CRANE_ELECTRONICS_LIMITED - Accounts


Company registration number 01029811 (England and Wales)
CRANE ELECTRONICS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 NOVEMBER 2022
CRANE ELECTRONICS LIMITED
COMPANY INFORMATION
Directors
A J Duffin
M R J Mourant
P W Everitt
C M Walker
A Theinert
(Appointed 1 March 2023)
Secretary
M R J Mourant
Company number
01029811
Registered office
3 Watling Drive
Sketchley Meadows
Hinckley
Leicestershire
LE10 3EY
Auditor
Spencer Gardner Dickins Audit LLP
3 Coventry Innovation Village
Cheetah Road
Coventry
CV1 2TL
CRANE ELECTRONICS LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3
Directors' responsibilities statement
4
Independent auditor's report
5 - 7
Statement of comprehensive income
8
Balance sheet
9
Statement of changes in equity
10
Notes to the financial statements
11 - 24
CRANE ELECTRONICS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 30 NOVEMBER 2022
- 1 -

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

 

BUSINESS REVIEW


Crane Electronics Ltd delivered continued growth in 2022 with sales up 13% year on year. The gross profit margin on those sales also improved, generating a 16% increase in Gross Profit.

Administrative expenses include the impact of substantial foreign exchange losses, additional sales and marketing activities and further investment in the workforce to support continued growth.

During the year Crane GmbH was established in Germany to provide Service and Calibration facilities in Europe and a focus for increased sales activity.

The company is maintaining an extensive program of research and development and has invested further to build the strength of the Engineering and R&D functions. The directors consider that this strategy will put the company in a good position to take advantage of future opportunities in due course.

PRINCIPAL RISKS AND UNCERTAINTIES


The directors are of the opinion that the company has adopted a thorough risk management process that involves the formal review of all the risks identified below. The board monitors and reviews risks on a regular basis, in order to mitigate each risk area.

Currency risk

The company is exposed to translation and transaction foreign exchange risk. The company seeks to manage this risk by entering forward exchange contracts, as appropriate, to mitigate the risk of exchange rate movements.

Interest rate risk

The company's exposure to market risk for changes in interest rates relates primarily to the company's bank arrangements. These contracts are entered into on commercial terms. In addition, the company seeks to invest its cash resources risk free at the best interest rate available.

Credit risk

The company trades only with recognised, creditworthy third parties. It is the company's policy that all customers who wish to trade on credit terms are subject to vetting procedures. In addition, receivable balances are monitored on an on-going basis with the result that the company's exposure to bad debts is not significant.

Economic downturn

The success of the company is reliant on consumer and industrial spending. An economic downturn, resulting in reduction of consumer spending power may have a direct impact on the income achieved by the company. In response to this risk, senior management monitors the economic conditions.

People

The success of the company is largely dependent upon the recruitment and retention of our employees.

Going concern

The directors believe that it is appropriate to adopt the going concern basis of accounting in preparing the financial statements.

The directors have prepared monthly cash flow forecasts for the company to 31 August 2024 and tested these for reasonably possible alternative scenarios.

Based on this, the company will have sufficient liquidity to meet its liabilities as they fall due and the directors believe that it remains appropriate to prepare the financial statements on a going concern basis.

CRANE ELECTRONICS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2022
- 2 -
FINANCIAL KEY PERFORMANCE INDICATORS

 

The key financial performance indicators of the company are gross margin and operating profit and are monitored on a monthly basis. The directors are satisfied with the levels achieved for the year ended 30 November 2022:

2022      2021

                 £ £

Gross profit             2,257,318        1,952,146    

Gross margin             52.8%     51.7%    

Operating profit             242,150            774,751            

Operating margin         5.7%         20.5%

On behalf of the board

A J Duffin
Director
20 July 2023
CRANE ELECTRONICS LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 30 NOVEMBER 2022
- 3 -

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

Principal activities

The principal activity of the company continued to be that of design and manufacture of a comprehensive range of torque and measurement equipment.

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 final dividend.

Directors

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

A J Duffin
M R J Mourant
G H Egger
(Resigned 10 December 2021)
P W Everitt
N A McDonald
(Resigned 30 March 2022)
C M Walker
A Theinert
(Appointed 1 March 2023)
Auditor

In accordance with the company's articles, a resolution proposing that Spencer Gardner Dickins Audit LLP be reappointed as auditor of the company will be put at a General Meeting.

Strategic report

The company has chosen in accordance with Companies Act 2006, s. 414C(11) to set out in the company'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 review of performance.

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 company’s auditor 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 company’s auditor is aware of that information.

On behalf of the board
A J Duffin
Director
20 July 2023
CRANE ELECTRONICS LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 30 NOVEMBER 2022
- 4 -

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 company and of the profit or loss of the company 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;

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

 

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

CRANE ELECTRONICS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF CRANE ELECTRONICS LIMITED
- 5 -
Opinion

We have audited the financial statements of Crane Electronics Limited (the 'company') for the year ended 30 November 2022 which comprise the statement of comprehensive income, the balance sheet, the statement of changes in equity 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 company's affairs as at 30 November 2022 and of its profit for the year then ended;

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

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

Basis for opinion

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

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 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.

CRANE ELECTRONICS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF CRANE ELECTRONICS LIMITED
- 6 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the company and its 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, or returns adequate for our audit have not been received from branches not visited by us; or

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

  •     certain disclosures of 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 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 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.

- Enquiry of management and those charged with governance around actual and potential litigation and claims.

- Enquiry of entity staff in tax and compliance functions to identify any instances of non-compliance with laws and regulations.

- Reviewing minutes of meetings of those charged with governance.

- Reviewing financial statement disclosures and testing to supporting documentation to assess compliance with applicable laws and regulations.

- Auditing the risk of management override of controls, including through testing journal entries and other adjustments for appropriateness, and evaluating the business rationale of significant transactions outside the normal course of business.

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 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 is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation.

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.

CRANE ELECTRONICS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF CRANE ELECTRONICS LIMITED
- 7 -

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.

Susan Thomas-Walls BSc BFP FCA
Senior Statutory Auditor
For and on behalf of Spencer Gardner Dickins Audit LLP
20 July 2023
Chartered Accountants
Statutory Auditor
3 Coventry Innovation Village
Cheetah Road
Coventry
CV1 2TL
CRANE ELECTRONICS LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 30 NOVEMBER 2022
- 8 -
2022
2021
Notes
£
£
Turnover
3
4,278,185
3,776,025
Cost of sales
(2,020,867)
(1,823,879)
Gross profit
2,257,318
1,952,146
Administrative expenses
(2,363,591)
(2,017,345)
Other operating income
348,423
304,778
Exceptional item
4
-
0
535,172
Operating profit
5
242,150
774,751
Interest payable and similar expenses
9
(385)
(3,289)
Profit before taxation
241,765
771,462
Tax on profit
10
70,648
4,497
Profit for the financial year
312,413
775,959

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

CRANE ELECTRONICS LIMITED
BALANCE SHEET
AS AT
30 NOVEMBER 2022
30 November 2022
- 9 -
2022
2021
Notes
£
£
£
£
Fixed assets
Tangible assets
11
106,231
137,404
Investments
12
28,595
7,017
134,826
144,421
Current assets
Stocks
15
986,249
925,107
Debtors
16
2,851,080
2,610,151
Cash at bank and in hand
1,164,789
1,194,628
5,002,118
4,729,886
Creditors: amounts falling due within one year
17
(2,097,491)
(2,134,155)
Net current assets
2,904,627
2,595,731
Total assets less current liabilities
3,039,453
2,740,152
Provisions for liabilities
Deferred tax liability
18
-
0
13,112
-
(13,112)
Net assets
3,039,453
2,727,040
Capital and reserves
Called up share capital
20
741,833
741,833
Share premium account
21
37,903
37,903
Other reserves
21
(288)
(288)
Profit and loss reserves
21
2,260,005
1,947,592
Total equity
3,039,453
2,727,040
The financial statements were approved by the board of directors and authorised for issue on 20 July 2023 and are signed on its behalf by:
A J Duffin
Director
Company Registration No. 01029811
CRANE ELECTRONICS LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 NOVEMBER 2022
- 10 -
Share capital
Share premium account
Other reserves
Profit and loss reserves
Total
£
£
£
£
£
Balance at 1 December 2020
741,833
37,903
-
0
1,171,633
1,951,369
Year ended 30 November 2021:
Profit and total comprehensive income for the year
-
-
-
775,959
775,959
Transfers
-
-
(288)
-
0
(288)
Balance at 30 November 2021
741,833
37,903
(288)
1,947,592
2,727,040
Year ended 30 November 2022:
Profit and total comprehensive income for the year
-
-
-
312,413
312,413
Balance at 30 November 2022
741,833
37,903
(288)
2,260,005
3,039,453
CRANE ELECTRONICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 NOVEMBER 2022
- 11 -
1
Accounting policies
Company information

Crane Electronics Limited is a private company limited by shares incorporated in England and Wales. The registered office is 3 Watling Drive, Sketchley Meadows, Hinckley, Leicestershire, LE10 3EY.

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 certain financial instruments at fair value. The principal accounting policies adopted are set out below.

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

 

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

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

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

The company has taken advantage of the exemption under section 400 of the Companies Act 2006 not to prepare consolidated accounts. The financial statements present information about the company as an individual entity and not about its group.

 

At the reporting date, the company was 100% owned by Crane Group Limited. The ultimate parent company was Crane Group Holdings Limited. This company is the parent of the smallest group for which consolidated accounts are drawn up of which the company is a member which are available from 3 Watling Drive, Sketchley Meadows, Hinckley, Leicestershire, LE10 3EY.

1.2
Going concern

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

1.3
Turnover

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

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.

CRANE ELECTRONICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2022
1
Accounting policies
(Continued)
- 12 -

Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.

1.4
Research and development expenditure

Research expenditure is written off against profits in the year in which it is incurred. Identifiable development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can be demonstrated.

1.5
Tangible fixed assets

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

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

Plant and equipment
2 - 5 years from date of purchase
Fixtures and fittings
5 - 15 years from date of purchase
Motor vehicles
3 - 4 years from date of purchase

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

1.6
Fixed asset investments

Interests in subsidiaries are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

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

1.7
Impairment of fixed assets

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

1.8
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.

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.

1.9
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

CRANE ELECTRONICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2022
1
Accounting policies
(Continued)
- 13 -
1.10
Financial instruments

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

 

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

 

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

Basic financial assets

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

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 company 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 company after deducting all of its liabilities.

CRANE ELECTRONICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2022
1
Accounting policies
(Continued)
- 14 -
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 company’s contractual obligations expire or are discharged or cancelled.

1.11
Equity instruments

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

1.12
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.

1.13
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 company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

CRANE ELECTRONICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2022
1
Accounting policies
(Continued)
- 15 -
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 when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.14
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.

1.15
Retirement benefits

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

1.16
Leases

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

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

1.17
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.

1.18
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.

CRANE ELECTRONICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2022
- 16 -
2
Judgements and key sources of estimation uncertainty

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

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised 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.

Critical judgements

The following judgements, estimates and assumptions which have had the most significant effect on amounts recognised in the financial statements and which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.

Operating lease commitments

The company has entered into commercial leases as a lessee in order to obtain use of property, plant and equipment and motor vehicles. The classification of such leases as operating or finance lease requires the company to determine, based on an evaluation of the terms and conditions of the arrangements, whether it retains or acquires the significant risks and rewards of ownership of these assets and accordingly whether the lease requires an asset and liability to be recognised in the balance sheet.

Stock obsolescence provisions

At each balance sheet date the directors assess stock for obsolescence. Due to the size and nature of stock this is a key accounting estimate.

 

The provision is calculated based on an estimate of the remaining life of stock held at the balance sheet date.

Tangible fixed assets

Judgements are required on estimating the useful economic lives of tangible fixed assets. Where an indication of impairment is identified the estimation of recoverable value requires estimation.

Deferred tax

Management estimation is required to determine the amount of deferred tax assets that can be recognised, based upon likely timing and level of future taxable profits.

Warranty provision

Management estimation is required to determine the amounts of provision required for use of product warranties based upon prior year usage of warranties and management knowledge of products.

CRANE ELECTRONICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2022
- 17 -
3
Turnover and other revenue
2022
2021
£
£
Turnover analysed by geographical market
United Kingdom
1,299,783
1,107,593
Europe
668,834
853,975
Rest of the World
2,309,568
1,814,457
4,278,185
3,776,025
2022
2021
£
£
Other revenue
Grants received
-
0
3,225
4
Exceptional item
2022
2021
£
£
Expenditure
Profit or loss on sale of tangible assets
-
(535,172)

Exceptional items in the prior year related to the profit on disposal of freehold property.

5
Operating profit
2022
2021
Operating profit for the year is stated after charging/(crediting):
£
£
Exchange losses
223,390
24,343
Government grants
-
0
(3,225)
Depreciation of owned tangible fixed assets
48,972
70,509
Profit on disposal of tangible fixed assets
(20,000)
(1,788)
Operating lease charges
110,690
56,506
6
Auditor's remuneration
2022
2021
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the company
14,875
11,970
Audit of the financial statements of the company's subsidiaries
11,755
11,165
26,630
23,135
For other services
Taxation compliance services
880
800
CRANE ELECTRONICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2022
- 18 -
7
Employees

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

2022
2021
Number
Number
Production
14
9
Administrative
38
39
Total
52
48

Their aggregate remuneration comprised:

2022
2021
£
£
Wages and salaries
1,564,146
1,452,572
Social security costs
166,778
168,691
Pension costs
57,592
53,919
1,788,516
1,675,182
8
Directors' remuneration
2022
2021
£
£
Remuneration for qualifying services
354,069
372,967
Company pension contributions to defined contribution schemes
25,832
26,853
379,901
399,820

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 6 (2021 - 6).

Remuneration disclosed above include the following amounts paid to the highest paid director:
2022
2021
£
£
Remuneration for qualifying services
91,519
82,625
Company pension contributions to defined contribution schemes
2,254
2,205
9
Interest payable and similar expenses
2022
2021
£
£
Interest on finance leases and hire purchase contracts
385
3,289
CRANE ELECTRONICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2022
- 19 -
10
Taxation
2022
2021
£
£
Current tax
UK corporation tax on profits for the current period
(725)
-
0
Adjustments in respect of prior periods
(33,739)
-
0
Total current tax
(34,464)
-
0
Deferred tax
Origination and reversal of timing differences
(36,184)
(4,497)
Total tax credit
(70,648)
(4,497)

The actual credit 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
241,765
771,462
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2021: 19.00%)
45,935
146,578
Tax effect of expenses that are not deductible in determining taxable profit
639
3,738
Tax effect of income not taxable in determining taxable profit
-
0
(101,682)
Adjustments in respect of prior years
(33,739)
38,222
Permanent capital allowances in excess of depreciation
(1,015)
(2,457)
Research and development tax credit
(82,709)
(85,319)
Deferred tax adjustments in respect of prior years
241
(3,577)
Taxation credit for the year
(70,648)
(4,497)
CRANE ELECTRONICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2022
- 20 -
11
Tangible fixed assets
Plant and equipment
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
Cost
At 1 December 2021
822,293
166,301
8,500
997,094
Additions
11,259
6,540
-
0
17,799
Disposals
(245,000)
-
0
-
0
(245,000)
At 30 November 2022
588,552
172,841
8,500
769,893
Depreciation and impairment
At 1 December 2021
740,707
110,842
8,141
859,690
Depreciation charged in the year
35,778
12,835
359
48,972
Eliminated in respect of disposals
(245,000)
-
0
-
0
(245,000)
At 30 November 2022
531,485
123,677
8,500
663,662
Carrying amount
At 30 November 2022
57,067
49,164
-
0
106,231
At 30 November 2021
81,586
55,459
359
137,404
12
Fixed asset investments
2022
2021
Notes
£
£
Investments in subsidiaries
13
28,595
7,017
Movements in fixed asset investments
Shares in subsidiaries
£
Cost or valuation
At 1 December 2021
7,017
Valuation changes
21,578
At 30 November 2022
28,595
Carrying amount
At 30 November 2022
28,595
At 30 November 2021
7,017
13
Subsidiaries

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

CRANE ELECTRONICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2022
13
Subsidiaries
(Continued)
- 21 -
Name of undertaking
Address
Class of
% Held
shares held
Direct
Crane Electronics Inc
1
Ordinary
100.00
Crane Electronics GmbH
2
Ordinary
100.00

Registered office addresses (all UK unless otherwise indicated):

1
1260 11th Street West, Milan, Illinois, 61264, USA
2
Im Rank 5, 73655 Pluderhausen
14
Financial instruments
2022
2021
£
£
Carrying amount of financial liabilities
Measured at fair value through profit or loss
- Other financial liabilities
71,262
56,265

Financial instruments include financial liabilities on forward foreign exchange contracts. The prior year figures have been amended to properly disclose the fair value of the financial liability. Previously, the entire transaction associated with the forward contract had been disclosed on the balance sheet rather than the underlying value of the contract. Profit and net assets were unaffected by this amendment.

15
Stocks
2022
2021
£
£
Raw materials and consumables
750,663
718,362
Work in progress
204,322
182,787
Finished goods and goods for resale
31,264
23,958
986,249
925,107
16
Debtors
2022
2021
Amounts falling due within one year:
£
£
Trade debtors
520,276
496,734
Corporation tax recoverable
725
25,211
Amounts owed by group undertakings
2,134,446
1,998,883
Other debtors
16,118
23,693
Prepayments and accrued income
151,443
65,630
2,823,008
2,610,151
Deferred tax asset (note 18)
23,072
-
0
2,846,080
2,610,151
CRANE ELECTRONICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2022
16
Debtors
(Continued)
- 22 -
2022
2021
Amounts falling due after more than one year:
£
£
Other debtors
5,000
-
0
Total debtors
2,851,080
2,610,151

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

17
Creditors: amounts falling due within one year
2022
2021
£
£
Trade creditors
288,551
182,156
Amounts owed to group undertakings
1,399,901
1,576,138
Taxation and social security
44,579
49,707
Derivative financial instruments
71,262
56,265
Other creditors
24,514
32,818
Accruals and deferred income
268,684
237,071
2,097,491
2,134,155

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

18
Deferred taxation

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

Liabilities
Liabilities
Assets
Assets
2022
2021
2022
2021
Balances:
£
£
£
£
Accelerated capital allowances
-
23,495
(20,184)
-
Tax losses
-
-
35,766
-
Other timing differences
-
(10,383)
7,490
-
-
13,112
23,072
-
CRANE ELECTRONICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2022
18
Deferred taxation
(Continued)
- 23 -
2022
Movements in the year:
£
Liability at 1 December 2021
13,112
Credit to profit or loss
(36,184)
Asset at 30 November 2022
(23,072)
19
Retirement benefit schemes
2022
2021
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
57,592
53,919

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

20
Share capital
2022
2021
2022
2021
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
741,833
741,833
741,833
741,833
21
Reserves
Share premium

Share premium contains the excess paid for shares over the nominal value.

 

Profit & loss account

The profit and loss account contains all current and prior period retained profit and losses.

 

Other reserves

Other reserves represents shares that the Crane Trustee Limited Employee Benefit Trust holds in Crane Group Holdings Ltd.

22
Financial commitments, guarantees and contingent liabilities

Crane Electronics Limited is part of a group guarantor scheme regarding the loan notes within the group. At the reporting date Crane Electronics Limited is guarantor for loan notes of £1,990,000 (2021: £1,990,000) held within Crane Group Holdings Ltd.

CRANE ELECTRONICS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2022
- 24 -
23
Operating lease commitments
Lessee

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

2022
2021
£
£
Within one year
28,527
25,987
Between two and five years
37,632
45,226
66,159
71,213
24
Related party transactions
Transactions with related parties

The company has taken advantage of the exemption under the terms of FRS102 not to disclose related party transactions with wholly owned companies within the group.

25
Ultimate controlling party

There is no ultimate controlling party by virtue of the shareholdings.

26
Intermediary

The parent company of the group is a sponsoring entity for the intermediary Crane Trustee Limited Employee Benefit Trust. The assets and liabilities of the intermediary are presented within the results of the sponsoring entity and any transactions between both entities have been voided for the purpose of the financial statements.

The inclusion of the intermediary has resulted in the following adjustments to the group figures:

 

- £288 decrease in other reserves

2022-11-302021-12-01falseCCH SoftwareCCH Accounts Production 2023.100A J DuffinG H EggerP W EverittN A McDonaldC M WalkerA TheinertA TheinertM R J Mouranttruetrue010298112021-12-012022-11-3001029811bus:Director12021-12-012022-11-3001029811bus:CompanySecretaryDirector12021-12-012022-11-3001029811bus:Director32021-12-012022-11-3001029811bus:Director52021-12-012022-11-3001029811bus:Director62021-12-012022-11-3001029811bus:CompanySecretary12021-12-012022-11-3001029811bus:Director22021-12-012022-11-3001029811bus:Director42021-12-012022-11-3001029811bus:Director72021-12-012022-11-3001029811bus:RegisteredOffice2021-12-012022-11-30010298112022-11-30010298112020-12-012021-11-300102981112021-12-012022-11-300102981112020-12-012021-11-3001029811core:RetainedEarningsAccumulatedLosses2020-12-012021-11-3001029811core:RetainedEarningsAccumulatedLosses2021-12-012022-11-30010298112021-11-3001029811core:PlantMachinery2022-11-3001029811core:FurnitureFittings2022-11-3001029811core:MotorVehicles2022-11-3001029811core:PlantMachinery2021-11-3001029811core:FurnitureFittings2021-11-3001029811core:MotorVehicles2021-11-3001029811core:CurrentFinancialInstrumentscore:WithinOneYear2022-11-3001029811core:CurrentFinancialInstrumentscore:WithinOneYear2021-11-3001029811core:CurrentFinancialInstruments2022-11-3001029811core:CurrentFinancialInstruments2021-11-3001029811core:ShareCapital2022-11-3001029811core:ShareCapital2021-11-3001029811core:SharePremium2022-11-3001029811core:SharePremium2021-11-3001029811core:OtherMiscellaneousReserve2022-11-3001029811core:OtherMiscellaneousReserve2021-11-3001029811core:RetainedEarningsAccumulatedLosses2022-11-3001029811core:RetainedEarningsAccumulatedLosses2021-11-3001029811core:ShareCapital2020-11-3001029811core:SharePremium2020-11-3001029811core:OtherMiscellaneousReserve2020-11-3001029811core:RetainedEarningsAccumulatedLosses2020-11-30010298112020-11-3001029811core:PlantMachinery2021-12-012022-11-3001029811core:FurnitureFittings2021-12-012022-11-3001029811core:MotorVehicles2021-12-012022-11-300102981112021-12-012022-11-3001029811core:UKTax2021-12-012022-11-3001029811core:UKTax2020-12-012021-11-3001029811core:PlantMachinery2021-11-3001029811core:FurnitureFittings2021-11-3001029811core:MotorVehicles2021-11-30010298112021-11-3001029811core:Non-currentFinancialInstruments2022-11-3001029811core:Non-currentFinancialInstruments2021-11-3001029811core:Subsidiary12021-12-012022-11-3001029811core:Subsidiary22021-12-012022-11-3001029811core:Subsidiary112021-12-012022-11-3001029811core:Subsidiary222021-12-012022-11-3001029811bus:OrdinaryShareClass12021-12-012022-11-3001029811bus:OrdinaryShareClass12020-12-012021-11-3001029811core:WithinOneYear2022-11-3001029811core:WithinOneYear2021-11-3001029811core:BetweenTwoFiveYears2022-11-3001029811core:BetweenTwoFiveYears2021-11-3001029811bus:PrivateLimitedCompanyLtd2021-12-012022-11-3001029811bus:FRS1022021-12-012022-11-3001029811bus:Audited2021-12-012022-11-3001029811bus:FullAccounts2021-12-012022-11-30xbrli:purexbrli:sharesiso4217:GBP