Caseware UK (AP4) 2023.0.135 2023.0.135 64truetruetruetruefalseNo description of principal activity2023-01-01false67false 00702725 2023-01-01 2023-12-31 00702725 2022-01-01 2022-12-31 00702725 2023-12-31 00702725 2022-12-31 00702725 2022-01-01 00702725 1 2023-01-01 2023-12-31 00702725 d:Director3 2023-01-01 2023-12-31 00702725 d:Director3 2023-12-31 00702725 d:Director4 2023-01-01 2023-12-31 00702725 d:Director4 2023-12-31 00702725 d:Director5 2023-01-01 2023-12-31 00702725 d:Director5 2023-12-31 00702725 d:Director6 2023-01-01 2023-12-31 00702725 d:Director6 2023-12-31 00702725 d:Director7 2023-01-01 2023-12-31 00702725 d:Director7 2023-12-31 00702725 d:RegisteredOffice 2023-01-01 2023-12-31 00702725 c:Buildings c:LongLeaseholdAssets 2023-01-01 2023-12-31 00702725 c:Buildings c:LongLeaseholdAssets 2023-12-31 00702725 c:Buildings c:LongLeaseholdAssets 2022-12-31 00702725 c:Buildings c:ShortLeaseholdAssets 2023-01-01 2023-12-31 00702725 c:PlantMachinery 2023-01-01 2023-12-31 00702725 c:PlantMachinery 2023-12-31 00702725 c:PlantMachinery 2022-12-31 00702725 c:PlantMachinery c:OwnedOrFreeholdAssets 2023-01-01 2023-12-31 00702725 c:MotorVehicles 2023-01-01 2023-12-31 00702725 c:MotorVehicles 2023-12-31 00702725 c:MotorVehicles 2022-12-31 00702725 c:MotorVehicles c:OwnedOrFreeholdAssets 2023-01-01 2023-12-31 00702725 c:FurnitureFittings 2023-01-01 2023-12-31 00702725 c:FurnitureFittings 2023-12-31 00702725 c:FurnitureFittings 2022-12-31 00702725 c:FurnitureFittings c:OwnedOrFreeholdAssets 2023-01-01 2023-12-31 00702725 c:OwnedOrFreeholdAssets 2023-01-01 2023-12-31 00702725 c:CurrentFinancialInstruments 2023-12-31 00702725 c:CurrentFinancialInstruments 2022-12-31 00702725 c:CurrentFinancialInstruments 1 2023-12-31 00702725 c:CurrentFinancialInstruments 1 2022-12-31 00702725 c:Non-currentFinancialInstruments 2023-12-31 00702725 c:Non-currentFinancialInstruments 2022-12-31 00702725 c:CurrentFinancialInstruments c:WithinOneYear 2023-12-31 00702725 c:CurrentFinancialInstruments c:WithinOneYear 2022-12-31 00702725 c:Non-currentFinancialInstruments c:AfterOneYear 2023-12-31 00702725 c:Non-currentFinancialInstruments c:AfterOneYear 2022-12-31 00702725 c:ReportableOperatingSegment1 2023-01-01 2023-12-31 00702725 c:ReportableOperatingSegment1 2022-01-01 2022-12-31 00702725 c:ReportableOperatingSegment2 2023-01-01 2023-12-31 00702725 c:ReportableOperatingSegment2 2022-01-01 2022-12-31 00702725 c:ReportableOperatingSegment3 2023-01-01 2023-12-31 00702725 c:ReportableOperatingSegment3 2022-01-01 2022-12-31 00702725 c:ShareCapital 2023-12-31 00702725 c:ShareCapital 2022-12-31 00702725 c:ShareCapital 2022-01-01 00702725 c:RetainedEarningsAccumulatedLosses 2023-01-01 2023-12-31 00702725 c:RetainedEarningsAccumulatedLosses 2023-12-31 00702725 c:RetainedEarningsAccumulatedLosses 2022-01-01 2022-12-31 00702725 c:RetainedEarningsAccumulatedLosses 2022-12-31 00702725 c:RetainedEarningsAccumulatedLosses 2022-01-01 00702725 d:OrdinaryShareClass1 2023-01-01 2023-12-31 00702725 d:OrdinaryShareClass1 2023-12-31 00702725 d:OrdinaryShareClass1 2022-12-31 00702725 d:FRS102 2023-01-01 2023-12-31 00702725 d:Audited 2023-01-01 2023-12-31 00702725 d:FullAccounts 2023-01-01 2023-12-31 00702725 d:PrivateLimitedCompanyLtd 2023-01-01 2023-12-31 00702725 c:WithinOneYear 2023-12-31 00702725 c:WithinOneYear 2022-12-31 00702725 c:BetweenOneFiveYears 2023-12-31 00702725 c:BetweenOneFiveYears 2022-12-31 00702725 c:MoreThanFiveYears 2023-12-31 00702725 c:MoreThanFiveYears 2022-12-31 00702725 c:PlantEquipmentOtherAssetsUnderOperatingLeases 2023-12-31 00702725 c:PlantEquipmentOtherAssetsUnderOperatingLeases 2022-12-31 00702725 c:PlantEquipmentOtherAssetsUnderOperatingLeases c:WithinOneYear 2023-12-31 00702725 c:PlantEquipmentOtherAssetsUnderOperatingLeases c:WithinOneYear 2022-12-31 00702725 c:PlantEquipmentOtherAssetsUnderOperatingLeases c:BetweenOneFiveYears 2023-12-31 00702725 c:PlantEquipmentOtherAssetsUnderOperatingLeases c:BetweenOneFiveYears 2022-12-31 00702725 c:HirePurchaseContracts c:WithinOneYear 2023-12-31 00702725 c:HirePurchaseContracts c:WithinOneYear 2022-12-31 00702725 c:HirePurchaseContracts c:BetweenOneFiveYears 2023-12-31 00702725 c:HirePurchaseContracts c:BetweenOneFiveYears 2022-12-31 00702725 1 2023-01-01 2023-12-31 00702725 2 2023-01-01 2023-12-31 00702725 c:AcceleratedTaxDepreciationDeferredTax 2023-12-31 00702725 c:AcceleratedTaxDepreciationDeferredTax 2022-12-31 00702725 c:OtherDeferredTax 2023-12-31 00702725 c:OtherDeferredTax 2022-12-31 00702725 c:MotorVehicles c:LeasedAssetsHeldAsLessee 2023-12-31 00702725 c:MotorVehicles c:LeasedAssetsHeldAsLessee 2022-12-31 00702725 f:PoundSterling 2023-01-01 2023-12-31 xbrli:shares iso4217:GBP xbrli:pure

Registered number: 00702725









N.C.Cammack & Son Limited









Annual Report and Financial Statements

For the Year Ended 31 December 2023

 
N.C.Cammack & Son Limited
 
 
Company Information


Directors
P Fields (resigned 21 December 2024)
G R Norfolk (resigned 21 December 2024)
B J Germany (appointed 21 December 2024)
G Jenkins (appointed 21 December 2024)
B J Warrillow (appointed 21 December 2024)




Registered number
00702725



Registered office
Unit 11, Spitfire Drive
Earls Colne Business Park

Earls Colne

Colchester

Essex

CO6 2NS




Independent auditors
Hurst Accountants Limited
Chartered Accountants & Statutory Auditors

3 Stockport Exchange

Stockport

SK1 3GG





 
N.C.Cammack & Son Limited
 

Contents



Page
Strategic Report
 
1 - 2
Directors' Report
 
3 - 4
Independent Auditors' Report
 
5 - 8
Statement of Comprehensive Income
 
9
Balance Sheet
 
10
Statement of Changes in Equity
 
11
Notes to the Financial Statements
 
12 - 25


 
N.C.Cammack & Son Limited
 
 
Strategic Report
For the Year Ended 31 December 2023

Introduction
 
The directors present their strategic report and financial statements for the 12 months ended 31 December 2023. 

Business review
 
The principal activity of the company continues to be the provision of transport, distribution and warehousing services.
 
The directors confirm that turnover for the year ended 31 December 2023 was £10,148,906 compared to £10,576,225 for the year ended 31 December 2022. The company continues to target domestic trade and endeavours to profitably grow this service provision. 
The Gross Profit for the year was £3,029,527 compared to £3,374,844 for the year ended 31 December 2022 and gross margin decreased slightly from 31.9% to 29.9%. 
Administration costs decreased to £2,033,589 compared to £2,687,969 in the year ended 31 December 2022. 
The company made a profit in the year of £929,563 compared to a profit of £637,794 for the year ended 31 December 2022. 

Principal risks and uncertainties
 
The Directors have assessed the main risks to the company as being the availability of qualified drivers and resources to meet future growth, fuel price, driver wage costs, other cost inflation and the price sensitive nature of pallet network business. 
The directors believe that these risks are mitigated by the continued efforts to maintain a competitive advantage through high customer service levels, increasing use of new technology, customer pricing reviews and policies to attract and retain high calibre staff. 
The company makes little use of financial instruments other than an operational bank account and so its exposure to credit risk, liquidity risk and cash flow risk is not material for the assessment of the assets, liabilities, financial position and profit or loss of the company. 

Financial key performance indicators
 
The company's financial KPI's focus on a number of critical areas. Gross margin remains the major factor in shaping the future success of the business along with earnings per vehicle.
 
Business liquidity runs in parallel with margins and is closely monitored through both debtor and creditor management. 
Other financial KPI's are as follows: 
- Working capital analysis 
- Cashflow forecasting 
- Review of turnover: actual v forecast 
- Analysis of overhead expenditure: actual v forecast. 

Page 1

 
N.C.Cammack & Son Limited
 

Strategic Report (continued)
For the Year Ended 31 December 2023

  Other key performance indicators
 
Non-financial KPI's are numerous but centre on the following: 
- Supplier on time delivery performance 
- Employee workforce management 
- Health & Safety


This report was approved by the board and signed on its behalf.



B J Warrillow
Director

Date: 31 January 2025

Page 2

 
N.C.Cammack & Son Limited
 
 
 
Directors' Report
For the Year Ended 31 December 2023

The directors present their report and the financial statements for the year ended 31 December 2023.

Directors' responsibilities statement

The directors are responsible for preparing the Strategic Report, the Directors' 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 applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland'. Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the Company and of the profit or loss of the Company for that period.

 In preparing these financial statements, the directors are required to:


select suitable accounting policies for the Company's financial statements and then apply them consistently;

make judgements and accounting estimates that are reasonable and prudent;

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

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

Results and dividends

The profit for the year, after taxation, amounted to £936,070 (2022 -£636,043).

The directors do not recommend payment of a final dividend (2022: £Nil).

Directors

The directors who served during the year were:

P Fields (resigned 21 December 2024)
G R Norfolk (resigned 21 December 2024)

Future developments

Information pertaining to future developments has been included within the Strategic Report.

Disclosure of information to auditors

Each of the persons who are directors at the time when this Directors' Report is approved has confirmed that:
 
so far as the director is aware, there is no relevant audit information of which the Company's auditors are unaware, and

the director has taken all the steps that ought to have been taken as a director in order to be aware of any relevant audit information and to establish that the Company's auditors are aware of that information.

Page 3

 
N.C.Cammack & Son Limited
 
 
 
Directors' Report (continued)
For the Year Ended 31 December 2023

Post balance sheet events

On 21 December 2024, following an extended restructuring process, the Group repaid in full the entire term loan facility agreement with DE Shaw and replaced it with a new term loan of £39 million, alongside 90% equity in the Group. The loan notes carry a fixed interest rate of 8%, payable in cash if certain liquidity conditions are met or, alternatively, rolled up as Payment In Kind (PIK) interest. The loan is secured by a fixed and floating charge over the assets of the Group.
The new facility is due for repayment in June 2027, with an option to break in June 2026. This successful restructuring provides the Group with short- to medium-term financial stability, enabling it to focus on delivering its strategic objectives.
On 21 December 2024, the ultimate controlling party of Kinaxia Limited changed from Ensco 1477 Limited to DELALV Delaware Holdco, L.L.C., a company registered in Delaware, USA. The transfer of control occurred as part of a group restructuring.

Auditors

The auditorsHurst Accountants Limitedwill be proposed for reappointment in accordance with section 485 of the Companies Act 2006.

This report was approved by the board and signed on its behalf.
 




B J Warrillow
Director

Date: 31 January 2025

Page 4

 
N.C.Cammack & Son Limited
 
 
 
Independent Auditors' Report to the Members of N.C.Cammack & Son Limited
 

Opinion


We have audited the financial statements of N.C.Cammack & Son Limited (the 'Company') for the year ended 31 December 2023, which comprise the Statement of Comprehensive Income, the Balance Sheet, the Statement of Changes in Equity and the related notes, including a summary of significant accounting policiesThe financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice).


In our opinion the financial statements:


give a true and fair view of the state of the Company's affairs as at 31 December 2023 and of its profit for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.


Basis for opinion


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


Conclusions relating to going concern


In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.


Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the Company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.


Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.


Other information


The other information comprises the information included in the Annual Report other than the financial statements and our Auditors' Report thereon. The directors are responsible for the other information contained within the Annual ReportOur opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.


We have nothing to report in this regard.


Page 5

 
N.C.Cammack & Son Limited
 
 
 
Independent Auditors' Report to the Members of N.C.Cammack & Son Limited (continued)


Opinion 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 Strategic Report and the Directors' Report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the Strategic Report and the Directors' Report have been prepared in accordance with applicable legal requirements.


Matters on which we are required to report by exception
 

In the light of the knowledge and understanding of the Company and its environment obtained in the course of the audit, we have not identified material misstatements in the Strategic Report or the Directors' Report.


We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:


adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
the financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.


Responsibilities of directors
 

As explained more fully in the Directors' Responsibilities Statement set out on page 3, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.


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


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 an Auditors' 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:



 
Page 6

 
N.C.Cammack & Son Limited
 
 
 
Independent Auditors' Report to the Members of N.C.Cammack & Son Limited (continued)



Identifying and assessing potential risks related to irregularities
In identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, we considered the following:
 
The nature of the industry and sector in which the company operates; the control environment and business performance including key drivers for directors' remuneration, bonus levels and performance targets.
The outcome of enquiries of local management and parent company management, including whether management was aware of any instances of non-compliance with laws and regulations, and whether management had knowledge of any actual, suspected, or alleged fraud. 
Supporting documentation relating to the Company's policies and procedures for:
   - Identifying, evaluating, and complying with laws and regulations
    - Detecting and responding to the risks of fraud
The internal controls established to mitigate risks related to fraud or non-compliance with laws and regulations.
The outcome of discussions amongst the engagement team regarding how and where fraud might occur in the financial statements and any potential indicators of fraud.
The legal and regulatory framework in which the Company operates, particularly those laws and regulations which have a direct effect on the financial statements, such as the Companies Act 2006, pensions and tax legislation, or which had a fundamental effect on the operations of the Company, including General Data Protection requirements, Anti-bribery and Corruption, Goods Vehicle (Licensing of Operators) Act, and The Vehicle Drivers Regulations.

Audit response to risks identified
Our procedures to respond to the risks identified included the following:
 
Reviewing the financial statements disclosures and testing to supporting documentation to assess compliance with the provisions of those relevant laws and regulations which have a direct effect on the financial statements.
Discussions with management, including consideration of known or suspected instances of non-compliance with laws and regulations and fraud.
Evaluation of the operating effectiveness of management’s controls designed to prevent and detect irregularities.
Enquiring of management about any actual and potential litigation and claims.
Performing analytical procedures to identify any unusual or unexpected relationships which may indicate risks of material misstatement due to fraud.
Reading minutes of meetings of those charges with governance.

We have also considered the risk of fraud through management override of controls by:
 
Testing the appropriateness of journal entries and other adjustments. We have used data analytics software to identify accounting transactions which may pose a heightened risk of material misstatement, whether due to fraud or error.
Challenging assumptions made by management in their significant accounting estimates, and assessing whether the judgements made in making accounting estimates are indicative of a potential bias; and
Evaluating the business rationale of any significant transactions that are unusual or outside the normal course of business.

We also communicated relevant identified laws and regulations and potential fraud risks to all engagement team members and remained alert to any indications of fraud or non-compliance with laws and regulations throughout the audit.
There are inherent limitations in the audit procedures described above, and the further removed non-compliance with laws and regulations are from the events and transactions reflected in the financial statements, the less likely we would become aware of them.  Also, 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 by, for example, forgery or intentional
Page 7

 
N.C.Cammack & Son Limited
 
 
 
Independent Auditors' Report to the Members of N.C.Cammack & Son Limited (continued)


misrepresentations, or through collusion.
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 Auditors' 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 2006Our 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 Auditors' 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.




John Glover (Senior Statutory Auditor)
for and on behalf of
Hurst Accountants Limited
Chartered Accountants
Statutory Auditors
3 Stockport Exchange
Stockport
SK1 3GG

31 January 2025
Page 8

 
N.C.Cammack & Son Limited
 
 
Statement of Comprehensive Income
For the Year Ended 31 December 2023

2023
2022
Note
£
£

  

Turnover
 4 
10,148,906
10,576,225

Cost of sales
  
(7,119,379)
(7,201,381)

Gross profit
  
3,029,527
3,374,844

Administrative expenses
  
(2,033,589)
(2,687,969)

Operating profit
 5 
995,938
686,875

Interest receivable and similar income
 8 
610
164

Interest payable and similar expenses
 9 
(66,985)
(49,245)

Profit before tax
  
929,563
637,794

Tax on profit
 10 
6,507
(1,751)

Profit for the financial year
  
936,070
636,043

There was no other comprehensive income for 2023 (2022:£NIL).

The notes on pages 12 to 25 form part of these financial statements.

Page 9

 
N.C.Cammack & Son Limited
Registered number: 00702725

Balance Sheet
As at 31 December 2023

2023
2022
Note
£
£

Fixed assets
  

Tangible assets
 11 
201,765
250,925

Current assets
  

Stocks
 12 
17,829
18,898

Debtors: amounts falling due within one year
 13 
6,049,055
4,282,257

Cash at bank and in hand
 14 
97,229
478,605

  
6,164,113
4,779,760

Creditors: amounts falling due within one year
 15 
(3,436,206)
(2,997,897)

Net current assets
  
 
 
2,727,907
 
 
1,781,863

Total assets less current liabilities
  
2,929,672
2,032,788

Creditors: amounts falling due after more than one year
 16 
-
(32,679)

Provisions for liabilities
  

Deferred tax
 18 
(508)
(7,015)

Net assets
  
2,929,164
1,993,094


Capital and reserves
  

Called up share capital 
 19 
100,000
100,000

Profit and loss account
 20 
2,829,164
1,893,094

  
2,929,164
1,993,094


The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 



B J Warrillow
Director

Date: 31 January 2025

The notes on pages 12 to 25 form part of these financial statements.

Page 10

 
N.C.Cammack & Son Limited
 

Statement of Changes in Equity
For the Year Ended 31 December 2023


Called up share capital
Profit and loss account
Total equity

£
£
£

At 1 January 2023
100,000
1,893,094
1,993,094


Comprehensive income for the year

Profit for the year
-
936,070
936,070


At 31 December 2023
100,000
2,829,164
2,929,164



Statement of Changes in Equity
For the Year Ended 31 December 2022


Called up share capital
Profit and loss account
Total equity

£
£
£

At 1 January 2022
100,000
1,257,051
1,357,051


Comprehensive income for the year

Profit for the year
-
636,043
636,043


At 31 December 2022
100,000
1,893,094
1,993,094


Page 11

 
N.C.Cammack & Son Limited
 
 
 
Notes to the Financial Statements
For the Year Ended 31 December 2023

1.


General information

N C Cammack & Son Limited is a private company limited by shares and incorporated in England and Wales. The address of the registered office and principal place of business is Unit 11, Spitfire Drive, Earls Colne Business Park, Earls Colne, Colchester, Essex, CO6 2NS. The company's registered number is 00702725.
The nature of the company's operations and principal activity is the provision of road haulage and warehousing services.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.
The financial statements are .prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £1
The preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires management to exercise judgement in applying the Company's accounting policies (see note 3).
The following principal accounting policies have been applied:

 
2.2

Financial Reporting Standard 102 - reduced disclosure exemptions

The Company has taken advantage of the following disclosure exemptions in preparing these financial statements, as permitted by the FRS 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland":
the requirements of Section 7 Statement of Cash Flows;
the requirements of Section 3 Financial Statement Presentation paragraph 3.17(d);
the requirements of Section 33 Related Party Disclosures paragraph 33.7.

This information is included in the consolidated financial statements of Kinaxia Limited as at 31 December 2023 and these financial statements may be obtained from the Registrar of Companies.

Page 12

 
N.C.Cammack & Son Limited
 
 
 
Notes to the Financial Statements
For the Year Ended 31 December 2023

2.Accounting policies (continued)

 
2.3

Revenue

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:

Rendering of services

Revenue from a contract to provide services is recognised in the period in which the services are provided in accordance with the stage of completion of the contract when all of the following conditions are satisfied:
the amount of revenue can be measured reliably;
it is probable that the Company will receive the consideration due under the contract;
the stage of completion of the contract at the end of the reporting period can be measured reliably; and
the costs incurred and the costs to complete the contract can be measured reliably.

Contract haulage income is recognised on completion of the service. Warehouse services income is recognised on an accruals basis reflecting the contracted storage dates.

 
2.4

Operating leases: the Company as lessee

Rentals paid under operating leases are charged to profit or loss 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 systematic basis is representative of the time pattern of the lessee's benefit from the use of the leased asset.

 
2.5

Leased assets: the Company as lessee

Assets obtained under hire purchase contracts and finance leases are capitalised as tangible fixed assets. Assets acquired by finance lease are depreciated over the shorter of the lease term and their useful lives. Assets acquired by hire purchase are depreciated over their useful lives. Finance leases are those where substantially all of the benefits and risks of ownership are assumed by the company. Obligations under such agreements are included in creditors net of the finance charge allocated to future periods. The finance element of the rental payment is charged to profit or loss so as to produce a constant periodic rate of charge on the net obligation outstanding in each period.

 
2.6

Sale and leaseback

Where a sale and leaseback transaction results in a finance lease, no gain is immediately recognised for any excess of sales proceeds over the carrying amount of the asset. Instead, the proceeds are presented as a liability and subsequently measured at amortised cost using the effective interest method.
When a sale and leaseback transaction results in an operating lease, and it is clear that the transition is established at fair value any profit or loss is recognised immediately. If the sale price is below fair value, any profit or loss is recognised immediately unless the loss is compensated for by the future lease payments at below market price. In that case any such loss is amortised in proportion to the lease payments over the period for which the asset is expected to be used. If the sale price is above fair value, the excess over fair value is amortised over the period for which the asset is expected to be used.

Page 13

 
N.C.Cammack & Son Limited
 
 
 
Notes to the Financial Statements
For the Year Ended 31 December 2023

2.Accounting policies (continued)

 
2.7

Interest income

Interest income is recognised in profit or loss using the effective interest method.

 
2.8

Finance costs

Finance costs are charged to profit or loss 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.

 
2.9

Pensions

Defined contribution pension plan

The Company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Company pays fixed contributions into a separate entity. Once the contributions have been paid the Company has no further payment obligations.

The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the Balance Sheet. The assets of the plan are held separately from the Company in independently administered funds.

 
2.10

Current and deferred taxation

The tax expense for the year comprises current and deferred tax. Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the balance sheet date in the countries where the Company operates and generates income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the balance sheet date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

Page 14

 
N.C.Cammack & Son Limited
 
 
 
Notes to the Financial Statements
For the Year Ended 31 December 2023

2.Accounting policies (continued)

 
2.11

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

The Company adds to the carrying amount of an item of fixed assets the cost of replacing part of such an item when that cost is incurred, if the replacement part is expected to provide incremental future benefits to the Company. The carrying amount of the replaced part is derecognised. Repairs and maintenance are charged to profit or loss during the period in which they are incurred.

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, on a reducing balance and straight-line basis:.

Depreciation is provided on the following basis:

Long-term leasehold property
-
Straight line over the length of the lease
Forklift trucks
-
25% on a reducing balance basis
Plant and machinery
-
5 year straight line basis
Motor vehicles
-
20-25% on a reducing balance basis
Fixtures and fittings
-
5 year straight line basis

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.


 
2.12

Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a weighted average basis.

At each balance sheet date, stocks are assessed for impairment. If stock is 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.

 
2.13

Debtors

Short-term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

 
2.14

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

Page 15

 
N.C.Cammack & Son Limited
 
 
 
Notes to the Financial Statements
For the Year Ended 31 December 2023

2.Accounting policies (continued)

 
2.15

Creditors

Short-term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

 
2.16

Provisions for liabilities

Provisions are recognised when an event has taken place that gives rise to a legal or constructive obligation, a transfer of economic benefits is probable and a reliable estimate can be made.
Provisions are measured as the best estimate of the amount required to settle the obligation, taking into account the related risks and uncertainties.
 
Increases in provisions are generally charged as an expense to profit or loss.

 
2.17

Financial instruments

The Company only enters into 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, loans to related parties and investments in non-puttable ordinary shares.
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 cost 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 the cash or other consideration expected to be paid or received.


3.


Judgements in applying accounting policies and key sources of estimation uncertainty

The preparation of the financial statements requires management to make significant judgements and estimates that affect amounts recognised for assets and liabilities at the reporting date and the amounts of revenue and expenses incurred during the period. Actual outcomes may differ from these judgements, estimates and assumptions.
 The directors believe that judgements, estimates and assumptions do not have a significant risk of causing a material difference to the carrying amounts of the assets and liabilities within the next financial year

Page 16

 
N.C.Cammack & Son Limited
 
 
 
Notes to the Financial Statements
For the Year Ended 31 December 2023

4.


Turnover

An analysis of turnover by class of business is as follows:


2023
2022
£
£

Contract haulage
8,979,706
9,332,080

Warehousing
709,317
895,312

Workshop
459,883
348,833

10,148,906
10,576,225


All turnover arose within the United Kingdom.


5.


Operating profit

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

2023
2022
£
£

Exchange differences
12
(6)

Other operating lease rentals
132,287
187,965

Building and land rentals
423,417
445,000

(Profit)/loss on sale of tangible assets
(349)
1,236


6.


Auditors' remuneration

During the year, the Company obtained the following services from the Company's auditors:


2023
2022
£
£

Fees payable to the Company's auditors for the audit of the Company's financial statements
9,150
8,695

The Company has taken advantage of the exemption not to disclose amounts paid for non-audit services as these are disclosed in the consolidated accounts of the parent Company.

Page 17

 
N.C.Cammack & Son Limited
 
 
 
Notes to the Financial Statements
For the Year Ended 31 December 2023

7.


Employees

2023
2022
£
£

Wages and salaries
2,269,722
2,510,356

Social security costs
216,127
-

Cost of defined contribution scheme
41,067
43,086

2,526,916
2,553,442


The average monthly number of employees, including directors, during the year was 64 (2022 -67).


8.


Interest receivable

2023
2022
£
£


Other interest receivable
610
164


9.


Interest payable and similar expenses

2023
2022
£
£


Finance leases and hire purchase contracts
5,960
12,144

Other interest payable
61,025
37,101

66,985
49,245

Page 18

 
N.C.Cammack & Son Limited
 
 
 
Notes to the Financial Statements
For the Year Ended 31 December 2023

10.


Taxation


2023
2022
£
£



Total current tax
-
-

Deferred tax


Origination and reversal of timing differences
(6,507)
1,751

Total deferred tax
(6,507)
1,751


Taxation on (loss)/profit on ordinary activities
(6,507)
1,751

Factors affecting tax charge for the year

The tax assessed for the year is higher than (2022 -lower than) the standard rate of corporation tax in the UK of 23.52% (2022 -19%). The differences are explained below:

2023
2022
£
£


Profit on ordinary activities before tax
929,563
637,794


Profit on ordinary activities multiplied by standard rate of corporation tax in the UK of 23.52% (2022 -19%)
218,638
121,181

Effects of:


Expenses not deductible for tax purposes, other than goodwill amortisation and impairment
823
315

Capital allowances for year in excess of depreciation
66
(960)

Changes in deferred tax rates
(385)
1,684

Group relief
(225,649)
(120,469)

Total tax charge for the year
(6,507)
1,751


Factors that may affect future tax charges

From 1 April 2023 the main rate of corporation tax increased to 25%. The 23.5% rate used above reflects 9 months of the new rate and 3 months of the previous rate of 19%.

Page 19

 
N.C.Cammack & Son Limited
 
 
 
Notes to the Financial Statements
For the Year Ended 31 December 2023

11.


Tangible fixed assets





Long-term leasehold property
Plant and machinery
Motor vehicles
Fixtures and fittings
Total

£
£
£
£
£



Cost or valuation


At 1 January 2023
-
119,499
816,770
167,767
1,104,036


Additions
2,298
-
25,807
-
28,105


Disposals
-
-
(65,436)
-
(65,436)



At 31 December 2023

2,298
119,499
777,141
167,767
1,066,705



Depreciation


At 1 January 2023
-
117,092
597,174
138,845
853,111


Charge for the year
421
525
62,453
7,415
70,814


Disposals
-
-
(58,985)
-
(58,985)



At 31 December 2023

421
117,617
600,642
146,260
864,940



Net book value



At 31 December 2023
1,877
1,882
176,499
21,507
201,765



At 31 December 2022
-
2,407
219,596
28,922
250,925

The net book value of assets held under finance leases or hire purchase contracts, included above, are as follows:


2023
2022
£
£



Motor vehicles
68,159
87,713


12.


Stocks

2023
2022
£
£

Fuel & tyres
17,829
18,898


Page 20

 
N.C.Cammack & Son Limited
 
 
 
Notes to the Financial Statements
For the Year Ended 31 December 2023

13.


Debtors

2023
2022
£
£


Trade debtors
1,586,162
1,497,307

Amounts owed by group undertakings
3,719,302
2,065,065

Other debtors
430,969
426,534

Prepayments and accrued income
312,622
293,351

6,049,055
4,282,257



14.


Cash and cash equivalents

2023
2022
£
£

Cash at bank and in hand
97,229
478,605



15.


Creditors: Amounts falling due within one year

2023
2022
£
£

Trade creditors
741,719
598,124

Amounts owed to group undertakings
1,088,439
1,072,998

Other taxation and social security
236,117
241,586

Obligations under finance lease and hire purchase contracts
32,902
56,626

Proceeds of invoice discounting
1,087,905
819,801

Other creditors
151,874
110,783

Accruals and deferred income
97,250
97,979

3,436,206
2,997,897


Net obligations under finance leases and hire purchase contracts are secured on the assets to which they relate.
The invoice discounting facility is secured on certain book debts of the company.

Page 21

 
N.C.Cammack & Son Limited
 
 
 
Notes to the Financial Statements
For the Year Ended 31 December 2023

16.


Creditors: Amounts falling due after more than one year

2023
2022
£
£

Net obligations under finance leases and hire purchase contracts
-
32,679


Net obligations under finance leases and hire purchase contracts are secured on the assets to which they relate.


17.


Hire purchase and finance leases


Minimum lease payments under hire purchase fall due as follows:

2023
2022
£
£


Within one year
32,902
56,403

Between 1-5 years
-
32,902

32,902
89,305


18.


Deferred taxation




2023
2022


£

£






At beginning of year
(7,015)
(5,264)


Charged to the profit or loss
6,507
(1,751)



At end of year
(508)
(7,015)

2023
2022
£
£


Accelerated capital allowances
(1,539)
(5,451)

Other timing differences
1,031
(1,564)

(508)
(7,015)

Page 22

 
N.C.Cammack & Son Limited
 
 
 
Notes to the Financial Statements
For the Year Ended 31 December 2023

19.


Share capital

2023
2022
£
£
Allotted, called up and fully paid



100,000 (2022 -100,000) Ordinary shares of £1.00 each
100,000
100,000



20.


Reserves

Profit and loss account

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


21.


Contingent liabilities

The company is party to a fixed and floating charge over its assets to secure the liabilities of Kinaxia Logistics Limited and its subsidiary undertakings.


22.


Pension commitments

The company operates a defined contributions pension scheme. The assets of the scheme are held seperately 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 £41,067 (2022: £43,086). Contributions totalling £4,127  (2022: £6,257 receivable) were payable at the balance sheet date.

Page 23

 
N.C.Cammack & Son Limited
 
 
 
Notes to the Financial Statements
For the Year Ended 31 December 2023

23.


Commitments under operating leases

At 31 December 2023 the Company had future minimum lease payments due under non-cancellable operating leases for each of the following periods:

2023
2022
£
£

Land and buildings


Not later than 1 year
496,350
445,000

Later than 1 year and not later than 5 years
1,651,983
1,078,750

Later than 5 years
1,408,750
-

3,557,083
1,523,750

2023
2022

£
£

Plant and machinery


Not later than 1 year
21,824
132,287

Later than 1 year and not later than 5 years
-
21,824

21,824
154,111


24.


Related party transactions

The company has taken advantage of the exemption contained in FRS 102 Section 33 "Related Party Transactions" not to disclose transactions with other wholly owned group companies.
Key management personnel compensation totalled £174,278 (
2022: £80,395).


25.


Post balance sheet events

On 21 December 2024, following an extended restructuring process, the Group repaid in full the entire term loan facility agreement with DE Shaw and replaced it with a new term loan of £39 million, alongside 90% equity in the Group. The loan notes carry a fixed interest rate of 8%, payable in cash if certain liquidity conditions are met or, alternatively, rolled up as Payment In Kind (PIK) interest. The loan is secured by a fixed and floating charge over the assets of the Group.
The new facility is due for repayment in June 2027, with an option to break in June 2026. This successful restructuring provides the Group with short- to medium-term financial stability, enabling it to focus on delivering its strategic objectives.
On 21 December 2024, the ultimate controlling party of Kinaxia Limited changed from Ensco 1477 Limited to DELALV Delaware Holdco, L.L.C., a company registered in Delaware, USA. The transfer of control occurred as part of a group restructuring.

Page 24

 
N.C.Cammack & Son Limited
 
 
 
Notes to the Financial Statements
For the Year Ended 31 December 2023

26.


Controlling party

The company's immediate parent undertaking is Kinaxia Transport and Warehousing Limited, a company registered in England and Wales, company number 09447448.
Kinaxia Limited is the parent company for the smallest and largest group for which consolidated group accounts are prepared. The registered address of Kinaxia Limited is Kinaxia, Adlington Business Park, Adlington, Macclesfield, England, SK10 4NL.
The consolidated financial statements of Kinaxia Limited is available to the public and may be obtained from the Registrar of Companies, Companies House, Crown Way, Cardiff, C14 3UZ.
Ensco 1477 Limited, a company registered in England and Wales, company number 14593321, was the immediate parent company of Kinaxia Limited and the ultimate parent company of the Group till 21 December 2024. The registered address of Ensco 1477 Limited is C/O Gateley Legal, Ship Canal House, 98 King Street, Manchester, Lancashire, M2 4WU. There is no overall controlling party of Ensco 1477 Limited.
On 21 December 2024, the ultimate controlling party of Kinaxia Limited changed from Ensco 1477 Limited to DELALV Delaware Holdco, L.L.C., a company registered in Delaware, USA. The transfer of control occurred as part of a group restructuring. The sole shareholder of DELALV Delaware Holdco, L.L.C. is DELALV Portfolios, L.L.C. 
Dr D.E.Shaw is considered the controlling party of Kinaxia Limited due to his ownership of the voting rights.
Page 25