Craggs Holdings Limited - Limited company accounts 23.1

Craggs Holdings Limited - Limited company accounts 23.1


IRIS Accounts Production v23.1.0.753 13024063 Board of Directors 31.12.22 1.1.22 31.12.22 31.12.22 the supply of fuel and oil. true true false true true false false false true false Ordinary 0 0 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pure130240632021-12-31130240632022-12-31130240632022-01-012022-12-31130240632020-11-15130240632020-11-162021-12-31130240632021-12-3113024063ns16:EnglandWales2022-01-012022-12-3113024063ns15:PoundSterling2022-01-012022-12-3113024063ns11:Director12022-01-012022-12-3113024063ns11:Consolidated2022-12-3113024063ns11:ConsolidatedGroupCompanyAccounts2022-01-012022-12-3113024063ns11:PrivateLimitedCompanyLtd2022-01-012022-12-3113024063ns11:FRS102ns11:Consolidated2022-01-012022-12-3113024063ns11:Auditedns11:Consolidated2022-01-012022-12-3113024063ns11:SmallCompaniesRegimeForAccounts2022-01-012022-12-3113024063ns11:Consolidatedns11:LargeMedium-sizedCompaniesRegimeForDirectorsReport2022-01-012022-12-3113024063ns11:LargeMedium-sizedCompaniesRegimeForAccountsns11:Consolidated2022-01-012022-12-3113024063ns11:FullAccounts2022-01-012022-12-311302406312022-01-012022-12-3113024063ns11:OrdinaryShareClass12022-01-012022-12-31130240631ns11:OrdinaryShareClass12022-01-012022-12-3113024063ns11:Consolidated2022-01-012022-12-3113024063ns11:Director22022-01-012022-12-3113024063ns11:Director32022-01-012022-12-3113024063ns11:Director42022-01-012022-12-3113024063ns11:Director62022-01-012022-12-3113024063ns11:RegisteredOffice2022-01-012022-12-3113024063ns11:Director52022-01-012022-12-3113024063ns11:Consolidated2020-11-162021-12-3113024063ns6:CurrentFinancialInstruments2022-12-3113024063ns6:CurrentFinancialInstruments2021-12-3113024063ns6:ShareCapital2022-12-3113024063ns6:ShareCapital2021-12-3113024063ns6:SharePremium2022-12-3113024063ns6:SharePremium2021-12-3113024063ns6:ShareCapital2020-11-162021-12-3113024063ns6:SharePremium2020-11-162021-12-3113024063ns6:RetainedEarningsAccumulatedLosses2021-12-3113024063ns6:ShareCapital2022-01-012022-12-3113024063ns6:SharePremium2022-01-012022-12-3113024063ns6:RetainedEarningsAccumulatedLosses2022-01-012022-12-3113024063ns6:RetainedEarningsAccumulatedLosses2022-12-3113024063ns6:NetGoodwill2022-01-012022-12-3113024063ns6:IntangibleAssetsOtherThanGoodwill2022-01-012022-12-3113024063ns6:PatentsTrademarksLicencesConcessionsSimilar2022-01-012022-12-3113024063ns6:OwnedOrFreeholdAssetsns6:LandBuildings2022-01-012022-12-3113024063ns6:ShortLeaseholdAssetsns6:LandBuildings2022-01-012022-12-3113024063ns6:PlantMachinery2022-01-012022-12-3113024063ns6:FurnitureFittings2022-01-012022-12-3113024063ns6:MotorVehicles2022-01-012022-12-3113024063ns6:ComputerEquipment2022-01-012022-12-3113024063ns6:CostValuation2021-12-3113024063ns6:WithinOneYearns6:CurrentFinancialInstruments2022-12-3113024063ns6:WithinOneYearns6:CurrentFinancialInstruments2021-12-3113024063ns11:OrdinaryShareClass12022-12-31
REGISTERED NUMBER: 13024063 (England and Wales)

















GROUP STRATEGIC REPORT, REPORT OF THE DIRECTORS AND

CONSOLIDATED FINANCIAL STATEMENTS FOR THE YEAR ENDED 31ST DECEMBER 2022

FOR

CRAGGS HOLDINGS LIMITED

CRAGGS HOLDINGS LIMITED (REGISTERED NUMBER: 13024063)






CONTENTS OF THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31ST DECEMBER 2022




Page

Company Information 1

Group Strategic Report 2

Report of the Directors 4

Report of the Independent Auditors 5

Consolidated Income Statement 8

Consolidated Other Comprehensive Income 9

Consolidated Balance Sheet 10

Company Balance Sheet 11

Consolidated Statement of Changes in Equity 12

Company Statement of Changes in Equity 13

Consolidated Cash Flow Statement 14

Notes to the Consolidated Cash Flow Statement 15

Notes to the Consolidated Financial Statements 16


CRAGGS HOLDINGS LIMITED

COMPANY INFORMATION
FOR THE YEAR ENDED 31ST DECEMBER 2022







DIRECTORS: Mrs H L Bingham
C Bingham
M Crockett
J P Sharp
R S Wallace





REGISTERED OFFICE: The Craggs Country Business Park
New Road
Cragg Vale
Hebden Bridge
West Yorkshire
HX7 5TT





REGISTERED NUMBER: 13024063 (England and Wales)





AUDITORS: Cresswells Accountants (UK) Limited
Chartered Accountants
and Statutory Auditors
12 Market Street
Hebden Bridge
West Yorkshire
HX7 6AD

CRAGGS HOLDINGS LIMITED (REGISTERED NUMBER: 13024063)

GROUP STRATEGIC REPORT
FOR THE YEAR ENDED 31ST DECEMBER 2022

The directors present their strategic report of the company and the group for the year ended 31st December 2022.

The business is a significant oil distribution business supplying homes, farms, businesses and public sector companies with low emission HVO fuels, heating oils, gas oil (red diesel), DERV (white diesel), industrial fuels, lubricants and fuel services. With bases in Hebden Bridge, West Yorkshire, and Padiham in Lancashire, Craggs Energy, predominantly serves the North of England. A strong emphasis on customer service and the use of technology, provides an efficient and innovative service.

REVIEW OF BUSINESS
In March 2022, the Directors transferred 100 per cent of the shares in the businesses to their teams by establishing an Employee Ownership Trust (EOT), funded by future profits. This has had a positive impact across the business, with increased levels of engagement, innovation and staff satisfaction. The business has also seen a number of new customers joining, recognising the benefits of working with a business owned by its employees.

The Directors are pleased with the performance for the year, with the investment in staff and new vehicles driving increases in revenue and margins. The regular monitoring of performance against forecasts and industry KPI's, ensures the business delivers efficient and competitive products to its customers.

The business continues to focus on customer service, and whilst the sector suffered from supply shortages, Craggs was able to use its various supply lines to maintain its support for its customers.

Craggs recognises the need to help customers move to renewable and sustainable fuels and has invested alongside Green Biofuels to provide B2B suppliers, customers and businesses a renewable alternative to both red and white diesel, by opening the first in-land HVO distribution hub in the UK supplying Green Biofuels' Gd+ HVO.

PRINCIPAL RISKS AND UNCERTAINTIES
The Directors are aware of the various risks inherent in the business and meet regularly to consider them, ensuring that suitable management processes are in place to avoid, control or mitigate where possible. The key business risks are:

Credit risk
Craggs principle financial assets are cash, stock and trade debtors and the company's credit risk is primarily associated with trade debtors. This risk is managed by a strict policy of credit checking and reviewing all new and existing commercial customers. The company also maintains credit insurance to help mitigate this risk.

Commodity Price risk
Due to potential price fluctuations in the wholesale fuel market a price risk exists. Craggs seeks to mitigate this risk by having low levels of stock and short lead times between purchasing stock and delivering it to customers. Craggs also uses a proactive daily pricing policy aimed at minimising this risk.

Liquidity risk
Craggs seeks to manage liquidity risk by having sufficient funds and banking facilities in place to meet current and future working capital requirements.

Environmental and regulatory risk
The company is subject to environmental and regulatory risk due to the inherent nature of the sector in which it operates. Craggs ensures it meets all its environmental and regulatory requirements by having suitably qualified individuals and systems in place.


CRAGGS HOLDINGS LIMITED (REGISTERED NUMBER: 13024063)

GROUP STRATEGIC REPORT
FOR THE YEAR ENDED 31ST DECEMBER 2022

FINANCIAL KEY PERFORMANCE INDICATORS
The Directors use a combination of financial and non-financial KPIs, monitored on a monthly basis with variances acted upon as required, to determine how well the company is performing against its objectives and overall strategy.

KPI's
- Volumes ordered
- Quantities delivered
- Gross margins by product per litre
- Transport and operational costs
- Trade debtors and ageing
- Stock levels

FUTURE DEVELOPMENTS
Craggs Holdings Limited will continue to serve its loyal customer base with traditional products whilst promoting greener alternatives such as HVO and the use of offsetting.

The ongoing investment in new more efficient vehicles, staff training and improved IT systems will provide the platform for further organic growth.

ON BEHALF OF THE BOARD:





J P Sharp - Director


12th September 2023

CRAGGS HOLDINGS LIMITED (REGISTERED NUMBER: 13024063)

REPORT OF THE DIRECTORS
FOR THE YEAR ENDED 31ST DECEMBER 2022

The directors present their report with the financial statements of the company and the group for the year ended 31st December 2022.

DIVIDENDS
The total distribution of dividends for the year ended 31 December 2022 will be £1,547,317.(2021 £47,313).

DIRECTORS
The directors shown below have held office during the whole of the period from 1st January 2022 to the date of this report.

Mrs H L Bingham
C Bingham
M Crockett
J P Sharp
R S Wallace

Other changes in directors holding office are as follows:

Mrs J A Thornber - resigned 28th February 2022

STATEMENT OF DIRECTORS' RESPONSIBILITIES
The directors are responsible for preparing the Group Strategic Report, the Report of the Directors 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 the group 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;
- 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 and the group's transactions and disclose with reasonable accuracy at any time the financial position of the company and the group 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 the group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS
So far as the directors are aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the group's auditors are unaware, and each director has taken all the steps that he or she ought to have taken as a director in order to make himself or herself aware of any relevant audit information and to establish that the group's auditors are aware of that information.

AUDITORS
The auditors, Cresswells Accountants (UK) Limited, will be proposed for re-appointment at the forthcoming Annual General Meeting.

ON BEHALF OF THE BOARD:





J P Sharp - Director


12th September 2023

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
CRAGGS HOLDINGS LIMITED

Opinion
We have audited the financial statements of Craggs Holdings Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31st December 2022 which comprise the Consolidated Income Statement, Consolidated Other Comprehensive Income, Consolidated Balance Sheet, Company Balance Sheet, Consolidated Statement of Changes in Equity, Company Statement of Changes in Equity, Consolidated Cash Flow Statement and Notes to the Consolidated Cash Flow Statement, Notes to the Financial Statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including 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 of the parent company affairs as at 31st December 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 Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the group 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 the 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 directors are responsible for the other information. The other information comprises the information in the Group Strategic Report and the Report of the Directors, but does not include the financial statements and our Report of the Auditors thereon.

Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.

In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether 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 the audit:
- the information given in the Group Strategic Report and the Report of the Directors for the financial year for which the financial statements are prepared is consistent with the financial statements; and
- the Group Strategic Report and the Report of the Directors have been prepared in accordance with applicable legal requirements.

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
CRAGGS HOLDINGS LIMITED


Matters on which we are required to report by exception
In the light of the knowledge and understanding of the group and the parent company and its environment obtained in the course of the audit, we have not identified material misstatements in the Group Strategic Report or the Report of the Directors.

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:
- adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or
- the parent company financial statements are not in agreement with the accounting records and returns; or
- certain disclosures of directors' remuneration specified by law are not made; or
- we have not received all the information and explanations we require for our audit.

Responsibilities of directors
As explained more fully in the Statement of Directors' Responsibilities set out on page four, 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 necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

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

Auditors' 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 a Report of the Auditors 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.

The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

We obtained an understanding of the legal and regulatory frameworks that are applicable to Craggs Holdings Limited and determined that the most significant are those that relate to the reporting framework (Companies Act 2006) and the relevant tax compliance regulations in the jurisdictions in which Craggs Holdings Limited operates. In addition, we concluded that there are certain significant laws and regulations that may have an effect on the determination of the amounts and disclosures in the financial statements and those laws and regulations relating to health and safety, employee matters, environmental, and bribery and corruption practices.

We understood how Craggs Holdings Limited is complying with those frameworks by making enquiries of management and those responsible for legal and compliance procedures. We corroborated our enquiries through our review of board minutes and papers provided to the audit team.

We assessed the susceptibility of Craggs Holdings Limited's Financial Statements to material misstatement, including how fraud might occur, we utilised internal and external information to perform a fraud risk assessment. We considered the risk of fraud through management override and, in response, we incorporated a review of manual journal entries into our audit approach. We also considered the possibility of fraudulent or corrupt payments made through third parties.

Based on the results of our risk assessment we designed our audit procedures to identify non-compliance with such laws and regulations identified above.

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the Auditors.

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
CRAGGS HOLDINGS LIMITED


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 a Report of the Auditors 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.




John Dakin BSc FCA (Senior Statutory Auditor)
for and on behalf of Cresswells Accountants (UK) Limited
Chartered Accountants
and Statutory Auditors
12 Market Street
Hebden Bridge
West Yorkshire
HX7 6AD

12th September 2023

CRAGGS HOLDINGS LIMITED (REGISTERED NUMBER: 13024063)

CONSOLIDATED INCOME STATEMENT
FOR THE YEAR ENDED 31ST DECEMBER 2022

Period
16.11.20
Year ended to
31.12.22 31.12.21
Notes £    £   

TURNOVER 67,621,036 50,789,200

Cost of sales 61,825,557 45,116,847
GROSS PROFIT 5,795,479 5,672,353

Administrative expenses 4,240,984 4,524,965
1,554,495 1,147,388

Other operating income 73,722 398,910
OPERATING PROFIT 4 1,628,217 1,546,298

Interest receivable and similar income - 3
1,628,217 1,546,301

Interest payable and similar expenses 5 71,002 37,573
PROFIT BEFORE TAXATION 1,557,215 1,508,728

Tax on profit 6 135,730 556,787
PROFIT FOR THE FINANCIAL YEAR 1,421,485 951,941
Profit attributable to:
Owners of the parent 1,421,485 951,941

CRAGGS HOLDINGS LIMITED (REGISTERED NUMBER: 13024063)

CONSOLIDATED OTHER COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31ST DECEMBER 2022

Period
16.11.20
Year ended to
31.12.22 31.12.21
Notes £    £   

PROFIT FOR THE YEAR 1,421,485 951,941


OTHER COMPREHENSIVE INCOME - -
TOTAL COMPREHENSIVE INCOME
FOR THE YEAR

1,421,485

951,941

Total comprehensive income attributable to:
Owners of the parent 1,421,485 951,941

CRAGGS HOLDINGS LIMITED (REGISTERED NUMBER: 13024063)

CONSOLIDATED BALANCE SHEET
31ST DECEMBER 2022

2022 2021
Notes £    £    £    £   
FIXED ASSETS
Intangible assets 9 4,060,582 3,978,848
Tangible assets 10 2,586,663 2,505,300
Investments 11 - -
6,647,245 6,484,148

CURRENT ASSETS
Stocks 12 811,046 388,353
Debtors 13 5,839,143 4,592,901
Cash at bank and in hand 786,944 801,696
7,437,133 5,782,950
CREDITORS
Amounts falling due within one year 14 8,285,124 6,243,516
NET CURRENT LIABILITIES (847,991 ) (460,566 )
TOTAL ASSETS LESS CURRENT
LIABILITIES

5,799,254

6,023,582

CREDITORS
Amounts falling due after more than
one year

15

(1,274,438

)

(1,520,053

)

PROVISIONS FOR LIABILITIES 18 (441,836 ) (298,592 )
NET ASSETS 4,082,980 4,204,937

CAPITAL AND RESERVES
Called up share capital 19 10,764 6,889
Share premium 20 3,293,417 3,293,417
Retained earnings 20 778,799 904,631
SHAREHOLDERS' FUNDS 4,082,980 4,204,937

The financial statements were approved by the Board of Directors and authorised for issue on 12th September 2023 and were signed on its behalf by:





J P Sharp - Director


CRAGGS HOLDINGS LIMITED (REGISTERED NUMBER: 13024063)

COMPANY BALANCE SHEET
31ST DECEMBER 2022

2022 2021
Notes £    £    £    £   
FIXED ASSETS
Intangible assets 9 - -
Tangible assets 10 - -
Investments 11 5,182,030 5,182,030
5,182,030 5,182,030

CURRENT ASSETS
Debtors 13 3,893 -

CREDITORS
Amounts falling due within one year 14 1,881,742 1,881,724
NET CURRENT LIABILITIES (1,877,849 ) (1,881,724 )
TOTAL ASSETS LESS CURRENT
LIABILITIES

3,304,181

3,300,306

CAPITAL AND RESERVES
Called up share capital 19 10,764 6,889
Share premium 3,293,417 3,293,417
SHAREHOLDERS' FUNDS 3,304,181 3,300,306

Company's profit for the financial year 1,500,004 -

The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.

The financial statements were approved by the Board of Directors and authorised for issue on 12th September 2023 and were signed on its behalf by:





J P Sharp - Director


CRAGGS HOLDINGS LIMITED (REGISTERED NUMBER: 13024063)

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31ST DECEMBER 2022

Called up
share Retained Share Total
capital earnings premium equity
£    £    £    £   

Balance at 16th November 2020 - 3 (9,891 ) (9,888 )

Changes in equity
Issue of share capital 6,889 - 3,303,308 3,310,197
Dividends - (47,313 ) - (47,313 )
Total comprehensive income - 951,941 - 951,941
Balance at 31st December 2021 6,889 904,631 3,293,417 4,204,937

Changes in equity
Issue of share capital 3,875 - - 3,875
Dividends - (1,547,317 ) - (1,547,317 )
Total comprehensive income - 1,421,485 - 1,421,485
Balance at 31st December 2022 10,764 778,799 3,293,417 4,082,980

CRAGGS HOLDINGS LIMITED (REGISTERED NUMBER: 13024063)

COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31ST DECEMBER 2022

Called up
share Retained Share Total
capital earnings premium equity
£    £    £    £   

Changes in equity
Issue of share capital 6,889 - 3,293,417 3,300,306
Balance at 31st December 2021 6,889 - 3,293,417 3,300,306

Changes in equity
Issue of share capital 3,875 - - 3,875
Dividends - (1,500,004 ) - (1,500,004 )
Total comprehensive income - 1,500,004 - 1,500,004
Balance at 31st December 2022 10,764 - 3,293,417 3,304,181

CRAGGS HOLDINGS LIMITED (REGISTERED NUMBER: 13024063)

CONSOLIDATED CASH FLOW STATEMENT
FOR THE YEAR ENDED 31ST DECEMBER 2022

Period
16.11.20
Year ended to
31.12.22 31.12.21
Notes £    £   
Cash flows from operating activities
Cash generated from operations 1 3,023,136 2,685,215
Interest paid (48,434 ) (19,994 )
Interest element of hire purchase
payments paid

(22,568

)

(10,151

)
Finance costs paid - (7,428 )
Tax paid (257,375 ) (160,556 )
Net cash from operating activities 2,694,759 2,487,086

Cash flows from investing activities
Purchase of intangible fixed assets (591,409 ) 548,585
Purchase of tangible fixed assets (108,615 ) (1,458,384 )
Sale of tangible fixed assets 32,610 20,115
Interest received - 3
Net cash from investing activities (667,414 ) (889,681 )

Cash flows from financing activities
Loan repayments in year (266,666 ) (266,667 )
Capital repayments in year (231,989 ) (213,732 )
Share issue 3,875 (584,520 )
Cash in subsidiary at acquisition - 316,523
Equity dividends paid (1,547,317 ) (47,313 )
Net cash from financing activities (2,042,097 ) (795,709 )

(Decrease)/increase in cash and cash equivalents (14,752 ) 801,696
Cash and cash equivalents at
beginning of year

2

801,696

-

Cash and cash equivalents at end
of year

2

786,944

801,696

CRAGGS HOLDINGS LIMITED (REGISTERED NUMBER: 13024063)

NOTES TO THE CONSOLIDATED CASH FLOW STATEMENT
FOR THE YEAR ENDED 31ST DECEMBER 2022

1. RECONCILIATION OF PROFIT BEFORE TAXATION TO CASH GENERATED FROM
OPERATIONS
Period
16.11.20
Year ended to
31.12.22 31.12.21
£    £   
Profit before taxation 1,557,215 1,508,728
Depreciation charges 906,207 490,382
(Profit)/loss on disposal of fixed assets (8,322 ) 2,098
Finance costs 71,002 37,573
Finance income - (3 )
2,526,102 2,038,778
Increase in stocks (422,693 ) (17,017 )
Increase in trade and other debtors (1,245,931 ) (264,105 )
Increase in trade and other creditors 2,165,658 927,559
Cash generated from operations 3,023,136 2,685,215

2. CASH AND CASH EQUIVALENTS

The amounts disclosed on the Cash Flow Statement in respect of cash and cash equivalents are in respect of these Balance Sheet amounts:

Year ended 31st December 2022
31.12.22 1.1.22
£    £   
Cash and cash equivalents 786,944 801,696
Period ended 31st December 2021
31.12.21 16.11.20
£    £   
Cash and cash equivalents 801,696 -


3. ANALYSIS OF CHANGES IN NET DEBT

Other
non-cash
At 1.1.22 Cash flow changes At 31.12.22
£    £    £    £   
Net cash
Cash at bank
and in hand 801,696 (14,752 ) 786,944
801,696 (14,752 ) 786,944
Debt
Finance leases (540,020 ) 231,989 - (701,601 )
Debts falling due
within 1 year (266,666 ) (1 ) - (266,667 )
Debts falling due
after 1 year (1,066,667 ) 266,667 - (800,000 )
(1,873,353 ) 498,655 - (1,768,268 )
Total (1,071,657 ) 483,903 - (981,324 )

CRAGGS HOLDINGS LIMITED (REGISTERED NUMBER: 13024063)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31ST DECEMBER 2022

1. STATUTORY INFORMATION

Craggs Holdings Limited is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address can be found on the General Information page.

The presentation currency of the financial statements is the Pound Sterling (£).


2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

Revenue recognition
Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

Sale of goods

Revenue from sale of goods is recognised when all of the following conditions are satisfied:
- the Company has transferred the significant risks and rewards of ownership to the buyer;
- the Company retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold;
- the amount of revenue can be measured reliably;
- it is probable that the Company will receive the consideration due under the transaction; and
- the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Goodwill
Goodwill, being the amount paid in connection with the acquisition of a business in 2020, is being amortised evenly over its estimated useful life of ten years.

Intangible assets
Intangible assets are initially measured at cost. After initial recognition, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

Patents and licences are being amortised evenly over their estimated useful life of ten years.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Freehold property - 2% on cost
Short leasehold - over the term of the lease
Plant and machinery - 15% on reducing balance and over 20 years
Fixtures and fittings - 25% on reducing balance and over 5 years
Motor vehicles - 25% on reducing balance, 15% on reducing balance, over 10 years and over 20 years
Computer equipment - over 5 years

Stocks
Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.

CRAGGS HOLDINGS LIMITED (REGISTERED NUMBER: 13024063)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31ST DECEMBER 2022

2. ACCOUNTING POLICIES - continued

Financial instruments
The company only enters in basic financial instrument transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors, loans from banks and other third parties and loans to related parties.

Debt instruments (other than those wholly repayable or receivable within one year), including loans and other accounts receivable and payable, are initially measured at present value of the future cash flows and subsequently at amortised costs using the effective interest method. Debt instruments that are payable or receivable within one year, typically trade debtors and creditors, are measured, initially and subsequently, at the undiscounted amount of cash or other consideration expected to be paid or received. However, if the arrangements of a short-term instrument constitute a financing transaction, like the payment of a trade debt deferred beyond normal business terms or finance at a rate of interest that is not a market rate or in the case of an out-right short-term loan nor at a market rate, the financial asset or liability is measured, initially, at the present value of the future cash flow discounted at a market rate of interest for a similar debt instrument and subsequently at amortised cost.

Financial assets that are measured at cost and amortised costs are assessed at the end of each reporting period for objective evidence of impairment. If objective evidence of impairment is found, an impairment loss is recognised in the statement of comprehensive income.

For financial assets measured at amortised costs, the impairment loss is measured as the difference between an assets carrying amount and the present value of estimated cash flows discounted at the asset's original effective interest rate. If a financial asset has a variable interest rate, the discounted rate for measuring any impairment loss is the current effective interest rate determined under the contract.

For financial assets measured at cost less impairment, the impairment loss is measured as the difference between an assets carrying amount and best estimate of the recoverable amount, which is an approximation of the amount that the Company would receive for the asset if it were to be sold at the reporting date.

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Consolidated Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Hire purchase and leasing commitments
Rentals paid under operating leases are charged to the statement of comprehensive income on a straight line basis over the lease term.

Benefits received and receivable as an incentive to sign an operating lease are recognised on a straight line basis over the lease term, unless another systemic basis is representative of the time pattern of the lessee's benefit from the use of the leased asset.

CRAGGS HOLDINGS LIMITED (REGISTERED NUMBER: 13024063)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31ST DECEMBER 2022

2. ACCOUNTING POLICIES - continued

Pension costs and other post-retirement benefits
The group operates a defined contribution pension scheme. Contributions payable to the group's pension scheme are charged to profit or loss in the period to which they relate.

Finance costs
Finance costs are charged to the statement of comprehensive income over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

Borrowing costs
All borrowing costs are recognised in the statement of comprehensive income in the year in which they are incurred.

3. EMPLOYEES AND DIRECTORS
Period
16.11.20
Year ended to
31.12.22 31.12.21
£    £   
Wages and salaries 1,771,339 2,315,959
Social security costs 211,953 117,911
Other pension costs 30,876 83,738
2,014,168 2,517,608

The average number of employees during the year was as follows:
Period
16.11.20
Year ended to
31.12.22 31.12.21

Directors 5 6
Staff 55 51
60 57

Period
16.11.20
Year ended to
31.12.22 31.12.21
£    £   
Directors' remuneration 400,312 376,081

Information regarding the highest paid director is as follows:
Period
16.11.20
Year ended to
31.12.22 31.12.21
£    £   
Emoluments etc 110,645 132,742

CRAGGS HOLDINGS LIMITED (REGISTERED NUMBER: 13024063)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31ST DECEMBER 2022

4. OPERATING PROFIT

The operating profit is stated after charging/(crediting):

Period
16.11.20
Year ended to
31.12.22 31.12.21
£    £   
Hire of plant and machinery 1,418 -
Other operating leases 59,350 57,149
Depreciation - owned assets 396,534 2,386,267
(Profit)/loss on disposal of fixed assets (8,322 ) 2,098
Goodwill amortisation 507,876 510,468
Patents and licences amortisation 1,799 32,630
Auditors' remuneration 28,745 44,525
Auditors' remuneration for non audit work - 1,094
Foreign exchange differences - 186

5. INTEREST PAYABLE AND SIMILAR EXPENSES
Period
16.11.20
Year ended to
31.12.22 31.12.21
£    £   
Bank loan interest 48,434 28,496
Hire purchase 22,568 9,077
71,002 37,573

6. TAXATION

Analysis of the tax charge
The tax charge on the profit for the year was as follows:
Period
16.11.20
Year ended to
31.12.22 31.12.21
£    £   
Current tax:
UK corporation tax (7,546 ) 416,622
No description 33 (36,810 )
Total current tax (7,513 ) 379,812

Deferred tax 143,243 176,975
Tax on profit 135,730 556,787

7. INDIVIDUAL INCOME STATEMENT

As permitted by Section 408 of the Companies Act 2006, the Income Statement of the parent company is not presented as part of these financial statements.


CRAGGS HOLDINGS LIMITED (REGISTERED NUMBER: 13024063)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31ST DECEMBER 2022

8. DIVIDENDS
Period
16.11.20
Year ended to
31.12.22 31.12.21
£    £   
Ordinary shares of 1 each
Interim 1,547,317 47,313

9. INTANGIBLE FIXED ASSETS

Group
Patents
and
Goodwill licences Totals
£    £    £   
COST
At 1st January 2022 4,487,345 18,913 4,506,258
Additions 591,409 - 591,409
Disposals - (928 ) (928 )
At 31st December 2022 5,078,754 17,985 5,096,739
AMORTISATION
At 1st January 2022 510,468 16,942 527,410
Amortisation for year 507,876 1,799 509,675
Eliminated on disposal - (928 ) (928 )
At 31st December 2022 1,018,344 17,813 1,036,157
NET BOOK VALUE
At 31st December 2022 4,060,410 172 4,060,582
At 31st December 2021 3,976,877 1,971 3,978,848

10. TANGIBLE FIXED ASSETS

Group
Freehold Short Plant and
property leasehold machinery
£    £    £   
COST
At 1st January 2022 347,940 60,741 383,932
Additions - - 20,241
Disposals - - -
At 31st December 2022 347,940 60,741 404,173
DEPRECIATION
At 1st January 2022 40,959 35,632 213,711
Charge for year 6,000 5,701 30,018
Eliminated on disposal - - -
At 31st December 2022 46,959 41,333 243,729
NET BOOK VALUE
At 31st December 2022 300,981 19,408 160,444
At 31st December 2021 306,981 25,109 170,221

CRAGGS HOLDINGS LIMITED (REGISTERED NUMBER: 13024063)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31ST DECEMBER 2022

10. TANGIBLE FIXED ASSETS - continued

Group

Fixtures
and Motor Computer
fittings vehicles equipment Totals
£    £    £    £   
COST
At 1st January 2022 214,009 2,739,567 1,100,640 4,846,829
Additions 20,291 432,111 29,542 502,185
Disposals - (110,569 ) - (110,569 )
At 31st December 2022 234,300 3,061,109 1,130,182 5,238,445
DEPRECIATION
At 1st January 2022 146,062 1,450,267 454,898 2,341,529
Charge for year 14,378 249,456 90,981 396,534
Eliminated on disposal - (86,281 ) - (86,281 )
At 31st December 2022 160,440 1,613,442 545,879 2,651,782
NET BOOK VALUE
At 31st December 2022 73,860 1,447,667 584,303 2,586,663
At 31st December 2021 67,947 1,289,300 645,742 2,505,300

The net book value of assets held under finance lease or hire purchase contracts, included above, are as follows;
2022
£
Motor vehicles 971,689
971,689

11. FIXED ASSET INVESTMENTS

Company
Shares in
group
undertakings
£   
COST
At 1st January 2022
and 31st December 2022 5,182,030
NET BOOK VALUE
At 31st December 2022 5,182,030
At 31st December 2021 5,182,030


12. STOCKS

Group
2022 2021
£    £   
Stocks 811,046 388,353

CRAGGS HOLDINGS LIMITED (REGISTERED NUMBER: 13024063)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31ST DECEMBER 2022

13. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Group Company
2022 2021 2022 2021
£    £    £    £   
Trade debtors 4,786,071 3,702,277 - -
Other debtors 603,906 574,944 3,893 -
Tax 308 - - -
VAT 186,572 138,534 - -
Prepayments and accrued income 262,286 177,146 - -
5,839,143 4,592,901 3,893 -

14. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Group Company
2022 2021 2022 2021
£    £    £    £   
Bank loans and overdrafts (see note 16)
266,667

266,666

-

-
Hire purchase contracts (see note 17) 227,163 186,634 - -
Trade creditors 7,241,588 4,222,035 - -
Amounts owed to group undertakings - - 1,881,742 755,910
Tax - 264,580 - -
Social security and other taxes 60,676 59,688 - -
Other creditors 417,608 1,171,204 - 1,125,814
Accrued expenses 71,422 72,709 - -
8,285,124 6,243,516 1,881,742 1,881,724

15. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE
YEAR

Group
2022 2021
£    £   
Bank loans (see note 16) 800,000 1,066,667
Hire purchase contracts (see note 17) 474,438 353,386
Other creditors - 100,000
1,274,438 1,520,053

16. LOANS

An analysis of the maturity of loans is given below:

Group
2022 2021
£    £   
Amounts falling due within one year or on demand:
Bank loans 266,667 266,666
Amounts falling due between one and two years:
Bank loans - 1-2 years 266,667 266,667
Amounts falling due between two and five years:
Bank loans - 2-5 years 533,333 800,000

CRAGGS HOLDINGS LIMITED (REGISTERED NUMBER: 13024063)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31ST DECEMBER 2022

17. LEASING AGREEMENTS

Minimum lease payments fall due as follows:

Group
Hire purchase contracts
2022 2021
£    £   
Net obligations repayable:
Within one year 227,163 186,634
Between one and five years 474,438 353,386
701,601 540,020

18. PROVISIONS FOR LIABILITIES

Group
2022 2021
£    £   
Deferred tax 441,836 298,592

Group
Deferred
tax
£   
Balance at 1st January 2022 298,592
Charge to Income Statement during year 143,244
Balance at 31st December 2022 441,836

19. CALLED UP SHARE CAPITAL


Allotted, issued and fully paid:
Number: Class: Nominal 2022 2021
value: £    £   
10,764 Ordinary 1 10,764 6,889

3,875 Ordinary shares of 1 each were allotted and fully paid for cash at par during the year.

20. RESERVES

Group
Retained Share
earnings premium Totals
£    £    £   

At 1st January 2022 904,631 3,293,417 4,198,048
Profit for the year 1,421,485 1,421,485
Dividends (1,547,317 ) (1,547,317 )
At 31st December 2022 778,799 3,293,417 4,072,216

CRAGGS HOLDINGS LIMITED (REGISTERED NUMBER: 13024063)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31ST DECEMBER 2022

20. RESERVES - continued

Share premium account

The share premium account represents the excess of the proceeds of share issues over the nominal value of the shares.

Profit and loss account

The profit and loss reserve represents historic profit generated by the Company retained within the Company.

21. PENSION COMMITMENTS

The company operates a defined contributions pension scheme. The assets of the scheme are held separately from those of the company in an independently administered fund. The pension cost charge represents contributions payable by the company to the fund and amounted to £58,735 (2021 £88,357). Contributions totalling £11,953 (2021 £4,847) were payable to the fund at the reporting date ad are included in creditors.

22. CAPITAL COMMITMENTS

Moorland Fuels Ltd have committed to £373,000 of capital expenditure in the future.

CRAGGS HOLDINGS LIMITED (REGISTERED NUMBER: 13024063)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31ST DECEMBER 2022

23. RELATED PARTY DISCLOSURES

During the year purchases of £87,055 (2021: £61,456) were made from Craggs Country Business Park LLP, a Partnership with common Directors and Partners. Rent of £48,910 (2021: £39,723) was included in the purchases in the period from the Partnership.

During the year costs were recharged to Craggs Holdings Limited of £Nil (2021: £193,099) from CVC Manx Limited, a company with common Directors.

During the year sales were made to Greenarc Limited, a company with common Directors, of £2,015,733 (2021: £2,922,093) and costs were paid of £112,954 (2021: £155,765).

During the year purchases of £1,051,452 (2021: £679,026) were made from LCM Environmental Services Limited, a company with common Directors. Sales of £8,906 (2021: £26,908) were also made in the year to LCM Environmental Services Limited as well as recharges in respect of costs to the company of £436,410 (2021: £87,176).

During the year purchases of £168,690 (2021: £148,572) were made from Greenarc Fuel Cards Limited, a company with common Directors. Sales were made to Greenarc Fuel Cards Limited of £3,644,670 (2021: £8,506,468).

The amounts (owed to)/due from related parties at the year end are as follows;
2022 2021
£    £   

Antha Holdings Limited - 103,200
The Craggs Country Business Park LLP 5,934 914
R E Thornber Limited - -
Cragg Vale Consultancy Limited - -
Greenarc Limited (58,778 ) 71,174
LCM Environmental Services Limited (35,905 ) (20,440 )
Greenarc Fuel Cards Limited (115,921 ) 63,136
LCM Environmental Services Holdings Limited 229,950 229,950
Greenarc Energy Ltd 103,200
The Craggs Personal Storage Limited 48
Director loan balances
C Bingham 10,000 10,000
R Wallace 10,000 10,000
M Crockett 20,000 20,000
168,528 487,934