates, joint ventures and other unlisted investments are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

 

In the consolidated financial statements of the Group, other unlisted investments continue to be held as per the policy detailed above. Interests in associates and joint ventures are measured initially at cost and then subsequently recognise the Group's share of profits as permitted under the equity method detailed in IAS 28.

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

An associate is an entity, being neither a subsidiary nor a joint venture, in which the group holds a long-term interest and has significant influence. The group considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.

CNG FUELS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
1
Accounting policies
(Continued)
- 19 -

Entities in which the group has a long term interest and shares joint control under a contractual arrangement are classified as joint ventures.

Other unlisted investments are those made in entities where neither control, significant influence or a joint control arrangement exists, due to the percentage of voting share capital owned by the group being below the threshold required to demonstrate such control or significant influence.

1.8
Impairment of tangible assets

At each reporting end date, the group 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 group estimates the recoverable amount of the cash-generating unit to which the asset belongs.

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.

 

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.

1.9
Inventories

Inventories 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 inventories to their present location and condition.

Net realisable value is the estimated selling price less all estimated costs of completion and costs to be incurred in marketing, selling and distribution.

1.10
Cash and cash equivalents

Cash and cash equivalents 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.

1.11
Financial assets

Financial assets are recognised in the group's statement of financial position when the group becomes party to the contractual provisions of the instrument. Financial assets are classified into specified categories, depending on the nature and purpose of the financial assets.

 

At initial recognition, financial assets classified as fair value through profit and loss are measured at fair value and any transaction costs are recognised in profit or loss. Financial assets not classified as fair value through profit and loss are initially measured at fair value plus transaction costs.

CNG FUELS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
1
Accounting policies
(Continued)
- 20 -
Financial assets at fair value through profit or loss

When any of the above-mentioned conditions for classification of financial assets is not met, a financial asset is classified as measured at fair value through profit or loss. Financial assets measured at fair value through profit or loss are recognized initially at fair value and any transaction costs are recognised in profit or loss when incurred. A gain or loss on a financial asset measured at fair value through profit or loss is recognised in profit or loss, and is included within finance income or finance costs in the statement of income for the reporting period in which it arises.

Financial assets held at amortised cost

Financial instruments are classified as financial assets measured at amortised cost where the objective is to hold these assets in order to collect contractual cash flows, and the contractual cash flows are solely payments of principal and interest. They arise principally from the provision of goods and services to customers (eg trade receivables). They are initially recognised at fair value plus transaction costs directly attributable to their acquisition or issue, and are subsequently carried at amortised cost using the effective interest rate method, less provision for impairment where necessary.

Impairment of financial assets

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

 

The Group applies the IFRS 9 simplified approach to measuring expected credit losses using a lifetime expected credit loss provision. The expected loss rates are based on the Group's historical credit losses experienced over the three year period to the year end. Other factors such as the wider economic environment that the Group and its customers operate in are also considered, with any impairments recorded in the statement of comprehensive income within administrative expenses.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire, or when it transfers the financial asset and substantially all the risks and rewards of ownership to another entity.

1.12
Financial liabilities

The group recognises financial debt when the group becomes a party to the contractual provisions of the instruments. Financial liabilities are classified as either 'financial liabilities at fair value through profit or loss' or 'other financial liabilities'.

Financial liabilities at fair value through profit or loss

Financial liabilities are classified as measured at fair value through profit or loss when the financial liability is held for trading. A financial liability is classified as held for trading if:

 

  •     it has been incurred principally for the purpose of repurchasing it in the near term, or

  •     on initial recognition it is part of a portfolio of identified financial instruments that managed together and has a recent actual pattern of short-term profit taking, or

  •     it is a derivative that is not designated and effective hedging instrument.

 

Financial liabilities at fair value through profit or loss are stated at fair value with any gains or losses arising on remeasurement recognised in profit or loss.

Other financial liabilities

Other financial liabilities, including borrowings, trade payables and other short-term monetary liabilities, are initially measured at fair value net of transaction costs directly attributable to the issuance of the financial liability. They are subsequently measured at amortised cost using the effective interest method. For the purposes of each financial liability, interest expense includes initial transaction costs and any premium payable on redemption, as well as any interest or coupon payable while the liability is outstanding.

CNG FUELS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
1
Accounting policies
(Continued)
- 21 -
Derecognition of financial liabilities

Financial liabilities are derecognised when, and only when, the group’s obligations are discharged, cancelled, or they expire.

1.13
Equity instruments

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

1.14
Derivatives

The Group enters into foreign exchange forward contracts in order to manage its exposure to foreign exchange risk. These are held as financial instruments at fair value through profit and loss as they represent instruments held for trading purposes of the business rather than that held for speculative investments, and there is an demonstrable traded market for such instruments, which gives rise to a monetary value of such derivatives.

Derivatives are initially recognised at fair value at the date a derivative contract is entered into and are subsequently remeasured to fair value at each reporting end date. The resulting gain or loss is recognised in profit or loss immediately unless the derivative is designated and effective as a hedging instrument, in which event the timing of the recognition in profit or loss depends on the nature of the hedge relationship.

 

A derivative with a positive fair value is recognised as a financial asset, whereas a derivative with a negative fair value is recognised as a financial liability. A derivative is presented as a non-current asset or liability if the remaining maturity of the instrument is more than 12 months and it is not expected to be realised or settled within 12 months. Other derivatives are classified as current.

1.15
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 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 group’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 is the tax expected to be payable or recoverable on differences between the carrying amounts of assets and liabilities in the financial statements and the corresponding tax bases used in the computation of taxable profit, and is accounted for using the balance sheet liability method. Deferred tax liabilities are generally recognised for all taxable temporary differences and deferred tax assets are recognised to the extent that it is probable that taxable profits will be available against which deductible temporary differences can be utilised. Such assets and liabilities are not recognised if the temporary 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 group 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.

CNG FUELS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
1
Accounting policies
(Continued)
- 22 -
1.16
Provisions

Provisions are recognised when the group has a legal or constructive present obligation as a result of a past event and it is probable that the group will be required to settle that obligation, and a reliable estimate can be made of the amount of the obligation.

 

The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the reporting end date, taking into account the risks and uncertainties surrounding the obligation. Where a provision is measured using the cash flows estimated to settle the present obligation, its carrying amount is the present value of those cash flows.

 

When some or all of the economic benefits required to settle a provision are expected to be recovered from a third party, a receivable is recognised as an asset if it is virtually certain that reimbursement will be received and the amount of the receivable can be measured reliably.

1.17
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 inventories or non-current 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 group is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.18
Retirement benefits

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

1.19
Share-based payments

Equity-settled share-based payments are measured at fair value at the date of grant by reference to the fair value of the equity instruments granted which are calculated by a series of commercial business valuations using models including discounted cash flows. The fair value determined at the grant date is expensed on a straight-line basis over the vesting period, based on the estimate of shares that will eventually vest. A corresponding adjustment is made to equity.

When the terms and conditions of equity-settled share-based payments at the time they were granted are subsequently modified, the fair value of the share-based payment under the original terms and conditions and under the modified terms and conditions are both determined at the date of the modification. Any excess of the modified fair value over the original fair value is recognised over the remaining vesting period in addition to the grant date fair value of the original share-based payment. The share-based payment expense is not adjusted if the modified fair value is less than the original fair value.

 

Cancellations or settlements (including those resulting from employee redundancies) are treated as an acceleration of vesting and the amount that would have been recognised over the remaining vesting period is recognised immediately.

1.20
Leases

At inception, the group assesses whether a contract is, or contains, a lease within the scope of IFRS 16. A contract is, or contains, a lease if the contract conveys the right to control the use of an identified asset for a period of time in exchange for consideration. Where a tangible asset is acquired through a lease, the group recognises a right-of-use asset and a lease liability at the lease commencement date. Right-of-use assets are included within property, plant and equipment, apart from those that meet the definition of investment property.

CNG FUELS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
1
Accounting policies
(Continued)
- 23 -

The right-of-use asset is initially measured at cost, which comprises the initial amount of the lease liability adjusted for any lease payments made at or before the commencement date plus any initial direct costs and an estimate of the cost of obligations to dismantle, remove, refurbish or restore the underlying asset and the site on which it is located, less any lease incentives received.

 

The right-of-use asset is subsequently depreciated using the straight-line method from the commencement date to the earlier of the end of the useful life of the right-of-use asset or the end of the lease term. The estimated useful lives of right-of-use assets are determined on the same basis as those of other property, plant and equipment. The right-of-use asset is periodically reduced by impairment losses, if any, and adjusted for certain remeasurements of the lease liability.

The lease liability is initially measured at the present value of the lease payments that are unpaid at the commencement date, discounted using the interest rate implicit in the lease or, if that rate cannot be readily determined, the group's incremental borrowing rate. Lease payments included in the measurement of the lease liability comprise fixed payments, variable lease payments that depend on an index or a rate, amounts expected to be payable under a residual value guarantee, and the cost of any options that the group is reasonably certain to exercise, such as the exercise price under a purchase option, lease payments in an optional renewal period, or penalties for early termination of a lease.

The lease liability is subsequently measured at amortised cost using the effective interest method. It is remeasured when there is a change in: future lease payments arising from a change in an index or rate; the group's estimate of the amount expected to be payable under a residual value guarantee; or the group's assessment of whether it will exercise a purchase, extension or termination option. When the lease liability is remeasured in this way, a corresponding adjustment is made to the carrying amount of the right-of-use asset, or is recorded in profit or loss if the carrying amount of the right-of-use asset has been reduced to zero.

The group has elected not to recognise right-of-use assets and lease liabilities for short-term leases of rental premises that have a lease term of 12 months or less, or for leases of low-value assets including IT equipment. The payments associated with these leases are recognised in profit or loss on a straight-line basis over the lease term.

1.21
Grants

Government grants are recognised when there is reasonable assurance that the grant conditions will be met and the grants will be received.

1.22
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
Adoption of new and revised standards and changes in accounting policies

In the current year, the following new and revised standards and interpretations have been adopted by the group and have an effect on the current period or a prior period or may have an effect on future periods:

  • Amendment to IFRS 16, ‘Leases’ – Covid-19 related rent concessions

  • Amendments to IFRS 9, IAS 39, IFRS 7, IFRS 4 and IFRS 16 Interest Rate Benchmark Reform

Standards which are in issue but not yet effective

At the date of authorisation of these financial statements, the following standards and interpretations, which have not yet been applied in these financial statements, were in issue but not yet:

CNG FUELS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
2
Adoption of new and revised standards and changes in accounting policies
(Continued)
- 24 -
  • Amendments to IFRS 3, ‘Business combinations’, IAS 16,’ Property, plant and equipment’, and IAS 37 ‘Provisions, contingent liabilities and contingent assets’

  • IAS 17 and some annual improvements on IFRS 1, IFRS 9, IAS 41 and IFRS 16

  • Amendments to IAS 1 Presentation of financial statements’ on classification of liabilities

 

The directors anticipated that the adoption of these standard and the interpretations in future period will have no material impact on the financial statements of the company.

3
Critical accounting estimates and judgements

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

 

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

 

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

 

There were no critical accounting judgements identified.

Key sources of estimation uncertainty
Depreciation, amortisation and residual values

Property, plant and equipment assets are depreciated over their estimated economic useful lives, taking into account residual values where appropriate. The actual useful lives of assets and their estimated residual values are considered annually and can vary based on a number of factors. The assessment of residual values consider the condition, remaining useful live and projected disposal value of the asset.

4
Revenue
2021
2020
as restated
£
£
Revenue analysed by class of business
Natural gas
6,812,022
4,255,289
Biomethane
10,034,637
5,805,129
Reimbursement of operating costs
2,648,298
827,215
Station management fees
289,717
99,075
EPC contracts
6,808,538
8,112,786
26,593,212
19,099,494
2021
2020
as restated
£
£
Revenue analysed by geographical market
United Kingdom
26,593,212
19,099,494
CNG FUELS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
4
Revenue
(Continued)
- 25 -
2021
2020
£
£
Other significant revenue
Grants received
-
0
225,514
5
Operating loss
2021
2020
as restated
£
£
Operating loss for the year is stated after charging/(crediting) the following administrative expenses:
Exchange losses
58,691
7,990
Research and development costs
322,267
630,376
Government grants
-
0
(225,514)
Fees payable to the company's auditor for the audit of the company's financial statements
100,000
-
Depreciation of property, plant and equipment
314,095
399,669
Depreciation of right-of-use assets
136,308
67,667
Profit on disposal of property, plant and equipment
(20,804)
-
Cost of inventories recognised as an expense
24,246,866
17,823,550
Share-based payments
215,035
95,480
6
Auditor's remuneration
2021
2020
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
100,000
-
0

No fees were paid to the Group's auditor with respect to non-audit remuneration.

7
Employees

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

2021
2020
Number
Number
Management
3
2
Administrative
19
11
Total
22
13
CNG FUELS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
7
Employees
(Continued)
- 26 -

Their aggregate remuneration comprised:

2021
2020
£
£
Wages and salaries
1,712,626
1,011,477
Social security costs
174,937
108,233
Pension costs
28,245
14,479
1,915,808
1,134,189
8
Directors' remuneration
2021
2020
£
£
Remuneration for qualifying services
379,533
339,533
Company pension contributions to defined contribution schemes
2,626
2,632
382,159
342,165

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 2 (2020 - 2).

Remuneration disclosed above includes the following amounts paid to the highest paid director:
2021
2020
£
£
Remuneration for qualifying services
175,600
168,725
Company pension contributions to defined contribution schemes
1,313
1,316
9
Investment income
2021
2020
£
£
Interest income
Financial instruments measured at amortised cost:
Bank deposits
59
236
CNG FUELS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
- 27 -
10
Finance costs
2021
2020
as restated
£
£
Interest on bank overdrafts and loans
123,553
102,955
Interest on lease liabilities
158,579
91,381
Other interest payable
180,821
34,000
Total interest expense
462,953
228,336
Unwinding of discount on provisions
2,036
2,435
464,989
230,771
11
Other gains and losses
2021
2020
£
£
Gains and losses upon disposal of subsidiaries
8,402,514
-
0
Change in the fair value of derivative liabilities
(28,110)
-
Gains arising on the release of financial liabilities owed by the Group
29,327
-
8,403,731
-

Gains on the disposal of subsidiaries relate to the accounting profit recognised upon disposal of the following former subsidiary undertakings of the Group:

  • Hams Warrington Limited. The entire issued share capital of that entity was disposed of for consideration of £6,083,395 on 4 December 2020. The Group recognised accounting gains upon disposal of £140,140 in relation to the sale of this subsidiary.

  • Lavant Down Northampton Limited. The entire issued share capital of that entity was disposed of for consideration of £3,950,000 on 4 December 2020. The Group recognised accounting losses upon disposal of £458,172 in relation to the sale of this subsidiary.

  • Oxford Erdington Limited. The entire issued share capital of that entity was disposed of for consideration of £6,475,000 on 4 December 2020. The Group recognised accounting gains upon disposal of £551,246 in relation to the sale of this subsidiary.

  • CNG Eurocentral Limited. The entire issued share capital of that entity was disposed of for consideration of £300,000 on 17 February 2021. The Group recognised accounting gains upon disposal of £299,900 in relation to the sale of this subsidiary.

  • CNG Station Holdings Limited, along with its subsidiaries CNG Knowsley Limited and CNG Leyland Limited. The entire issued share capital of CNG Station Holdings Limited was disposed of for consideration of £7,724,286 on 4 December 2020. The Group recognised accounting gains upon disposal of £7,869,400 in relation to the sale of this subsidiary.

 

The accounting gains and losses upon disposals of the subsidiaries listed above are in relation to any difference between consideration received and the net assets or liabilities of the subsidiaries disposed.

 

Changes in the fair value of derivative liabilities relate to the fair value movement recognised on forward foreign exchange contract derivative instruments.

 

Gains arising on the release of financial liabilities owed by the Group relate to the write off of informal intercompany loans owed by Group undertakings to non-Group companies.

CNG FUELS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
- 28 -
12
Income tax expense
2021
2020
as restated
£
£
Current tax
UK corporation tax on profits for the current period
-
0
(202,177)
Deferred tax
Origination and reversal of temporary differences
(930)
7,208
Total tax credit
(930)
(194,969)

The charge for the year can be reconciled to the loss per the income statement as follows:

2021
2020
as restated
£
£
Profit / (loss) before taxation
2,446,571
(2,076,625)
Expected tax charge/(credit) based on a corporation tax rate of 19.00% (2020: 19.00%)
464,848
(394,559)
Effect of expenses not deductible in determining taxable profit
752,191
32,479
Income not taxable
(23,948)
-
Gains not taxable
(1,601,865)
-
Change in unrecognised deferred tax assets
461,959
205,961
Group relief
(64,302)
-
Depreciation on assets not qualifying for tax allowances
27,717
15,006
Effect of Research and development tax credit enhanced expenditure
-
(86,994)
Other allowable deductions
(17,530)
(6,271)
Effect of changing tax rates used for deferred tax provisions
-
39,409
Taxation credit for the year
(930)
(194,969)

In the March 2021 Budget it was announced that legislation will be introduced in Finance Bill 2021 to increase the main rate of UK corporation tax from 19% to 25%, effective 1 April 2023 . The expected future impact of this will be an increase in current tax charges for any profits taxed at the main rate.

 

The Group has tax adjusted losses carried forward of £6,463,226 (2020: £4,335,528) and timing differences relating to accelerated capital allowances of £nil (2020: £656,820), for which a deferred tax asset of £1,101,830 (2020: £669,058) has not been recognised.

CNG FUELS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
- 29 -
13
Property, plant and equipment
Freehold land and buildings
Leasehold land and buildings
Assets under construction
Plant and equipment
Computers
Motor vehicles
Total
£
£
£
£
£
£
£
Cost
At 1 April 2019 - as restated
-
0
501,471
-
0
1,963,325
395
282,079
2,747,270
Additions - as restated
-
0
465,269
-
0
160,800
-
0
880,985
1,507,054
At 31 March 2020 - as restated
-
0
966,740
-
0
2,124,125
395
1,163,064
4,254,324
Additions
903,890
610,330
2,472,237
17,786,884
-
0
126,526
21,899,867
Disposals
(818,890)
(1,386,544)
(2,472,237)
(18,567,677)
(395)
(83,260)
(23,329,003)
At 31 March 2021
85,000
190,526
-
0
1,343,332
-
0
1,206,330
2,825,188
Accumulated depreciation and impairment
At 1 April 2019
-
0
-
0
-
0
377,372
99
110,752
488,223
Charge for the year - as restated
-
0
46,320
-
0
197,348
99
223,569
467,336
At 31 March 2020 - as restated
-
0
46,320
-
0
574,720
198
334,321
955,559
Charge for the year
-
0
43,819
-
0
121,055
-
0
285,529
450,403
Eliminated on disposal
-
0
(59,033)
-
0
(440,065)
(198)
(83,260)
(582,556)
At 31 March 2021
-
0
31,106
-
0
255,710
-
0
536,590
823,406
Carrying amount
At 31 March 2021
85,000
159,420
-
1,087,622
-
669,740
2,001,782
At 31 March 2020 - as restated
-
920,420
-
1,549,405
197
828,743
3,298,765
At 31 March 2019
-
501,471
-
1,585,953
296
171,327
2,259,047
CNG FUELS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
13
Property, plant and equipment
(Continued)
- 30 -

Included within property, plant and equipment are assets held under hire purchase contracts with net book values of £898,022 (2020: £833,301).

Property, plant and equipment includes right-of-use assets, as follows:

Right-of-use assets
2021
2020
£
£
Net values
Land
159,420
920,420
Motor vehicles
303,949
304,827
463,369
1,225,247
Additions
701,941
1,292,914
Depreciation charge for the year
Land
43,819
46,320
Motor vehicles
92,489
21,347
136,308
67,667
14
Investments
Current
Non-current
2021
2020
2021
2020
£
£
£
£
Investments in associates
-
0
-
0
1
-
0
Investments in joint ventures
-
0
-
0
2,230,181
-
0
Other investments
-
-
334
336
-
0
-
0
2,230,516
336
CNG FUELS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
14
Investments
(Continued)
- 31 -
Movements in non-current investments
Shares in associates
Shares in joint ventures
Other investments
Total
£
£
£
£
Cost or valuation
At 1 April 2020
-
-
336
336
Additions
1
2,104,145
1
2,104,147
Share of joint venture profit
-
126,036
-
126,036
Disposals
-
-
(3)
(3)
At 31 March 2021
1
2,230,181
334
2,230,516
Carrying amount
At 31 March 2021
1
2,230,181
334
2,230,516
At 31 March 2020
-
-
336
336

During the year, the Company made investments in the following associates and joint ventures:

  • Renewable Transport Fuel Services Limited (RTFS): £2,104,145 on 13 July 2020

  • CNG Foresight Limited: £1 on 4 December 2020

 

The Group's appropriate share of joint venture profit of £126,036 in relation to RTFS has been recognised during the year under the equity method of accounting permitted by IAS 28.

15
Subsidiaries

Details of the company's subsidiaries at 31 March 2021 are as follows:

CNG FUELS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
15
Subsidiaries
(Continued)
- 32 -
Name of undertaking
Registered office
Principal activities
Class of
% Held
shares held
Direct
Indirect
CNG Avonmouth North Limited
250 Wharfedale Road, Winnersh,
Wokingham, UnitedKingdom, RG41
5TP
Dormant
Ordinary
100.00
-
CNG Crewe Limited
250 Wharfedale Road, Winnersh, Wokingham, UnitedKingdom, RG41 5TP
Operation of a compressed natural gas filling station
Ordinary
100.00
-
CNG Larkhall Limited
250 Wharfedale Road, Winnersh, Wokingham, UnitedKingdom, RG41 5TP
Dormant
Ordinary
100.00
-
CNG Castleford Limited
250 Wharfedale Road, Winnersh, Wokingham, UnitedKingdom, RG41 5TP
Dormant
Ordinary
100.00
-
CNG Corby Limited
250 Wharfedale Road, Winnersh, Wokingham, UnitedKingdom, RG41 5TP
Dormant
Ordinary
100.00
-
CNG Warrington Limited
250 Wharfedale Road, Winnersh, Wokingham, UnitedKingdom, RG41 5TP
Dormant
Ordinary
100.00
-
CNG Northampton Limited
250 Wharfedale Road, Winnersh, Wokingham, UnitedKingdom, RG41 5TP
Dormant
Ordinary
100.00
-
CNG Erdington Limited
250 Wharfedale Road, Winnersh, Wokingham, UnitedKingdom, RG41 5TP
Dormant
Ordinary
100.00
-
CNG Milton Keynes Limited
250 Wharfedale Road, Winnersh, Wokingham, UnitedKingdom, RG41 5TP
Dormant
Ordinary
100.00
-
Hams Infrastructure Limited
250 Wharfedale Road, Winnersh, Wokingham, UnitedKingdom, RG41 5TP
Provision of consultancy and financing services
Ordinary
100.00
-
Hams Infrastructure Services Limited
250 Wharfedale Road, Winnersh, Wokingham, UnitedKingdom, RG41 5TP
Dormant
Ordinary
0
100.00
Lavant Down Agricultural Services Limited
250 Wharfedale Road, Winnersh, Wokingham, UnitedKingdom, RG41 5TP
Provision of consultancy and financing services
Ordinary
100.00
-
Lavant Down Washington Limited
250 Wharfedale Road, Winnersh, Wokingham, UnitedKingdom, RG41 5TP
Management services to group entities
Ordinary
0
100.00
Oxford Infrastructure Limited
250 Wharfedale Road, Winnersh, Wokingham, UnitedKingdom, RG41 5TP
Provision of consultancy and financing services
Ordinary
100.00
-
Oxford Larkhall Limited
250 Wharfedale Road, Winnersh, Wokingham, UnitedKingdom, RG41 5TP
Management services to group entities
Ordinary
0
100.00

The following subsidiaries were either trading or were not dormant for parts of the year and have claimed exemption under section 479A of the Companies Act 2006 not to be audited individually for the year ended 31 March 2021:

 

  • Hams Infrastructure Limited

  • Lavant Down Agricultural Services Limited

  • Lavant Down Washington Limited

  • Oxford Infrastructure Limited

  • Oxford Larkhall Limited

  • CNG Crewe Ltd

 

CNG Fuels Ltd as parent of the group has given a statutory guarantee under section 479C of the Companies Act 2006, guaranteeing all of the outstanding liabilities to which the subsidiary is subject to at the year end.

16
Associates

Details of the group's associates at 31 March 2021 are as follows:

CNG FUELS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
16
Associates
(Continued)
- 33 -
Name of undertaking
Registered office
Principal activities
Class of
% Held
shares held
Direct
Voting
CNG Foresight Limited
250 Wharfedale Road, Winnersh, Wokingham, UnitedKingdom, RG41 5TP
Parent of a group that supplies compressed natural gas
Ordinary
50.00
49.00

Associate investments are accounted for using the equity method in these consolidated financial statements as set out within the Group's accounting policies.

 

CNG Foresight Limited represents an investment whereby the Group exerts significant influence but does not control the entity. The 50% holding of Ordinary shares represent 49% of voting rights, per the terms of the Articles of Association of CNG Foresight Limited.

 

CNG Foresight Limited draws its accounts up to 31 March and during the period from incorporation of this associate on 21 October 2020 to its first year end of 31 March 2021, the associate paid no dividends to the Group and recorded a total comprehensive loss of £1,321,827. The Group's unrecognised share of the associate's loss during the year was 50% of this at £660,914.

 

A summary of the financial position of this associate at 31 March 2021 is as follows, no comparative information is available due to this being the first period end of the associate):

  • Non-current assets: £33,127,703

  • Current assets: £3,646,775

  • Current liabilities: £5,296,545

  • Non-current liabilities: £32,799,758

  • Net liabilities and total equity at 31 March 2021: £1,321,825

 

The carrying amount of the Group's interest in this associate is £1 being the nominal share value of the equity holding of the associate.

17
Joint ventures

Details of the group's joint ventures at 31 March 2021 are as follows:

Name of undertaking
Registered office
Principal activities
Interest
% Held
held
Direct
Voting
Renewable Transport Fuel Services Limited
55 Station Road, Beaconsfield, England, HP9 1QL
Supplier of Biomethane
Ordinary
30.00
30.00
CNG FUELS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
17
Joint ventures
(Continued)
- 34 -

Joint venture investments are accounted for using the equity method in these consolidated financial statements as set out within the Group's accounting policies.

 

Renewable Transport Fuel Services Limited (RTFS) represents an investment whereby the Group shares joint control with 2 other shareholders, but does not individually exert control over the entity.

 

RTFS has previously drawn its statutory financial statements up to 31 December but will file to 31 March from 2022 onwards. The Group's interest in this joint venture commenced upon its acquisition of the 30% Ordinary shareholding on 13 July 2020. During the period to 31 March 2021, the joint venture paid no dividends to the Group and recorded a total comprehensive profit of £420,121. The Group's has recognised its share of profits in line with its 30% holding, which is £126,036.

 

A summary of the financial position of this joint venture at 31 March 2021 is as follows:

  • Current assets: £4,983,411

  • Current liabilities: £3,200,150

  • Non-current liabilities: £8,981

  • Net assets and total equity at 31 March 2021: £1,774,280

 

The carrying amount of the Group's interest in this joint venture is £2,230,181, for which a reconciliation can be seen in note 14.

18
Inventories
2021
2020
£
£
Raw materials
-
0
4,429
Work in progress
-
0
2,613
-
0
7,042
19
Trade and other receivables
2021
2020
£
£
Trade receivables
1,586,589
1,869,954
Provision for bad and doubtful debts
(150,000)
-
1,436,589
1,869,954
Amounts owed by related parties
1,820,374
-
0
Other receivables
102,787
1,161,142
Prepayments
284,885
751,241
Accrued income
5,919,988
455,277
9,564,623
4,237,614
CNG FUELS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
19
Trade and other receivables
(Continued)
- 35 -

Amounts owed by related parties consist of deferred consideration due from CNG Foresight Limited, for the disposal of two of the Group's former subsidiaries CNG Station Holdings Limited and Oxford Erdington Limited. The fair value of these receivables at the year end was £1,250,000 and £250,000 respectively. The remaining £320,374 relates to informal intercompany loans which are unsecured, repayable on demand and do not bear interest.

 

Included within trade receivables are £960,202 of debts due from related parties conducted under standard payment terms.

 

Included within trade receivables are £150,000 of debts which have been fully provided against (2020: £nil). Trade receivables outstanding at the reporting date, for which no provision for bad and doubtful debts has been made, can be analysed with respect to balances past due as follows:

  • Current within terms: £970,706

  • Within 1 month past due: £465,883

 

All such debts have since been settled post year end.

20
Trade receivables - credit risk
Fair value of trade receivables

The directors consider that the carrying amount of trade and other receivables is approximately equal to their fair value.

No significant receivable balances are impaired at the reporting end date.

Movement in the allowances for doubtful debts
2021
2020
£
£
Existing provisions recognised in Group upon acquisition of subsidiaries
150,000
-

At 31 March 2021, trade receivables are shown net of an allowance for doubtful debts of £150,000 (2020: £nil). Write-offs relating to bad debts amounted to £3,007 during the year (2020: £259), while reversals and new provisions were all £nil during the year (2020: £nil), with the allowance for doubtful debts being an existing provision arising upon the acquisition of subsidiaries during the year.

 

The expected credit loss rate applied to trade receivables is based on the Group's historical credit losses experienced over the three year period to 31 March 2021, which are materially nil in the case of ongoing operations. As such, management has not elected to provide for any expected credit losses arising against trade receivables outstanding at the period end. The directors have considered the nature of the relationship with the Group's primary trade receivable, CNG Foresight Limited Group, in their assessment of the credit risk of this customer, and judge it to be remote.

 

The £150,000 allowance for doubtful debts relates to legacy balances contained within acquisitions made during the year. The balances against which the provisions relate are fully provided for and are not receivables that have arisen as part of the Group's main revenue streams or ongoing trading activities. As such, these balances have not been considered as part of the Group's overall expected credit loss modelling considerations.

CNG FUELS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
- 36 -
21
Borrowings
Current
Non-current
2021
2020
2021
2020
£
£
£
£
Borrowings held at amortised cost:
Bank overdrafts
-
5
-
-
Other loans
-
617,335
400,000
1,589,003
914,146
617,340
400,000
1,589,003
2021
2020
£
£
Secured borrowings included above:
Other loans
-
0
1,806,338

Other loans of £400,000 (2020: £400,000) included within non-current borrowings relate to loan notes provided to the Group by non-bank lenders, which are unsecured and are not due to be repaid within 12 months of the statement of financial position date. The loan notes bear interest at an 8.5% fixed rate.

 

The secured debts within other loans of £nil (2020: £1,806,338) were held by one of the Group's former subsidiaries, CNG Station Holdings Limited. These loans were secured by way of fixed and floating charges against all the undertaking, property and other assets of CNG Stattion Holdings Limited and the assets of its subsidiaries CNG Leyland Limited and CNG Knowsley Limited. CNG Station Holdings Limited and its subsidiary undertakings have been disposed of during the year.

 

The secured debts outstanding at the previous year end were for term loan facilities, secured by way of fixed and floating charges, held by GCP Asset Backed Income (UK) Limited, against all the undertaking, property and other assets of CNG Station Holdings Limited and the assets of its subsidiaries CNG Leyland Limited and CNG Knowsley Limited. The charges contain a negative pledge restricting the Chargor from, except with prior written consent of the Security Agent, creating or permitting to subsist any security on, or in relation to, any charged asset other than any security created by this charge. Interest is charged at 7.5% per annum on each interest payment date on outstanding loans. Repayments are due on the basis of a percentage of the outstanding principal on the relevant repayment dates. Final maturity of the facility will arise in January 2025.

22
Trade and other payables
Current
Non-current
2021
2020
2021
2020
£
£
£
£
Trade payables
4,999,859
1,594,285
-
0
-
0
Amounts owed to related parties
698,400
-
0
-
0
-
0
Accruals
2,318,886
1,773,881
-
0
-
0
Deferred consideration
165,000
-
0
165,610
-
0
Social security and other taxation
2,213,882
1,010,159
-
0
-
0
Other payables
10,187
15,338
-
0
-
0
10,406,214
4,393,663
165,610
-
CNG FUELS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
22
Trade and other payables
(Continued)
- 37 -

Included within trade payables are amounts owed to related parties of £3,541,623 conducted under standard payment terms.

 

Amounts owed to related parties consist of informal intercompany loans due to CNG Foresight Limited Group. These loans are unsecured, carry no interest and are repayable on demand.

 

Deferred consideration relates to amounts payable upon the purchase of the associate investment Renewable Transport Fuel Services Limited. The balances payable were unsecured, interest free, and were settled in February and April 2022 respectively.

23
Liquidity risk

The following table details the remaining contractual maturity for the group's financial liabilities with agreed repayment periods. The contractual maturity is based on the earliest date on which the group may be required to pay.

Less than 1 month
1 – 3 months
3 months to 1 year
1 – 5 years
5+ years
Total
£
£
£
£
£
£
At 31 March 2020
Trade and other payables
1,659,349
954,225
6,208
-
-
2,619,782
Borrowings
5
80,817
740,828
1,384,693
-
2,206,343
1,659,354
1,035,042
747,036
1,384,693
-
4,826,125
At 31 March 2021
Trade and other payables
4,493,378
2,951,163
642,787
165,610
-
8,252,938
Borrowings
400,000
400,000
Derivatives
-
-
28,110
-
-
28,110
4,493,378
2,951,163
670,897
565,610
-
8,681,048
Liquidity risk management

Responsibility for liquidity risk management rests with the board of directors, which has established an appropriate liquidity risk management framework for the management of the company's funding and liquidity management requirements. The company manages liquidity risk by maintaining adequate reserves, banking facilities and reserve borrowing facilities, by continuously monitoring forecast and actual cash flows, and by matching the maturity profiles of financial assets and liabilities.

CNG FUELS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
- 38 -
24
Lease liabilities
2021
2020
Maturity analysis
£
£
Within one year
455,365
416,635
In two to five years
1,240,433
1,516,248
In over five years
115,500
1,025,000
Total undiscounted liabilities
1,811,298
2,957,883
Less future finance charges and effect of discounting
(89,786)
(585,189)
Lease liabilities in the financial statements
1,721,512
2,372,694

Discounted lease liabilities are classified based on the amounts that are expected to be settled within the next 12 months and after more than 12 months from the reporting date, as follows:

2021
2020
£
£
Current liabilities
429,526
349,051
Non-current liabilities
1,291,986
2,023,643
1,721,512
2,372,694
2021
2020
Amounts recognised in profit or loss include the following:
£
£
Interest on lease liabilities
158,579
91,381

As a result of the adoption of IFRS, the Group has applied IFRS 16 Leases as the standard to which it recognises and accounts for its leasing arrangements. Leases of land under long term agreements are now recognised as right of use assets, depreciated over the term of the lease and corresponding lease liabilities recognised for the present value of future payments due under the lease. The Group also recognises right of use assets in respect of long term leases for the hire of motor vehicles.

Other leasing information is included in note 25.
CNG FUELS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
- 39 -
25
Other leasing information
Lessee

Operating lease payments represent rentals payable by the group for serviced office tenancy agreements. Agreements are not for longer than 12 months with rentals fixed at the outset. These leases are exempt from treatment under IFRS 16 Leases, due to their short term nature.

Amounts recognised in profit or loss as an expense during the period in respect of lease arrangements are as follows:

2021
2020
£
£
Expense relating to short-term leases
137,255
44,718

Set out below are the future cash outflows to which the lessee is potentially exposed that are not reflected in the measurement of lease liabilities:

2021
2020
Land and buildings
£
£
Within one year
79,800
9,900

Included within land and buildings costs committed to are serviced office tenancy agreements committed to after the balance sheet date but before the date of signing this report.

 

Information relating to lease liabilities is included in note 24.
26
Derivative financial instruments
2021
2020
£
£
Derivative liabilities relating to foreign currency contracts
28,110
-
28,110
-
At the year end, the Group held Derivative liability positions relating to forward contracts for foreign currency of £28,110 (2020: £nil).
CNG FUELS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
- 40 -
27
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the group and movements thereon during the current and prior reporting period.

Accelerated capital allowances
Tax losses
Provisions
Total
£
£
£
£
Deferred tax liability at 1 April 2019
188,297
(15,447)
(15,853)
156,997
Deferred tax movements in prior year
Charge/(credit) to profit or loss
30,403
(17,854)
(5,341)
7,208
Deferred tax liability at 1 April 2020
218,700
(33,301)
(21,194)
164,205
Deferred tax movements in current year
Charge/(credit) to profit or loss
(930)
-
-
(930)
Disposal of subsidiaries
(218,700)
33,301
21,194
(164,205)
Acquisition of subsidiaries
1,860
-
-
1,860
Deferred tax liability at 31 March 2021
930
-
0
-
930

During the year, a prior period error was identified where deferred tax liabilities were not previously recognised in the statement of financial position with corresponding charges to taxation through the income statement. Corrections have now been made to reflect the impact on tax charges in the income statement and provisions for liabilities and equity at 1 April 2019 and at 31 March 2020 .

 

Any deferred tax asset arising on tax adjusted losses the subsidiary of the Group had at the reporting dates are offset against deferred tax liabilities arising on accelerated capital allowances (ACAs) accordingly on the face of the statement of financial position. This is due to the fact any tax implications arising on disposal of assets for which ACAs have been claimed, can directly be offset against eligible trading losses for purposes of calculating any corporation liability for the period in which a liability may arise.

 

Deferred tax assets on provisions related to the timing differences provided for on the carrying value of provisions relating to decommissioning liabilities, of which more detail can be seen in the notes to these financial statements.

 

The corporation tax rate used to calculate deferred tax at 1 April 2019 was 19%, whereas all subsequent periods have been calculated using 25%, being the corporation tax rate substantively enacted and the prevailing rate expected to apply upon reversal of such timing differences.

28
Provisions for liabilities
2021
2020
as restated
£
£
Decommissioning provisions
86,798
170,458
All provisions are expected to be settled after more than 12 months from the reporting date.
CNG FUELS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
28
Provisions for liabilities
(Continued)
- 41 -
Movements on provisions:
Decommissioning provision
£
At 1 April 2020
170,458
Unwinding of discount
2,036
Disposal of subsidiaries carrying provisions
(85,696)
At 31 March 2021
86,798

Decommissioning provisions relate to obligations arising from terms included in the lease of the land upon which one of the Group's assets is situated. The Group has an obligation to remove equipment and restore the site to its original condition when the lease commenced and the provision reflects the present value of the expected future cash flows to carry out such work. Economic outflows relating to this provision are expected to arise no earlier than the end of the lease, currently being June 2031. A degree of uncertainty exists as to the timing of such outflows, due to the anticipated renewal of land leases beyond current and optional renewal terms.

 

Due to the timing of the expected outflow the provision relates to, the present value of the provision has been calculated by inflating forecast costs at 2% per annum, being the UK's long term inflation rate target. The inflated future outflow has then been discounted back to present value using a discount rate of 1.3%, derived from the rate applicable to borrowing instruments available over comparable time periods.

29
Retirement benefit schemes
2021
2020
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
28,245
14,479

The Group operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the Group in an independently administered fund.

 

At the year end, £2,548 of pension charges in relation to a defined contribution scheme were accrued (2020: £1,478).

30
Share-based payment transactions

At the balance sheet date, the Group had a number of share option agreements in place with employees. Options are exercisable at points in time and at prices as agreed in the executed agreements. The vesting period of these options vary between one to five years. If the options remain unexercised after a period of ten years from the date of the agreement, the options expire. Options are forfeited if a qualifying exit event as specified in the agreements occurs. The options are to be settled in equity.

 

For employee share options, the fair value of equity instruments granted is assessed at the date of the grant of options. This value is established by using commercial business valuations, included discounted cash flows, which consider a range of factors in arriving at the allocation of fair value to the quantity of the options which have been granted and subsequently vest over time. With respect to volatility, considerations factored into pricing models are limited due to lack of observable market data for comparable listed entities, although models used by their nature factor in a certain degree of volatility with regards to the future performance of the Group.

CNG FUELS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
30
Share-based payment transactions
(Continued)
- 42 -
Number of share options
Weighted average exercise price
2021
2020
2021
2020
£
£
Outstanding at 1 April 2020
35,062
35,062
0.01
0.01
Granted in the period
34,517
-
53.34
-
Outstanding at 31 March 2021
69,579
35,062
26.47
0.01
Exercisable at 31 March 2021
28,778
18,337
3.40
0.01

The options outstanding at 31 March 2021 had an exercise price ranging from £0.01 to £53.34 (2020: £0.01 only), and a weighted average remaining contractual life of 8 years (2020: 8 years).

Expenses
Related to equity settled share based payments
215,035
95,480
31
Share capital
2021
2020
2021
2020
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of 1p each
717,557
689,435
7,175
6,894
717,557
689,435
7,175
6,894

The company has one class of Ordinary shares which are each entitled to one vote in any circumstance. Each share is entitled pari passu to dividend payments or any other distribution, or to participate in a distribution arising from a winding up of the company.

Reconciliation of movements during the year:
Number
At 1 April 2020
689,435
Issue of fully paid shares
28,122
At 31 March 2021
717,557

During the year, the company issued 28,122 Ordinary shares of £0.01 each at a premium of £53.33 per share.

CNG FUELS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
- 43 -
32
Share premium account
2021
2020
£
£
At the beginning of the year
3,922,247
2,152,943
Issue of new shares
1,499,742
1,769,304
Adjustments to share premium
1,071
-
At the end of the year
5,423,060
3,922,247

During the year, a historic understatement of the value of share premium of £1,071 was identified and corrected within the share premium account.

 

28,122 Ordinary shares of £0.01 each were allotted during the year at a premium of £53.33 per share.

 

In the prior year, 33,214 Ordinary shares of £0.01 each were allotted at a premium of £53.33 per share. The correction referred to above reflects an accounting true-up of increases to the share premium account in respect of this and earlier share issues.

33
Acquisitions of subsidiaries

On 4 December 2020, the Group acquired 100 percent of the issued capital of Hams Infrastructure Limited. This acquisition also included the acquired entity's subsidiaries, Hams Infrastructure Services Limited and Hams Warrington Limited. This acquisition was accounted for as an asset acquisition, rather than a business combination under criteria specified in IFRS 3 Business Combinations.

 

Total consideration paid for the acquisition was £5,860,286, which was satisfied by the issuance of loan notes. The loan notes were subsequently settled on the same date as the acquisition. The net cash acquired as a result of this acquisition of assets was £210,064, which was solely attributable to cash and cash equivalents acquired.

 

On 4 December 2020, the Group acquired 100 percent of the issued capital of Lavant Down Agricultural Services Limited. This acquisition also included the acquired entity's subsidiaries, Lavant Down Washington Limited and Lavant Down Northampton Limited. This acquisition was accounted for as an asset acquisition, rather than a business combination under criteria specified in IFRS 3 Business Combinations.

 

Total consideration paid for the acquisition was £5,737,914, which was satisfied by the issuance of loan notes. The loan notes were subsequently settled on the same date as the acquisition. The net cash acquired as a result of this acquisition of assets was £171,326, which was solely attributable to cash and cash equivalents acquired.

 

On 4 December 2020, the Group acquired 100 percent of the issued capital of Oxford Infrastructure Limited. This acquisition also included the acquired entity's subsidiaries, Oxford Larkhall Limited and Oxford Erdington Limited. This acquisition was accounted for as an asset acquisition, rather than a business combination under criteria specified in IFRS 3 Business Combinations.

 

Total consideration paid for the acquisition was £5,928,693, which was satisfied by the issuance of loan notes. The loan notes were subsequently settled on the same date as the acquisition. The net cash acquired as a result of this acquisition of assets was £572,521, which was solely attributable to cash and cash equivalents acquired.

CNG FUELS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
- 44 -
34
Business disposals

On 17 February 2021 the group disposed of its 100% holding in CNG Eurocentral Limited. Included in these financial statements are profits of £nil arising from the group's interests in CNG Eurocentral Limited up to the date of its disposal.

Net assets of business disposed of
£
Property, plant and equipment
253,990
Trade and other receivables
50,100
Trade and other payables
(303,990)
100
Gain on disposal
299,900
Total consideration
300,000
The consideration was satisfied by:
£
Cash
300,000
Net cash inflow arising on disposal
£
Cash consideration received
300,000
Cash and cash equivalents disposed of
-
300,000

On 4 December 2020 the group disposed of its 100% holding in CNG Station Holdings Limited. Included in these financial statements are profits of £614,550 arising from the group's interests in CNG Station Holdings Limited up to the date of its disposal. This disposal includes CNG Station Holding Limited's subsidiary undertakings, CNG Leyland Limited and CNG Knowsley Limited.

Net assets of business disposed of
£
Cash and cash equivalents
609,191
Property, plant and equipment
4,212,906
Trade and other receivables
4,354,547
Trade and other payables
(4,848,476)
Obligations under finance leases
(741,817)
Borrowings
(3,481,571)
Provisions
(85,696)
Deferred tax
(164,205)
(145,121)
Gain on disposal
7,869,407
Total consideration
7,724,286
CNG FUELS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
34
Business disposals
(Continued)
- 45 -
The consideration was satisfied by:
£
Deferred consideration
1,250,000
Loan notes
6,474,286
7,724,286
Net cash outflow on disposal
£
Cash consideration received
-
0
Cash and cash equivalents disposed of
(609,191)
(609,191)
On 4 December 2020 the group disposed of its 100% holding in Lavant Down Northampton Limited. Included in these finanical statements are profits of £nil arising from the group's interest in Lavant Down Northampton Limited up to the date of its disposal.
Net assets of business disposed of
£
Cash and cash equivalents
55,435
Property, plant and equipment
4,806,221
Trade and other receivables
269,371
Trade and other payables
(170,881)
Obligations under finance leases
(453,862)
Provisions
(98,112)
4,408,172
Loss on disposal
(458,172)
Total consideration
3,950,000
The consideration was satisfied by:
£
Loan notes
3,950,000
3,950,000
Net cash outflow arising on disposal
£
Cash consideration received
-
Cash and cash equivalents disposed of
(55,435)
(55,435)
CNG FUELS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
34
Business disposals
(Continued)
- 46 -
On 4 December 2020 the group disposed of its 100% holding in Hams Warrington Limited. Included in these finanical statements are profits of £nil arising from the group's interest in Hams Warrington Limited up to the date of its disposal.
Net assets of business disposed of
£
Cash and cash equivalents
71,212
Property, plant and equipment
7,324,999
Trade and other receivables
610,259
Trade and other payables
(2,063,215)
5,943,255
Gain on disposal
140,140
Total consideration
6,083,395
The consideration was satisfied by:
£
Loan notes
6,083,395
Net cash outflow arising on disposal
£
Cash consideration received
-
Cash and cash equivalents disposed of
(71,212)
(71,212)
On 4 December 2020 the group disposed of its 100% holding in Oxford Erdington Limited. Included in these finanical statements are profits of £nil arising from the group's interest in Oxford Erdington Limited up to the date of its disposal.
Net assets of business disposed of
£
Cash and cash equivalents
433,385
Property, plant and equipment
6,148,133
Trade and other receivables
97,696
Trade and other payables
(440,316)
Obligations under finance leases
(200,239)
Provisions
(114,904)
5,923,755
Gain on disposal
551,245
Total consideration
6,475,000
CNG FUELS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
34
Business disposals
(Continued)
- 47 -
The consideration was satisfied by:
£
Deferred consideration
250,000
Loan notes
6,225,000
6,475,000
Net cash outflow arising on disposal
£
Cash consideration received
-
Cash and cash equivalents disposed of
(433,385)
(433,385)
35
Capital risk management

During the year, the Group had a term loan borrowing facility with GCP Asset Backed Income (UK) Limited (also known as Gravis), under which the agreement required a former subsidiary of the Group, CNG Station Holdings Limited, to maintain certain ratios of the following:

 

- Default loan life cover of 1.20:1.

- Lock-up debt service cover of 1.40:1

- Default debt service cover of 1.1:1

 

The subsidiary has complied with these capital requirements during the year reported up to the date of its disposal from the Group on 4 December 2020.

36
Events after the reporting date

CNG Fuels Ltd Group disposed of its subsidiary CNG Avonmouth North Limited on 16 April 2021. The Group received £300,000 in consideration.

 

CNG Fuels Ltd Group disposed of its subsidiary CNG Castleford Limited on 26 October 2021. The Group received £300,000 in consideration.

 

CNG Fuels Ltd Group completed an agreement for the disposal of its subsidiary CNG Corby Limited in late August 2022. The Group will receive £600,000 in consideration under the terms of the agreement.

 

CNG Newton Aycliffe Limited was incorporated as a subsidiary of the Group on 21 April 2021. The Group disposed of this subsidiary on 20 July 2022, receiving £300,000 in consideration.

 

Within these financial statements, deferred consideration receivable of £1,250,000 has been recognised at the year end in relation to the Group's disposal of CNG Station Holdings Limited. This consideration is contingent on costs in relation to the development of CNG Knowsley Limited's asset completing within the budgeted EPC milestones. Deferred consideration of £1,250,000 represented the fair value as at the statement of financial position date. However, subsequent to the year end, cost overruns have been incurred and the fair value of the deferred consideration receivable is now estimated to be £437,000, a reduction of £813,000 from the original deferred consideration due. The revision to deferred consideration is considered to be a non-adjusting post balance sheet event and will be reflected in future financial statements.

CNG FUELS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
- 48 -
37
Related party transactions
Remuneration of key management personnel

The remuneration of key management personnel, including directors, is set out below in aggregate for each of the categories specified in IAS 24 Related Party Disclosures.

2021
2020
£
£
Short-term employee benefits
379,533
339,533
Post-employment benefits
2,626
2,632
382,159
342,165
Other transactions with related parties

During the year the group entered into the following transactions with related parties:

Sale of goods
Purchase of goods
2021
2020
2021
2020
£
£
£
£
Associates
4,182,569
-
0
-
-
0
Joint ventures
-
0
-
0
8,699,171
-
0
4,182,569
-
8,699,171
-
Sales of former group subsidiaries
2021
2020
£
£
Associates
24,532,681
-

Sale to related parties in the year relate to revenues invoiced to CNG Foresight Limited (and its subsidiaries), an associate of the Group. These transactions were conducted at market rate and are derived from contracts in place covering the fulfilment of EPC Developments, reimbursement of operating costs and station management fees provided by the Group.

 

Purchase of goods from joint ventures in which the Group is a joint venturer (Renewable Transport Fuel Services Limited) relate to the procurement of Biomethane supplies for the Group. These purchases were conducted at market rate.

 

Sales of former Group subsidiaries relate to the consideration received from CNG Foresight Limited for the disposal of a number of the Group's former subsidiary undertakings. These transactions were conducted on an arm's length basis, derived from independent valuations established by the purchaser, to which the Group had no influence over.

CNG FUELS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
37
Related party transactions
(Continued)
- 49 -

The following amounts were outstanding at the reporting end date:

2021
2020
Amounts due to related parties
£
£
Associates
2,057,516
-
0
Joint ventures
2,182,507
-
0
4,240,023
-

Amounts owed to related parties consist of trade payable and informal intercompany loan balances, which bear no interest and are unsecured. In the case of trade payable balances, these are due within the supplier's standard credit terms. Informal intercompany loans are repayable on demand.

The following amounts were outstanding at the reporting end date:

2021
2020
Amounts due from related parties
£
£
Associates
2,780,576
-

Amounts owed by related parties consist of trade receivable and informal intercompany loan balances, which bear no interest and are unsecured. In the case of trade receivable balances, these are due within the Group's standard credit terms. Informal intercompany loans are repayable on demand.

38
Controlling party

CNG Fuels Ltd is owned by a number of shareholders and individually no shareholder can exert control.

CNG FUELS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
- 50 -
39
Cash generated from/(absorbed by) operations
2021
2020
as restated
£
£
Profit/(loss) for the year after tax
2,447,501
(1,881,656)
Adjustments for:
Share of results of associates and joint ventures
(126,036)
-
Taxation credited
(930)
(194,969)
Finance costs
464,989
230,771
Investment income
(59)
(236)
Gain on disposal of property, plant and equipment
(20,804)
-
Depreciation and impairment of property, plant and equipment
450,403
467,336
Other gains and losses
(8,403,731)
-
Equity settled share based payment expense
215,035
95,480
Movements in working capital:
Decrease/(increase) in inventories
7,042
(7,042)
Decrease/(increase) in trade and other receivables
19,021,393
(2,791,654)
(Decrease)/increase in trade and other payables
(9,933,475)
3,010,900
Cash generated from/(absorbed by) operations
4,121,328
(1,071,070)
40
IFRS Transition adjustments

The Group has adopted International Financial Reporting Standards (IFRS) for the preparation of these financial statements. This is the first time of adoption of IFRS and the date of transition is 1 April 2019.

 

Previously, the parent Company of the Group prepared its financial statements 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.

 

Adjustments to the financial statements arising due to the adoption of IFRS have been made to the statement of financial position, statement of comprehensive income and the statement of cash flows of the Group. No recognition or reversal of impairment losses arose upon transition.

 

The Group has applied the modified retrospective approach as permitted under IFRS 1 in its adoption of IFRS 16 Leases, whereby the adopted is permitted to measure the lease liability at the present value of the remaining lease payments at the date of transition, rather than the inception of the lease in question.

 

No other adjustments arising upon transition to IFRS arose, other than those detailed below.

CNG FUELS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
40
IFRS Transition adjustments
(Continued)
- 51 -
Reconciliation of equity
1 April
31 March
2019
2020
Notes
£
£
Equity as previously reported
1,956,792
1,179,524
Adjustments to prior year (note 41)
(1,648,369)
(881,718)
As restated
308,423
297,806
Adjustments arising from transition to IFRS:
Transition upon adoption of IFRS 16 - Leases
1
-
(5,923)
Equity as restated
308,423
291,883
Reconciliation of loss for the financial period
2020
Notes
£
Loss as previously reported
(1,080,587)
Adjustments to prior year (note 41)
(795,146)
As restated
(1,875,733)
Adjustments arising from transition to IFRS:
Transition upon adoption of IFRS 16 - Leases
1
(5,923)
Loss as restated
(1,881,656)
Notes to reconciliations
1. Transition to IFRS 16 - Leases

As a result of the adoption of IFRS, the Group is now applying IFRS 16 Leases and has carried out an assessment of any leases in effect at the date of transition and later, which require accounting for under the standard. The adjustments above relate to the transitional accounting effect of recognising a lease for land upon which one of the Group's assets is situated and leases relating to the long term hire of motor vehicles.

 

Amounts restated as a result of the adoption of IFRS 16 impacting the year to 31 March 2020 were as follows:

  • An increase in property, plant and equipment additions at cost of £1,292,914

  • An increase in lease liabilities carried forward of £1,231,170

  • An increase in depreciation charged for year and accumulated depreciation carried forward of £67,667

  • An increase in finance costs charged of £49,433

  • A decrease in administrative expenses of £111,177

  • A decrease in equity carried forward of £5,923

CNG FUELS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
- 52 -
41
Prior period adjustment

During the year, a number of accounting errors in the prior year were identified and corrected by way of prior period adjustments. Details of the corrections made and impact on the financial statements are detailed below.

Reconciliation of changes in equity
1 April
31 March
2019
2020
Notes
£
£
Equity as previously reported
1,956,792
1,179,524
Adjustments to prior year
R&D
1
-
(215,923)
Sales and cost of sales cut off
2
-
(462,790)
Share options (effect on retained earnings)
3
(223,953)
(319,433)
Share options (effect on share based payment reserve)
3
223,953
319,433
Decommissioning provisions
4
(25,055)
(38,800)
Deferred taxation
5
(156,997)
(164,205)
Shareholder loan received in advance of share issuance
6
(1,466,317)
-
Fuel duty tax presentation correction
7
-
-
Equity as adjusted before transition adjustments
308,423
297,806
Analysis of the effect upon equity
Share based payment reserve
223,953
319,433
Other reserves
(1,466,317)
-
Retained earnings
(406,005)
(1,201,151)
(1,648,369)
(881,718)
Reconciliation of changes in (loss)/profit for the previous financial period
2020
Notes
£
Loss as previously reported
(1,080,587)
Adjustments to prior year
R&D
1
(215,923)
Sales and cost of sales cut off
2
(462,790)
Share options
3
(95,480)
Decommissioning provisions
4
(13,745)
Deferred taxation
5
(7,208)
Shareholder loan received in advance of share issuance
6
-
Fuel duty tax presentation correction
7
-
Loss as adjusted before transition adjustments
(1,875,733)
CNG FUELS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
41
Prior period adjustment
(Continued)
- 53 -
Notes to reconciliation
1. Research and development cost re-classification

Costs previously treated as capital expenditure within property, plant and equipment, have been re-classified as revenue expenditure within administrative expenses relating to research and development activities. Depreciation thereon has been reversed. Finally, the repayable corporation tax credit in relation to the subsequent R&D claim has been recognised as a credit to the income statement and corresponding receivable.

 

Amounts restated as a result of this prior year adjustment impacting the year to 31 March 2020 were as follows:

• An increase in administrative expenses (R&D expenditure) of £464,555

• An decrease in administrative expenses (depreciation) of £46,455

• An increase in taxation credits of £202,177

• A increase in tax receivables of £202,177

• A decrease in property, plant and equipment additions at cost of £464,555

• A decrease in property, plant and equipment accumulated depreciation of £46,455

• A decrease in total equity of £215,923

2. Sales and cost of sales cut off corrections

An error was identified whereby revenues and cost of sales that related to the year ended 31 March 2020 were not accrued to the financial statements for that accounting period. A correction has been made to recognise these revenues and costs in the comparative income statement.

 

Amounts restated as a result of this prior year adjustment impacting the year to 31 March 2020 were as follows:

• An increase in revenue of £140,968

• An increase in cost of sales of £603,758

• An increase in accrued income of £140,968

• An increase in accrued expenses of £603,758

• A decrease in total equity of £462,790

3. Share option accounting

A prior period error was identified whereby share based payment expenses were not recognised for share options in place with employees. A charge has been made to the comparative income statement to reflect the vesting of the shares in proportion with the fair value of total equity instruments granted.

 

Amounts restated as a result of this prior year adjustment impacting the statement of financial position at 1 April 2019 were as follows:

• An increase to other reserves of £223,953

• A decrease in retained earnings £223,953

• No change to total equity

 

Amounts restated as a result of this prior year adjustment impacting the year to 31 March 2020 were as follows:

• An increase in administrative expenses relating to equity settled share based payments of £95,480

• An increase to other reserves of £319,433

• A decrease in retained earnings £319,433

• No change to total equity

CNG FUELS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
41
Prior period adjustment
(Continued)
- 54 -
4. Decommissioning provisions recognised

During the year a prior period error was identified in that appropriate decommissioning liabilities were not recognised in respect of obligations the Group is party to, to restore its leasehold property assets to their original condition upon the end of the lease. The appropriate increase in cost to property, plant and equipment and accompanying depreciation thereon is now accounted for as a prior year adjustment, along with the corresponding long term provision for the liability.

 

Amounts restated as a result of this prior year adjustment impacting the statement of financial position at 1 April 2019 were as follows:

• An increase in property, plant and equipment cost brought forward of £163,758

• An increase in property, plant and equipment accumulated depreciation brought forward of £20,790

• An increase in non current provisions for liabilities brought forward of £168,023

• A decrease in total equity brought forward of £25,055

 

Amounts restated as a result of this prior year adjustment impacting the year to 31 March 2020 were as follows:

• An increase in property, plant and equipment cost carried forward of £163,758

• An increase in property, plant and equipment accumulated depreciation carried forward of £32,100

• An increase in depreciation charged of £11,310

• An increase in finance costs charged of £2,435

• An increase in non current provisions for liabilities carried forward of £170,458

• A decrease in total equity carried forward of £38,800

5. Recognition of deferred taxation provisions

During the year, a prior period error was identified where deferred taxation liabilities were not recognised within provisions for liabilities. Adjustments have now been made to reflect the impact of recognition of the appropriate deferred tax liabilities at the prevailing rates of tax applicable to that point in time.

 

Amounts restated as a result of this prior year adjustment impacting the statement of financial position at 1 April 2019 were as follows:

• An increase in deferred tax provisions for liabilities of £156,997

• A decrease in total equity brought forward of £156,997

 

Amounts restated as a result of this prior year adjustment impacting the year to 31 March 2020 were as follows:

• An increase in deferred tax provisions for liabilities of £164,205

• An increase in deferred taxation charges recognised in the income statement of £7,208

• A decrease in total equity carried forward of £164,205

6. Shareholder loan received in advance of share issuance
During the year, a prior period error was identified where a shareholder loan was received in the year ended 31 March 2019, which was subsequently settled via a share issuance in the year ended 31 March 2020. The cash received was previously accounted for as a component of equity within other reserves. A correction has been made to reflect these funds received in advance as trade and other payables at 1 April 2019, rather than a component of equity. The result of this adjustment has no impact on the statement of financial position, income statement or statement of cash flows for the comparative year to and as at 31 March 2020. The impact on equity brought forward at 1 April 2019 is a reduction of other reserves of £1,466,317 and a corresponding increase to current liabilities for trade and other payables. This restatement has also resulted in a restatement of the statement of changes in equity for the year ended 31 March 2020, being a reduction in other movements within other reserves of £1,466,317.
7. Fuel duty tax presentation correction
CNG FUELS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
41
Prior period adjustment
(Continued)
- 55 -
During the year, a prior period error was identified where fuel duty tax payable was collected from customers and paid over to HMRC, representing a 'production tax' which should be presented gross within the Group's income statement, with corresponding revenues and cost of sales. In the prior year, this was previously presented net and as such a prior period adjustment is presented within these financial statements to correct the historic understatement of revenues and direct costs with respect to fuel duty collected in the year ended 31 March 2020. The impact to the income statement presented was an increase in revenues and cost of sales, of £1,867,787, with no change resulting to the loss as previously reported. Accruals for fuel duty due on sales made in March 2020, previously booked to the accounts in April 2020, have also been adjusted, with the corresponding accrued income receivable owed from customers to whom the fuel duty tax is invoiced to and collected from. Adjustments to the statement of financial position at 31 March 2020 are an increase in accrued income and an increase in other taxes payable of £208,243. There was no change to total equity at 1 April 2019 or 31 March 2020 as a result of these adjustments.
CNG FUELS LTD
COMPANY STATEMENT OF FINANCIAL POSITION
AS AT 31 MARCH 2021
31 March 2021
- 56 -
2021
2020
As at 1 April 2019
as restated
as restated
Notes
£
£
£
Non-current assets
Property, plant and equipment
46
1,584,651
1,197,902
417,501
Investments
47
19,262,466
2,667
2,034
20,847,117
1,200,569
419,535
Current assets
Inventories
48
-
0
2,613
-
Trade and other receivables
49
9,584,030
4,796,237
2,688,815
Current tax recoverable
202,177
202,177
-
Cash and cash equivalents
3,203,121
1,310,781
1,568,931
12,989,328
6,311,808
4,257,746
Current liabilities
Trade and other payables
51
10,267,754
5,070,699
4,016,854
Borrowings
50
-
0
400,000
-
Lease liabilities
52
417,281
312,338
98,341
Derivative financial instruments
28,110
-
-
10,713,145
5,783,037
4,115,195
Net current assets
2,276,183
528,771
142,551
Non-current liabilities
Trade and other payables
51
165,610
-
0
-
Borrowings
50
18,222,462
-
0
-
Lease liabilities
52
1,136,103
1,122,258
259,013
19,524,175
1,122,258
259,013
Net assets
3,599,125
607,082
303,073
Equity
Called up share capital
54
7,175
6,894
6,562
Share premium account
5,423,060
3,922,247
2,152,943
Share based payment reserve
534,468
319,433
223,953
Retained earnings
(2,365,578)
(3,641,492)
(2,080,385)
Total equity
3,599,125
607,082
303,073

As permitted by s408 Companies Act 2006, the company has not presented its own income statement and related notes. The company’s profit for the year was £1,275,914 (2020 - £1,561,107 loss).

CNG FUELS LTD
COMPANY STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT 31 MARCH 2021
31 March 2021
- 57 -
The financial statements were approved by the board of directors and authorised for issue on 31 August 2022 and are signed on its behalf by:
31 August 2022
Mr B J Gowrie-Smith
Director
Company Registration No. 09274291
CNG FUELS LTD
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2021
- 58 -
Share capital
Share premium account
Other reserves
Share based payment reserve
Retained earnings
Total
Notes
£
£
£
£
£
£
Balance at 1 April 2019
6,562
2,152,943
1,466,317
-
(1,856,432)
1,769,390
Effect of prior year adjustments
-
-
(1,466,317)
223,953
(223,953)
(1,466,317)
As restated
6,562
2,152,943
-
223,953
(2,080,385)
303,073
Year ended 31 March 2020 (as restated)
Loss and total comprehensive loss for the year
-
-
-
-
(1,561,107)
(1,561,107)
Issue of share capital
54
332
1,769,304
-
-
-
1,769,636
Equity settled share based payments
29
-
-
-
95,480
-
95,480
Balance at 31 March 2020 (as restated)
6,894
3,922,247
-
0
319,433
(3,641,492)
607,082
Year ended 31 March 2021:
Profit and total comprehensive income for the year
-
-
-
-
1,275,914
1,275,914
Issue of share capital
54
281
1,499,742
-
-
-
1,500,023
Equity settled share based payments
29
-
-
-
215,035
-
215,035
Adjustment to share premium account
31
-
1,071
-
-
-
0
1,071
Balance at 31 March 2021
7,175
5,423,060
-
0
534,468
(2,365,578)
3,599,125
CNG FUELS LTD
COMPANY STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2021
- 59 -
2021
2020
as restated
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from/(absorbed by) operations
55
2,881,451
(775,836)
Interest paid
(298,886)
(82,103)
Net cash inflow/(outflow) from operating activities
2,582,565
(857,939)
Investing activities
Purchase of property, plant and equipment
(268,919)
(90,000)
Proceeds on disposal of property, plant and equipment
21,000
-
0
Purchase of subsidiaries
-
(400)
Proceeds on disposal of subsidiaries
300,000
100
Purchase of associates
(1,773,536)
(333)
Purchase of investments
(1)
-
0
Interest received
59
-
0
Dividends received
-
0
500,000
Net cash (used in)/generated from investing activities
(1,721,397)
409,367
Financing activities
Proceeds from issue of shares
1,501,094
398,799
Payment of lease liabilities
(469,922)
(208,377)
Net cash generated from financing activities
1,031,172
190,422
Net increase/(decrease) in cash and cash equivalents
1,892,340
(258,150)
Cash and cash equivalents at beginning of year
1,310,781
1,568,931
Cash and cash equivalents at end of year
3,203,121
1,310,781
CNG FUELS LTD
NOTES TO THE COMPANY FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2021
- 60 -
42
Accounting policies
Company information

CNG Fuels Ltd is a private company limited by shares and incorporated in the United Kingdom under the Companies Act 2006 and is registered in England and Wales. The registered office is 250 Wharfedale Road, Winnersh Triangle, Wokingham, Berkshire, RG41 5TP. The Company's principal activities and nature of its operations are disclosed in the directors' report.

42.1
Accounting convention

The financial statements have been prepared in accordance with International Financial Reporting Standards (IFRS) as adopted for use in the United Kingdom and with those parts of the Companies Act 2006 applicable to companies reporting under IFRS, except as otherwise stated.

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 Company applies accounting policies consistent with those applied by the Group. To the extent that an accounting policy is relevant to both Group and parent Company financial statements, please refer to the Group financial statements for disclosure of the relevant accounting policy.
43
Adoption of new and revised standards and changes in accounting policies

In the current year, the following new and revised Standards and Interpretations have been adopted by the company and have an effect on the current period or a prior period or may have an effect on future periods:

  • Amendment to IFRS 16, ‘Leases’ – Covid-19 related rent concessions

  • Amendments to IFRS 9, IAS 39, IFRS 7, IFRS 4 and IFRS 16 Interest Rate Benchmark Reform

Standards which are in issue but not yet effective

At the date of authorisation of these financial statements, the following Standards and Interpretations, which have not yet been applied in these financial statements, were in issue but not yet:

  • Amendments to IFRS 3, ‘Business combinations’, IAS 16,’ Property, plant and equipment’, and IAS 37 ‘Provisions, contingent liabilities and contingent assets’

  • IAS 17 and some annual improvements on IFRS 1, IFRS 9, IAS 41 and IFRS 16

  • Amendments to IAS 1 Presentation of financial statements’ on classification of liabilities

 

The directors anticipated that the adoption of these standard and the interpretations in future period will have no material impact on the financial statements of the company.

CNG FUELS LTD
NOTES TO THE COMPANY FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
- 61 -
44
Critical accounting estimates and judgements

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

 

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

 

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

 

There were no critical accounting judgements identified.

Key sources of estimation uncertainty
Depreciation, amortisation and residual values

The annual depreciation and amortisation charge for tangible and intangible assets are sensitive to changes in the estimated useful economic lives and residual values of the assets. The useful economic lives and residual values are re-assessed annually. The directors have reviewed the asset lives and associated the residual values of all intangible and tangible fixed assets and have concluded the asset lives and the residual values are appropriate.

45
Employees

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

2021
2020
Number
Number
Management
3
2
Administrative
19
11
Total
22
13

Their aggregate remuneration comprised:

2021
2020
£
£
Wages and salaries
1,712,626
1,011,477
Social security costs
174,937
108,233
Pension costs
28,245
14,479
1,915,808
1,134,189
CNG FUELS LTD
NOTES TO THE COMPANY FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
- 62 -
46
Property, plant and equipment
Freehold land and buildings
Plant and equipment
Computers
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 April 2019
-
0
316,350
395
282,079
598,824
Additions
-
0
160,800
-
0
880,985
1,041,785
At 31 March 2020
-
0
477,150
395
1,163,064
1,640,609
Additions
85,000
537,706
-
0
126,526
749,232
Disposals
-
0
-
0
(395)
(83,260)
(83,655)
At 31 March 2021
85,000
1,014,856
-
0
1,206,330
2,306,186
Accumulated depreciation and impairment
At 1 April 2019
-
0
70,472
99
110,752
181,323
Charge for the year
-
0
37,716
99
223,569
261,384
At 31 March 2020
-
0
108,188
198
334,321
442,707
Charge for the year
-
0
76,757
-
0
285,529
362,286
Eliminated on disposal
-
0
-
0
(198)
(83,260)
(83,458)
At 31 March 2021
-
0
184,945
-
0
536,590
721,535
Carrying amount
At 31 March 2021
85,000
829,911
-
669,740
1,584,651
At 31 March 2020
-
368,962
197
828,743
1,197,902
At 31 March 2019
-
245,878
296
171,327
417,501

Included within property, plant and equipment are assets held under hire purchase contracts with net book values of £898,022 (2020: £833,301).

Property, plant and equipment includes right-of-use assets, as follows:

Right-of-use assets
2021
2020
£
£
Net values
Motor vehicles
303,949
304,827
Additions
91,611
326,174
Depreciation charge for the year
Motor vehicles
92,489
21,347
CNG FUELS LTD
NOTES TO THE COMPANY FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
- 63 -
47
Investments
Current
Non-current
2021
2020
2021
2020
£
£
£
£
Investments in subsidiaries
-
0
-
0
17,157,986
2,334
Investments in associates
-
0
-
0
1
-
0
Investments in joint ventures
-
0
-
0
2,104,145
-
0
Other investments
-
-
334
333
-
0
-
0
19,262,466
2,667
Investment in subsidiary undertakings

Details of the company's principal operating subsidiaries are included in the notes to the group financial statements.

Movements in non-current investments
Shares in subsidiaries
Shares in associates
Other investments
Shares in joint ventures
Total
£
£
£
£
£
Cost or valuation
At 1 April 2020
2,334
-
333
-
2,667
Additions
17,526,993
1
1
2,104,145
19,631,140
Capital contributions made to subsidiary
157,178
-
-
-
157,178
Disposals
(157,378)
-
-
-
(157,378)
At 31 March 2021
17,529,127
1
334
2,104,145
19,633,607
Impairment
At 1 April 2020
-
-
-
-
-
Impairment losses
(371,141)
-
-
-
(371,141)
At 31 March 2021
(371,141)
-
-
-
(371,141)
Carrying amount
At 31 March 2021
17,157,986
1
334
2,104,145
19,262,466
At 31 March 2020
2,334
-
333
-
2,667
CNG FUELS LTD
NOTES TO THE COMPANY FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
47
Investments
(Continued)
- 64 -

During the year, the Company made investments in the following associates and joint ventures:

  • Renewable Transport Fuel Services Limited: £2,104,145 on 14 July 2020

  • CNG Foresight Limited: £1 on 4 December 2020

 

Capital contributions were also made to the Company's former subsidiary undertaking, CNG Station Holdings Limited, whereby a loan due from the subsidiary of £157,178 was forgiven.

 

The Company disposed of the following subsidiaries which were carried at costs of:

  • CNG Eurocentral Limited, disposed on 17 February 2021, with an investment carrying value of £100

  • CNG Station Holdings Limited, disposed on 4 December 2020, with an investment carrying value of £157,278

 

During the year, the Company carried out impairment reviews of its subsidiary investments and concluded the investment in Lavant Down Agricultural Services Limited was impaired, with an impairment loss of £371,141 recognised through the income statement to reflect its recoverable value.

 

48
Inventories
2021
2020
£
£
Work in progress
-
0
2,613
49
Trade and other receivables
2021
2020
£
£
Trade receivables
1,424,292
1,770,744
Amounts owed by subsidiary undertakings
311,135
-
0
Amounts owed by fellow group undertakings
-
1,538,933
Amounts owed by related parties
1,570,274
-
0
Other receivables
102,787
386,108
Prepayments and accrued income
6,175,542
1,100,452
9,584,030
4,796,237

Amounts owed by subsidiaries, group undertakings and related parties consist of informal intercompany loans, which are unsecured, do not bear interest and are repayable on demand.

50
Borrowings
Current
Non-current
2021
2020
2021
2020
£
£
£
£
Borrowings held at amortised cost:
Other loans
-
400,000
400,000
-
Loans from subsidiary undertakings
-
-
17,822,462
-
-
0
400,000
18,222,462
-
0
CNG FUELS LTD
NOTES TO THE COMPANY FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
50
Borrowings
(Continued)
- 65 -

Other loans of £400,000 (2020: £400,000) included within non-current borrowings relate to informal loans provided to the group by non-bank lenders, which are not secured and are not due to be repaid within12 months of the balance sheet date.

 

Loans from subsidiary undertakings consist of loan note instruments which are unsecured and carry fixed rate interest at 4% per annum, which is capitalised annually. The loan notes mature December 2030.

51
Trade and other payables
Current
Non-current
2021
2020
2021
2020
£
£
£
£
Trade payables
4,999,859
1,472,743
-
0
-
0
Amounts owed to subsidiary undertakings
775
-
0
-
0
-
0
Amounts owed to fellow group undertakings
-
1,204,335
-
-
Amounts owed to related parties
578,794
-
0
-
0
-
0
Accruals
2,299,257
1,380,328
-
0
-
0
Deferred consideration
165,000
-
0
165,610
-
0
Social security and other taxation
2,213,882
1,010,159
-
-
Other payables
10,187
3,134
-
0
-
0
10,267,754
5,070,699
165,610
-

Amounts owed to subsidiaries, group undertakings and related parties consist of informal intercompany loans, which are unsecured, do not bear interest and are repayable on demand.

52
Lease liabilities
2021
2020
Maturity analysis
£
£
Within one year
433,365
324,635
In two to five years
1,152,433
1,148,248
Total undiscounted liabilities
1,585,798
1,472,883
Less future finance charges and effect of discounting
(32,414)
(38,287)
Lease liabilities in the financial statements
1,553,384
1,434,596

Lease liabilities are classified based on the amounts that are expected to be settled within the next 12 months and after more than 12 months from the reporting date, as follows:

2021
2020
£
£
Current liabilities
417,281
312,338
Non-current liabilities
1,136,103
1,122,258
1,553,384
1,434,596
CNG FUELS LTD
NOTES TO THE COMPANY FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
52
Lease liabilities
(Continued)
- 66 -

Assets held under hire purchase contracts are secured against the assets to which they relate.

53
Share-based payment transactions
The company information for share-based payments is the same as the group information and is shown in note 30.
54
Share capital
Refer to note 31 of the group financial statements.
55
Cash generated from/(absorbed by) operations
2021
2020
£
£
Profit/(loss) for the year after tax
1,275,914
(1,561,107)
Adjustments for:
Taxation charged/(credited)
-
0
(202,177)
Finance costs
526,941
82,103
Investment income
(59)
(500,000)
Gain on disposal of property, plant and equipment
(20,803)
-
Depreciation and impairment of property, plant and equipment
362,286
261,384
Other gains and losses
(7,467,657)
-
Equity settled share based payment expense
215,035
95,480
Movements in working capital:
Decrease/(increase) in inventories
2,613
(2,613)
Decrease/(increase) in trade and other receivables
2,936,493
(2,107,422)
Increase in trade and other payables
5,050,688
3,158,516
Cash generated from/(absorbed by) operations
2,881,451
(775,836)
CNG FUELS LTD
NOTES TO THE COMPANY FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
- 67 -
56
IFRS Transition adjustments

The Company has adopted International Financial Reporting Standards (IFRS) for the preparation of these financial statements. This is the first time of adoption of IFRS and the date of transition is 1 April 2019.

 

Previously, the financial statements of the Company were 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.

 

Adjustments to the financial statements arising due to the adoption of IFRS have been made to the statement of financial position, statement of comprehensive income and the statement of cash flows of the Company. No recognition or reversal of impairment losses arose upon transition.

 

The Company has applied the modified retrospective approach as permitted under IFRS 1 in its adoption of IFRS 16 Leases, whereby the adopted is permitted to measure the lease liability at the present value of the remaining lease payments at the date of transition, rather than the inception of the lease in question.

 

No other adjustments arising upon transition to IFRS arose, other than those detailed below.

 

During the year, the Company has adopted IFRS 16 - Leases for its accounting of any leases it is party to. This has resulted in contracts for the leasing of motor vehicles, previously recognised as operating leases through the income statement, being restated for as right-of-use assets on the statement of financial position. The impact of this on the comparative year is as follows:

  • An increase in administrative expenses relating to depreciation charges on right-of-use assets of £21,347

  • An increase in finance costs of £6,075

  • A decrease in administrative expenses relating to motor vehicle leasing charges £39,177.

  • An increase in profit and total equity at 31 March 2020 of £11,755.

 

Total equity as previously reported at the date of transition has not changed as a result of IFRS transition adjustments, but is affected by prior period adjustments as detailed in the subsequent note.

CNG FUELS LTD
NOTES TO THE COMPANY FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
- 68 -
57
Prior period adjustment

During the year, a number of accounting errors in the prior year were identified and corrected by way of prior period adjustments. Details of the corrections made and the impact to the Company financial statements are detailed below.

 

The following adjustments detailed in note 41 to Group financial statements are made in respect to the Company:

  • 1: R&D

  • 2: Sales and cost of sales cut off

  • 3: Share options

  • 6: Shareholder loan received in advance of share issuance

  • 7: Fuel duty tax presentation

 

The following adjustments had an impact on total equity of the Company at 1 April 2019:

  • 3: a reduction in retained earnings of £223,953 and an increase in share based payment reserves of the same amount

  • 6: a reduction in other reserves of £1,466,317.

  • These adjustments resulted in a net decrease to total equity of £1,466,317 at 1 April 2019.

 

Adjustments 1, 2 and 3 had the following impact on total equity at 31 March 2020:

  • 1: a reduction in retained earnings of £215,923

  • 2: a reduction in retained earnings of £462,790

  • 3: a reduction in retained earnings of £319,433 and an increase in share based payment reserves of the same amount

  • These adjustments resulted in a net decrease to total equity of £678,713 at 31 March 2020

2021-03-312020-04-01falseCCH SoftwareCCH Accounts Production 2022.200Mr T J BaldwinMr C M BarterMr P E FjeldMr B J Gowrie-SmithMr S P Kingsbury09274291bus:Consolidated2020-04-012021-03-3109274291bus:Director12020-04-012021-03-3109274291bus:Director22020-04-012021-03-3109274291bus:Director32020-04-012021-03-3109274291bus:Director42020-04-012021-03-3109274291bus:Director52020-04-012021-03-31092742912020-04-012021-03-3109274291bus:Consolidated2021-03-31092742912021-03-3109274291core:ContinuingOperationsbus:Consolidated2020-04-012021-03-3109274291bus:Consolidated2019-04-012020-03-31092742912019-04-012020-03-3109274291core:ContinuingOperationsbus:Consolidated12020-04-012021-03-3109274291core:ContinuingOperationsbus:Consolidated12019-04-012020-03-3109274291core:ContinuingOperationsbus:Consolidated2019-04-012020-03-3109274291core:RetainedEarningsAccumulatedLossesbus:Consolidated2020-04-012021-03-3109274291core:RetainedEarningsAccumulatedLossesbus:Consolidated2019-04-012020-03-3109274291core:RetainedEarningsAccumulatedLosses2019-04-012020-03-3109274291core:RetainedEarningsAccumulatedLosses2020-04-012021-03-3109274291bus:Consolidated2020-03-31092742912020-03-3109274291core:Non-currentFinancialInstrumentsbus:Consolidated2021-03-3109274291core:Non-currentFinancialInstrumentsbus:Consolidated2020-03-3109274291core:CurrentFinancialInstrumentsbus:Consolidated2021-03-3109274291core:CurrentFinancialInstrumentsbus:Consolidated2020-03-3109274291core:Non-currentFinancialInstruments2021-03-3109274291core:Non-currentFinancialInstruments2020-03-3109274291core:CurrentFinancialInstruments2021-03-3109274291core:CurrentFinancialInstruments2020-03-3109274291bus:Consolidated2019-03-3109274291bus:Consolidated2020-03-31092742912020-03-31092742912019-03-3109274291core:AcceleratedTaxDepreciationDeferredTaxbus:Consolidated2020-03-3109274291core:TaxLossesCarry-forwardsDeferredTaxbus:Consolidated2020-03-3109274291core:AcceleratedTaxDepreciationDeferredTaxbus:Consolidated2021-03-3109274291core:TaxLossesCarry-forwardsDeferredTaxbus:Consolidated2021-03-3109274291core:ShareCapitalbus:Consolidated2021-03-3109274291core:ShareCapitalbus:Consolidated2020-03-3109274291core:SharePremiumbus:Consolidated2021-03-3109274291core:SharePremiumbus:Consolidated2020-03-3109274291core:OtherReservesSubtotalbus:Consolidated2021-03-3109274291core:OtherReservesSubtotalbus:Consolidated2020-03-3109274291core:RetainedEarningsAccumulatedLossesbus:Consolidated2021-03-3109274291core:RetainedEarningsAccumulatedLossesbus:Consolidated2020-03-3109274291core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterestsbus:Consolidated2021-03-3109274291core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterestsbus:Consolidated2020-03-3109274291core:ShareCapitalbus:Consolidated2019-03-3109274291core:SharePremiumbus:Consolidated2019-03-3109274291core:RetainedEarningsAccumulatedLossesbus:Consolidated2019-03-3109274291core:CapitalRedemptionReservebus:Consolidated2020-03-3109274291core:CapitalRedemptionReservebus:Consolidated2021-03-3109274291core:ShareCapitalOrdinaryShares2021-03-3109274291core:ShareCapitalOrdinaryShares2020-03-3109274291core:ShareCapital2021-03-3109274291core:ShareCapital2020-03-3109274291core:SharePremium2021-03-3109274291core:SharePremium2020-03-3109274291core:OtherReservesSubtotal2021-03-3109274291core:OtherReservesSubtotal2020-03-3109274291core:RetainedEarningsAccumulatedLosses2021-03-3109274291core:RetainedEarningsAccumulatedLosses2020-03-3109274291core:RetainedEarningsAccumulatedLosses2019-03-3109274291core:CapitalRedemptionReserve2020-03-3109274291core:CapitalRedemptionReserve2021-03-3109274291core:ShareCapitalbus:Consolidated2019-04-012020-03-3109274291core:SharePremiumbus:Consolidated2019-04-012020-03-3109274291core:ShareCapitalbus:Consolidated2020-04-012021-03-3109274291core:SharePremiumbus:Consolidated2020-04-012021-03-3109274291core:ShareCapital2019-04-012020-03-3109274291core:SharePremium2019-04-012020-03-3109274291core:ShareCapital2020-04-012021-03-3109274291core:SharePremium2020-04-012021-03-3109274291core:FinancialInstrumentsFairValueThroughProfitOrLossbus:Consolidated2020-04-012021-03-3109274291core:Held-to-maturityFinancialAssetsbus:Consolidated2020-04-012021-03-3109274291core:FinancialInstrumentsDesignatedFairValueThroughProfitOrLossbus:Consolidated2020-04-012021-03-3109274291core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2019-03-3109274291core:ConstructionInProgressAssetsUnderConstructionbus:Consolidated2019-03-3109274291core:PlantMachinerybus:Consolidated2019-03-3109274291core:ComputerEquipmentbus:Consolidated2019-03-3109274291core:MotorVehiclesbus:Consolidated2019-03-3109274291core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2020-03-3109274291core:ConstructionInProgressAssetsUnderConstructionbus:Consolidated2020-03-3109274291core:ComputerEquipmentbus:Consolidated2020-03-3109274291core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2021-03-3109274291core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2021-03-3109274291core:ConstructionInProgressAssetsUnderConstructionbus:Consolidated2021-03-3109274291core:PlantMachinerybus:Consolidated2021-03-3109274291core:ComputerEquipmentbus:Consolidated2021-03-3109274291core:MotorVehiclesbus:Consolidated2021-03-3109274291core:LandBuildingscore:OwnedOrFreeholdAssets2019-03-3109274291core:PlantMachinery2019-03-3109274291core:ComputerEquipment2019-03-3109274291core:MotorVehicles2019-03-3109274291core:LandBuildingscore:OwnedOrFreeholdAssets2020-03-3109274291core:PlantMachinery2020-03-3109274291core:ComputerEquipment2020-03-3109274291core:MotorVehicles2020-03-3109274291core:LandBuildingscore:OwnedOrFreeholdAssets2021-03-3109274291core:PlantMachinery2021-03-3109274291core:ComputerEquipment2021-03-3109274291core:MotorVehicles2021-03-3109274291core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2019-04-012020-03-3109274291core:ConstructionInProgressAssetsUnderConstructionbus:Consolidated2019-04-012020-03-3109274291core:PlantMachinerybus:Consolidated2019-04-012020-03-3109274291core:ComputerEquipmentbus:Consolidated2019-04-012020-03-3109274291core:MotorVehiclesbus:Consolidated2019-04-012020-03-3109274291core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2020-04-012021-03-3109274291core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2020-04-012021-03-3109274291core:ConstructionInProgressAssetsUnderConstructionbus:Consolidated2020-04-012021-03-3109274291core:PlantMachinerybus:Consolidated2020-04-012021-03-3109274291core:ComputerEquipmentbus:Consolidated2020-04-012021-03-3109274291core:MotorVehiclesbus:Consolidated2020-04-012021-03-3109274291core:LandBuildingscore:OwnedOrFreeholdAssets2019-04-012020-03-3109274291core:PlantMachinery2019-04-012020-03-3109274291core:ComputerEquipment2019-04-012020-03-3109274291core:MotorVehicles2019-04-012020-03-3109274291core:LandBuildingscore:OwnedOrFreeholdAssets2020-04-012021-03-3109274291core:PlantMachinery2020-04-012021-03-3109274291core:ComputerEquipment2020-04-012021-03-3109274291core:MotorVehicles2020-04-012021-03-3109274291core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2019-03-3109274291core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2020-03-3109274291core:PlantMachinerybus:Consolidated2020-03-3109274291core:MotorVehiclesbus:Consolidated2020-03-3109274291core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2019-04-012020-03-3109274291core:Subsidiary1bus:Consolidated2020-04-012021-03-3109274291core:Subsidiary2bus:Consolidated2020-04-012021-03-3109274291core:Subsidiary3bus:Consolidated2020-04-012021-03-3109274291core:Subsidiary4bus:Consolidated2020-04-012021-03-3109274291core:Subsidiary5bus:Consolidated2020-04-012021-03-3109274291core:Subsidiary6bus:Consolidated2020-04-012021-03-3109274291core:Subsidiary7bus:Consolidated2020-04-012021-03-3109274291core:Subsidiary8bus:Consolidated2020-04-012021-03-3109274291core:Subsidiary9bus:Consolidated2020-04-012021-03-3109274291core:Subsidiary10bus:Consolidated2020-04-012021-03-3109274291core:Subsidiary11bus:Consolidated2020-04-012021-03-3109274291core:Subsidiary12bus:Consolidated2020-04-012021-03-3109274291core:Subsidiary13bus:Consolidated2020-04-012021-03-3109274291core:Subsidiary14bus:Consolidated2020-04-012021-03-3109274291core:Subsidiary15bus:Consolidated2020-04-012021-03-3109274291core:Subsidiary1bus:Consolidated12020-04-012021-03-3109274291core:Subsidiary2bus:Consolidated22020-04-012021-03-3109274291core:Subsidiary3bus:Consolidated32020-04-012021-03-3109274291core:Subsidiary4bus:Consolidated42020-04-012021-03-3109274291core:Subsidiary5bus:Consolidated52020-04-012021-03-3109274291core:Subsidiary6bus:Consolidated62020-04-012021-03-3109274291core:Subsidiary7bus:Consolidated72020-04-012021-03-3109274291core:Subsidiary8bus:Consolidated82020-04-012021-03-3109274291core:Subsidiary9bus:Consolidated92020-04-012021-03-3109274291core:Subsidiary10bus:Consolidated102020-04-012021-03-3109274291core:Subsidiary11bus:Consolidated112020-04-012021-03-3109274291core:Subsidiary12bus:Consolidated122020-04-012021-03-3109274291core:Subsidiary13bus:Consolidated132020-04-012021-03-3109274291core:Subsidiary14bus:Consolidated142020-04-012021-03-3109274291core:Subsidiary15bus:Consolidated152020-04-012021-03-3109274291core:Associate1bus:Consolidated2020-04-012021-03-3109274291core:Associate1bus:Consolidated12020-04-012021-03-3109274291core:JointVenture1bus:Consolidated2020-04-012021-03-3109274291core:FinancialLiabilitiesAmortisedCostcore:Securedbus:Consolidated2021-03-3109274291core:FinancialLiabilitiesAmortisedCostcore:Securedbus:Consolidated2020-03-3109274291core:SpecificDiscontinuedOperation2bus:Consolidated2021-03-3109274291core:SpecificDiscontinuedOperation2bus:Consolidated2020-04-012021-03-3109274291core:AllAssociatescore:SaleOrPurchaseGoodsbus:Consolidated2021-03-3109274291core:AllAssociatescore:SaleOrPurchaseGoodsbus:Consolidated2020-03-3109274291core:AllJointVenturescore:SaleOrPurchaseGoodsbus:Consolidated2021-03-3109274291core:AllJointVenturesbus:Consolidated2020-03-3109274291core:AllAssociatesbus:Consolidated2021-03-3109274291core:AllJointVenturescore:SaleOrPurchaseGoodsbus:Consolidated2020-03-3109274291core:AllAssociatesbus:Consolidated2020-03-3109274291bus:FullIFRSbus:Consolidated2020-04-012021-03-3109274291bus:PrivateLimitedCompanyLtd2020-04-012021-03-3109274291bus:Auditedbus:Consolidated2020-04-012021-03-3109274291bus:FullAccountsbus:Consolidated2020-04-012021-03-3109274291bus:ConsolidatedGroupCompanyAccounts2020-04-012021-03-31xbrli:purexbrli:sharesiso4217:GBP