Company registration number 03684875 (England and Wales)
CLEGG GROUP LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
CLEGG GROUP LIMITED
COMPANY INFORMATION
Directors
K Anderson
S M Giltrap
M Sims
(Appointed 25 July 2025)
Company number
03684875
Registered office
Bishops House
42 High Pavement
The Lace Market
Nottingham
NG1 1HN
Auditor
UHY Hacker Young
14 Park Row
Nottingham
NG1 6GR
Solicitors
Browne Jacobson
Mowbray House
Castle Meadow Road
Nottingham
NG2 1BJ
CLEGG GROUP LIMITED
CONTENTS
Page
Strategic report
1 - 3
Directors' report
4 - 7
Independent auditor's report
8 - 11
Group statement of comprehensive income
12
Group balance sheet
13 - 14
Company balance sheet
15 - 16
Group statement of changes in equity
17
Company statement of changes in equity
18
Group statement of cash flows
19
Notes to the financial statements
20 - 38
CLEGG GROUP LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -
The directors present the strategic report for the year ended 31 December 2024.
Principal activity
The principal activity of the company is that of a parent company of a group of companies engaged in the construction industry.
Business Review
2024 saw a 2.0% increase in turnover (2023: 3.7% increase). Profit before tax decreased from £564,000 to £513,000.
The group’s performance is centred around its two main operating companies, Clegg Construction Limited and Clegg Food Projects Limited.
Clegg Construction Limited has achieved 9.7% turnover growth. An excellent year for turnover growth, which included two key projects in Leeds: Leylands Road was a £37m 11-storey new build property consisting of 402 student accommodation flats completed in August 2025; Regent Street was a £34m 11-storey new build property consisting of 185 build to rent apartments completed in May 2025. These two projects spanned 102 weeks and 134 weeks respectively, completing and handing over to the clients on time. They are the largest projects ever undertaken by Clegg Construction and the team, the consultants and the subcontractors have done an outstanding job.
The pipeline of projects looks very healthy for Clegg Construction Limited with a forecast record turnover year again in 2026. Projects have been secured from a number of sectors providing resilience in the supply of work and funding streams; defence, education, residential, care, leisure and commercial with values ranging up to £50m.
Clegg Food Projects Limited has achieved another good set of financial results. Turnover was very consistent at £80m (2023: £81m), but most importantly Operating Profits were £3.0m (2023: £3.1m).
Clegg Food Projects Limited is the market leader in the construction of food and drink related new builds, extensions and renovations. The strength of our relationships established with both sector consultants and household name brands generated 65% repeat business in 2024, whilst new client growth helps to expand our customer reach.
The pipeline for Clegg Food Projects Limited remains consistent in the food and drink sector. The company continues to enjoy a market leading position within the sector.
Principal risks and uncertainties
The group and its subsidiary companies make sales and applications for payment on normal credit terms and manage related risks through their credit control procedures. Neither the group nor its subsidiary companies hedge interest payments on any of their borrowings.
The group and its subsidiary companies aim to minimise risks and uncertainties to the level of the market place in which it operates and achieve this through its internal controls and review procedures.
Key performance indicators
The directors use a range of key performance indicators to evaluate the performance of the business. Of these, the level of sales and gross profit are the key factors. There was a slight increase in gross profit margin compared with the prior year at 3.7% of sales (2023: 3.5%).
CLEGG GROUP LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
Future developments
The group continues to invest in the development of its employees. Regular training with new and improved systems allow the team to improve the quality of their work and support the business with its turnover growth ambitions.
The business plan is to exceed £200m Group turnover in 2026. Opportunities exist within Clegg Construction through public sector frameworks, an area that has under indexed the market for many years. Clegg Food Projects continues to be the market leader in the food and drink construction sector, which has continued to experience strong investment driven by inflation, innovation and changes in consumer demand.
Across the group, more than 60% of anticipated turnover on a rolling 12-month forecast has been secured, which gives the directors confidence around the forthcoming period.
Section 172 statement
As required by section 172 of the Companies Act, a Director of a company must act in the way he or she considers, in good faith, would be most likely to promote the success of the company for the benefit of its members as a whole, and in doing so have regard, amongst other matters, to:
The likely consequences of any decision in the long term;
The interest of the company's employees;
The need to foster the company's business relationships with suppliers, customers and others;
The impact of the company's operations on the community and the environment;
The desirability of the company maintaining a reputation for high standards of business conduct; and
The need to act fairly as between members of the company.
The company's engagement with its stakeholders and consideration of their respective interests is as follows:
Employees
The directors ensured all employees were aware of the objectives and results of the company through presentations and meetings. It has also been their focus to provide a positive work environment for all employees with opportunities for all to grow and achieve their potential.
Customers and suppliers
The group collaborates with a variety of customers and our success depends on having the resources and skills necessary to guarantee a superior service level and product quality.
The group has longstanding relationships with local and international suppliers ensuring conformance of quality, cost competiveness and sourcing guarantee.
Community and environment
Clegg Group and its subsidiaries are important job contributors in our regions and invest in solutions to reduce our impact on the environment.
CLEGG GROUP LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
K Anderson
Director
25 September 2025
CLEGG GROUP LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -
The directors present their annual report and financial statements for the year ended 31 December 2024.
Results and dividends
The results for the year are set out on page 12.
Ordinary dividends were paid amounting to £1,000,000 (2023: £1,000,000). The directors do not recommend payment of a further dividend.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
K Anderson
S M Giltrap
S J Blackburn
(Resigned 25 July 2025)
E Blount
(Appointed 17 September 2024 and resigned 25 July 2025)
M Sims
(Appointed 25 July 2025)
Qualifying third party indemnity provisions
The company has made qualifying third party indemnity provisions for the benefit of its directors during the year. These provisions remain in force at the reporting date.
Auditor
The auditor, UHY Hacker Young, is deemed to be reappointed under section 487(2) of the Companies Act 2006.
Energy and carbon report
The UK Government's Streamline Energy and Carbon Reporting (SECR) policy was implemented on 1 April 2019. The table below represents the company's energy use and associated greenhouse gas (GHG) emissions from electricity and fuel in the UK for the year ended 31 December 2024. The data covers all of the subsidiaries.
2024
2023
Energy consumption
kWh
kWh
Aggregate of energy consumption in the year
3,552,269
2,737,727
CLEGG GROUP LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 5 -
2024
2023
Emissions of CO2 equivalent
metric tonnes
metric tonnes
Scope 1 - direct emissions
- Gas combustion
26.00
23.00
- Fuel consumed for owned transport
182.00
111.00
208.00
134.00
Scope 2 - indirect emissions
- Electricity purchased
315.00
180.00
Scope 3 - other indirect emissions
- Fuel consumed for transport not owned by the group
256.00
296.00
Total gross emissions
779.00
610.00
Intensity ratio
Tonnes CO2e per £m turnover
4.80
3.83
Quantification and reporting methodology
The boundaries of this report are based on operational control. We report our emissions with reference to the latest Greenhouse Gas Protocol Corporate Accounting and Reporting Standard (GHG Protocol). In accordance with the 2018 Regulations, the energy use and associated greenhouse gas emissions are for those within the UK only that come under the operational control boundary. The 2024 UK Government GHG Conversion Factors for Company Reporting published by the Department for Energy Security and Net Zero are used to convert energy use in our operations to emissions of CO2e. Carbon emission factors for purchased electricity calculated according to the ‘location-based grid average’ method.
This reflects the average emission of the grid where the energy consumption occurs. Data sources include billing, invoices and internal systems. We purchase 50% renewable electricity for our Nottingham site. For transport data where actual usage data (e.g. litres) was unavailable conversions were made using average fuel consumption factors to estimate the usage. The Nottingham site is shared between all three main trading subsidiaries so the energy use at this site is split evenly between them.
Intensity measurement
We have chosen to report our gross emissions against £m turnover. The value for the intensity ratio was 4.80 tonnes CO2e per £m turnover (2023: 3.83).
CLEGG GROUP LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 6 -
Measures taken to improve energy efficiency
We are committed to responsible energy management and will practice energy efficiency throughout our organisation, wherever it is cost effective. We recognise that climate change is one of the most serious environmental challenges currently threatening the global community and we understand we have a role to play in reducing greenhouse gas emissions.
Energy efficiency actions taken in 2024 include:
• Increased/encouraged the procurement of electric/hybrid company and grey fleet vehicles;
• Installation of energy efficient lighting systems within offices & welfare units across sites;
• Installation of smart plug control systems to shutdown electricity usage during silent hours;
• Developed the procurement for more IT based energy efficiency solutions to include cloud-based document storage, Gaia Automate (smart control of energy usage) and retina and fingerprint access solutions;
• Developed a meeting strategy to help reduce travel and manage time better;
• Considered options for carbon offsetting to local initiatives and for projects as required; and
• Considered options for the use of HVO (Hydrotreated Vegetable Oil).
Statement of directors' responsibilities
The directors are responsible for preparing the Annual Report and the financial statements in accordance with applicable law and regulations.
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the group and company, and of the profit or loss of the group for that period. In preparing these financial statements, the directors are required to:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent;
state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements; and
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the group and company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the group and company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
Statement of disclosure to auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the auditor of the company is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the auditor of the company is aware of that information.
CLEGG GROUP LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
On behalf of the board
K Anderson
Director
25 September 2025
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF CLEGG GROUP LIMITED
- 8 -
Opinion
We have audited the financial statements of Clegg Group Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2024 which comprise the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements:
give a true and fair view of the state of the group's and the parent company's affairs as at 31 December 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.
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the group and parent company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and parent company’s ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF CLEGG GROUP LIMITED
- 9 -
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the group and the parent company and their environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or
the parent company financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.
Responsibilities of directors
As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the parent company or to cease operations, or have no realistic alternative but to do so.
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF CLEGG GROUP LIMITED
- 10 -
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.
The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.
Based on our understanding of the company and the industry in which it operates, we identified that the principal risks of non-compliance with laws and regulations related to the acts by the company, which were contrary to applicable laws and regulations including fraud, and we considered the extent to which non-compliance might have a material effect on the financial statements. 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 Building Regulations 2010, Building Safety Act 2022, Building Act 1984 and Health & Safety legislation.
We evaluated management’s incentives and opportunities for fraudulent manipulation of the financial statements (including the risk of override of controls), and determined that the principal risks were related to inflated revenue on the long term construction contracts and recognition of the profit on this work.
Audit procedures performed included:
Challenge management's forecasts, assessing the expected margin on significant projects in light of the post year end information available;
Challenge management's forecasts, assessing the appropriateness of the key assumptions, which includes the expected recovery of variations and retentions;
Enquiry of management regarding any instances of actual or potential fraud during the year;
Review of historic estimates on since completed contracts for evidence of management bias;
Enquiry of management regarding actual and potential litigation and claims, or any potential breaches of laws and regulations;
Review of the financial statement disclosures to underlying supporting documentation;
Enquiries of management and testing of journals and evaluating whether there was evidence of bias by the Directors that represented a risk of material misstatement due to fraud; and
Reviewing minutes of meetings of those charged with governance.
There are inherent limitations in the audit procedures described above and the further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we would become aware of it. 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 misrepresentations, or through collusion.
A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF CLEGG GROUP LIMITED
- 11 -
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.
Chris McKain (Senior Statutory Auditor)
For and on behalf of UHY Hacker Young
25 September 2025
Chartered Accountants
Statutory Auditor
CLEGG GROUP LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
2024
2023
Notes
£'000
£'000
Turnover
3
162,398
159,282
Cost of sales
(156,317)
(153,768)
Gross profit
6,081
5,514
Administrative expenses
(5,536)
(5,139)
Other operating income
93
66
Operating profit
4
638
441
Interest receivable and similar income
8
20
90
Interest payable and similar expenses
9
(145)
(69)
Fair value gains on investment properties
13
102
Profit before taxation
513
564
Tax on profit
10
281
258
Profit for the financial year
24
794
822
Other comprehensive income
Revaluation of tangible fixed assets
27
Total comprehensive income for the year
794
849
Profit for the financial year is all attributable to the owners of the parent company.
Total comprehensive income for the year is all attributable to the owners of the parent company.
The profit and loss account has been prepared on the basis that all operations are continuing operations.
CLEGG GROUP LIMITED
GROUP BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 13 -
2024
2023
as restated
Notes
£'000
£'000
£'000
£'000
Fixed assets
Tangible assets
12
1,468
1,525
Investment property
13
1,185
1,185
2,653
2,710
Current assets
Debtors
17
62,604
56,174
Cash at bank and in hand
6,042
3,555
68,646
59,729
Creditors: amounts falling due within one year
18
(54,542)
(46,776)
Net current assets
14,104
12,953
Total assets less current liabilities
16,757
15,663
Creditors: amounts falling due after more than one year
19
(1,511)
(205)
Provisions for liabilities
Deferred tax liability
21
123
129
(123)
(129)
Net assets
15,123
15,329
Capital and reserves
Called up share capital
23
50
50
Revaluation reserve
24
930
930
Other reserves
24
(110)
(110)
Profit and loss reserves
24
14,253
14,459
Total equity
15,123
15,329
Comparative financial information has been restated, see note 30.
CLEGG GROUP LIMITED
GROUP BALANCE SHEET (CONTINUED)
AS AT 31 DECEMBER 2024
31 December 2024
- 14 -
The financial statements were approved by the board of directors and authorised for issue on 25 September 2025 and are signed on its behalf by:
25 September 2025
K Anderson
Director
Company registration number 03684875 (England and Wales)
CLEGG GROUP LIMITED
COMPANY BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 15 -
2024
2023
as restated
Notes
£'000
£'000
£'000
£'000
Fixed assets
Tangible assets
12
24
29
Investment property
13
1,185
1,185
Investments
14
232
232
1,441
1,446
Current assets
Debtors
17
17,103
20,984
Cash at bank and in hand
20
17,103
21,004
Creditors: amounts falling due within one year
18
(16,785)
(21,854)
Net current assets/(liabilities)
318
(850)
Total assets less current liabilities
1,759
596
Creditors: amounts falling due after more than one year
19
(1,511)
(205)
Provisions for liabilities
Deferred tax liability
21
30
32
(30)
(32)
Net assets
218
359
Capital and reserves
Called up share capital
23
50
50
Profit and loss reserves
24
168
309
Total equity
218
359
As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the year was £858,751 (2023 - £1,063,649 profit).
Comparative financial information has been restated, see note 30.
These financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.
CLEGG GROUP LIMITED
COMPANY BALANCE SHEET (CONTINUED)
AS AT 31 DECEMBER 2024
31 December 2024
- 16 -
The financial statements were approved by the board of directors and authorised for issue on 25 September 2025 and are signed on its behalf by:
25 September 2025
K Anderson
Director
Company registration number 03684875 (England and Wales)
CLEGG GROUP LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 17 -
Share capital
Revaluation reserve
Merger reserve
Profit and loss reserves
Total
as restated
Notes
£'000
£'000
£'000
£'000
£'000
As restated for the period ended 31 December 2023:
Balance at 1 January 2023
50
903
(110)
14,745
15,588
Write down of historic investment in subsidiary
-
-
-
(54)
(54)
As restated
50
903
(110)
14,691
15,534
Year ended 31 December 2023:
Profit for the year
-
-
-
822
822
Other comprehensive income:
Revaluation of tangible fixed assets
-
27
-
-
27
Total comprehensive income for the year
-
27
-
822
849
Dividends
11
-
-
-
(1,000)
(1,000)
Balance at 31 December 2023
50
930
(110)
14,459
15,329
Year ended 31 December 2024:
Profit and total comprehensive income for the year
-
-
-
794
794
Dividends
11
-
-
-
(1,000)
(1,000)
Balance at 31 December 2024
50
930
(110)
14,253
15,123
CLEGG GROUP LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 18 -
Share capital
Profit and loss reserves
Total
as restated
Notes
£'000
£'000
£'000
As restated for the period ended 31 December 2023:
Balance at 1 January 2023
50
299
349
Write down of historic investment in subsidiary
-
(54)
(54)
As restated
50
245
295
Year ended 31 December 2023:
Profit and total comprehensive income for the year
-
1,064
1,064
Dividends
11
-
(1,000)
(1,000)
Balance at 31 December 2023
50
309
359
Year ended 31 December 2024:
Profit and total comprehensive income
-
859
859
Dividends
11
-
(1,000)
(1,000)
Balance at 31 December 2024
50
168
218
CLEGG GROUP LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 19 -
2024
2023
Notes
£'000
£'000
£'000
£'000
Cash flows from operating activities
Cash generated from/(absorbed by) operations
28
1,156
(1,845)
Interest paid
(145)
(69)
Income taxes paid
(64)
(94)
Net cash inflow/(outflow) from operating activities
947
(2,008)
Investing activities
Purchase of tangible fixed assets
(44)
(32)
Interest received
20
90
Net cash (used in)/generated from investing activities
(24)
58
Financing activities
Proceeds from new bank loans
1,502
-
Repayment of bank loans
(100)
(75)
Dividends paid to equity shareholders
(1,000)
(1,000)
Net cash generated from/(used in) financing activities
402
(1,075)
Net increase/(decrease) in cash and cash equivalents
1,325
(3,025)
Cash and cash equivalents at beginning of year
3,555
6,580
Cash and cash equivalents at end of year
4,880
3,555
Relating to:
Cash at bank and in hand
6,042
3,555
Bank overdrafts included in creditors payable within one year
(1,162)
-
CLEGG GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 20 -
1
Accounting policies
Company information
Clegg Group Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is Bishops House, 42 High Pavement, Nottingham, NG1 1HN.
The group consists of Clegg Group Limited and all of its subsidiaries.
1.1
Accounting convention
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £'000.
The financial statements have been prepared under the historical cost convention, modified to include the revaluation of freehold properties and investment properties to fair value. The principal accounting policies adopted are set out below.
In preparing the separate financial statements of the company, advantage has been taken of the following disclosure exemptions available in FRS 102:
The information is included in the consolidated financial statements of Clegg Holdings Limited as at 31 December 2024 and these financial statements may be obtained from Companies House, Crown Way, Cardiff, CF14 3UZ.
The consolidated financial statements incorporate those of Clegg Group Limited and all of its subsidiaries. The results of subsidiaries acquired are consolidated for the periods from the date on which control passed. Business combinations are accounted for under the purchase method.
1.2
Going concern
The directors continue to closely monitor the cash position on current construction projects measured against project budgets and forecasts, which are also regularly reviewed as part of the monitoring of on - site project performance. Final account negotiations are also closely monitored and scrutinised on a regular basis along with working capital requirements.
At the time of approving the financial statements, the directors have a reasonable expectation that the company and group has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.
CLEGG GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 21 -
1.3
Turnover
Revenue comprises of the value of contracting work executed during the year. The value of contracted work is based on measured valuations, incorporating profit earned to the valuation date, taking into account cost to completion and any anticipated losses.
The amount by which recorded revenue on uncompleted contracts is in excess of payments on account is classified as amounts recoverable on contracts and separately disclosed in debtors.
Cash received on account of contracts is deducted from amounts recoverable on contracts, such amounts which have been received and exceed amounts recoverable are included as contract liabilities in creditors.
1.4
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost, or valuation for freehold properties, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on a straight line basis as follows:
Freehold land and buildings
8 to 50 years
Plant and equipment
3 to 5 years
Fixtures and fittings
4 years
Computers
4 years
Motor vehicles
4 years
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is recognised in the profit and loss account.
Properties whose fair value can be measured reliably are held under the revaluation model and are carried at a revalued amount, being their fair value at the date of valuation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. The fair value of the land and buildings is usually considered to be their market value.
Revaluation gains and losses are recognised in other comprehensive income and accumulated in equity, except to the extent that a revaluation gain reverses a revaluation loss previously recognised in profit or loss or a revaluation loss exceeds the accumulated revaluation gains recognised in equity; such gains and loss are recognised in profit or loss.
1.5
Investment properties
Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in profit or loss.
Properties held in stock have been transferred to investment properties within the prior year as the directors believed this better reflected their use as properties held for the purpose to earn rentals and or for capital appreciation.
CLEGG GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 22 -
1.6
Fixed asset investments
In the parent company financial statements, investments in subsidiaries are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.
At each reporting period end date, the group reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any).
1.7
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
1.8
Financial instruments
The group has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Basic financial assets and liabilities
Basic financial assets and liabilities, which include debtors, creditors and cash and bank balances, are initially measured at transaction price. Financial assets and liabilities classified as within one year are not amortised.
1.9
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The group’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
CLEGG GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 23 -
1.10
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
1.11
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.12
Leases
Rentals payable under operating leases, including any lease incentives received, are charged to the profit or loss on a straight line basis over the term of the relevant lease.
1.13
Where the group has a legal obligation as a lessee, a dilapidations provision is created on the inception of the clear. The provision is a best estimate of the cost required to return the leased property to its original condition at the end of the lease. Where the obligation arises as a result of 'wear and tear', the provision is accrued and expensed in the profit or loss as it is incurred.
CLEGG GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 24 -
2
Judgements and key sources of estimation uncertainty
In the application of the group’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
Critical judgements
The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.
Long-term contracts
The group uses the percentage-of-completion method in accounting for its construction contracts. Use of the percentage-of-completion method requires the group to estimate the construction performed to date as a proportion of the total construction to be performed. The estimation of the revenue and profit recognition by reference to the stage of completion can involve considerable judgement around future margins. The percentage of completion is determined using stage valuations provided by third party chartered surveyors and therefore provides an independent reliable valuation.
The group reviews these estimates and assumptions as each contract progresses. To the extent that the amounts receivable on the contracts are different to the amounts recorded such differences will impact revenue and cost of sales in the period in which such determination is made.
Investment properties
The directors consider that the investment properties are held at their fair value and no impairment is required. Whilst there is a level of judgement involved with the valuation, the current value of the properties is based on independent valuations. These valuations are considered to be an accurate reflection of the value of the properties as assets held for the purposes of receiving rental income.
Recoverability of retentions
The retentions held due from customers in respect of long-term construction contracts are included within trade debtors. Retention balances are regularly reviewed by the directors to assess their recoverability. Whilst the retention balances recognised at the year end are all considered to be recoverable, there is a degree of judgement regarding the customer's ability to pay.
Ongoing long-term contract claims
A small number of contracts have ongoing claims against the subcontractors and or the customer. Whilst legal advice has been taken on the majority of these claims there is still a degree of judgement on the recoverability of these claims. The directors believe the claims recognised as at the year end to be fully recoverable.
CLEGG GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 25 -
3
Turnover
An analysis of the group's turnover is as follows:
2024
2023
£'000
£'000
Turnover analysed by geographical market
United Kingdom
162,398
159,282
The whole of the turnover is attributable to one class of business.
4
Operating profit
2024
2023
Operating profit for the year is stated after charging:
£'000
£'000
Depreciation of owned tangible fixed assets
101
68
Operating lease charges
415
290
5
Auditor's remuneration
2024
2023
Fees payable to the company's auditor and associates:
£'000
£'000
For audit services
Audit of the financial statements of the group and company
7
6
Audit of the financial statements of the company's subsidiaries
38
36
45
42
For other services
Taxation compliance services
11
11
CLEGG GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 26 -
6
Employees
The average monthly number of persons (including directors and company secretary) employed by the group and company during the year was:
Group
Company
2024
2023
2024
2023
Number
Number
Number
Number
Building
85
86
-
-
Administration
34
34
17
17
Total
119
120
17
17
Their aggregate remuneration comprised:
Group
Company
2024
2023
2024
2023
£'000
£'000
£'000
£'000
Wages and salaries
8,266
7,838
1,063
988
Social security costs
999
1,003
125
119
Pension costs
519
548
49
50
9,784
9,389
1,237
1,157
7
Directors' remuneration
2024
2023
£'000
£'000
Remuneration for qualifying services
605
567
Company pension contributions to defined contribution schemes
10
13
615
580
Remuneration disclosed above includes the following amounts paid to the highest paid director:
2024
2023
£'000
£'000
Remuneration for qualifying services
223
211
CLEGG GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
7
Directors' remuneration
(Continued)
- 27 -
The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 2 (2023: 1).
8
Interest receivable and similar income
2024
2023
£'000
£'000
Interest income
Interest on bank deposits
19
90
Other interest income
1
-
Total income
20
90
9
Interest payable and similar expenses
2024
2023
£'000
£'000
Interest on bank overdrafts and loans
101
69
Interest on finance leases and hire purchase contracts
1
-
Other interest
43
-
Total finance costs
145
69
10
Taxation
2024
2023
£'000
£'000
Current tax
UK corporation tax on profits for the current period
(325)
(75)
Adjustments in respect of prior periods
51
(185)
Total current tax
(274)
(260)
Deferred tax
Origination and reversal of timing differences
(7)
2
Total tax credit
(281)
(258)
CLEGG GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
10
Taxation
(Continued)
- 28 -
The actual credit for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:
2024
2023
£'000
£'000
Profit before taxation
513
564
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 23.52%)
128
133
Tax effect of expenses that are not deductible in determining taxable profit
28
35
Tax effect of income not taxable in determining taxable profit
16
Tax effect of utilisation of tax losses not previously recognised
(177)
Adjustments in respect of prior years
51
(185)
Research and development tax credit
(350)
(250)
Deferred tax adjustments in respect of prior years
23
Deferred tax movement on revalued assets
3
Other differences
(2)
Deferred tax not recognised
10
Remeasurement of deferred tax for changes in tax rates
-
(2)
Taxation credit
(281)
(258)
The prior year adjustments shown predominantly relates to research and development claims.
11
Dividends
2024
2023
Recognised as distributions to equity holders:
£'000
£'000
Interim paid
1,000
1,000
CLEGG GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 29 -
12
Tangible fixed assets
Group
Freehold land and buildings
Leasehold land and buildings
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Total
£'000
£'000
£'000
£'000
£'000
£'000
£'000
Cost or valuation
At 1 January 2024
1,410
35
194
14
220
21
1,894
Additions
7
37
44
At 31 December 2024
1,410
35
201
14
257
21
1,938
Depreciation and impairment
At 1 January 2024
12
35
129
12
174
7
369
Depreciation charged in the year
50
22
24
5
101
At 31 December 2024
62
35
151
12
198
12
470
Carrying amount
At 31 December 2024
1,348
50
2
59
9
1,468
At 31 December 2023
1,398
65
2
46
14
1,525
CLEGG GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 30 -
Company
Leasehold land and buildings
Fixtures and fittings
Computers
Motor vehicles
Total
£'000
£'000
£'000
£'000
£'000
Cost or valuation
At 1 January 2024
22
3
168
4
197
Additions
8
8
At 31 December 2024
22
3
176
4
205
Depreciation and impairment
At 1 January 2024
22
1
145
168
Depreciation charged in the year
12
1
13
At 31 December 2024
22
1
157
1
181
Carrying amount
At 31 December 2024
2
19
3
24
At 31 December 2023
2
23
4
29
Group revaluation of assets
The Bishop's House property was valued at £1,000,000 on 14 September 2023 by independent valuers, Knight Frank, who are not connected with the company. The valuation conforms to International Valuation Standards.
The Bloomsgrove Road property was valued at £410,000 on 4 December 2023 by independent valuers, Knight Frank, who are not connected with the company. The valuation conforms to International Valuation Standards.
At the year end, the directors considered the valuations and deemed them to be appropriate.
Land and buildings are carried at valuation. If land and buildings were measured using the cost model, the carrying amounts would have been approximately £463,000 (2023: £479,000), being cost £777,000 (2023: £777,000) and depreciation £314,000 (2023: £298,000).
13
Investment property
Group
Company
2024
2024
£'000
£'000
Fair value
At 1 January 2024 and 31 December 2024
1,185
1,185
CLEGG GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
13
Investment property
(Continued)
- 31 -
Investment properties were valued at £1,185,000 in September 2023 by Knight Frank, who are not connected with the company. The revaluation in the prior year resulted in a £102,000 fair value gain. The valuation was made on an open market value basis by reference to market evidence of transaction prices for similar properties. At the year end, the directors considered the valuation and deemed it to be appropriate.
14
Fixed asset investments
Group
Company
2024
2023
2024
2023
Notes
£'000
£'000
£'000
£'000
Investments in subsidiaries
15
232
232
15
Subsidiaries
Details of the company's subsidiaries at 31 December 2024 are as follows:
Name of undertaking
Address
Nature of business
Class of
% Held
shares held
Direct
Indirect
Clegg Accommodation Solutions Limited
England and Wales
Builders and civil engineering contractors
Ordinary
0
100.00
Clegg Construction Limited
England and Wales
Builders and civil engineering contractors
Ordinary
100.00
-
Clegg Food Projects Limited
England and Wales
Builders and civil engineering contractors
Ordinary
100.00
-
Clegg Small Projects Limited
England and Wales
Builders and civil engineering contractors
Ordinary
100.00
-
Clegg Special Projects Limited
England and Wales
Dormant
Ordinary
0
100.00
J.W.Engineering Limited
England and Wales
Structural engineering
Ordinary
100.00
-
Registered office addresses (all UK unless otherwise indicated):
1
Bishops House, 42 High Pavement, The Lace Market, Nottingham, NG1 1HN
CLEGG GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 32 -
16
Financial instruments
Group
Company
2024
2023
2024
2023
as restated
£'000
£'000
£'000
£'000
Carrying amount of financial assets
Debt instruments measured at amortised cost
36,572
31,907
n/a
n/a
Carrying amount of financial liabilities
Measured at amortised cost
48,284
40,136
n/a
n/a
As permitted by the reduced disclosure framework within FRS 102, the company has taken advantage of the exemption from disclosing the carrying amount of certain classes of financial instruments, denoted by 'n/a' above.
Financial asset debt instruments measured at amortised cost represents trade debtors, amounts owed by related parties, amounts owed by the shareholders and other debtors.
Financial liabilities measured at amortised cost represents bank loans, trade creditors, other creditors and accruals.
Comparative financial information has been restated, see note 30.
17
Debtors
Group
Company
2024
2023
2024
2023
as restated
as restated
Amounts falling due within one year:
£'000
£'000
£'000
£'000
Trade debtors
23,786
18,537
334
607
Gross amounts owed by contract customers
25,135
24,071
3,774
5,960
Corporation tax recoverable
515
176
Amounts owed by group undertakings
12,654
13,188
12,905
14,224
Other debtors
132
182
182
Prepayments
382
20
90
11
62,604
56,174
17,103
20,984
Included within group trade debtors is an amount of £3,081,000 (2023: £2,812,000) relating to retentions due over 1 year.
Included within company trade debtors is an amount of £nil (2023: £290,000) relating to retentions due over 1 year.
Comparative financial information has been restated, see note 30.
CLEGG GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 33 -
18
Creditors: amounts falling due within one year
Group
Company
2024
2023
2024
2023
as restated
as restated
Notes
£'000
£'000
£'000
£'000
Bank loans and overdrafts
20
1,333
75
1,333
75
Trade creditors
39,934
36,989
871
1,180
Gross amounts owed to contract customers
4,009
576
Amounts owed to group undertakings
162
395
9,812
15,555
Other taxation and social security
7,769
6,845
4,281
4,481
Other creditors
1,199
1,742
406
489
Accruals
136
154
82
74
54,542
46,776
16,785
21,854
Included within group other creditors is an amount of £955,000 (2023: £1,418,000) relating to supply chain finance.
Comparative financial information has been restated, see note 30.
19
Creditors: amounts falling due after more than one year
Group
Company
2024
2023
2024
2023
Notes
£'000
£'000
£'000
£'000
Bank loans and overdrafts
20
1,511
205
1,511
205
20
Loans and overdrafts
Group
Company
2024
2023
2024
2023
£'000
£'000
£'000
£'000
Bank loans
1,682
280
1,682
280
Bank overdrafts
1,162
1,162
2,844
280
2,844
280
Payable within one year
1,333
75
1,333
75
Payable after one year
1,511
205
1,511
205
CLEGG GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
20
Loans and overdrafts
(Continued)
- 34 -
The existing loan held in the prior year was repaid in full in June 2024. A new loan of £1,725,000 was issued October 2024 and is secured by way of a fixed charge over the assets of Clegg Holdings Limited group of companies. The new loan is repayable in full by 2029, the interest rate is 2.25% above LIBOR.
21
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the group and company, and movements thereon:
Liabilities
Liabilities
2024
2023
Group
£'000
£'000
Accelerated capital allowances
62
68
Revaluations
61
61
123
129
Liabilities
Liabilities
2024
2023
Company
£'000
£'000
Accelerated capital allowances
4
6
Revaluations
26
26
30
32
Group
Company
2024
2024
Movements in the year:
£'000
£'000
Liability at 1 January 2024
129
32
Credit to profit or loss
(6)
(2)
Liability at 31 December 2024
123
30
The deferred tax balance set out above relating to accelerated capital allowances is expected to reverse within 12 months.
CLEGG GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 35 -
22
Retirement benefit schemes
2024
2023
Defined contribution schemes
£'000
£'000
Charge to profit or loss in respect of defined contribution schemes
519
548
A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund. At the balance sheet date, the group had pension contributions due of £87,000 (2023: £71,000).
23
Share capital
Group and company
2024
2023
2024
2023
Ordinary share capital
Number
Number
£'000
£'000
Issued and fully paid
Ordinary shares of £1 each
49,900
49,900
50
50
24
Reserves
Revaluation reserve
The revaluation reserve arose on revaluations of properties.
Capital redemption reserve
The capital redemption reserve contains the nominal value of own shares that have been acquired by the company and cancelled. At the year end the capital redemption reserve totalled £100 (2023: £100). Due to the accounts being rounded to the nearest thousand, the capital redemption reserve isn't shown within reserves on the balance sheet.
Merger Reserve
The merger reserve arose on a past business combination that was accounted for as a merger in accordance with UK GAAP as applied at that time.
Profit and loss reserves
The profit and loss reserves represents accumulated profit or losses, net of dividends paid and other adjustments.
CLEGG GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 36 -
25
Operating lease commitments
Lessee
At the reporting end date the group had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:
Group
Company
2024
2023
2024
2023
£'000
£'000
£'000
£'000
Within one year
271
280
45
55
Between two and five years
319
419
100
156
590
699
145
211
Lessor
The operating leases wholly represent leases to third parties. The leases are negotiated over terms of 5 years and rentals are fixed for 1 year. There are no options in place for either party to extend the lease terms.
At the reporting end date the group had contracted with tenants for the following minimum lease payments:
Group
Company
2024
2023
2024
2023
£'000
£'000
£'000
£'000
Within one year
4
22
-
-
Between two and five years
-
21
-
-
4
43
-
-
26
Related party transactions
Key Management Personnel
Key management personnel are deemed to be the directors of the group and the directors of the subsidiary companies. The total combined remuneration paid to key management personnel for the year was £1,528,000 (2023: £1,433,000).
Related Parties
During the prior year £1,050,000 of the loan due to the Group from Clegg Developments Limited was repaid, and a further £180,000 was written off. Clegg Developments Limited is a company with a common director.
The group has taken advantage of the exemption available under section 1AC.35 of FRS 102, from disclosing transactions entered into between two or more wholly-owned members of the group.
CLEGG GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 37 -
27
Controlling party
The company is a subsidiary of D E Clegg Holdings Limited. The ultimate parent undertaking is Clegg Holdings Limited.
The parent undertaking of the smallest and largest group for which consolidated accounts are prepared is Clegg Holdings Limited. Consolidated accounts are available from Companies House, Crown Way, Cardiff, CF14 3UZ.
In the opinion of the directors Clegg Holdings Limited is the company's ultimate controlling company. Clegg Holdings Limited is controlled by its directors, The ultimate parent company is Clegg Employee Ownership Trust.
28
Cash generated from/(absorbed by) group operations
2024
2023
as restated
£'000
£'000
Profit for the year after tax
794
822
Adjustments for:
Taxation credited
(281)
(258)
Finance costs
145
69
Investment income
(20)
(90)
Fair value gain on investment properties
(102)
Depreciation and impairment of tangible fixed assets
101
68
Movements in working capital:
Increase in debtors
(6,091)
(12,685)
Increase in creditors
6,508
10,331
Cash generated from/(absorbed by) operations
1,156
(1,845)
29
Analysis of changes in net funds - group
1 January 2024
Cash flows
31 December 2024
£'000
£'000
£'000
Cash at bank and in hand
3,555
2,487
6,042
Bank overdrafts
(1,162)
(1,162)
3,555
1,325
4,880
Borrowings excluding overdrafts
(280)
(1,402)
(1,682)
3,275
(77)
3,198
CLEGG GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 38 -
30
Prior period adjustment
Clegg Group Limited
In the prior period, a £54,000 balance included as a debit balance within the company's other creditors relating to J.W. Engineering Limited, a wholly owned subsidiary, has been written off against opening profit and loss reserves. This change was as a result of a historic misclassification of the J.W. Engineering Limited balance.
A balance of £756,000 relating to subcontractor retentions was reclassified from other creditors to trade creditors to ensure consistency with the other group companies. Additionally, a £2,349,000 balance relating to amounts due from a contract customer was reclassified from other debtors to amounts recoverable on long-term-contracts.
Clegg Food Limited
In the prior period, a £576,000 balance included as a credit within gross amounts owed by contract customers has been reclassified to gross amounts owed to contract customers. This balance relates to contracts which have been invoiced in advance of contract valuation.
A balance of £334,000 included as a debit within trade creditors has been reclassified to amounts owed by contract customers. This amount has been reclassified to ensure contract balances are not net off.
£115,000 included as a credit balance within gross amounts owed by contract customers has also been reclassified to trade creditors. The balance represents invoices processed but not yet allocated to the relevant contract.
A balance of £78,000 has also been reclassified from trade creditors to other creditors. The balance represents the CITB creditor at the year-end.
Clegg Construction Limited
In the prior period, a balance of £5,581,000 included as a credit within trade creditors has been reclassified to gross amounts owed by contract customers. This amount has been reclassified to ensure contract balances are not net off.
A balance of £168,000 included as a debit within gross amounts owed by contract customers has also been reclassified to trade creditors. The balance represents invoices processed but not yet allocated to the relevant contract.
Group position
The total effect of the above adjustments is shown on the restated balance sheet, resulting in a £6,208,000 reclassification between debtors and creditors. The debtors and creditors notes to the accounts are restated. The above adjustments have a £nil effect on the profit in the prior year. The J.W Engineering Limited restatement has reduced consolidated net assets as at 1 January 2023 by £54,000.
2024-12-312024-01-01falsefalseCCH SoftwareCCH Accounts Production 2025.200No description of principal activityK AndersonS M GiltrapS J BlackburnE BlountM Simsfalse03684875bus:Consolidated2024-01-012024-12-31036848752024-01-012024-12-3103684875bus:Director12024-01-012024-12-3103684875bus:Director22024-01-012024-12-3103684875bus:Director52024-01-012024-12-3103684875bus:Director32024-01-012024-12-3103684875bus:Director42024-01-012024-12-3103684875bus:RegisteredOffice2024-01-012024-12-3103684875bus:Agent12024-01-012024-12-31036848752024-12-3103684875bus:Consolidated2024-12-3103684875bus:Consolidated2023-01-012023-12-31036848752023-01-012023-12-3103684875bus:Consolidated2023-12-31036848752023-12-3103684875core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-12-3103684875core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-12-3103684875core:PlantMachinerybus:Consolidated2024-12-3103684875core:FurnitureFittingsbus:Consolidated2024-12-3103684875core:ComputerEquipmentbus:Consolidated2024-12-3103684875core:MotorVehiclesbus:Consolidated2024-12-3103684875core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2023-12-3103684875core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2023-12-3103684875core:PlantMachinerybus:Consolidated2023-12-3103684875core:FurnitureFittingsbus:Consolidated2023-12-3103684875core:ComputerEquipmentbus:Consolidated2023-12-3103684875core:MotorVehiclesbus:Consolidated2023-12-3103684875core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-12-3103684875core:FurnitureFittings2024-12-3103684875core:ComputerEquipment2024-12-3103684875core:MotorVehicles2024-12-3103684875core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-12-3103684875core:FurnitureFittings2023-12-3103684875core:ComputerEquipment2023-12-3103684875core:MotorVehicles2023-12-3103684875core:ShareCapitalbus:Consolidated2024-12-3103684875core:ShareCapitalbus:Consolidated2023-12-3103684875core:RevaluationReservebus:Consolidated2024-12-3103684875core:RevaluationReservebus:Consolidated2023-12-3103684875core:OtherMiscellaneousReservebus:Consolidated2024-12-3103684875core:OtherMiscellaneousReservebus:Consolidated2023-12-3103684875core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-12-3103684875core:ShareCapital2024-12-3103684875core:ShareCapital2023-12-3103684875core:RetainedEarningsAccumulatedLosses2024-12-3103684875core:RetainedEarningsAccumulatedLosses2023-12-3103684875core:ShareCapital2022-12-3103684875core:RetainedEarningsAccumulatedLosses2022-12-3103684875bus:Consolidated2022-12-3103684875core:LandBuildingscore:OwnedOrFreeholdAssets2024-01-012024-12-3103684875core:PlantMachinery2024-01-012024-12-3103684875core:FurnitureFittings2024-01-012024-12-3103684875core:ComputerEquipment2024-01-012024-12-3103684875core:MotorVehicles2024-01-012024-12-3103684875core:UKTaxbus:Consolidated2024-01-012024-12-3103684875core:UKTaxbus:Consolidated2023-01-012023-12-3103684875bus:Consolidated12024-01-012024-12-3103684875bus:Consolidated12023-01-012023-12-3103684875bus:Consolidated22024-01-012024-12-3103684875bus:Consolidated22023-01-012023-12-3103684875bus:Consolidated32024-01-012024-12-3103684875bus:Consolidated32023-01-012023-12-3103684875core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2023-12-3103684875core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2023-12-3103684875core:PlantMachinerybus:Consolidated2023-12-3103684875core:FurnitureFittingsbus:Consolidated2023-12-3103684875core:ComputerEquipmentbus:Consolidated2023-12-3103684875core:MotorVehiclesbus:Consolidated2023-12-3103684875bus:Consolidated2023-12-3103684875core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-12-3103684875core:FurnitureFittings2023-12-3103684875core:ComputerEquipment2023-12-3103684875core:MotorVehicles2023-12-31036848752023-12-3103684875core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-01-012024-12-3103684875core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-01-012024-12-3103684875core:PlantMachinerybus:Consolidated2024-01-012024-12-3103684875core:FurnitureFittingsbus:Consolidated2024-01-012024-12-3103684875core:ComputerEquipmentbus:Consolidated2024-01-012024-12-3103684875core:MotorVehiclesbus:Consolidated2024-01-012024-12-3103684875core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-01-012024-12-3103684875core:Subsidiary12024-01-012024-12-3103684875core:Subsidiary22024-01-012024-12-3103684875core:Subsidiary32024-01-012024-12-3103684875core:Subsidiary42024-01-012024-12-3103684875core:Subsidiary52024-01-012024-12-3103684875core:Subsidiary62024-01-012024-12-3103684875core:Subsidiary112024-01-012024-12-3103684875core:Subsidiary222024-01-012024-12-3103684875core:Subsidiary332024-01-012024-12-3103684875core:Subsidiary442024-01-012024-12-3103684875core:Subsidiary552024-01-012024-12-3103684875core:Subsidiary662024-01-012024-12-3103684875core:CurrentFinancialInstrumentsbus:Consolidated2024-12-3103684875core:CurrentFinancialInstrumentsbus:Consolidated2023-12-3103684875core:CurrentFinancialInstruments2024-12-3103684875core:CurrentFinancialInstruments2023-12-3103684875core:WithinOneYearbus:Consolidated2024-12-3103684875core:WithinOneYearbus:Consolidated2023-12-3103684875core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3103684875core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3103684875core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-12-3103684875core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2023-12-3103684875core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3103684875core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3103684875core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-12-3103684875core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2023-12-3103684875core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated12024-12-3103684875core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated12023-12-3103684875core:CurrentFinancialInstrumentscore:WithinOneYear22024-12-3103684875core:CurrentFinancialInstrumentscore:WithinOneYear22023-12-3103684875bus:PrivateLimitedCompanyLtd2024-01-012024-12-3103684875bus:FRS1022024-01-012024-12-3103684875bus:Audited2024-01-012024-12-3103684875bus:ConsolidatedGroupCompanyAccounts2024-01-012024-12-3103684875bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP