PINNACLE_INTERNATIONAL_FR - Accounts


Company registration number 05012885 (England and Wales)
PINNACLE INTERNATIONAL FREIGHT HOLDINGS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021
PINNACLE INTERNATIONAL FREIGHT HOLDINGS LIMITED
COMPANY INFORMATION
Directors
Mr N J Burrell
Mr K C Ellington
(Appointed 27 September 2021)
Secretary
Mr N J Burrell
Company number
05012885
Registered office
Unit 1
Swannington Road
Broughton Astley
Leicester
United Kingdom
LE9 6TU
Auditor
Azets Audit Services
2 Regan Way
Chetwynd Business Park
Chilwell
Nottingham
United Kingdom
NG9 6RZ
PINNACLE INTERNATIONAL FREIGHT HOLDINGS LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
4
Directors' responsibilities statement
3
Independent auditor's report
5 - 7
Profit and loss account
8
Group statement of comprehensive income
9
Group balance sheet
10 - 11
Company balance sheet
13 - 14
Group statement of changes in equity
12
Company statement of changes in equity
15
Group statement of cash flows
16
Notes to the financial statements
17 - 38
PINNACLE INTERNATIONAL FREIGHT HOLDINGS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2021
- 1 -

The directors present the strategic report and consolidated financial statements for the year ended 31 December 2021.

Fair review of the business

We aim to present a balanced and comprehensive review of the development and performance of our business during the year and its position at the year end. Our review is consistent with the seize and non-complex nature of our business and is written in the context of the risks and uncertainties we face.

 

As an international freight forwarder our business continues to arrange freight movements for a wide variety of customers both in the UK and overseas.

 

The group's activities are organised into the following main areas:

 

Intermediary on UK freight movements

Intermediary on overseas movements

Export packaging facility

Warehousing and distribution facility

UK freight deliveries

Special large scale freight movements

 

The group's main income is derived from the first 2 activities.

Principal risks and uncertainties

Our forecast for 2022 shows a slight increase in turnover on this year. As a group we keep tight control over new customers to minimise bad debts.

 

The overseas business leads to foreign currency exposure which is managed through constant reviews of the exchange rate and the economy.

 

Credit risk is managed through only trading with creditworthy third parties and all receivable balances are monitored on an ongoing basis.

 

Liquidity risk is the risk that the group will not have sufficient cash and debt facilities to meet future obligations. The group prepares annual forecasts of future requirements and monitors cash flow on an ongoing basis.

 

As for many businesses of our size, the business environment in which we operate continues to be challenging. Whilst the freight market is competitive, the group is well established and has strong customer loyalty and the directors feel confident that the group can deal with the challenges ahead.

 

We are of course also subject to changes in consumer spending that can affect the level of freight movement demands and consumers overall level of disposable income within the economies in which we operate.

 

With these risks and uncertainties in mind, we are aware that any future plans for the future development of the business may be subject to unforeseen future events outside of our control.

Key performance indicators

All areas of the business have shown steady results during the year and sales have increased to £58,540,239 compared to £29,915,697 in 2020.

 

Overall operating profit was £5,251,118 compared to £2,983,112 in 2020.

 

Net assets have increased from £9,238,538 to £11,977,266 in 2021.

PINNACLE INTERNATIONAL FREIGHT HOLDINGS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 2 -

On behalf of the board

Mr K C Ellington
Director
20 September 2022
PINNACLE INTERNATIONAL FREIGHT HOLDINGS LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2021
- 3 -

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

 

  •     select suitable accounting policies and then apply them consistently;

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

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

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

 

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

PINNACLE INTERNATIONAL FREIGHT HOLDINGS LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2021
- 4 -

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

Results and dividends

The results for the year are set out on page 8.

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 N J Burrell
Mr K C Ellington
(Appointed 27 September 2021)
Future developments

The Group aims to continue to expand market share in its industry.

Auditor

Azets Audit Services were appointed as auditor to the group 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.

Strategic report

The truegroup has chosen in accordance with Companies Act 2006, s. 414C(11) to set out in the group's strategic report information required by Large and Medium-sized Companies and Groups (Accounts and Reports) Regulations 2008, Sch. 7 to be contained in the directors' report. It has done so in respect of financial instruments.

Statement of disclosure to auditor

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

On behalf of the board
Mr K C Ellington
Director
20 September 2022
PINNACLE INTERNATIONAL FREIGHT HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF PINNACLE INTERNATIONAL FREIGHT HOLDINGS LIMITED
- 5 -
Opinion

We have audited the financial statements of Pinnacle International Freight Holdings Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2021 which comprise the group profit and loss account, the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

  •     give a true and fair view of the state of the group's and the parent company's affairs as at 31 December 2021 and of the group's profit for the year then ended;

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

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

Basis for opinion

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

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.

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.

PINNACLE INTERNATIONAL FREIGHT HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF PINNACLE INTERNATIONAL FREIGHT HOLDINGS LIMITED
- 6 -

Opinions on other matters prescribed by the Companies Act 2006

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

  • the information given in the strategic report and the 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.

Matters on which we are required to report by exception

In the light of the knowledge and understanding of the group and the parent company and their environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report. We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:

 

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

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

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

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

Responsibilities of 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 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 parent company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

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

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

PINNACLE INTERNATIONAL FREIGHT HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF PINNACLE INTERNATIONAL FREIGHT HOLDINGS LIMITED
- 7 -

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 and on the Financial Reporting Council’s website, to detect material misstatements in respect of irregularities, including fraud.

 

We obtain and update our understanding of the entity, its activities, its control environment, and likely future developments, including in relation to the legal and regulatory framework applicable and how the entity is complying with that framework.  Based on this understanding, we identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion.  This includes consideration of the risk of acts by the entity that were contrary to applicable laws and regulations, including fraud.

 

In response to the risk of irregularities and non-compliance with laws and regulations, including fraud, we designed procedures which included:

 

  • Enquiry of management and those charged with governance around actual and potential litigation and claims as well as actual, suspected and alleged fraud; 

  • Reviewing minutes of meetings of those charged with governance;

  • Assessing the extent of compliance with the laws and regulations considered to have a direct material effect on the financial statements or the operations of the entity through enquiry and inspection; 

  • Reviewing financial statement disclosures and testing to supporting documentation to assess compliance with applicable laws and regulations;

  • Performing audit work over the risk of management bias and override of controls, including testing of journal entries and other adjustments for appropriateness, evaluating the business rationale of significant transactions outside the normal course of business and reviewing accounting estimates for indicators of potential bias. 

 

Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation.  This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance.  The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.

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.

Mr Stephen Anthony Harcourt FCCA (Senior Statutory Auditor)
For and on behalf of Azets Audit Services
22 September 2022
Chartered Accountants
Statutory Auditor
2 Regan Way
Chetwynd Business Park
Chilwell
Nottingham
United Kingdom
NG9 6RZ
PINNACLE INTERNATIONAL FREIGHT HOLDINGS LIMITED
GROUP PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2021
- 8 -
2021
2020
as restated
Notes
£
£
Turnover
3
58,540,239
29,915,697
Cost of sales
(46,380,093)
(21,059,072)
Gross profit
12,160,146
8,856,625
Distribution costs
(32,029)
(30,168)
Administrative expenses
(6,876,999)
(5,843,345)
Operating profit
4
5,251,118
2,983,112
Interest receivable and similar income
7
13,625
31,913
Interest payable and similar expenses
8
(29,365)
(69,074)
Profit before taxation
5,235,378
2,945,951
Tax on profit
9
(1,242,945)
(703,039)
Profit for the financial year
25
3,992,433
2,242,912
Profit for the financial year is attributable to:
- Owners of the parent company
3,812,716
1,737,620
- Non-controlling interests
179,717
505,292
3,992,433
2,242,912

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

 

The notes on pages 17 to 38 form part of these financial statements.

 

There are no items of other comprehensive income (2020: None).

PINNACLE INTERNATIONAL FREIGHT HOLDINGS LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2021
- 9 -
2021
2020
as restated
£
£
Profit for the year
3,992,433
2,242,912
Other comprehensive income
-
-
Total comprehensive income for the year
3,992,433
2,242,912
Total comprehensive income for the year is attributable to:
- Owners of the parent company
3,812,716
1,737,620
- Non-controlling interests
179,717
505,292
3,992,433
2,242,912
PINNACLE INTERNATIONAL FREIGHT HOLDINGS LIMITED
GROUP BALANCE SHEET
AS AT
31 DECEMBER 2021
31 December 2021
- 10 -
2021
2020
as restated
Notes
£
£
£
£
Fixed assets
Goodwill
11
189,374
425,088
Tangible assets
10
2,854,798
2,911,810
Investment properties
14
521,303
521,303
3,565,475
3,858,201
Current assets
Stocks
15
202,991
41,264
Debtors
16
13,661,838
8,339,551
Cash at bank and in hand
4,374,580
5,677,087
18,239,409
14,057,902
Creditors: amounts falling due within one year
18
(8,740,881)
(7,488,774)
Net current assets
9,498,528
6,569,128
Total assets less current liabilities
13,064,003
10,427,329
Creditors: amounts falling due after more than one year
19
(992,577)
(1,098,756)
Provisions for liabilities
Deferred tax liability
23
94,160
90,035
(94,160)
(90,035)
Net assets
11,977,266
9,238,538
Capital and reserves
Called up share capital
24
100
100
Capital redemption reserve
25
12,900
7,500
Profit and loss reserves
25
11,964,266
8,924,517
Equity attributable to owners of the parent company
11,977,266
8,932,117
Non-controlling interests
-
306,421
11,977,266
9,238,538
The notes on pages 17 to 36 form part of these financial statements.
PINNACLE INTERNATIONAL FREIGHT HOLDINGS LIMITED
GROUP BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2021
31 December 2021
- 11 -
The financial statements were approved by the board of directors and authorised for issue on 20 September 2022 and are signed on its behalf by:
20 September 2022
Mr K C Ellington
Director
PINNACLE INTERNATIONAL FREIGHT HOLDINGS LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2021
- 12 -
Share capital
Capital redemption reserve
Profit and loss reserves
Total controlling interest
Non-controlling interest
Total
Notes
£
£
£
£
£
£
As restated for the period ended 31 December 2020:
Balance at 1 January 2020
100
7,500
7,186,897
7,194,497
116,602
7,311,099
Year ended 31 December 2020:
Profit and total comprehensive income for the year
-
-
1,737,620
1,737,620
505,292
2,242,912
Dividends
-
-
-
-
(315,473)
(315,473)
Balance at 31 December 2020
100
7,500
8,924,517
8,932,117
306,421
9,238,538
Year ended 31 December 2021:
Profit and total comprehensive income for the year
-
-
3,812,716
3,812,716
179,717
3,992,433
Dividends
-
-
(422,000)
(422,000)
-
(422,000)
Redemption of shares
24
-
5,400
(837,105)
(831,705)
-
(831,705)
Transfers
-
-
486,138
486,138
-
486,138
Other movements
-
-
-
-
(486,138)
(486,138)
Balance at 31 December 2021
100
12,900
11,964,266
11,977,266
-
11,977,266
PINNACLE INTERNATIONAL FREIGHT HOLDINGS LIMITED
COMPANY BALANCE SHEET
AS AT 31 DECEMBER 2021
31 December 2021
- 13 -
2021
2020
as restated
Notes
£
£
£
£
Fixed assets
Goodwill
11
1,236,720
1,545,900
Tangible assets
10
2,055,970
2,088,186
Investment properties
14
521,303
521,303
Investments
12
351,858
351,858
4,165,851
4,507,247
Current assets
Debtors
16
26,481
231,022
Cash at bank and in hand
68,608
42,115
95,089
273,137
Creditors: amounts falling due within one year
18
(4,276,035)
(4,495,119)
Net current liabilities
(4,180,946)
(4,221,982)
Total assets less current liabilities
(15,095)
285,265
Creditors: amounts falling due after more than one year
19
(947,530)
(1,037,679)
Provisions for liabilities
Deferred tax liability
23
-
0
3,883
-
(3,883)
Net liabilities
(962,625)
(756,297)
Capital and reserves
Called up share capital
24
100
100
Profit and loss reserves
25
(962,725)
(756,397)
Total equity
(962,625)
(756,297)
The notes on pages 17 to 36 form part of these financial statements.

As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s loss for the year was £206,327 (2020 - £252,166 loss).

The financial statements were approved by the board of directors and authorised for issue on 20 September 2022 and are signed on its behalf by:
20 September 2022
PINNACLE INTERNATIONAL FREIGHT HOLDINGS LIMITED
COMPANY BALANCE SHEET (CONTINUED)
AS AT 31 DECEMBER 2021
31 December 2021
- 14 -
Mr K C Ellington
Director
Company Registration No. 05012885
PINNACLE INTERNATIONAL FREIGHT HOLDINGS LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2021
- 15 -
Share capital
Profit and loss reserves
Total
£
£
£
As restated for the period ended 31 December 2020:
Balance at 1 January 2020
100
(504,231)
(504,131)
Year ended 31 December 2020:
Loss and total comprehensive income for the year
-
(252,166)
(252,166)
Balance at 31 December 2020
100
(756,397)
(756,297)
Year ended 31 December 2021:
Loss and total comprehensive income for the year
-
(206,328)
(206,328)
Balance at 31 December 2021
100
(962,725)
(962,625)
PINNACLE INTERNATIONAL FREIGHT HOLDINGS LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2021
- 16 -
2021
2020
as restated
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
30
1,010,754
4,169,756
Interest paid
(29,365)
(69,074)
Income taxes paid
(761,238)
(360,897)
Net cash inflow from operating activities
220,151
3,739,785
Investing activities
Purchase of tangible fixed assets
(168,112)
(198,699)
Proceeds on disposal of tangible fixed assets
-
8,659
Receipts arising from loans made
-
(2,105)
Interest received
13,625
31,913
Net cash used in investing activities
(154,487)
(160,232)
Financing activities
Redemption of shares
(831,705)
-
0
Repayment of bank loans
(96,038)
(11,100)
Payment of finance leases obligations
(13,140)
74,295
Dividends paid to equity shareholders
(422,000)
-
Dividends paid to non-controlling interests
-
(315,473)
Net cash used in financing activities
(1,362,883)
(252,278)
Net (decrease)/increase in cash and cash equivalents
(1,297,219)
3,327,275
Cash and cash equivalents at beginning of year
5,671,799
2,344,524
Cash and cash equivalents at end of year
4,374,580
5,671,799
Relating to:
Cash at bank and in hand
4,374,580
5,677,087
Bank overdrafts included in creditors payable within one year
-
(5,288)
PINNACLE INTERNATIONAL FREIGHT HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021
- 17 -
1
Accounting policies
Company information

Pinnacle International Freight Holdings Limited (“the company”) is a private company limited by shares and incorporated in England and Wales. The registered office is Unit 1 Swannington Road, Broughton Astley, Leicester, LE9 6TU.

 

The group consists of Pinnacle International Freight Holdings Limited and all of its subsidiaries.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.

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

The financial statements have been prepared under the historical cost convention, [modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value]. The principal accounting policies adopted are set out below.

1.2
Business combinations

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

 

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

1.3
Basis of consolidation

The consolidated group financial statements consist of the financial statements of the parent company Pinnacle International Freight Holdings Limited 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 December 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.

PINNACLE INTERNATIONAL FREIGHT HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 18 -
1.4
Going concern

In assessing the appropriateness of the going concern assumption, the Directors have reviewed detailed forecasts prepared for at least 12 months from the date of approval of the financial statements for both the Company and the Group and stress-tested these. Based on these forecasts, even under stressed results, both the Company and the Group can meet its liabilities as they fall due. The Directors have a reasonable expectation that the Company has adequate resources to continue in operational existence for the foreseeable future and therefore consider that it is appropriate for the financial statements to be prepared on the going concern basis.

1.5
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

 

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

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

 

Revenue from the rendering of services is measured by reference to the stage of completion of the service transaction at the end of the reporting period provided that the outcome can be reliably estimated.

 

1.6
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of a business over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 10 years.

 

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

1.7
Tangible fixed assets

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

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

Freehold land and buildings
1% straight line (land is not depreciated)
Leasehold improvements
10% straight line
Plant and equipment
Various at 20% - 25% straight line
Fixtures and fittings
15% straight line
Computers
33% reducing balance
Motor vehicles
25% straight line
PINNACLE INTERNATIONAL FREIGHT HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 19 -

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

Freehold land and buildings is comprised entirely of properties rented to other group entities as such in line with FRS102 paragraph 16.4A, this has been accounted for in accordance with the cost model of FRS102 section 17.

1.8
Investment properties

Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in profit or loss.

1.9
Fixed asset investments

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

 

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

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

An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company 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.

 

Investments in associates are initially recognised at the transaction price (including transaction costs) and are subsequently adjusted to reflect the group’s share of the profit or loss, other comprehensive income and equity of the associate using the equity method. Any difference between the cost of acquisition and the share of the fair value of the net identifiable assets of the associate on acquisition is recognised as goodwill. Any unamortised balance of goodwill is included in the carrying value of the investment in associates.

 

Losses in excess of the carrying amount of an investment in an associate are recorded as a provision only when the company has incurred legal or constructive obligations or has made payments on behalf of the associate.

 

In the parent company financial statements, investments in associates are accounted for at cost less impairment.

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

PINNACLE INTERNATIONAL FREIGHT HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 20 -
1.10
Impairment of fixed assets

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

 

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

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

 

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

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

1.11
Stocks

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

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

1.12
Cash and cash equivalents

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

PINNACLE INTERNATIONAL FREIGHT HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 21 -
1.13
Financial instruments

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

 

Financial instruments are recognised in the group's balance sheet when the group becomes party to the contractual provisions of the instrument.

 

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

Basic financial assets

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

Other financial assets

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

Impairment of financial assets

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

 

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

 

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

Derecognition of financial assets

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

Classification of financial liabilities

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

PINNACLE INTERNATIONAL FREIGHT HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 22 -
Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

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

Other financial liabilities

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

 

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

Derecognition of financial liabilities

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

1.14
Equity instruments

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

1.15
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 profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The group’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

PINNACLE INTERNATIONAL FREIGHT HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 23 -
Deferred tax

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

 

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

1.16
Employee benefits

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

 

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

 

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

1.17
Retirement benefits

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

1.18
Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

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

1.19
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.

PINNACLE INTERNATIONAL FREIGHT HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 24 -
2
Judgements and key sources of estimation uncertainty

In the application of the group’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 where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods. In the view of the directors, there are no material estimates or judgements.

3
Turnover and other revenue
2021
2020
£
£
Turnover analysed by class of business
Rendering of services
58,540,239
29,915,697
2021
2020
£
£
Other significant revenue
Interest income
13,625
31,913
2021
2020
£
£
Turnover analysed by geographical market
United Kingdom
51,394,920
24,925,182
Europe
123,698
451,685
Rest of the World
7,021,621
4,538,830
58,540,239
29,915,697
4
Operating profit
2021
2020
£
£
Operating profit for the year is stated after charging:
Exchange losses
92,313
6,800
Depreciation of owned tangible fixed assets
208,860
192,013
Depreciation of tangible fixed assets held under finance leases
16,264
16,263
Amortisation of intangible assets
235,714
235,714
Operating lease charges
31,122
11,391
PINNACLE INTERNATIONAL FREIGHT HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 25 -
5
Employees

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

Group
Company
2021
2020
2021
2020
Number
Number
Number
Number
Distribution staff
29
20
-
-
Administrative staff
5
5
-
-
Number of other staff
61
61
-
-
Total
95
86
-
0
-
0

Their aggregate remuneration comprised:

Group
Company
2021
2020
2021
2020
£
£
£
£
Wages and salaries
3,574,157
3,232,354
-
0
-
0
Social security costs
290,687
229,294
-
0
-
0
Pension costs
248,088
77,835
-
0
-
0
4,112,932
3,539,483
-
0
-
0
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
5,000
5,000
Audit of the financial statements of the company's subsidiaries
15,000
15,000
20,000
20,000
For other services
Taxation compliance services
4,000
4,000
All other non-audit services
2,500
2,500
6,500
6,500
7
Interest receivable and similar income
2021
2020
£
£
Interest income
Interest on bank deposits
13,625
31,913
PINNACLE INTERNATIONAL FREIGHT HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
7
Interest receivable and similar income
(Continued)
- 26 -

Investment income includes the following:

Interest on financial assets not measured at fair value through profit or loss
13,625
31,913
8
Interest payable and similar expenses
2021
2020
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
26,289
68,357
Other finance costs:
Interest on finance leases and hire purchase contracts
3,076
717
Total finance costs
29,365
69,074
9
Taxation
2021
2020
£
£
Current tax
UK corporation tax on profits for the current period
1,104,447
640,960
Adjustments in respect of prior periods
150,642
-
0
Total current tax
1,255,089
640,960
Deferred tax
Origination and reversal of timing differences
15,647
62,079
Adjustment in respect of prior periods
(27,791)
-
0
Total deferred tax
(12,144)
62,079
Total tax charge
1,242,945
703,039

Factors that may affect future tax charges

The statutory UK corporation tax rate is currently 19%, effective from 1 April 2017. The UK corporation tax rate will increase to 25% with effect from 1 April 2023 per Finance Bill 2021. This increased tax rate was substantively enacted on 24 May 2021.

 

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, based on tax law and the corporation tax rates that have been enacted, or substantially enacted, at 31 December 2020. For the year ended 31 December 2020, the substantively enacted rate of 25% has been utilised to calculate the closing deferred taxation balances.

PINNACLE INTERNATIONAL FREIGHT HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
9
Taxation
(Continued)
- 27 -

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

2021
2020
£
£
Profit before taxation
5,235,378
2,945,951
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2020: 19.00%)
994,722
559,731
Tax effect of expenses that are not deductible in determining taxable profit
89,424
64,197
Adjustments in respect of prior years
122,852
-
0
Effect of change in corporation tax rate
18,487
-
Permanent capital allowances in excess of depreciation
(11,086)
(3,281)
Other tax adjustment in relation to deferred tax
-
0
62,079
Tax on foreign subsidiary
28,546
20,313
Taxation charge
1,242,945
703,039
PINNACLE INTERNATIONAL FREIGHT HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 28 -
10
Tangible fixed assets
Group
Freehold land and buildings
Leasehold improvements
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
£
£
Cost
At 1 January 2021
2,577,440
510,127
871,882
232,505
-
0
174,491
4,366,445
Additions
5,115
-
0
144,806
17,081
1,110
-
0
168,112
Disposals
-
0
-
0
(96,075)
-
0
-
0
-
0
(96,075)
At 31 December 2021
2,582,555
510,127
920,613
249,586
1,110
174,491
4,438,482
Depreciation and impairment
At 1 January 2021
371,806
459,109
456,026
93,155
-
0
74,539
1,454,635
Depreciation charged in the year
31,753
51,012
85,998
26,640
658
29,063
225,124
Eliminated in respect of disposals
-
0
-
0
(96,075)
-
0
-
0
-
0
(96,075)
At 31 December 2021
403,559
510,121
445,949
119,795
658
103,602
1,583,684
Carrying amount
At 31 December 2021
2,178,996
6
474,664
129,791
452
70,889
2,854,798
At 31 December 2020
2,205,634
51,018
415,856
139,350
-
0
99,952
2,911,810
PINNACLE INTERNATIONAL FREIGHT HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 29 -
Company
Freehold land and buildings
Fixtures and fittings
Total
£
£
£
Cost
At 1 January 2021
2,094,494
217,324
2,311,818
Additions
-
0
10,266
10,266
At 31 December 2021
2,094,494
227,590
2,322,084
Depreciation and impairment
At 1 January 2021
136,602
87,030
223,632
Depreciation charged in the year
17,757
24,725
42,482
At 31 December 2021
154,359
111,755
266,114
Carrying amount
At 31 December 2021
1,940,135
115,835
2,055,970
At 31 December 2020
1,957,892
130,294
2,088,186

Freehold land and buildings is comprised entirely of properties rented to other group entities as such in line with FRS102 paragraph 16.4A, this has been accounted for in accordance with the cost model of FRS102 section 17.

Tangible fixed assets with a carrying amount of £81,317 (2020 - £Nil) have been pledged to secure borrowings of the company. The company is not allowed to pledge these assets as security for other borrowings or to sell them to another entity.

PINNACLE INTERNATIONAL FREIGHT HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 30 -
11
Intangible fixed assets
Group
Goodwill
£
Cost
At 1 January 2021 and 31 December 2021
2,357,142
Amortisation and impairment
At 1 January 2021
1,932,054
Amortisation charged for the year
235,714
At 31 December 2021
2,167,768
Carrying amount
At 31 December 2021
189,374
At 31 December 2020
425,088
Company
Goodwill
£
Cost
At 1 January 2021 and 31 December 2021
3,091,800
Amortisation and impairment
At 1 January 2021
1,545,900
Amortisation charged for the year
309,180
At 31 December 2021
1,855,080
Carrying amount
At 31 December 2021
1,236,720
At 31 December 2020
1,545,900
12
Fixed asset investments
Group
Company
2021
2020
2021
2020
Notes
£
£
£
£
Investments in subsidiaries
13
-
0
-
0
351,858
351,858
PINNACLE INTERNATIONAL FREIGHT HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
12
Fixed asset investments
(Continued)
- 31 -
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 January 2021 and 31 December 2021
351,858
Carrying amount
At 31 December 2021
351,858
At 31 December 2020
351,858
13
Subsidiaries

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

Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Pinnacle International Freight Limited
Unit 1 Swannington Road, Broughton Astley, Leicester, LE9 6TU
Ordinary
73.40
Pinnacle FFG International Limited
Unit 1 Swannington Road, Broughton Astley, Leicester, Leicestershire, England, LE9 6TU
Ordinary
100.00
Complete Logistics Limited
Unit 1 Swannington Road, Broughton Astley, Leicester, England, LE9 6TU
Ordinary
100.00
Pinnacle Sourcing Limited
Unit 1 Swannington Road, Broughton Astley, Leicester, England, LE9 6TU
Ordinary
100.00
Pinnacle International Freight Inc
United States of America
Ordinary
100.00
14
Investment property
Group
Company
2021
2021
£
£
Fair value
At 1 January 2021 and 31 December 2021
521,303
521,303

Investment property comprises of a restaurant and bar, and a residential property located in Leire, United Kingdom. In 2018, an exemption under FRS102 section 16 paragraph 16.8 was taken where there was undue cost and effort of obtaining a valuation. This exemption is no longer available in 2019, and as such, amounts have been transferred to Investment Property. The director has determined that the book value of the property is materially in line with fair value.

 

A consequence of the ongoing Covid-19 pandemic has been that measures introduced to reduce infection rates, has seen restaurants and bars operating with reduced capacity and in some cases, has forced them to close. As a result, there is uncertainty present as to the valuation of the restaurant and bar after the period end., however this is unlikely to cause a material impairment.

 

PINNACLE INTERNATIONAL FREIGHT HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 32 -
15
Stocks
Group
Company
2021
2020
2021
2020
£
£
£
£
Raw materials and consumables
202,991
41,264
-
0
-
0
16
Debtors
Group
Company
2021
2020
2021
2020
Amounts falling due within one year:
£
£
£
£
Trade debtors
8,148,803
5,499,796
-
0
-
0
Corporation tax recoverable
52
52
-
0
-
0
Amounts owed by group undertakings
-
-
-
204,600
Other debtors
5,204,988
2,521,299
25,389
25,389
Prepayments and accrued income
307,995
318,404
1,092
1,033
13,661,838
8,339,551
26,481
231,022
17
Financial instruments
Group
Company
2021
2020
2021
2020
£
£
£
£
Carrying amount of financial assets
Debt instruments measured at amortised cost
13,313,189
8,017,731
25,389
229,989
Carrying amount of financial liabilities
Measured at amortised cost
8,534,662
7,679,785
5,185,678
5,486,791
18
Creditors: amounts falling due within one year
Group
Company
2021
2020
2021
2020
Notes
£
£
£
£
Bank loans and overdrafts
20
121,884
133,061
121,884
127,773
Obligations under finance leases
21
16,108
13,218
-
0
-
0
Trade creditors
5,440,404
5,380,682
15,366
15,841
Amounts owed to group undertakings
-
0
-
0
4,100,898
4,231,184
Corporation tax payable
1,000,051
522,469
23,484
23,012
Other taxation and social security
198,745
385,276
14,403
22,995
Other creditors
894,557
305,567
-
0
74,314
Accruals and deferred income
1,069,132
748,501
-
0
-
0
8,740,881
7,488,774
4,276,035
4,495,119
PINNACLE INTERNATIONAL FREIGHT HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
18
Creditors: amounts falling due within one year
(Continued)
- 33 -

Amounts owed by group undertakings are unsecured, interest free and are repayable on demand.

 

An unlimited multilateral Guarantee dated 24 June 2004 was given by Pinnacle International Freight Holdings Limited and Pinnacle International Freight Limited.

 

On 29 June 2004 a debenture was taken out including Fixed Charge over all present freehold and leasehold property; First Fixed Charge over book and other debts, chattels, goodwill and uncalled capital, both present and future, and First Floating Charge over all the assets and undertakings both present and future.

 

On 4 May 2012 a First Legal Charge was taken out over Freehold Property known as Unit 1, Cottage Lane Industrial Estate, Swannington Road, Broughton Astley, Leicester, LE9 6TU.

 

On 5 June 2015 a First Legal Charge was taken out over Freehold Property known as The White Horse, Main Street, Leire, Lutterworth, Leicestershire.

19
Creditors: amounts falling due after more than one year
Group
Company
2021
2020
2021
2020
Notes
£
£
£
£
Bank loans and overdrafts
20
947,530
1,037,679
947,530
1,037,679
Obligations under finance leases
21
45,047
61,077
-
0
-
0
992,577
1,098,756
947,530
1,037,679

Bank loans are overdrafts are repayable in monthly instalments over 20 years. The interest rate is 2.24% over Bank of England base rate.

Amounts included above which fall due after five years are as follows:
Payable by instalments
(459,995)
526,589
-
526,589
20
Loans and overdrafts
Group
Company
2021
2020
2021
2020
£
£
£
£
Bank loans
1,069,414
1,165,452
1,069,414
1,165,452
Bank overdrafts
-
0
5,288
-
0
-
0
1,069,414
1,170,740
1,069,414
1,165,452
Payable within one year
121,884
133,061
121,884
127,773
Payable after one year
947,530
1,037,679
947,530
1,037,679
PINNACLE INTERNATIONAL FREIGHT HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
20
Loans and overdrafts
(Continued)
- 34 -

The mortgage is repayable in monthly instalments over 20 years. The interest rate is 2.24% over Bank of England base rate.

 

21
Finance lease obligations
Group
Company
2021
2020
2021
2020
£
£
£
£
Future minimum lease payments due under finance leases:
Within one year
16,108
13,218
-
0
-
0
In two to five years
45,047
61,077
-
0
-
0
61,155
74,295
-
-

Finance lease payments represent rentals payable by the company or group for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. The average lease term is 3 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.

22
Retirement benefit schemes
2021
2020
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
248,088
77,835

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

23
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the group and company, and movements thereon:

Liabilities
Liabilities
2021
2020
Group
£
£
Accelerated capital allowances
94,160
90,035
Liabilities
Liabilities
2021
2020
Company
£
£
Accelerated capital allowances
-
3,883
PINNACLE INTERNATIONAL FREIGHT HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
23
Deferred taxation
(Continued)
- 35 -
Group
Company
2021
2021
Movements in the year:
£
£
Liability at 1 January 2021
90,035
3,883
Charge/(credit) to profit or loss
4,125
(3,883)
Liability at 31 December 2021
94,160
-

The deferred tax liability set out above is expected to reverse within 12 months and relates to accelerated capital allowances that are expected to mature within the same period.

24
Share capital
Group and company
2021
2020
2021
2020
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of £1 each
100
100
100
100
25
Reserves
Capital redemption reserve

The reserve records the nominal value of shares repurchased by the company.

Profit and loss reserves

The reserve records retained earnings and accumulated losses.

26
Financial commitments, guarantees and contingent liabilities

The bank has given a guarantee to H.M Revenue and Customs totalling £300,000 (2020: £300,000) and further guarantees totalling £5,014. (2020: £30,000).

 

The bank holds an unlimited multilateral guarantee over all of the freehold and leasehold property, and a fixed charge over book and other debts, chattels, goodwill and uncalled capital both present and future and first floating charge over all assets and undertaking both present and future.

 

On 1 November 2019, Pinnacle International Freight Holdings and Pinnacle International Freight Limited have entered into an intercompany guarantee in relation to loan notes totaling £4,000,000 issued by Pinnacle International Freight Group Limited. At 31 December 2021 the value of the loan notes outstanding was £2,540,000 (2020: £3,520,000).

PINNACLE INTERNATIONAL FREIGHT HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 36 -
27
Operating lease commitments
Lessee

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

Group
Company
2021
2020
2021
2020
£
£
£
£
Within one year
221,548
210,563
-
-
Between two and five years
170,384
571,388
-
-
391,932
781,951
-
-
28
Related party transactions
Transactions with related parties

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

Sales
Sales
Purchases
Purchases
2021
2020
2021
2020
£
£
£
£
Group
Entities under common control
597,333
223,200
597,333
-
Company
Entities with control, joint control or significant influence over the company
40,300
223,200
-
-

The following amounts were outstanding at the reporting end date:

Amounts due to related parties
2021
2020
£
£
Group
Entities under common control
4,712,726
4,528,532
Company
4,100,898
4,428,737
PINNACLE INTERNATIONAL FREIGHT HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
28
Related party transactions
(Continued)
- 37 -

The following amounts were outstanding at the reporting end date:

Amounts due from related parties
2021
2020
Balance
Balance
£
£
Group
Entities under common control
4,506,711
2,055,851
Other related parties
3,085,053
-
Company
Other related parties
25,389
204,600
Other information

During the year the group paid £nil (2020: £60,000) to Mr M Burrell, the father of Mr N.J. Burrell for consultancy services provided to the company. At the year end £nil (2020: £40,000) was due to Mr M Burrell.

 

During the year the group paid £nil (2020: £10,524) to Mr N.J. Burrell for consultancy services provided to the group. At the year end £nil (2020: £3,811) was due to Mr N Burrell.

29
Controlling party

The ultimate parent company was Pinnacle International Freight Holdings Limited.

 

The ultimate controlling party is N J Burrell.

30
Cash generated from group operations
2021
2020
£
£
Profit for the year after tax
3,992,433
2,242,912
Adjustments for:
Taxation charged
1,242,945
703,039
Finance costs
29,365
69,074
Investment income
(13,625)
(31,913)
Amortisation and impairment of intangible assets
235,714
235,714
Depreciation and impairment of tangible fixed assets
225,124
208,276
Movements in working capital:
Increase in stocks
(161,727)
(34,736)
Increase in debtors
(5,322,287)
(818,206)
Increase in creditors
782,812
1,595,596
Cash generated from operations
1,010,754
4,169,756
PINNACLE INTERNATIONAL FREIGHT HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 38 -
31
Prior period adjustment

A prior year adjustment has been made for the reclassification of short term investment in subsidiaries to long term investment in subsidiaries.

Reconciliation of changes in equity - group
The prior period adjustments do not give rise to any effect upon equity.
Reconciliation of changes in profit for the previous financial period
2020
£
Adjustments to prior year
Total adjustments
-
Profit as previously reported
2,242,912
Profit as adjusted
2,242,912
Reconciliation of changes in equity - company
The prior period adjustments do not give rise to any effect upon equity.
Reconciliation of changes in loss for the previous financial period
2020
£
Adjustments to prior year
Total adjustments
-
Loss as previously reported
(252,166)
Loss as adjusted
(252,166)
2021-12-312021-01-01falseCCH SoftwareCCH Accounts Production 2022.100No description of principal activityMr N J BurrellMr K C EllingtonMr N J Burrell05012885bus:Consolidated2021-01-012021-12-31050128852021-01-012021-12-3105012885bus:CompanySecretaryDirector12021-01-012021-12-3105012885bus:Director22021-01-012021-12-3105012885bus:CompanySecretary12021-01-012021-12-3105012885bus:Director12021-01-012021-12-3105012885bus:RegisteredOffice2021-01-012021-12-3105012885bus:Consolidated2021-12-31050128852021-12-3105012885bus:Consolidated2020-01-012020-12-31050128852020-01-012020-12-3105012885core:Goodwillbus:Consolidated2021-12-3105012885core:Goodwillbus:Consolidated2020-12-3105012885core:Goodwill2021-12-3105012885core:Goodwill2020-12-3105012885bus:Consolidated2020-12-31050128852020-12-3105012885core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2021-12-3105012885core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2021-12-3105012885core:PlantMachinerybus:Consolidated2021-12-3105012885core:FurnitureFittingsbus:Consolidated2021-12-3105012885core:ComputerEquipmentbus:Consolidated2021-12-3105012885core:MotorVehiclesbus:Consolidated2021-12-3105012885core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2020-12-3105012885core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2020-12-3105012885core:PlantMachinerybus:Consolidated2020-12-3105012885core:FurnitureFittingsbus:Consolidated2020-12-3105012885core:ComputerEquipmentbus:Consolidated2020-12-3105012885core:MotorVehiclesbus:Consolidated2020-12-3105012885core:LandBuildingscore:OwnedOrFreeholdAssets2021-12-3105012885core:FurnitureFittings2021-12-3105012885core:LandBuildingscore:OwnedOrFreeholdAssets2020-12-3105012885core:FurnitureFittings2020-12-3105012885core:ShareCapitalbus:Consolidated2021-12-3105012885core:ShareCapitalbus:Consolidated2020-12-3105012885core:CapitalRedemptionReservebus:Consolidated2021-12-3105012885core:CapitalRedemptionReservebus:Consolidated2020-12-3105012885core:ShareCapital2021-12-3105012885core:ShareCapital2020-12-3105012885bus:Consolidated2019-12-3105012885core:Goodwill2021-01-012021-12-3105012885core:LandBuildingscore:OwnedOrFreeholdAssets2021-01-012021-12-3105012885core:LandBuildingscore:LongLeaseholdAssets2021-01-012021-12-3105012885core:PlantMachinery2021-01-012021-12-3105012885core:FurnitureFittings2021-01-012021-12-3105012885core:ComputerEquipment2021-01-012021-12-3105012885core:MotorVehicles2021-01-012021-12-3105012885core:UKTaxbus:Consolidated2021-01-012021-12-3105012885core:UKTaxbus:Consolidated2020-01-012020-12-3105012885bus:Consolidated12021-01-012021-12-3105012885bus:Consolidated12020-01-012020-12-3105012885bus:Consolidated22021-01-012021-12-3105012885bus:Consolidated22020-01-012020-12-3105012885core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2020-12-3105012885core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2020-12-3105012885core:PlantMachinerybus:Consolidated2020-12-3105012885core:FurnitureFittingsbus:Consolidated2020-12-3105012885core:ComputerEquipmentbus:Consolidated2020-12-3105012885core:MotorVehiclesbus:Consolidated2020-12-3105012885bus:Consolidated2020-12-3105012885core:LandBuildingscore:OwnedOrFreeholdAssets2020-12-3105012885core:FurnitureFittings2020-12-31050128852020-12-3105012885core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2021-01-012021-12-3105012885core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2021-01-012021-12-3105012885core:PlantMachinerybus:Consolidated2021-01-012021-12-3105012885core:FurnitureFittingsbus:Consolidated2021-01-012021-12-3105012885core:ComputerEquipmentbus:Consolidated2021-01-012021-12-3105012885core:MotorVehiclesbus:Consolidated2021-01-012021-12-3105012885core:Goodwillbus:Consolidated2020-12-3105012885core:Goodwill2020-12-3105012885core:Goodwillbus:Consolidated2021-01-012021-12-3105012885core:Subsidiary12021-01-012021-12-3105012885core:Subsidiary22021-01-012021-12-3105012885core:Subsidiary32021-01-012021-12-3105012885core:Subsidiary42021-01-012021-12-3105012885core:Subsidiary52021-01-012021-12-3105012885core:Subsidiary112021-01-012021-12-3105012885core:Subsidiary222021-01-012021-12-3105012885core:Subsidiary332021-01-012021-12-3105012885core:Subsidiary442021-01-012021-12-3105012885core:Subsidiary552021-01-012021-12-3105012885core:CurrentFinancialInstruments2021-12-3105012885core:CurrentFinancialInstruments2020-12-3105012885core:CurrentFinancialInstrumentsbus:Consolidated2021-12-3105012885core:CurrentFinancialInstrumentsbus:Consolidated2020-12-3105012885core:WithinOneYearbus:Consolidated2021-12-3105012885core:WithinOneYearbus:Consolidated2020-12-3105012885core:CurrentFinancialInstrumentscore:WithinOneYear2021-12-3105012885core:CurrentFinancialInstrumentscore:WithinOneYear2020-12-3105012885core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2021-12-3105012885core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2020-12-3105012885core:Non-currentFinancialInstrumentscore:AfterOneYear2021-12-3105012885core:Non-currentFinancialInstrumentscore:AfterOneYear2020-12-3105012885core:Non-currentFinancialInstrumentsbus:Consolidated2021-12-3105012885core:Non-currentFinancialInstrumentsbus:Consolidated2020-12-3105012885core:Non-currentFinancialInstruments2021-12-3105012885core:Non-currentFinancialInstruments2020-12-3105012885core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2021-12-3105012885core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2020-12-3105012885core:WithinOneYear2021-12-3105012885core:WithinOneYear2020-12-3105012885core:BetweenTwoFiveYearsbus:Consolidated2021-12-3105012885core:BetweenTwoFiveYearsbus:Consolidated2020-12-3105012885core:BetweenTwoFiveYears2021-12-3105012885core:BetweenTwoFiveYears2020-12-3105012885bus:PrivateLimitedCompanyLtd2021-01-012021-12-3105012885bus:FRS1022021-01-012021-12-3105012885bus:Audited2021-01-012021-12-3105012885bus:ConsolidatedGroupCompanyAccounts2021-01-012021-12-3105012885bus:FullAccounts2021-01-012021-12-31xbrli:purexbrli:sharesiso4217:GBP