Camel Glass & Joinery (Holdings) Limited 08959161 false 2023-04-01 2024-03-31 2024-03-31 2024-03-31 The principal activity of the company is glaziers and joiners. Digita Accounts Production Advanced 6.30.9574.0 true true true false false false false false 08959161 2023-04-01 2024-03-31 08959161 2024-03-31 08959161 bus:Director1 bus:Consolidated 2024-03-31 08959161 bus:Director1 bus:Consolidated 1 2024-03-31 08959161 bus:Director1 bus:Consolidated 2 2024-03-31 08959161 bus:Director2 bus:Consolidated 2024-03-31 08959161 bus:Director2 bus:Consolidated 1 2024-03-31 08959161 bus:Director2 bus:Consolidated 2 2024-03-31 08959161 bus:Director3 bus:Consolidated 2024-03-31 08959161 bus:Director4 bus:Consolidated 2024-03-31 08959161 bus:Director5 bus:Consolidated 2024-03-31 08959161 bus:Director5 bus:Consolidated 1 2024-03-31 08959161 bus:Director5 bus:Consolidated 2 2024-03-31 08959161 bus:Director6 bus:Consolidated 2024-03-31 08959161 bus:Director6 bus:Consolidated 1 2024-03-31 08959161 bus:Director6 bus:Consolidated 2 2024-03-31 08959161 bus:OrdinaryShareClass1 bus:Consolidated 2024-03-31 08959161 bus:OrdinaryShareClass2 bus:Consolidated 2024-03-31 08959161 bus:OrdinaryShareClass3 bus:Consolidated 2024-03-31 08959161 bus:PreferenceShareClass1 bus:Consolidated 2024-03-31 08959161 bus:Consolidated 2024-03-31 08959161 core:AcceleratedTaxDepreciationDeferredTax bus:Consolidated 2024-03-31 08959161 core:CapitalRedemptionReserve 2024-03-31 08959161 core:CapitalRedemptionReserve bus:Consolidated 2024-03-31 08959161 core:RetainedEarningsAccumulatedLosses 2024-03-31 08959161 core:RetainedEarningsAccumulatedLosses bus:Consolidated 2024-03-31 08959161 core:ShareCapital 2024-03-31 08959161 core:ShareCapital bus:Consolidated 2024-03-31 08959161 core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterests bus:Consolidated 2024-03-31 08959161 core:CurrentFinancialInstruments 2024-03-31 08959161 core:CurrentFinancialInstruments bus:Consolidated 2024-03-31 08959161 core:CurrentFinancialInstruments core:WithinOneYear 2024-03-31 08959161 core:CurrentFinancialInstruments core:WithinOneYear bus:Consolidated 2024-03-31 08959161 core:Goodwill bus:Consolidated 2024-03-31 08959161 core:CostValuation 2024-03-31 08959161 core:ProvisionsForImpairmentInvestments 2024-03-31 08959161 core:BetweenTwoFiveYears bus:Consolidated 2024-03-31 08959161 core:MoreThanFiveYears bus:Consolidated 2024-03-31 08959161 core:WithinOneYear bus:Consolidated 2024-03-31 08959161 core:FurnitureFittingsToolsEquipment bus:Consolidated 2024-03-31 08959161 core:LandBuildings bus:Consolidated 2024-03-31 08959161 core:MotorVehicles bus:Consolidated 2024-03-31 08959161 core:OtherPropertyPlantEquipment bus:Consolidated 2024-03-31 08959161 core:DeferredTaxation bus:Consolidated 2024-03-31 08959161 core:Warranties bus:Consolidated 2024-03-31 08959161 core:AllAssociates bus:Consolidated 2024-03-31 08959161 core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity bus:Consolidated 2024-03-31 08959161 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl bus:Consolidated 2024-03-31 08959161 bus:FRS102 bus:Consolidated 2023-04-01 2024-03-31 08959161 bus:Audited bus:Consolidated 2023-04-01 2024-03-31 08959161 bus:FullAccounts bus:Consolidated 2023-04-01 2024-03-31 08959161 bus:RegisteredOffice bus:Consolidated 2023-04-01 2024-03-31 08959161 bus:Director1 2023-04-01 2024-03-31 08959161 bus:Director1 bus:Consolidated 2023-04-01 2024-03-31 08959161 bus:Director1 bus:Consolidated 1 2023-04-01 2024-03-31 08959161 bus:Director1 bus:Consolidated 2 2023-04-01 2024-03-31 08959161 bus:Director2 2023-04-01 2024-03-31 08959161 bus:Director2 bus:Consolidated 2023-04-01 2024-03-31 08959161 bus:Director2 bus:Consolidated 1 2023-04-01 2024-03-31 08959161 bus:Director2 bus:Consolidated 2 2023-04-01 2024-03-31 08959161 bus:Director3 2023-04-01 2024-03-31 08959161 bus:Director3 bus:Consolidated 2023-04-01 2024-03-31 08959161 bus:Director4 bus:Consolidated 2023-04-01 2024-03-31 08959161 bus:Director5 2023-04-01 2024-03-31 08959161 bus:Director5 bus:Consolidated 2023-04-01 2024-03-31 08959161 bus:Director5 bus:Consolidated 1 2023-04-01 2024-03-31 08959161 bus:Director5 bus:Consolidated 2 2023-04-01 2024-03-31 08959161 bus:Director6 2023-04-01 2024-03-31 08959161 bus:Director6 bus:Consolidated 2023-04-01 2024-03-31 08959161 bus:Director6 bus:Consolidated 1 2023-04-01 2024-03-31 08959161 bus:Director6 bus:Consolidated 2 2023-04-01 2024-03-31 08959161 bus:OrdinaryShareClass1 2023-04-01 2024-03-31 08959161 bus:OrdinaryShareClass1 bus:Consolidated 2023-04-01 2024-03-31 08959161 bus:OrdinaryShareClass2 2023-04-01 2024-03-31 08959161 bus:OrdinaryShareClass2 bus:Consolidated 2023-04-01 2024-03-31 08959161 bus:OrdinaryShareClass3 bus:Consolidated 2023-04-01 2024-03-31 08959161 bus:OrdinaryShareClass4 2023-04-01 2024-03-31 08959161 bus:PreferenceShareClass1 bus:Consolidated 2023-04-01 2024-03-31 08959161 bus:PreferenceShareClass1 bus:CumulativeNon-redeemableShares 2023-04-01 2024-03-31 08959161 bus:Consolidated 2023-04-01 2024-03-31 08959161 bus:Consolidated 2 2023-04-01 2024-03-31 08959161 bus:Consolidated 1 2023-04-01 2024-03-31 08959161 bus:PrivateLimitedCompanyLtd bus:Consolidated 2023-04-01 2024-03-31 08959161 bus:ConsolidatedGroupCompanyAccounts 2023-04-01 2024-03-31 08959161 core:Associate1 2023-04-01 2024-03-31 08959161 core:Associate1 countries:AllCountries 2023-04-01 2024-03-31 08959161 core:Associate2 2023-04-01 2024-03-31 08959161 core:Associate2 countries:AllCountries 2023-04-01 2024-03-31 08959161 core:CapitalRedemptionReserve 2023-04-01 2024-03-31 08959161 core:CapitalRedemptionReserve bus:Consolidated 2023-04-01 2024-03-31 08959161 core:RetainedEarningsAccumulatedLosses 2023-04-01 2024-03-31 08959161 core:RetainedEarningsAccumulatedLosses bus:Consolidated 2023-04-01 2024-03-31 08959161 core:ShareCapital 2023-04-01 2024-03-31 08959161 core:ShareCapital bus:Consolidated 2023-04-01 2024-03-31 08959161 core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterests bus:Consolidated 2023-04-01 2024-03-31 08959161 countries:UnitedKingdom bus:Consolidated 2023-04-01 2024-03-31 08959161 core:Goodwill bus:Consolidated 2023-04-01 2024-03-31 08959161 core:OtherAssetsUnderOperatingLeases bus:Consolidated 2023-04-01 2024-03-31 08959161 core:FurnitureFittings bus:Consolidated 2023-04-01 2024-03-31 08959161 core:FurnitureFittingsToolsEquipment bus:Consolidated 2023-04-01 2024-03-31 08959161 core:LandBuildings bus:Consolidated 2023-04-01 2024-03-31 08959161 core:LeaseholdImprovements bus:Consolidated 2023-04-01 2024-03-31 08959161 core:MotorVehicles bus:Consolidated 2023-04-01 2024-03-31 08959161 core:OtherPropertyPlantEquipment bus:Consolidated 2023-04-01 2024-03-31 08959161 core:DeferredTaxation bus:Consolidated 2023-04-01 2024-03-31 08959161 core:Warranties bus:Consolidated 2023-04-01 2024-03-31 08959161 core:AllAssociates bus:Consolidated 2023-04-01 2024-03-31 08959161 core:AllAssociates core:SaleOrPurchaseGoods bus:Consolidated 2023-04-01 2024-03-31 08959161 core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity bus:Consolidated 2023-04-01 2024-03-31 08959161 core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity core:SaleOrPurchaseGoods bus:Consolidated 2023-04-01 2024-03-31 08959161 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl core:SaleOrPurchaseGoods bus:Consolidated 2023-04-01 2024-03-31 08959161 core:Subsidiary1 2023-04-01 2024-03-31 08959161 core:Subsidiary1 1 2023-04-01 2024-03-31 08959161 core:Subsidiary1 countries:EnglandWales 2023-04-01 2024-03-31 08959161 core:UKTax bus:Consolidated 2023-04-01 2024-03-31 08959161 countries:EnglandWales bus:Consolidated 2023-04-01 2024-03-31 08959161 2023-03-31 08959161 bus:Director1 bus:Consolidated 1 2023-03-31 08959161 bus:Director1 bus:Consolidated 2 2023-03-31 08959161 bus:Director2 bus:Consolidated 1 2023-03-31 08959161 bus:Director2 bus:Consolidated 2 2023-03-31 08959161 bus:Director5 bus:Consolidated 1 2023-03-31 08959161 bus:Director5 bus:Consolidated 2 2023-03-31 08959161 bus:Director6 bus:Consolidated 1 2023-03-31 08959161 bus:Director6 bus:Consolidated 2 2023-03-31 08959161 bus:Consolidated 2023-03-31 08959161 core:CapitalRedemptionReserve 2023-03-31 08959161 core:CapitalRedemptionReserve bus:Consolidated 2023-03-31 08959161 core:RetainedEarningsAccumulatedLosses 2023-03-31 08959161 core:RetainedEarningsAccumulatedLosses bus:Consolidated 2023-03-31 08959161 core:ShareCapital 2023-03-31 08959161 core:ShareCapital bus:Consolidated 2023-03-31 08959161 core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterests bus:Consolidated 2023-03-31 08959161 core:Goodwill bus:Consolidated 2023-03-31 08959161 core:CostValuation 2023-03-31 08959161 core:FurnitureFittingsToolsEquipment bus:Consolidated 2023-03-31 08959161 core:LandBuildings bus:Consolidated 2023-03-31 08959161 core:MotorVehicles bus:Consolidated 2023-03-31 08959161 core:OtherPropertyPlantEquipment bus:Consolidated 2023-03-31 08959161 core:DeferredTaxation bus:Consolidated 2023-03-31 08959161 core:Warranties bus:Consolidated 2023-03-31 08959161 core:AllAssociates bus:Consolidated 2023-03-31 08959161 2022-04-01 2023-03-31 08959161 2023-03-31 08959161 bus:Director1 bus:Consolidated 1 2023-03-31 08959161 bus:Director2 bus:Consolidated 1 2023-03-31 08959161 bus:Director2 bus:Consolidated 2 2023-03-31 08959161 bus:OrdinaryShareClass1 bus:Consolidated 2023-03-31 08959161 bus:OrdinaryShareClass2 bus:Consolidated 2023-03-31 08959161 bus:OrdinaryShareClass3 bus:Consolidated 2023-03-31 08959161 bus:PreferenceShareClass1 bus:Consolidated 2023-03-31 08959161 bus:Consolidated 2023-03-31 08959161 bus:Consolidated core:RestatedAmount 2023-03-31 08959161 core:AcceleratedTaxDepreciationDeferredTax bus:Consolidated 2023-03-31 08959161 core:ShareCapital bus:Consolidated 2023-03-31 08959161 core:CurrentFinancialInstruments 2023-03-31 08959161 core:CurrentFinancialInstruments bus:Consolidated 2023-03-31 08959161 core:CurrentFinancialInstruments bus:Consolidated core:RestatedAmount 2023-03-31 08959161 core:CurrentFinancialInstruments core:WithinOneYear 2023-03-31 08959161 core:CurrentFinancialInstruments core:WithinOneYear bus:Consolidated 2023-03-31 08959161 core:Goodwill bus:Consolidated 2023-03-31 08959161 core:BetweenTwoFiveYears bus:Consolidated 2023-03-31 08959161 core:MoreThanFiveYears bus:Consolidated 2023-03-31 08959161 core:WithinOneYear bus:Consolidated 2023-03-31 08959161 core:FurnitureFittingsToolsEquipment bus:Consolidated 2023-03-31 08959161 core:LandBuildings bus:Consolidated 2023-03-31 08959161 core:MotorVehicles bus:Consolidated 2023-03-31 08959161 core:OtherPropertyPlantEquipment bus:Consolidated 2023-03-31 08959161 core:AllAssociates bus:Consolidated 2023-03-31 08959161 core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity bus:Consolidated 2023-03-31 08959161 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl bus:Consolidated 2023-03-31 08959161 bus:Director1 bus:Consolidated 1 2022-04-01 2023-03-31 08959161 bus:Director2 bus:Consolidated 1 2022-04-01 2023-03-31 08959161 bus:Director2 bus:Consolidated 2 2022-04-01 2023-03-31 08959161 bus:OrdinaryShareClass1 2022-04-01 2023-03-31 08959161 bus:OrdinaryShareClass2 2022-04-01 2023-03-31 08959161 bus:OrdinaryShareClass4 2022-04-01 2023-03-31 08959161 bus:PreferenceShareClass1 bus:CumulativeNon-redeemableShares 2022-04-01 2023-03-31 08959161 bus:Consolidated 2022-04-01 2023-03-31 08959161 bus:Consolidated 2 2022-04-01 2023-03-31 08959161 bus:Consolidated core:RestatedAmount 2022-04-01 2023-03-31 08959161 core:Associate1 2022-04-01 2023-03-31 08959161 core:Associate2 2022-04-01 2023-03-31 08959161 core:CapitalRedemptionReserve 2022-04-01 2023-03-31 08959161 core:CapitalRedemptionReserve bus:Consolidated 2022-04-01 2023-03-31 08959161 core:RetainedEarningsAccumulatedLosses 2022-04-01 2023-03-31 08959161 core:RetainedEarningsAccumulatedLosses bus:Consolidated 2022-04-01 2023-03-31 08959161 core:ShareCapital 2022-04-01 2023-03-31 08959161 core:ShareCapital bus:Consolidated 2022-04-01 2023-03-31 08959161 core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterests bus:Consolidated 2022-04-01 2023-03-31 08959161 countries:UnitedKingdom bus:Consolidated 2022-04-01 2023-03-31 08959161 core:OtherAssetsUnderOperatingLeases bus:Consolidated 2022-04-01 2023-03-31 08959161 core:AllAssociates bus:Consolidated 2022-04-01 2023-03-31 08959161 core:AllAssociates core:RenderingOrReceivingServices bus:Consolidated 2022-04-01 2023-03-31 08959161 core:AllAssociates core:SaleOrPurchaseGoods bus:Consolidated 2022-04-01 2023-03-31 08959161 core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity bus:Consolidated 2022-04-01 2023-03-31 08959161 core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity core:RenderingOrReceivingServices bus:Consolidated 2022-04-01 2023-03-31 08959161 core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity core:SaleOrPurchaseGoods bus:Consolidated 2022-04-01 2023-03-31 08959161 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl bus:Consolidated 2022-04-01 2023-03-31 08959161 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl core:RenderingOrReceivingServices bus:Consolidated 2022-04-01 2023-03-31 08959161 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl core:SaleOrPurchaseGoods bus:Consolidated 2022-04-01 2023-03-31 08959161 core:Subsidiary1 1 2022-04-01 2023-03-31 08959161 core:UKTax bus:Consolidated 2022-04-01 2023-03-31 08959161 2022-03-31 08959161 bus:Director1 bus:Consolidated 1 2022-03-31 08959161 bus:Director2 bus:Consolidated 1 2022-03-31 08959161 bus:Director2 bus:Consolidated 2 2022-03-31 08959161 bus:Consolidated 2022-03-31 08959161 core:CapitalRedemptionReserve 2022-03-31 08959161 core:CapitalRedemptionReserve bus:Consolidated 2022-03-31 08959161 core:RetainedEarningsAccumulatedLosses 2022-03-31 08959161 core:RetainedEarningsAccumulatedLosses bus:Consolidated 2022-03-31 08959161 core:ShareCapital 2022-03-31 08959161 core:ShareCapital bus:Consolidated 2022-03-31 08959161 core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterests bus:Consolidated 2022-03-31 iso4217:GBP xbrli:pure xbrli:shares

Camel Glass & Joinery (Holdings) Limited

Annual Report and Consolidated Financial Statements
Year Ended 31 March 2024

Registration number: 08959161

 

Camel Glass & Joinery (Holdings) Limited

Contents

Company Information

1

Strategic Report

2

Directors' Report

3

Statement of Directors' Responsibilities

4

Independent Auditor's Report

5 to 8

Consolidated Profit and Loss Account

9

Consolidated Balance Sheet

10

Balance Sheet

11

Consolidated Statement of Changes in Equity

12

Statement of Changes in Equity

13

Consolidated Statement of Cash Flows

14

Notes to the Financial Statements

15 to 32

 

Camel Glass & Joinery (Holdings) Limited

Company Information

Directors

Mr M Jones

Mr T J Jones

Mr A Oakes

Mr M Oakes

Registered office

Palmers Way
Trenant Industrial Estate
Wadebridge
Cornwall
PL27 6HB

Auditors

PKF Francis Clark
Statutory Auditor
Melville Building East
Unit 18, 23 Royal William Yard
Plymouth
Devon
PL1 3GW

 

Camel Glass & Joinery (Holdings) Limited

Strategic Report

Year Ended 31 March 2024

The directors present their strategic report for the year ended 31 March 2024.

Principal activity

The principal activity of the group is glaziers and joiners.

Fair review of the business

Turnover has decreased slightly as a result of a general decrease in demand in the current economy as well as a decrease in the previously high levels of property development in relation to second homes and holiday rentals following the Covid pandemic. This year's results include 12 months of the investment in associates (2023 - 3 months) which mitigated the decrease in turnover and resulted in profit before tax decreasing to £2,042,829 (2023 - £2,243,477).

The group's key financial and other performance indicators during the year were as follows:

Financial KPIs

Unit

2024

2023

Turnover

£000

15,144

15,926

Gross profit margin

%

26

30

The directors also review other Key Performance Indicators (KPIs) such as lead times, order book values and staff turnover. These indicators help the directors to maintain profitability and positive operating cash flows. The disclosure of these KPIs is deemed to be prejudicial to the interests of the group.

Principal risks and uncertainties

The principal risks for the group continue to be that of an economic downturn and a contraction of the construction industry.

Approved by the Board on 21 October 2024 and signed on its behalf by:

.........................................
Mr M Jones
Director

   
     
 

Camel Glass & Joinery (Holdings) Limited

Directors' Report

Year Ended 31 March 2024

The directors present their report and the for the year ended 31 March 2024.

Directors of the group

The directors who held office during the year were as follows:

Mr G W Jones (Resigned 31 May 2023)

Mr S Oakes (Resigned 31 May 2023)

Mr M Jones (appointed 31 May 2023)

Mr T J Jones (appointed 31 May 2023)

Mr A Oakes (appointed 31 May 2023)

Mr M Oakes (appointed 31 May 2023)

Financial risk management objectives and policies

The Group is exposed to a variety of financial risks, the most significant of which are price and credit risk. The financial instruments and performance are carefully monitored to ensure that there is little or no liquidity risk and that payments to creditors are made as and when they fall due. The policies are set by the Directors and implemented by the Head of Finance.

Price risk, credit risk, liquidity risk and cash flow risk

Increasing supplier prices are always a risk which is mitigated by increasing customer prices accordingly. Payment plans for customers and credit monitoring help reduce the risk of customer default. Long term cash flow forecasts and monthly cash flow reports are produced to monitor liquidity.

Disclosure of information to the auditor

Each director has taken steps that they ought to have taken as a director in order to make themselves aware of any relevant audit information and to establish that the company's auditor is aware of that information. The directors confirm that there is no relevant information that they know of and of which they know the auditor is unaware.

Approved by the Board on 21 October 2024 and signed on its behalf by:

.........................................
Mr M Jones
Director

   
     
 

Camel Glass & Joinery (Holdings) Limited

Statement of Directors' Responsibilities

The directors acknowledge their responsibilities for preparing the Annual Report and the financial statements in accordance with applicable law and regulations.

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

select suitable accounting policies and apply them consistently;

make judgements and accounting estimates that are reasonable and prudent;

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

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 group's and the company's transactions and disclose with reasonable accuracy at any time the financial position of the group and 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 group and the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

 

Camel Glass & Joinery (Holdings) Limited

Independent Auditor's Report to the Members of Camel Glass & Joinery (Holdings) Limited

Opinion

We have audited the financial statements of Camel Glass & Joinery (Holdings) Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 March 2024, which comprise the Consolidated Profit and Loss Account, Consolidated Balance Sheet, Balance Sheet, Consolidated Statement of Changes in Equity, Statement of Changes in Equity, Consolidated Statement of Cash Flows, and 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 the parent company's affairs as at 31 March 2024 and of the group's profit for the year then ended;

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

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

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the auditor 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 director's 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 and parent company's ability to continue as a going concern for a period of at least twelve months from when the original financial statements were 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 included in the annual report, other than the financial statements and our auditor’s report 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.

 

Camel Glass & Joinery (Holdings) Limited

Independent Auditor's Report to the Members of Camel Glass & Joinery (Holdings) Limited

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 there is a material misstatement in the financial statements or a material misstatement of the other information. 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.

Opinion on other matter prescribed by the Companies Act 2006

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

the information given in the Strategic Report and Directors' Report for the financial year for which the financial statements are prepared is consistent with the financial statements; and

the Strategic Report and Directors' Report have been prepared in accordance with applicable legal requirements.

Matters on which we are required to report by exception

In the light of our 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 and the Directors' Report.

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 4, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

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

 

Camel Glass & Joinery (Holdings) Limited

Independent Auditor's Report to the Members of Camel Glass & Joinery (Holdings) Limited

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:

As part of our audit planning, through discussions with management, we obtained an understanding of the legal and regulatory framework that is applicable to the company. We gained an understanding of the company and the industry in which the company operates as part of this assessment to identify the key laws and regulations affecting the company.

As part of this, we reviewed the company’s website for indication of any regulations and certification in place and discussed these with the relevant individuals responsible for compliance. The key regulations we identified were health and safety regulations and breaches of The General Data Protection Regulation (“GDPR”) . We also considered those laws and regulations that have a direct impact on the preparation of the financial statements such as the Companies Act 2006, the reporting framework (FRS 102), and relevant tax compliance regulations in the UK.

We discussed with management how the compliance with these laws and regulations is monitored and discussed policies and procedures in place. We also identified the individuals who have responsibility for ensuring that the company complies with laws and regulations and deals with reporting any issues if they arise. As part of our planning procedures, we assessed the risk of any non-compliance with laws and regulations on the company’s ability to continue trading and the risk of material misstatement to the accounts.

We also evaluated management’s incentives and opportunities for fraudulent manipulation of the financial statements. The key incentive identified is to meet the targets set by the group and we determined that the principal risks were related to the overstatement of profit, either through overstating revenue, understating expenditure or management bias in accounting estimates.

Based on this understanding we designed our audit procedures to identify non-compliance with such laws and regulations. Our procedures involved the following:

- Enquiries of management regarding their knowledge of any non-compliance with laws and regulations that could affect the financial statements. As part of these enquiries we also discussed with management whether there have been any known instances of fraud, of which there were none.
- Review of the group’s GDPR policy and enquiries to the Data Protection Officer as to the occurrence and outcome of any reportable breaches;
- Reviewed legal and professional costs to identify any possible non-compliance or legal costs in respect of non-compliance.
- Audited 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.
- Reviewed estimates and judgements made in the accounts for any indication of bias and challenged assumptions used by management in making the estimates.

 

Camel Glass & Joinery (Holdings) Limited

Independent Auditor's Report to the Members of Camel Glass & Joinery (Holdings) Limited

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. This risk increases the further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements as we are less likely to become aware of instances of non-compliance. The risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment, collusion, omission or misrepresentation.

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

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.

......................................
James Barrett (Senior Statutory Auditor)
PKF Francis Clark, Statutory Auditor

Melville Building East
Unit 18, 23 Royal William Yard
Plymouth
Devon
PL1 3GW

21 October 2024

 

Camel Glass & Joinery (Holdings) Limited

Consolidated Profit and Loss Account

Year Ended 31 March 2024

Note

2024
£

2023
£

Turnover

3

15,144,214

15,925,712

Cost of sales

 

(11,189,070)

(11,202,228)

Gross profit

 

3,955,144

4,723,484

Administrative expenses

 

(2,612,087)

(2,638,924)

Other operating income

4

37,706

52,717

Operating profit

5

1,380,763

2,137,277

Other interest receivable and similar income

9

113,232

37,137

Interest payable and similar expenses

 

-

(4)

Share of profit of equity accounted investees

 

548,834

69,067

Profit before tax

 

2,042,829

2,243,477

Tax on profit

11

(395,528)

(422,896)

Profit for the financial year

 

1,647,301

1,820,581

Profit attributable to:

 

Owners of the company

 

1,647,301

1,820,581

The group has no recognised gains or losses for the year other than the results above.

 

Camel Glass & Joinery (Holdings) Limited

Consolidated Balance Sheet

31 March 2024

Note

2024
£

(As restated)

2023
£

Fixed assets

 

Intangible assets

12

861,306

947,437

Tangible assets

13

641,405

378,343

Investments

14

617,949

69,115

 

2,120,660

1,394,895

Current assets

 

Stocks

15

480,757

619,479

Debtors

16

3,293,192

4,260,102

Cash at bank and in hand

 

4,864,426

4,031,768

 

8,638,375

8,911,349

Creditors: Amounts falling due within one year

17

(2,932,866)

(4,142,123)

Net current assets

 

5,705,509

4,769,226

Total assets less current liabilities

 

7,826,169

6,164,121

Provisions for liabilities

19

(563,503)

(526,606)

Net assets

 

7,262,666

5,637,515

Capital and reserves

 

Called up share capital

22

615,500

615,500

Capital redemption reserve

2,584,616

2,584,616

Profit and loss account

4,062,550

2,437,399

Equity attributable to owners of the company

 

7,262,666

5,637,515

Shareholders' funds

 

7,262,666

5,637,515

Approved and authorised by the Board on 21 October 2024 and signed on its behalf by:
 

.........................................
Mr M Jones
Director

   
     

Company Registration Number: 08959161

 

Camel Glass & Joinery (Holdings) Limited

Balance Sheet

31 March 2024

Note

2024
£

2023
£

Fixed assets

 

Investments

14

3,200,116

3,200,116

Capital and reserves

 

Called up share capital

22

615,500

615,500

Capital redemption reserve

2,584,616

2,584,616

Shareholders' funds

 

3,200,116

3,200,116

The company has taken the exemption in section 408 of the Companies Act 2006 and has not presented its individual profit and loss account. The company made a profit after tax for the financial year of £22,150 (2023 - profit of £1,004,622).

Approved and authorised by the Board on 21 October 2024 and signed on its behalf by:
 

.........................................
Mr M Jones
Director

   
     

Company Registration Number: 08959161

 

Camel Glass & Joinery (Holdings) Limited

Consolidated Statement of Changes in Equity

Year Ended 31 March 2024

Share capital
£

Capital redemption reserve
£

Profit and loss account
£

Total
£

At 1 April 2023

615,500

2,584,616

2,437,399

5,637,515

Profit for the year

-

-

1,647,301

1,647,301

Dividends

-

-

(22,150)

(22,150)

At 31 March 2024

615,500

2,584,616

4,062,550

7,262,666

Share capital
£

Capital redemption reserve
£

Profit and loss account
£

Total
£

At 1 April 2022

615,500

1,980,000

1,621,440

4,216,940

Profit for the year

-

-

1,820,581

1,820,581

Dividends

-

-

(400,006)

(400,006)

Redemption of preference shares

-

604,616

(604,616)

-

At 31 March 2023 (As restated)

615,500

2,584,616

2,437,399

5,637,515

 

Camel Glass & Joinery (Holdings) Limited

Statement of Changes in Equity

Year Ended 31 March 2024

Share capital
£

Capital redemption reserve
£

Profit and loss account
£

Total
£

At 1 April 2023

615,500

2,584,616

-

3,200,116

Profit for the year

-

-

22,150

22,150

Dividends

-

-

(22,150)

(22,150)

At 31 March 2024

615,500

2,584,616

-

3,200,116

Share capital
£

Capital redemption reserve
£

Profit and loss account
£

Total
£

At 1 April 2022

615,500

1,980,000

-

2,595,500

Profit for the year

-

-

1,004,622

1,004,622

Dividends

-

-

(400,006)

(400,006)

Redemption of preference shares

-

604,616

(604,616)

-

At 31 March 2023

615,500

2,584,616

-

3,200,116

 

Camel Glass & Joinery (Holdings) Limited

Consolidated Statement of Cash Flows

Year Ended 31 March 2024

Note

2024
£

2023
£

Cash flows from operating activities

Profit for the year

 

1,647,301

1,820,581

Adjustments to cash flows from non-cash items

 

Depreciation and amortisation

5

249,009

229,770

Profit on disposal of tangible assets

(8,080)

(21,423)

Finance income

9

(113,232)

(37,137)

Finance costs

10

-

4

Share of profit/loss of equity accounted investees

 

(548,834)

(69,067)

Income tax expense

11

395,528

422,896

 

1,621,692

2,345,624

Working capital adjustments

 

Decrease in stocks

15

138,722

106,351

Decrease/(increase) in trade debtors

16

966,910

(1,573,785)

Decrease in trade creditors

17

(945,284)

(66,456)

Increase/(decrease) in provisions

19

16,936

(184,772)

Cash generated from operations

 

1,798,976

626,962

Income taxes paid

11

(639,540)

(273,268)

Net cash flow from operating activities

 

1,159,436

353,694

Cash flows from investing activities

 

Interest received

113,232

37,137

Acquisitions of tangible assets

(425,940)

(177,430)

Proceeds from sale of tangible assets

 

8,080

21,426

Acquisition of investments in joint ventures and associates

14

-

(48)

Net cash flows from investing activities

 

(304,628)

(118,915)

Cash flows from financing activities

 

Interest paid

10

-

(4)

Redemption of shares classified as liabilities

 

-

(604,616)

Dividends paid

(22,150)

(400,006)

Net cash flows from financing activities

 

(22,150)

(1,004,626)

Net increase/(decrease) in cash and cash equivalents

 

832,658

(769,847)

Cash and cash equivalents at 1 April

 

4,031,768

4,801,615

Cash and cash equivalents at 31 March

 

4,864,426

4,031,768

 

Camel Glass & Joinery (Holdings) Limited

Notes to the Financial Statements

Year Ended 31 March 2024

1

General information

The company is a private company limited by share capital, incorporated in England and Wales.

The address of its registered office is:
Palmers Way
Trenant Industrial Estate
Wadebridge
Cornwall
PL27 6HB

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006. There are no material departures from FRS 102.

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

Basis of consolidation

The consolidated financial statements consolidate the financial statements of the company and its subsidiary undertakings drawn up to 31 March 2024.

As a consolidated profit and loss account is published, a separate profit and loss account for the parent company is omitted from the group financial statements by virtue of section 408 of the Companies Act 2006.

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

The results of subsidiaries acquired or disposed of during the year are included in the Profit and Loss Account from the effective date of acquisition or up to the effective date of disposal, as appropriate. Where necessary, adjustments are made to the financial statements of subsidiaries to bring their accounting policies into line with those used by the group.

 

Camel Glass & Joinery (Holdings) Limited

Notes to the Financial Statements

Year Ended 31 March 2024

The purchase method of accounting is used to account for business combinations that result in the acquisition of subsidiaries by the group. The cost of a business combination is measured as the fair value of the assets given, equity instruments issued and liabilities incurred or assumed at the date of exchange, plus costs directly attributable to the business combination. Identifiable assets acquired and liabilities and contingent liabilities assumed in a business combination are measured initially at their fair values at the acquisition date. Any excess of the cost of the business combination over the acquirer’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities recognised is recorded as goodwill.

Inter-company transactions, balances and unrealised gains on transactions between the company and its subsidiaries, which are related parties, are eliminated in full.

Intra-group losses are also eliminated but may indicate an impairment that requires recognition in the consolidated financial statements.

Accounting policies of subsidiaries have been changed where necessary to ensure consistency with the policies adopted by the group. Non-controlling interests in the net assets of consolidated subsidiaries are identified separately from the group’s equity therein. Non-controlling interests consist of the amount of those interests at the date of the original business combination and the non-controlling shareholder’s share of changes in equity since the date of the combination.

Entities, other than subsidiary undertakings or joint ventures, in which the group has a participating interest and over whose operating and financial policies the group exercises a significant influence are treated as associates. In the group financial tatements, associates are accounted for using the equity method.

Judgements and key sources of estimation uncertainty

In the application of the Group’s accounting policies, which are described in this note, management is required to make judgements, estimates and assumptions about the carrying value of assets and liabilities that are not readily apparent from other sources. The estimates and underlying assumptions are based on historically known factors and experience.

Any estimates and underlying assumptions used by management such as for the warranty provision are reviewed on an ongoing basis. Any revision deemed to be required to any accounting estimates would be recognised in the period in which the estimate is revised if the revision affects only that period or in the period of the revision and future periods if the revision affects both current and future periods.

Warranty provision

The Group provides a 10 year guarantee on products. The Group recognises a provision for estimated warranty costs expected to be incurred for warranties in place at the balance sheet. This is informed by the costs incurred for chargeable warranty work carried out in the year and sales with outstanding warranties. The carrying value of the provision at year end is £476,523.

 

Camel Glass & Joinery (Holdings) Limited

Notes to the Financial Statements

Year Ended 31 March 2024

Amounts recoverable on contracts and deferred payments on account

The Group recognises revenue, costs and profit based on the stage of completion, once jobs are deemed to have reached a stage where completion is guaranteed. This is calculated on a job by job basis and is derived using the proportion of costs incurred compared to the budgeted total costs. Revenue is then recognised at the same proportion as costs. At the balance sheet date the Group had recognised £912,529 of amounts recoverable on contracts.

All stage payments are deferred as payments on account until the point at which the job is recognised based on the above criteria. At the balance sheet date there were payments on account of £1,535,871 deferred.
 

Revenue recognition

Turnover represents amounts chargeable, net of value added tax, in respect of the sale of goods and services to customers.

In respect of contracts for on-going services, turnover represents the value of work done in the year, including estimates of amounts not invoiced. Turnover in respect of these contracts is recognised by reference to the stage of completion.

The value of the contracts for on-going services comprises the costs incurred on contracts plus an appropriate proportion of overheads and attributable profit. Any amounts not invoiced are separately disclosed in debtors as amounts recoverable on long term contracts.

Tax

Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

Deferred tax is recognised on temporary differences arising between the tax bases of assets and liabilities and their carrying amounts in the financial statements and on unused tax losses or tax credits in the Company. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Leasehold property

10% straight line

Furniture, fittings and equipment

10 - 33% straight line

Other property, plant and equipment

10 - 20% straight line

Motor vehicles

20% straight line

 

Camel Glass & Joinery (Holdings) Limited

Notes to the Financial Statements

Year Ended 31 March 2024

Business combinations

Business combinations are accounted for using the purchase method. The consideration for each acquisition is measured at the aggregate of the fair values at acquisition date of assets given, liabilities incurred or assumed, and equity instruments issued by the group in exchange for control of the acquired, plus any costs directly attributable to the business combination. When a business combination agreement provides for an adjustment to the cost of the combination contingent on future events, the group includes the estimated amount of that adjustment in the cost of the combination at the acquisition date if the adjustment is probable and can be measured reliably.

Goodwill

Goodwill is amortised over its useful life, which shall not exceed ten years if a reliable estimate of the useful life cannot be made.

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Goodwill

5% straight line

Investments

Investments in equity shares which are not publicly traded and where fair value cannot be measured reliably are measured at cost less impairment.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress 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, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

Warranty provision

The company offers customers a 10 year guarantee on products supplied. A provision is recognised for the expected costs of future warranty work to be performed as at the year end date.

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

Defined contribution pension obligation

Contributions are charged to the profit and loss account as they become payable in accordance with the rules of the scheme.

 

Camel Glass & Joinery (Holdings) Limited

Notes to the Financial Statements

Year Ended 31 March 2024

Financial instruments

Classification
The company holds the following financial instruments:

• Short term trade and other debtors and creditors; and
• Cash and bank balances.

All financial instruments are classified as basic.

 Recognition and measurement
The company has chosen to apply the recognition and measurement principles in FRS102.

Financial instruments are recognised when the company becomes party to the contractual provisions of the instrument and derecognised when in the case of assets, the contractual rights to cash flows from the assets expire or substantially all the risks and rewards of ownership are transferred to another party, or in the case of liabilities, when the company’s obligations are discharged, expire or are cancelled.

Such instruments are initially measured at transaction price, including transaction costs, and are subsequently carried at the undiscounted amount of the cash or other consideration expected to be paid or received, after taking account of impairment adjustments.

 

3

Turnover

The analysis of the group's Turnover for the year from continuing operations is as follows:

2024
£

2023
£

Sale of goods

15,144,214

15,925,712

The analysis of the group's Turnover for the year by market is as follows:

2024
£

2023
£

UK

15,144,214

15,925,712

4

Other operating income

The analysis of the group's other operating income for the year is as follows:

2024
£

2023
£

Sub lease rental income

2,919

34,250

Miscellaneous other operating income

34,787

18,467

37,706

52,717

 

Camel Glass & Joinery (Holdings) Limited

Notes to the Financial Statements

Year Ended 31 March 2024

5

Operating profit

Arrived at after charging/(crediting)

2024
£

2023
£

Depreciation expense

162,878

143,640

Amortisation expense

86,131

86,130

Operating lease expense - other

97,482

88,666

Profit on disposal of property, plant and equipment

(8,080)

(21,423)

6

Staff costs

The aggregate payroll costs (including directors' remuneration) were as follows:

2024
£

2023
£

Wages and salaries

3,952,168

3,895,633

Social security costs

372,131

373,732

Pension costs, defined contribution scheme

179,339

157,161

Other employee expense

16,114

10,203

4,519,752

4,436,729

The average number of persons employed by the group (including directors) during the year, analysed by category was as follows:

2024
No.

2023
No.

Production, administration and support

133

137

7

Directors' remuneration

The directors' remuneration for the year was as follows:

2024
£

2023
£

Remuneration

55,642

123,230

Contributions paid to money purchase schemes

81,220

82,641

136,862

205,871

 

Camel Glass & Joinery (Holdings) Limited

Notes to the Financial Statements

Year Ended 31 March 2024

During the year the number of directors who were receiving benefits and share incentives was as follows:

2024
No.

2023
No.

Accruing benefits under money purchase pension scheme

-

2

8

Auditor's remuneration

2024
£

2023
£

Audit of these financial statements

1,500

1,500

Audit of the financial statements of subsidiaries of the company pursuant to legislation

7,500

7,500

9,000

9,000


 

9

Other interest receivable and similar income

2024
£

2023
£

Interest income on bank deposits

113,232

37,137

10

Interest payable and similar expenses

2024
£

2023
£

Interest expense on other finance liabilities

-

4

11

Taxation

Tax charged in the profit and loss account

2024
 £

Unaudited
2023
 £

Current taxation

UK corporation tax

375,567

429,397

Deferred taxation

Arising from origination and reversal of timing differences

19,961

(6,501)

Tax expense in the income statement

395,528

422,896

 

Camel Glass & Joinery (Holdings) Limited

Notes to the Financial Statements

Year Ended 31 March 2024

The tax on profit before tax for the year is lower than the standard rate of corporation tax in the UK (2023 - lower than the standard rate of corporation tax in the UK) of 25% (2023 - 19%).

The differences are reconciled below:

2024
£

2023
£

Profit before tax

2,042,829

2,243,477

Corporation tax at standard rate

510,707

426,261

Effect of revenues exempt from taxation

(137,209)

(13,123)

Effect of expense not deductible in determining taxable profit (tax loss)

22,030

16,599

UK deferred tax credit relating to changes in tax rates or laws

-

(1,560)

Decrease from effect of tax incentives

-

(5,281)

Total tax charge

395,528

422,896

Deferred tax

Group

Deferred tax assets and liabilities

2024

Liability
£

Timing differences

86,983

86,983

2023

Liability
£

Timing differences

67,022

67,022

 

Camel Glass & Joinery (Holdings) Limited

Notes to the Financial Statements

Year Ended 31 March 2024

12

Intangible assets

Group

Goodwill
 £

Cost or valuation

At 1 April 2023

1,722,612

At 31 March 2024

1,722,612

Amortisation

At 1 April 2023

775,175

Amortisation charge

86,131

At 31 March 2024

861,306

Carrying amount

At 31 March 2024

861,306

At 31 March 2023

947,437

13

Tangible assets

Group

Land and buildings
£

Furniture, fittings and equipment
 £

Motor vehicles
 £

Plant and machinery
£

Total
£

Cost or valuation

At 1 April 2023

81,743

146,070

772,979

463,207

1,463,999

Additions

232,209

29,063

96,955

67,713

425,940

Disposals

-

-

(33,052)

(30,615)

(63,667)

At 31 March 2024

313,952

175,133

836,882

500,305

1,826,272

Depreciation

At 1 April 2023

29,452

123,289

498,194

434,721

1,085,656

Charge for the year

25,156

10,237

104,968

22,517

162,878

Eliminated on disposal

-

-

(33,052)

(30,615)

(63,667)

At 31 March 2024

54,608

133,526

570,110

426,623

1,184,867

Carrying amount

At 31 March 2024

259,344

41,607

266,772

73,682

641,405

At 31 March 2023

52,291

22,781

274,785

28,486

378,343

 

Camel Glass & Joinery (Holdings) Limited

Notes to the Financial Statements

Year Ended 31 March 2024

Included within the net book value of land and buildings above is £259,344 (2023 - £52,291) in respect of freehold land and buildings.

14

Investments

Group

Details of undertakings

2024
£

(As restated)

2023
£

Investments in associates

617,949

69,115

Company

2024
£

2023
£

Investments in subsidiaries

3,200,116

3,200,116

Subsidiaries

£

Cost or valuation

At 1 April 2023

3,200,116

At 31 March 2024

3,200,116

Provision

At 1 April 2023

-

At 31 March 2024

-

Carrying amount

At 31 March 2024

3,200,116

At 31 March 2023

3,200,116

 

Camel Glass & Joinery (Holdings) Limited

Notes to the Financial Statements

Year Ended 31 March 2024

Group and Company

Details of undertakings

Details of the investments (including principal place of business of unincorporated entities) in which the group holds 20% or more of the nominal value of any class of share capital are as follows:

Undertaking

Registered office

Holding

Proportion of voting rights and shares held

     

2024

2023

Subsidiary undertakings

Camel Glass & Joinery Limited *

Palmers Way
Trenant Industrial Estate
Wadebridge
Cornwall
PL27 6HB

England and Wales

Ordinary

100%

100%

Associates

EWS Holdco Limited

Francis Clark LLP
Melville Building East
Unit 18, 23 Royal William Yard
Plymouth
Devon
PL1 3GW

Ordinary

48.3%

48.3%

 

United Kingdom

     

Exeter Window Stores Limtied

Camel Glass & Joinery Limited
Palmers Way
Trenant Industrial Estate
Wadebridge
Cornwall
PL27 6HB

Ordinary

48.3%

48.3%

 

United Kingdom

     

* indicates direct investment of the company

Subsidiary undertakings

Camel Glass & Joinery Limited *

The principal activity of Camel Glass & Joinery Limited * is the manufacture of joinery and the installation of glazing.

 

Camel Glass & Joinery (Holdings) Limited

Notes to the Financial Statements

Year Ended 31 March 2024

Associates

EWS Holdco Limited

The principal activity of EWS Holdco Limited is that of a Holding company.

Exeter Window Stores Limtied

The principal activity of Exeter Window Stores Limtied is Glass and Window Supplies.

Aggregate financial information of associates

2024
£

2023
£

Group's accumulated share of profit in associates

617,901

69,067

15

Stocks

2024
£

Group

2023
£

2024
£

Company

2023
£

Stocks

480,757

619,479

-

-

16

Debtors

Note

2024
£

(As restated)
Group

2023
£

2024
£

Company

2023
£

Trade debtors

 

1,178,745

1,247,587

-

-

Amounts due from group undertakings

24

1,026,657

1,461,357

-

-

Other debtors

 

52,490

111,829

-

-

Prepayments

 

122,771

149,285

-

-

Amounts recoverable on contracts

 

912,529

1,290,044

-

-

 

3,293,192

4,260,102

-

-

 

Camel Glass & Joinery (Holdings) Limited

Notes to the Financial Statements

Year Ended 31 March 2024

17

Creditors

   

Group

Company

Note

2024
£

2023
£

2024
£

2023
£

Due within one year

 

Trade creditors

 

690,272

814,994

-

-

Payments on account

 

1,535,871

2,463,412

-

-

Corporation tax

 

165,424

429,397

-

-

Social security and other taxes

 

317,255

238,762

-

-

Outstanding defined contribution pension costs

 

14,630

13,886

-

-

Other creditors

 

178,989

134,904

-

-

Accrued expenses

 

30,425

46,768

-

-

 

2,932,866

4,142,123

-

-

18

Obligations under leases and hire purchase contracts

Group

Operating leases

The total of future minimum lease payments is as follows:

2024
£

2023
£

Not later than one year

174,414

140,175

Later than one year and not later than five years

479,000

438,800

Later than five years

1,089,333

811,092

1,742,747

1,390,067

The amount of non-cancellable operating lease payments recognised as an expense during the year was £209,589 (2023 - £168,451).

 

Camel Glass & Joinery (Holdings) Limited

Notes to the Financial Statements

Year Ended 31 March 2024

19

Provisions for liabilities

Group

Warranties
£

Deferred tax
£

Total
£

At 1 April 2023

459,584

67,022

526,606

Increase (decrease) in existing provisions

16,936

19,961

36,897

At 31 March 2024

476,520

86,983

563,503

20

Analysis of changes in net debt

Group

 

At 1 April 2023

Cash flow

Other non cash changes

At 31 March 2024

£

£

£

£

Cash at bank and on hand

4,031,768

832,658

-

4,864,426

Cash and cash equivalents

4,031,768

832,658

-

4,864,426

Redeemable preference shares

-

-

-

-

Net debt

4,031,768

832,658

-

4,864,426

21

Pension and other schemes

Defined contribution pension scheme

The group operates a defined contribution pension scheme. The pension cost charge for the year represents contributions payable by the group to the scheme and amounted to £179,339 (2023 - £157,161).

Contributions totalling £14,630 (2023 - £13,886) were payable to the scheme at the end of the year and are included in creditors.

 

Camel Glass & Joinery (Holdings) Limited

Notes to the Financial Statements

Year Ended 31 March 2024

22

Share capital

Allotted, called up and fully paid shares

 

2024

2023

 

No.

£

No.

£

Ordinary A shares of £1 each

6

6

6

6

Ordinary B shares of £1 each

6

6

6

6

Ordinary shares of £1 each

104

104

104

104

Non-redeemable preference shares of £1 each

615,384

615,384

615,384

615,384

 

615,500

615,500

615,500

615,500

23

Dividends

Interim dividends paid

   

2024
£

 

2023
£

Interim dividend of £Nil (2023 - £33,333.33) per each Ordinary A share

 

-

 

200,000

Interim dividend of £Nil (2023 - £33,333.33) per each Ordinary B share

 

-

 

200,000

Interim dividend of £1,107.20 (2023 - £Nil) per each Ordinary D share

 

22,144

 

-

Interim dividend of £Nil per each Non-redeemable preference share

 

6

 

6

   

22,150

 

400,006

 

Camel Glass & Joinery (Holdings) Limited

Notes to the Financial Statements

Year Ended 31 March 2024

24

Related party transactions

Group

2024

At 1 April 2023
£

Repayments by director
£

Transfers
£

At 31 March 2024
£

Mr S Oakes

Unsecured, repayable on demand and interest free loan account

-

-

2,396

2,396

Unsecured, repayable on demand 2 - 2.25% loan account

(32,693)

35,088

(2,396)

-

 

(32,693)

35,088

-

2,396

       

Mr G W Jones

Unsecured, repayable on demand and interest free loan account

50

-

-

50

Unsecured, 2 - 2.25% repayable on demand loan account

-

-

-

-

 

50

-

-

50

       

Mr A Oakes

Unsecured, repayable on demand and interest free loan account

-

3

-

3

Unsecured, 2 - 2.25% repayable on demand loan account

-

-

-

-

 

-

3

-

3

       

Mr M Oakes

Unsecured, repayable on demand and interest free loan account

-

3

-

3

Unsecured, 2 - 2.25% repayable on demand loan account

-

-

-

-

 

-

3

-

3

       

 

Camel Glass & Joinery (Holdings) Limited

Notes to the Financial Statements

Year Ended 31 March 2024

 

2023

At 1 April 2022
£

Advances to director
£

Repayments by director
£

At 31 March 2023
£

Mr S Oakes

Unsecured, repayable on demand and interest free loan account

80

(80)

-

-

Unsecured, repayable on demand 2 - 2.25% loan account

-

(835,180)

802,487

(32,693)

 

80

(835,260)

802,487

(32,693)

       

Mr G W Jones

Unsecured, repayable on demand and interest free loan account

48

-

2

50

 

48

-

2

50

       

 

Summary of transactions with entities with joint control or significant interest

Transactions with companies related through common directorship.
 The company purchased and sold goods to the related companies during the financial year.
 

Summary of transactions with all associates

Transactions with companies related through associate shareholding.
 The company sold goods to the related company during the financial year.
 

Income and receivables from related parties

2024

Entities with significant influence
£

Associates
£

Key management
£

Sale of goods

75,778

45,756

-

Amounts receivable from related party

1,320

-

-

2023

Entities with significant influence
£

Associates
£

Key management
£

Sale of goods

65,343

14,806

10,611

Amounts receivable from related party

7,712

-

-

 

Camel Glass & Joinery (Holdings) Limited

Notes to the Financial Statements

Year Ended 31 March 2024

Expenditure with and payables to related parties

2024

Entities with significant influence
£

Associates
£

Key management
£

Purchase of goods

(10,732)

-

-

Amounts payable to related party

7,352

-

-

2023

Entities with significant influence
£

Associates
£

Key management
£

Purchase of goods

117,215

-

-

Rendering of services

-

-

26,020

117,215

-

26,020

Amounts payable to related party

13,128

-

4,956

Loans to related parties

2024

Associates
£

At start of period

1,461,357

Repaid

(434,700)

At end of period

1,026,657

2023

Associates
£

Advanced

1,461,357

At end of period

1,461,357

Terms of loans to related parties

The loan is unsecured, interest free and repayable on demand.
 

25

Parent and ultimate parent undertaking

The ultimate controlling party during the year was the Board of Directors.