H&M_VENTURES_LIMITED - Accounts


Company registration number 05610550 (England and Wales)
H&M VENTURES LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2022
H&M VENTURES LIMITED
COMPANY INFORMATION
Directors
S M Mulvey
J Hunt
Secretary
S M Mulvey
Company number
05610550
Registered office
Junction Lane
Sankey Valley Industrial Estate
Newton-le-Willows
Warrington
WA12 8DN
Auditor
Cowgill Holloway LLP
Regency House
45-53 Chorley New Road
Bolton
BL1 4QR
Bankers
NatWest
23 Sankey Street
Warrington
WA1 1XG
Solicitors
Widdows Pilling & Co
The Manse
2B Memorial Road
Worsley
Manchester
M28 3AQ
H&M VENTURES LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 4
Independent auditor's report
5 - 8
Group statement of comprehensive income
9
Group balance sheet
10
Company balance sheet
11
Group statement of changes in equity
12
Company statement of changes in equity
13
Group statement of cash flows
14
Notes to the financial statements
15 - 35
H&M VENTURES LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 30 JUNE 2022
- 1 -

The directors present the strategic report for the year ended 30 June 2022.

Fair review of the business

The H&M Group offers transport and warehousing services both in the UK and overseas, primarily through its 2 trading subsidiary companies H&M Distribution Limited and H&M International Distribution Limited. In 2018, the group extended its delivery network with the acquisition of Orion Express Services (Holdings) Limited and its trading subsidiary Orion Express Services Limited. During March 2021, the group acquired HBT Properties Limited and in doing so gained ownership of the site from which the Warrington depot operates. The Directors feel that this offers the group greater stability going forward and the ability to develop the site to further improve operational efficiencies. As part of the same transaction the group also acquired Hunt Brothers Warehousing and Distribution Limited. This gives the group the ability to offer warehousing services as an addition to its’ Distribution business.

 

There have not been any significant changes to the group's principal activities during the year under review. The Directors are not aware, at the date of this report, of any likely changes to the principal activities in the next year.

 

Turnover for the group has increased by 28.2% from £25.3m to £32.4m. This increase is due to growth and expansion of the customer base and new business.

 

Group gross profit margins have increased from 22.6% to 25.4%. The increase in margin in 2022 reflects effective continued cost control and a number of efficiency initiatives by the management team.

 

The year ended 30 June 2022 resulted in a group profit before tax of £3.2m (2021: £2.0m) which is substantially up on previous years. This reflects the increased turnover together with the benefits of the management's efficiency drives as reflected in the improved gross margin percentage.

 

The group's net assets increased from £2.6m to £4.7m demonstrating the improving financial strength of the group.

 

 

 

Principal risks and uncertainties

Liquidity Risk

 

The group seeks to manage financial risk by ensuring liquidity is available to meet foreseeable needs and to invest cash assets safely and profitably. Short-term flexibility is achieved by an invoice discounting facility.

 

One of the main areas of liquidity risk arises from fluctuating fuel prices which the company monitors closely to ensure increased costs can be met.

 

Credit Risk

 

The principal credit risk arises from the company's trade debtors.

 

All customers who wish to trade on credit terms are subject to credit verification procedures. Trade debtors are monitored on an ongoing basis and provisions are made for doubtful debts where necessary.

Development and performance

The directors are focused on continued growth in turnover, whilst maintaining gross profit margins above 25%. This growth in turnover will be achieved by continued growth in existing distribution areas and expanding the group's geographical footprint should suitable opportunities arise. The addition of the warehousing business will further assist future growth.

 

This growth has been achieved to date and is expected to continue throughout the forthcoming year.

 

The group's financial position has improved during the year and strengthening this further remains a key aim of the directors.

H&M VENTURES LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2022
- 2 -

On behalf of the board

S M Mulvey
Director
30 March 2023
H&M VENTURES LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 30 JUNE 2022
- 3 -

The directors present their annual report and financial statements for the year ended 30 June 2022.

Principal activities

The principal activity of the group continued to be that of the provision of road haulage and warehousing services.

 

The principal activity of the company is to act as a holding company for its subsidiaries.

Results and dividends

The results for the year are set out on page 9.

Ordinary dividends were paid amounting to £360,000. 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:

S M Mulvey
J Hunt
Auditor

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

Statement of directors' responsibilities

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.

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.

H&M VENTURES LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2022
- 4 -
On behalf of the board
S M Mulvey
Director
30 March 2023
H&M VENTURES LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF H&M VENTURES LIMITED
- 5 -
Opinion

We have audited the financial statements of H & M Ventures Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 30 June 2022 which comprise the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows 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 30 June 2022 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.

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.

H&M VENTURES LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF H&M VENTURES LIMITED
- 6 -
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.

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.

H&M VENTURES LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF H&M VENTURES LIMITED
- 7 -

We identified areas of laws and regulations that could reasonably be expected to have a material effect on the financial statements from our general commercial and sector experience, and through discussions with the directors (as required by auditing standards) and discussed with the directors the policies and procedures regarding compliance with laws and regulations. We communicated identified laws and regulations throughout our team and remained alert to any indications of non-compliance throughout the audit. The potential effect of these laws and regulations on the financial statements varies considerably.

 

Firstly, the company is subject to laws and regulations that directly affect the financial statements including financial reporting legislation and taxation legislation. We assessed the extent of compliance with these laws and regulations as part of our procedures on the related financial statement items.

 

Secondly, the company is subject to many other laws and regulations where the consequences of non-compliance could have a material effect on amounts or disclosures in the financial statements, for instance through the imposition of fines or litigation. We identified the following areas as those most likely to have such an effect: laws related to data protection, employment, road haulage and health and safety.

 

Auditing standards limit the required audit procedures to identify non-compliance with these laws and regulations to enquiry of the directors and inspection of regulatory and legal correspondence, if any. Through these procedures we did not become aware of any actual or suspected non-compliance.

 

Owing to the inherent limitations of an audit, there is an unavoidable risk that we may not have detected some material misstatements in the financial statements, even though we have properly planned and performed our audit in accordance with auditing standards. For example, the further removed non-compliance with laws and regulations (irregularities) is from the events and transactions reflected in the financial statements, the less likely the inherently limited procedures required by auditing standards would identify it. In addition, as with any audit, there remained a higher risk of non-detection of irregularities, as these may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal controls. We are not responsible for preventing non-compliance and cannot be expected to detect non-compliance with all laws and regulations.

We design procedures in line with our responsibilities, outlined below to detect material misstatement due to fraud:

  • Matters are discussed amongst the audit engagement team regarding how and where fraud might occur in the financial statements and any potential indicators of fraud

  • Identifying and assessing the design and effectiveness of controls that management have in place to prevent and detect fraud

  • Detecting and responding to the risks of fraud following discussions with management and enquiring as to whether management have knowledge of any actual, suspected or alleged fraud;

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.

H&M VENTURES LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF H&M VENTURES LIMITED
- 8 -

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.

Helen Mills (Senior Statutory Auditor)
For and on behalf of Cowgill Holloway LLP
30 March 2023
Chartered Accountants
Statutory Auditor
Regency House
45-53 Chorley New Road
Bolton
BL1 4QR
H&M VENTURES LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 30 JUNE 2022
- 9 -
2022
2021
Notes
£
£
Turnover
3
32,418,164
25,277,520
Cost of sales
(24,190,213)
(19,576,579)
Gross profit
8,227,951
5,700,941
Administrative expenses
(4,921,854)
(3,764,634)
Other operating income
-
103,509
Operating profit
4
3,306,097
2,039,816
Interest receivable and similar income
8
27,136
20,385
Interest payable and similar expenses
9
(164,718)
(109,360)
Profit before taxation
3,168,515
1,950,841
Tax on profit
10
(695,039)
(343,986)
Profit for the financial year
2,473,476
1,606,855
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.

The statement of total comprehensive income has been prepared on the basis that all operations are continuing operations.

H&M VENTURES LIMITED
GROUP BALANCE SHEET
AS AT
30 JUNE 2022
30 June 2022
- 10 -
2022
2021
Notes
£
£
£
£
Fixed assets
Goodwill
12
438,187
488,748
Tangible assets
13
5,791,986
5,744,720
6,230,173
6,233,468
Current assets
Stocks
16
49,172
26,966
Debtors
17
8,910,460
7,133,296
Cash at bank and in hand
319,988
242,653
9,279,620
7,402,915
Creditors: amounts falling due within one year
18
(6,824,615)
(6,570,927)
Net current assets
2,455,005
831,988
Total assets less current liabilities
8,685,178
7,065,456
Creditors: amounts falling due after more than one year
19
(3,511,641)
(4,158,288)
Provisions for liabilities
Deferred tax liability
22
447,813
294,920
(447,813)
(294,920)
Net assets
4,725,724
2,612,248
Capital and reserves
Called up share capital
25
100
100
Profit and loss reserves
4,725,624
2,612,148
Total equity
4,725,724
2,612,248
The financial statements were approved by the board of directors and authorised for issue on 30 March 2023 and are signed on its behalf by:
30 March 2023
S M Mulvey
Director
Company registration number 05610550 (England and Wales)
H&M VENTURES LIMITED
COMPANY BALANCE SHEET
AS AT 30 JUNE 2022
30 June 2022
- 11 -
2022
2021
Notes
£
£
£
£
Fixed assets
Tangible assets
13
1,392,351
1,864,292
Investments
14
3,252,213
3,252,213
4,644,564
5,116,505
Current assets
Debtors
17
2,381,227
2,308,320
Cash at bank and in hand
61,735
11,695
2,442,962
2,320,015
Creditors: amounts falling due within one year
18
(1,637,659)
(2,759,940)
Net current assets/(liabilities)
805,303
(439,925)
Total assets less current liabilities
5,449,867
4,676,580
Creditors: amounts falling due after more than one year
19
(2,317,323)
(2,961,373)
Provisions for liabilities
Deferred tax liability
22
139,451
156,407
(139,451)
(156,407)
Net assets
2,993,093
1,558,800
Capital and reserves
Called up share capital
25
100
100
Profit and loss reserves
2,992,993
1,558,700
Total equity
2,993,093
1,558,800

As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the year was £1,794,293 (2021 - £1,267,945 profit).

The financial statements were approved by the board of directors and authorised for issue on 30 March 2023 and are signed on its behalf by:
30 March 2023
S M Mulvey
Director
Company registration number 05610550 (England and Wales)
H&M VENTURES LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 JUNE 2022
- 12 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 July 2020
100
1,365,293
1,365,393
Year ended 30 June 2021:
Profit and total comprehensive income for the year
-
1,606,855
1,606,855
Dividends
11
-
(360,000)
(360,000)
Balance at 30 June 2021
100
2,612,148
2,612,248
Year ended 30 June 2022:
Profit and total comprehensive income for the year
-
2,473,476
2,473,476
Dividends
11
-
(360,000)
(360,000)
Balance at 30 June 2022
100
4,725,624
4,725,724
H&M VENTURES LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 JUNE 2022
- 13 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 July 2020
100
650,755
650,855
Year ended 30 June 2021:
Profit and total comprehensive income for the year
-
1,267,945
1,267,945
Dividends
11
-
(360,000)
(360,000)
Balance at 30 June 2021
100
1,558,700
1,558,800
Year ended 30 June 2022:
Profit and total comprehensive income for the year
-
1,794,293
1,794,293
Dividends
11
-
(360,000)
(360,000)
Balance at 30 June 2022
100
2,992,993
2,993,093
H&M VENTURES LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 30 JUNE 2022
- 14 -
2022
2021
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
31
2,910,195
3,132,937
Interest paid
(164,718)
(109,360)
Income taxes paid
(509,860)
(354,209)
Net cash inflow from operating activities
2,235,617
2,669,368
Investing activities
Purchase of business
-
(3,068,922)
Purchase of tangible fixed assets
(280,979)
(169,082)
Proceeds on disposal of tangible fixed assets
28,085
118,988
Loans made
-
(476,717)
Receipts arising from loans made
(479,530)
-
Interest received
27,136
20,385
Net cash used in investing activities
(705,288)
(3,575,348)
Financing activities
Repayment of borrowings
562,451
(562,451)
Proceeds of new bank loans
-
1,950,000
Repayment of bank loans
(904,358)
162,494
Payment of finance leases obligations
(751,087)
(565,698)
Dividends paid to equity shareholders
(360,000)
(360,000)
Net cash (used in)/generated from financing activities
(1,452,994)
624,345
Net increase/(decrease) in cash and cash equivalents
77,335
(281,635)
Cash and cash equivalents at beginning of year
242,653
524,288
Cash and cash equivalents at end of year
319,988
242,653
H&M VENTURES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2022
- 15 -
1
Accounting policies
Company information

H & M Ventures Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is Junction Lane, Sankey Valley Industrial Estate, Newton-le-Willows, Warrington, WA12 8DN.

 

The group consists of H & M Ventures 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. The principal accounting policies adopted are set out below.

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

 

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

  • Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instrument Issues: Interest income/expense and net gains/losses for financial instruments not measured at fair value; basis of determining fair values; details of collateral, loan defaults or breaches, details of hedges, hedging fair value changes recognised in profit or loss and in other comprehensive income;

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

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

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.

H&M VENTURES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2022
1
Accounting policies
(Continued)
- 16 -
1.3
Basis of consolidation

The consolidated group financial statements consist of the financial statements of the parent company H & M Ventures 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 30 June 2022. 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.

1.4
Going concern

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

1.5
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.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), 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.

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.

H&M VENTURES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2022
1
Accounting policies
(Continued)
- 17 -

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:

Land and buildings Freehold
2% p.a. straight line
Land and buildings Leasehold
15% p.a. straight line
Plant and machinery
15% p.a. straight line
Fixtures, fittings & equipment
15-30% p.a. straight line
Computer equipment
20% p.a. straight line
Motor vehicles
20% p.a. straight line

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

1.8
Fixed asset investments

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

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

1.9
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.

1.10
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.

H&M VENTURES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2022
1
Accounting policies
(Continued)
- 18 -
1.11
Cash and cash equivalents

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

1.12
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.

H&M VENTURES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2022
1
Accounting policies
(Continued)
- 19 -
Classification of financial liabilities

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

Basic financial liabilities

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

 

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

 

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

Derecognition of financial liabilities

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

1.13
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.

1.14
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.

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.

H&M VENTURES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2022
1
Accounting policies
(Continued)
- 20 -
Deferred tax

Deferred taxation is recognised in respect of all timing differences which have originated but not reversed at the balance sheet date. Timing differences are differences between taxable profits and the results as stated in the financial statements which arise from the inclusion of gains and losses in tax assessments in periods different from those in which they are recognised for tax purposes.

 

A net deferred tax asset is regarded as recoverable and therefore recognised only when it can be regarded as more likely than not that there will be suitable taxable profits from which the future reversal of underlying timing differences can be deducted.

 

Deferred tax is measured at the average tax rates which are expected to apply in the periods in which the timing differences are expected to reverse, based on tax rates and laws which have been enacted or substantively enacted by the balance sheet date. Deferred tax is measured on a non-discounted basis.

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
Share-based payments

The company has issued share options to certain directors and employees. These must be measured at fair value and recognised as an expense in the profit and loss with a corresponding increase in equity. The fair value of the options was estimated at the date of grant using the option-pricing model. The fair value fair value will be charged as an expense in the profit and loss account over the vesting period. The charge is adjusted each year to reflect the expected and actual level of vesting.

1.19
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.

H&M VENTURES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2022
1
Accounting policies
(Continued)
- 21 -
1.20
Government grants

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

 

A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.

1.21
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
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.

Key sources of estimation uncertainty

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

Tangible fixed assets

The useful economic life of tangible fixed assets has to be estimated by the directors of the Company to ensure an appropriate depreciation charge is recognised in the year.

3
Turnover and other revenue

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

2022
2021
£
£
Turnover analysed by class of business
Haulage
32,418,164
25,277,520
2022
2021
£
£
Turnover analysed by geographical market
United Kingdom
29,117,538
23,592,987
Rest of Europe
3,300,626
1,684,533
32,418,164
25,277,520
H&M VENTURES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2022
3
Turnover and other revenue
(Continued)
- 22 -
2022
2021
£
£
Other revenue
Interest income
27,136
20,385
Grants received
-
0
91,384
4
Operating profit
2022
2021
£
£
Operating profit for the year is stated after charging/(crediting):
Government grants
-
0
(91,384)
Depreciation of owned tangible fixed assets
252,944
387,100
Depreciation of tangible fixed assets held under finance leases
513,043
280,930
Loss/(profit) on disposal of tangible fixed assets
7,392
(9,190)
Amortisation of intangible assets
50,561
59,326
Operating lease charges
-
120,000

Government grants received in the year related to claims made for the Coronavirus Job Retention Scheme and CBILS interest paid by the UK Government.

5
Auditor's remuneration
2022
2021
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
3,600
2,500
Audit of the financial statements of the company's subsidiaries
29,400
25,848
33,000
28,348
For other services
Taxation compliance services
-
1,600
Services relating to corporate finance transactions
-
5,000
All other non-audit services
2,376
809
2,376
7,409
H&M VENTURES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2022
- 23 -
6
Employees

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

Group
Company
2022
2021
2022
2021
Number
Number
Number
Number
Drivers
103
94
-
-
Warehouse staff
24
27
-
-
Administrative staff
39
34
-
-
Total
166
155
-
0
-
0

Their aggregate remuneration comprised:

Group
Company
2022
2021
2022
2021
£
£
£
£
Wages and salaries
6,031,021
4,965,415
-
0
-
0
Social security costs
624,410
521,589
-
0
-
0
Pension costs
293,393
287,440
-
0
-
0
6,948,824
5,774,444
-
0
-
0
7
Directors' remuneration
2022
2021
£
£
Remuneration for qualifying services
18,463
18,516
Company pension contributions to defined contribution schemes
-
80,000
18,463
98,516

The number of directors for whom retirement benefits are accruing under defined benefit schemes amounted to 0 (2021 - 2).

8
Interest receivable and similar income
2022
2021
£
£
Interest income
Other interest income
27,136
20,385
H&M VENTURES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2022
- 24 -
9
Interest payable and similar expenses
2022
2021
£
£
Interest on bank overdrafts and loans
102,307
52,686
Interest on invoice finance arrangements
21,175
6,579
Interest on finance leases and hire purchase contracts
41,228
49,296
Other interest
8
799
Total finance costs
164,718
109,360
10
Taxation
2022
2021
£
£
Current tax
UK corporation tax on profits for the current period
551,465
354,174
Adjustments in respect of prior periods
(9,319)
5,627
Total current tax
542,146
359,801
Deferred tax
Origination and reversal of timing differences
152,893
(15,815)
Total tax charge
695,039
343,986

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:

2022
2021
£
£
Profit before taxation
3,168,515
1,950,841
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2021: 19.00%)
602,018
370,660
Tax effect of expenses that are not deductible in determining taxable profit
6,136
23,529
Unutilised tax losses carried forward
-
0
(97)
Change in unrecognised deferred tax assets
54
(124)
Adjustments in respect of prior years
(9,319)
5,627
Effect of change in corporation tax rate
68,757
-
Depreciation on assets not qualifying for tax allowances
16,916
8,446
Amortisation on assets not qualifying for tax allowances
9,607
11,272
Other non-reversing timing differences
-
0
(45,758)
Other permanent differences
519
-
0
Other tax adjustments
351
(11,515)
Tax on pre acquisition profits of acquired subsidiaries
-
0
(18,054)
Taxation charge
695,039
343,986
H&M VENTURES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2022
- 25 -
11
Dividends
2022
2021
Recognised as distributions to equity holders:
£
£
Interim paid
360,000
360,000
12
Intangible fixed assets
Group
Goodwill
£
Cost
At 1 July 2021 and 30 June 2022
661,299
Amortisation and impairment
At 1 July 2021
172,551
Amortisation charged for the year
50,561
At 30 June 2022
223,112
Carrying amount
At 30 June 2022
438,187
At 30 June 2021
488,748
The company had no intangible fixed assets at 30 June 2022 or 30 June 2021.
H&M VENTURES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2022
- 26 -
13
Tangible fixed assets
Group
Land and buildings Freehold
Land and buildings Leasehold
Plant and machinery
Fixtures, fittings & equipment
Computer equipment
Motor vehicles
Total
£
£
£
£
£
£
£
Cost
At 1 July 2021
3,069,716
374,506
492,768
715,032
2,540
3,777,292
8,431,854
Additions
-
0
148,469
67,981
64,032
497
567,751
848,730
Disposals
-
0
-
0
-
0
-
0
-
0
(37,149)
(37,149)
At 30 June 2022
3,069,716
522,975
560,749
779,064
3,037
4,307,894
9,243,435
Depreciation and impairment
At 1 July 2021
25,691
212,129
281,540
557,347
353
1,610,074
2,687,134
Depreciation charged in the year
72,805
54,771
54,066
53,994
1,352
528,999
765,987
Eliminated in respect of disposals
-
0
-
0
-
0
-
0
-
0
(1,672)
(1,672)
At 30 June 2022
98,496
266,900
335,606
611,341
1,705
2,137,401
3,451,449
Carrying amount
At 30 June 2022
2,971,220
256,075
225,143
167,723
1,332
2,170,493
5,791,986
At 30 June 2021
3,044,025
162,377
211,228
157,685
2,187
2,167,218
5,744,720
H&M VENTURES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2022
- 27 -
Company
Motor vehicles
£
Cost
At 1 July 2021
2,060,394
Disposals
(37,149)
At 30 June 2022
2,023,245
Depreciation and impairment
At 1 July 2021
196,102
Depreciation charged in the year
436,464
Eliminated in respect of disposals
(1,672)
At 30 June 2022
630,894
Carrying amount
At 30 June 2022
1,392,351
At 30 June 2021
1,864,292

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

Group
Company
2022
2021
2022
2021
£
£
£
£
Plant and machinery
-
0
16,527
-
0
-
0
Motor vehicles
2,134,836
2,126,486
1,392,351
1,864,292
Computer equipment
32,147
42,862
-
0
-
0
2,166,983
2,185,875
1,392,351
1,864,292
14
Fixed asset investments
Group
Company
2022
2021
2022
2021
Notes
£
£
£
£
Investments in subsidiaries
15
-
0
-
0
3,252,213
3,252,213
H&M VENTURES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2022
14
Fixed asset investments
(Continued)
- 28 -
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 July 2021 and 30 June 2022
3,305,705
Impairment
At 1 July 2021 and 30 June 2022
53,492
Carrying amount
At 30 June 2022
3,252,213
At 30 June 2021
3,252,213
15
Subsidiaries

Details of the company's subsidiaries at 30 June 2022 are as follows:

Name of undertaking
Address
Nature of business
Class of
% Held
shares held
Direct
Indirect
H & M Distribution Limited
1
Provision of road haulage and warehousing services
Ordinary
100.00
-
H & M International Distribution Limited
1
Provision of international haulage
Ordinary
100.00
-
Orion Express Services (Holdings) Limited
1
Intermediate holding company
Ordinary
100.00
-
Orion Express Services Limited
1
Provision of road haulage
Ordinary
0
100.00
H & M Distribution Couriers Limited
1
Dormant
Ordinary
100.00
-
H & M Distribution (East) Limited
1
Dormant
Ordinary
100.00
-
H & M Distribution (West) Limited
1
Dormant
Ordinary
100.00
-
H & M Distribution (South) Limited
1
Dormant
Ordinary
100.00
-
HBT Properties Limited
2
Investment property and rental
Ordinary A, B, C & D
100.00
-
Hunt Brothers Warehousing & Distribution Limited
2
Warehousing agents
Ordinary
0
100.00

Registered office addresses (all UK unless otherwise indicated):

1
Sankey Valley Industrial Estate, Junction Lane, Newton-Le-Willows, Warrington, WA12 8DN.
2
Beeches Warehousing, Sankey Valley Industrial Estate, Junction Lane Newton-Le-Willows, Merseyside, WA12 8DN
16
Stocks
Group
Company
2022
2021
2022
2021
£
£
£
£
Finished goods and goods for resale
49,172
26,966
-
0
-
0
H&M VENTURES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2022
- 29 -
17
Debtors
Group
Company
2022
2021
2022
2021
Amounts falling due within one year:
£
£
£
£
Trade debtors
5,775,886
4,183,232
-
0
-
0
Corporation tax recoverable
276,447
280,139
276,447
280,139
Amounts owed by group undertakings
-
-
391,515
358,861
Other debtors
1,632,032
1,393,086
1,630,137
1,392,324
Prepayments and accrued income
1,226,095
1,276,839
83,128
276,996
8,910,460
7,133,296
2,381,227
2,308,320
18
Creditors: amounts falling due within one year
Group
Company
2022
2021
2022
2021
Notes
£
£
£
£
Bank loans
20
367,134
335,236
98,296
93,885
Obligations under finance leases
21
776,446
686,940
528,955
561,222
Trade creditors
2,814,112
2,450,157
2,830
12,000
Amounts owed to group undertakings
-
0
-
0
850,116
1,892,037
Corporation tax payable
548,794
520,200
36,709
155,223
Other taxation and social security
738,754
779,974
71,138
-
Other creditors
1,015,958
1,023,856
45,573
45,573
Accruals and deferred income
563,417
774,564
4,042
-
0
6,824,615
6,570,927
1,637,659
2,759,940

Bank loans are secured.

 

Included in other creditors is an invoice discounting facility, with a balance of £890,746 (2021: £890,746), which is secured against trade debtors.

 

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

19
Creditors: amounts falling due after more than one year
Group
Company
2022
2021
2022
2021
Notes
£
£
£
£
Bank loans
20
2,503,453
2,877,258
1,735,241
1,833,351
Obligations under finance leases
21
1,008,188
1,281,030
582,082
1,128,022
3,511,641
4,158,288
2,317,323
2,961,373
H&M VENTURES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2022
19
Creditors: amounts falling due after more than one year
(Continued)
- 30 -

Bank loans are secured.

 

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

Amounts included above which fall due after five years are as follows:
Payable by instalments
1,169,763
1,293,424
1,169,763
1,293,424
20
Loans and overdrafts
Group
Company
2022
2021
2022
2021
£
£
£
£
Bank loans
2,870,587
3,212,494
1,833,537
1,927,236
Payable within one year
367,134
335,236
98,296
93,885
Payable after one year
2,503,453
2,877,258
1,735,241
1,833,351

Bank loans include a Coronavirus Business Interruption Loan (CBILs) which is repayable over 6 years and interest is charged at 3.10% p.a. Bank loans also include a loan which is repayable over 15 years and interest is charged at 4.60% p.a.

 

The bank holds a fixed and floating charge over the company's assets, together with cross company guarantees provided by fellow group companies.

 

21
Finance lease obligations
Group
Company
2022
2021
2022
2021
£
£
£
£
Future minimum lease payments due under finance leases:
Within one year
776,446
686,940
528,955
561,222
In two to five years
1,008,188
1,281,030
582,082
1,128,022
1,784,634
1,967,970
1,111,037
1,689,244

Finance lease payments represent rentals payable by the group for certain items of plant and equipment. 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 to 5 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.

H&M VENTURES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2022
- 31 -
22
Deferred taxation

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

Liabilities
Liabilities
2022
2021
Group
£
£
ACAs
452,221
296,132
Retirement benefit obligations
(4,408)
(1,212)
447,813
294,920
Liabilities
Liabilities
2022
2021
Company
£
£
ACAs
139,451
156,407
Group
Company
2022
2022
Movements in the year:
£
£
Liability at 1 July 2021
294,920
156,407
Charge/(credit) to profit or loss
152,893
(16,956)
Liability at 30 June 2022
447,813
139,451

The deferred tax balances set out above are expected to reverse and relate to accelerated capital allowances and short term timing differences.

23
Retirement benefit schemes
2022
2021
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
293,393
287,440

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.

H&M VENTURES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2022
- 32 -
Company
Number of share options
Weighted average exercise price
2022
2021
2022
2021
Number
Number
£
£
Outstanding at 1 July 2021 and 30 June 2022
556
556
19,788.00
19,788.00
Exercisable at 30 June 2022
-
-
-
-
24
Share-based payment transactions

On 18 December 2017,1,111 Ordinary shares of 1p each were granted under an EMI share option to 3 employees of the trading company H & M Distribution Limited.

 

On 30 September 2018, EMI share options in respect of 278 Ordinary B shares of 1p each lapsed.

 

On 28 December 2019, 278 Ordinary B shares of 1p each were granted under an EMI share option to 1 employee of the trading company H & M Distribution Limited.

 

On 20 June 2020, EMI share options in respect of 555 Ordinary B shares of 1p each lapsed.

 

At the year end, the remaining EMI share options associated with 556 Ordinary B shares of 1p each had not been exercised. The holder of the EMI share options can exercise the share option 7 days before an exit event or 7 days before the 10th anniversary of the grant.

 

The market value of the initial 278 shares at the date of grant has been agreed by HM Revenue and Customs at £23.20 per share. The market value of the second 278 shares at the date of grant has been agreed by HM Revenue and Customs at £47.98 per share.

 

Post year end, all remaining EMI share options have been exercised.

25
Share capital
Group and company
2022
2021
2022
2021
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of 1p each
10,000
10,000
100
100
26
Financial commitments, guarantees and contingent liabilities

Company

The company has entered into an unlimited cross guarantee covering the groups bank borrowings. At the balance sheet date the potential added liability for the company under these cross guarantees is £861,667 (2021: £1,081,667).

 

Group

In the prior year, the group entered into a forward currency contract to purchase €100,000 at a rate of 1.16. As at 30 June 2022, the group's commitment under this contract was £Nil (2021: £86,207).

H&M VENTURES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2022
- 33 -
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
2022
2021
2022
2021
£
£
£
£
Within one year
562,450
998,702
67,999
67,999
Between two and five years
914,608
2,121,225
-
67,999
In over five years
-
135,832
-
-
1,477,058
3,255,759
67,999
135,998
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
2022
2021
2022
2021
£
£
£
£
Group
Entities over which the group has control, joint control or significant influence
2,674
17,368
-
64,178
Rent
2022
2021
£
£
Group
Entities over which the entity has control, joint control or significant influence
-
119,900

The following amounts were outstanding at the reporting end date:

 

The sales, purchases and rent transactions disclosed above have taken place with Beeches Warehousing Limited, a connected company controlled by the close family members of a director.

 

During the year an amount of £450 (2021: £2,500) has been advanced to RSPJ Limited, a company with common shareholders and directors. Repayments of £Nil (2021: £7,500) have been received.

Other information

The company has taken advantage of the exemption available in accordance with FRS 102 1.12(e), not to disclose transactions entered into between two or more members of a group, as the companies are wholly owned subsidiary undertakings of the group to which it is party to the transactions.

H&M VENTURES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2022
- 34 -
29
Directors' transactions

Dividends totalling £180,000 (2021 - £180,000) were paid in the year in respect of shares held by the company's directors.

 

Transactions in relation to loans with directors during the year are outlined in the table below:

Description
% Rate
Opening balance
Amounts advanced
Interest charged
Amounts repaid
Closing balance
£
£
£
£
£
Directors loan account
2.00
643,240
407,967
14,945
(211,287)
854,865
Directors loan account
2.00
477,367
517,094
12,098
(261,287)
745,272
1,120,607
925,061
27,043
(472,574)
1,600,137

Both Directors loan accounts were fully repaid on 12 August 2022.

30
Controlling party

From 12 August 2022, the immediate and ultimate parent company of H&M Ventures Limited is H&M Distribution Group Ltd, a company registered in England and Wales.

 

 

31
Cash generated from group operations
2022
2021
£
£
Profit for the year after tax
2,473,476
1,606,855
Adjustments for:
Taxation charged
695,039
343,986
Finance costs
164,718
109,360
Investment income
(27,136)
(20,385)
Loss/(gain) on disposal of tangible fixed assets
7,392
(9,190)
Amortisation and impairment of intangible assets
50,561
59,326
Depreciation and impairment of tangible fixed assets
765,987
668,030
Decrease in provisions
-
(121,201)
Movements in working capital:
(Increase)/decrease in stocks
(22,206)
14,333
Increase in debtors
(1,301,326)
(1,597,337)
Increase in creditors
103,690
2,079,160
Cash generated from operations
2,910,195
3,132,937
H&M VENTURES LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2022
- 35 -
32
Analysis of changes in net debt - group
1 July 2021
Cash flows
New finance leases
30 June 2022
£
£
£
£
Cash at bank and in hand
242,653
77,335
-
319,988
Borrowings excluding overdrafts
(3,212,494)
341,907
-
(2,870,587)
Obligations under finance leases
(1,967,970)
751,087
(567,751)
(1,784,634)
(4,937,811)
1,170,329
(567,751)
(4,335,233)
2022-06-302021-07-01falseCCH SoftwareCCH Accounts Production 2022.300J HuntJ HuntS M Mulvey05610550bus:Consolidated2021-07-012022-06-30056105502021-07-012022-06-3005610550bus:CompanySecretaryDirector12021-07-012022-06-3005610550bus:Director12021-07-012022-06-3005610550bus:CompanySecretary12021-07-012022-06-3005610550bus:Director22021-07-012022-06-3005610550bus:RegisteredOffice2021-07-012022-06-3005610550bus:Agent12021-07-012022-06-3005610550bus:Consolidated2022-06-30056105502022-06-3005610550bus:Consolidated2020-07-012021-06-30056105502020-07-012021-06-3005610550core:Goodwillbus:Consolidated2022-06-3005610550core:Goodwillbus:Consolidated2021-06-3005610550bus:Consolidated2021-06-30056105502021-06-3005610550core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2022-06-3005610550core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2022-06-3005610550core:PlantMachinerybus:Consolidated2022-06-3005610550core:FurnitureFittingsbus:Consolidated2022-06-3005610550core:ComputerEquipmentbus:Consolidated2022-06-3005610550core:MotorVehiclesbus:Consolidated2022-06-3005610550core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2021-06-3005610550core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2021-06-3005610550core:PlantMachinerybus:Consolidated2021-06-3005610550core:FurnitureFittingsbus:Consolidated2021-06-3005610550core:ComputerEquipmentbus:Consolidated2021-06-3005610550core:MotorVehiclesbus:Consolidated2021-06-3005610550core:MotorVehicles2022-06-3005610550core:MotorVehicles2021-06-3005610550core:ShareCapitalbus:Consolidated2022-06-3005610550core:ShareCapitalbus:Consolidated2021-06-3005610550core:ShareCapital2022-06-3005610550core:ShareCapital2021-06-3005610550core:RetainedEarningsAccumulatedLosses2022-06-3005610550core:ShareCapitalbus:Consolidated2020-06-3005610550core:RetainedEarningsAccumulatedLossesbus:Consolidated2020-06-3005610550core:RetainedEarningsAccumulatedLossesbus:Consolidated2021-06-3005610550core:RetainedEarningsAccumulatedLossesbus:Consolidated2022-06-3005610550core:ShareCapital2020-06-3005610550core:RetainedEarningsAccumulatedLosses2020-06-3005610550core:RetainedEarningsAccumulatedLosses2021-06-3005610550bus:Consolidated2020-06-3005610550core:Goodwill2021-07-012022-06-3005610550core:LandBuildingscore:OwnedOrFreeholdAssets2021-07-012022-06-3005610550core:LandBuildingscore:LongLeaseholdAssets2021-07-012022-06-3005610550core:PlantMachinery2021-07-012022-06-3005610550core:FurnitureFittings2021-07-012022-06-3005610550core:ComputerEquipment2021-07-012022-06-3005610550core:MotorVehicles2021-07-012022-06-3005610550core:UKTaxbus:Consolidated2021-07-012022-06-3005610550core:UKTaxbus:Consolidated2020-07-012021-06-3005610550bus:Consolidated12021-07-012022-06-3005610550bus:Consolidated12020-07-012021-06-3005610550bus:Consolidated22021-07-012022-06-3005610550bus:Consolidated22020-07-012021-06-3005610550bus:Consolidated32021-07-012022-06-3005610550bus:Consolidated32020-07-012021-06-3005610550bus:Consolidated42021-07-012022-06-3005610550bus:Consolidated42020-07-012021-06-3005610550core:Goodwillbus:Consolidated2021-06-3005610550core:Goodwillbus:Consolidated2021-07-012022-06-3005610550core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2021-06-3005610550core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2021-06-3005610550core:PlantMachinerybus:Consolidated2021-06-3005610550core:FurnitureFittingsbus:Consolidated2021-06-3005610550core:ComputerEquipmentbus:Consolidated2021-06-3005610550core:MotorVehiclesbus:Consolidated2021-06-3005610550bus:Consolidated2021-06-3005610550core:MotorVehicles2021-06-3005610550core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2021-07-012022-06-3005610550core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2021-07-012022-06-3005610550core:PlantMachinerybus:Consolidated2021-07-012022-06-3005610550core:FurnitureFittingsbus:Consolidated2021-07-012022-06-3005610550core:ComputerEquipmentbus:Consolidated2021-07-012022-06-3005610550core:MotorVehiclesbus:Consolidated2021-07-012022-06-3005610550core:PlantMachinery2022-06-3005610550core:PlantMachinery2021-06-3005610550core:ComputerEquipment2022-06-3005610550core:ComputerEquipment2021-06-3005610550core:Subsidiary12021-07-012022-06-3005610550core:Subsidiary22021-07-012022-06-3005610550core:Subsidiary32021-07-012022-06-3005610550core:Subsidiary42021-07-012022-06-3005610550core:Subsidiary52021-07-012022-06-3005610550core:Subsidiary62021-07-012022-06-3005610550core:Subsidiary72021-07-012022-06-3005610550core:Subsidiary82021-07-012022-06-3005610550core:Subsidiary92021-07-012022-06-3005610550core:Subsidiary102021-07-012022-06-3005610550core:Subsidiary112021-07-012022-06-3005610550core:Subsidiary222021-07-012022-06-3005610550core:Subsidiary332021-07-012022-06-3005610550core:Subsidiary442021-07-012022-06-3005610550core:Subsidiary552021-07-012022-06-3005610550core:Subsidiary662021-07-012022-06-3005610550core:Subsidiary772021-07-012022-06-3005610550core:Subsidiary882021-07-012022-06-3005610550core:Subsidiary992021-07-012022-06-3005610550core:Subsidiary10102021-07-012022-06-3005610550core:CurrentFinancialInstruments2022-06-3005610550core:CurrentFinancialInstruments2021-06-3005610550core:CurrentFinancialInstrumentsbus:Consolidated2022-06-3005610550core:CurrentFinancialInstrumentsbus:Consolidated2021-06-3005610550core:WithinOneYearbus:Consolidated2022-06-3005610550core:WithinOneYearbus:Consolidated2021-06-3005610550core:CurrentFinancialInstrumentscore:WithinOneYear2022-06-3005610550core:CurrentFinancialInstrumentscore:WithinOneYear2021-06-3005610550core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2022-06-3005610550core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2021-06-3005610550core:Non-currentFinancialInstrumentscore:AfterOneYear2022-06-3005610550core:Non-currentFinancialInstrumentscore:AfterOneYear2021-06-3005610550core:Non-currentFinancialInstrumentsbus:Consolidated2022-06-3005610550core:Non-currentFinancialInstrumentsbus:Consolidated2021-06-3005610550core:Non-currentFinancialInstruments2022-06-3005610550core:Non-currentFinancialInstruments2021-06-3005610550core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2022-06-3005610550core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2021-06-3005610550core:WithinOneYear2022-06-3005610550core:WithinOneYear2021-06-3005610550core:BetweenTwoFiveYearsbus:Consolidated2022-06-3005610550core:BetweenTwoFiveYearsbus:Consolidated2021-06-3005610550core:BetweenTwoFiveYears2022-06-3005610550core:BetweenTwoFiveYears2021-06-3005610550bus:PrivateLimitedCompanyLtd2021-07-012022-06-3005610550bus:FRS1022021-07-012022-06-3005610550bus:Audited2021-07-012022-06-3005610550bus:ConsolidatedGroupCompanyAccounts2021-07-012022-06-3005610550bus:FullAccounts2021-07-012022-06-30xbrli:purexbrli:sharesiso4217:GBP