Company registration number 03119544 (England and Wales)
CMW PROPERTY AND MACHINERY LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
CMW PROPERTY AND MACHINERY LIMITED
CONTENTS
Page
Balance sheet
1
Statement of changes in equity
2
Notes to the financial statements
3 - 10
CMW PROPERTY AND MACHINERY LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 1 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
3
19,506
6,885,520
Investment property
4
14,029,694
2,725,000
Investments
5
287,997
455,202
14,337,197
10,065,722
Current assets
Debtors
6
107,216
3,612,448
Cash at bank and in hand
8,337
117,338
115,553
3,729,786
Creditors: amounts falling due within one year
7
(3,815,940)
(1,879,432)
Net current (liabilities)/assets
(3,700,387)
1,850,354
Total assets less current liabilities
10,636,810
11,916,076
Creditors: amounts falling due after more than one year
8
-
0
(3,301,983)
Provisions for liabilities
(1,052,867)
(165,634)
Net assets
9,583,943
8,448,459
Capital and reserves
Called up share capital
10
500
500
Other reserves
11
1,522,326
-
0
Profit and loss reserves
11
8,061,117
8,447,959
Total equity
9,583,943
8,448,459

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

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

The financial statements were approved by the board of directors and authorised for issue on 10 September 2025 and are signed on its behalf by:
John Carney
Director
Company Registration No. 03119544
CMW PROPERTY AND MACHINERY LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
Share capital
Other reserves
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 January 2023
5
-
7,493,934
7,493,939
Year ended 31 December 2023:
Profit and total comprehensive income for the year
-
-
2,023,925
2,023,925
Issue of shares
495
-
-
0
495
Dividends
-
-
(1,069,900)
(1,069,900)
Balance at 31 December 2023
500
-
8,447,959
8,448,459
Year ended 31 December 2024:
Profit and total comprehensive income for the year
-
-
4,494,445
4,494,445
Dividends
-
-
(1,216,470)
(1,216,470)
Transfers
11
-
1,522,326
-
0
1,522,326
Other movements
11
-
-
(3,664,817)
(3,664,817)
Balance at 31 December 2024
500
1,522,326
8,061,117
9,583,943
CMW PROPERTY AND MACHINERY LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
1
Accounting policies
Company information

CMW Property and Machinery Limited is a private company limited by shares incorporated in England and Wales. The registered office is Cheshire House, Unit 7 Normans Road, Sutton, St. Helens, Merseyside, United Kingdom, WA9 4JQ.

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 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

The prior period financial statements were consolidated with the previous sole subsidiary, Cheshire Mouldings & Woodturnings Limited. This subsidiary was disposed of during the current financial period, and as a result consolidated accounts are not required as at 31 December 2024. As a result of this, the prior period financial information disclosed in these financial statements is not directly comparable to the prior period financial statements.

1.2
Going concern

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

1.3
Turnover

Turnover represents rental income receivable, excluding value added tax.

1.4
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, 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 the following bases:

Land and buildings Freehold
4% on cost
Plant and machinery
10% on cost

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

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.

CMW PROPERTY AND MACHINERY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 4 -
1.5
Investment property

Investment property is carried at fair value plus incremental additions, determined by the directors and derived from the current market rents and investment property yields for comparable real estate, adjusted if necessary for any difference in nature, location or condition of the specific asset. No depreciation is provided.

 

Changes in fair value are recognised in the profit and loss account. Revaluations are undertaken with sufficient regularity to ensure the carrying amount does not differ materially from that which would be determined using fair value at the balance sheet date. Fair values are determined from market-based evidence normally undertaken by professionally qualified valuers.

1.6
Fixed asset investments

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

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

 

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

 

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

Basic financial assets

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

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

CMW PROPERTY AND MACHINERY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 5 -
Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.9
Equity instruments

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

1.10
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.11
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.

CMW PROPERTY AND MACHINERY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 6 -
2
Employees

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

2024
2023
Number
Number
Total
4
4
3
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 January 2024
7,495,782
-
0
7,495,782
Additions
-
0
19,506
19,506
Transfers
(7,495,782)
-
0
(7,495,782)
At 31 December 2024
-
0
19,506
19,506
Depreciation and impairment
At 1 January 2024
610,262
-
0
610,262
Transfers
(610,262)
-
0
(610,262)
At 31 December 2024
-
0
-
0
-
0
Carrying amount
At 31 December 2024
-
0
19,506
19,506
At 31 December 2023
6,885,520
-
0
6,885,520

Following the group restructure, properties rented to companies not within the group have been reclassified as and transferred to investment property.

4
Investment property
2024
£
Fair value
At 1 January 2024
2,725,000
Additions
796,931
Transfers
6,885,520
Disposals
(600,000)
Revaluations
4,222,243
At 31 December 2024
14,029,694

Investment properties are valued by the directors and are reviewed at each year end date on an open market value for existing use basis.

CMW PROPERTY AND MACHINERY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
5
Fixed asset investments
2024
2023
£
£
Shares in group undertakings and participating interests
-
0
495
Other investments
287,997
454,707
287,997
455,202

Fixed asset investments are reviewed by the directors at each year end date and are held at market value.

Movements in fixed asset investments
Shares in subsidiaries
Other investments
Total
£
£
£
Cost or valuation
At 1 January 2024
495
454,707
455,202
Disposals
(495)
-
(495)
At 31 December 2024
-
454,707
454,707
Impairment
At 1 January 2024
-
-
-
Impairment losses
-
166,710
166,710
At 31 December 2024
-
166,710
166,710
Carrying amount
At 31 December 2024
-
287,997
287,997
At 31 December 2023
495
454,707
455,202

The previous subsidiary Cheshire Mouldings & Woodturnings Limited was disposed of during the current financial period.

6
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
36,450
38,950
Other debtors
70,766
3,573,498
107,216
3,612,448
CMW PROPERTY AND MACHINERY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
7
Creditors: amounts falling due within one year
2024
2023
£
£
Bank loans and overdrafts
93,298
753,852
Trade creditors
23,925
-
0
Corporation tax
200,344
328,094
Other taxation and social security
3,180
-
0
Other creditors
3,495,193
797,486
3,815,940
1,879,432

Secured loans

 

Bank loans of £93,298 (2023: £753,852) are secured in favour of HSBC Bank plc by a first-ranking debenture over all assets, an unlimited cross company guarantee, and a legal mortgage over the Company's freehold land and property.

8
Creditors: amounts falling due after more than one year
2024
2023
£
£
Bank loans and overdrafts
-
0
3,202,244
Other creditors
-
0
99,739
-
0
3,301,983

Secured loans

 

Bank loans of £nil (2023: £3,202,244) are secured in favour of HSBC Bank plc by a first-ranking debenture over all assets, an unlimited cross company guarantee, and a legal mortgage over the Company's freehold land and property.

Creditors which fall due after five years are as follows:
2024
2023
£
£
Payable by instalments
-
186,836
CMW PROPERTY AND MACHINERY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
9
Deferred taxation

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

Liabilities
Liabilities
2024
2023
Balances:
£
£
Accelerated capital allowances
5,956
-
Capital gains
1,048,512
165,634
Short term timing differences
(1,601)
-
1,052,867
165,634
2024
Movements in the year:
£
Liability at 1 January 2024
165,634
Charge to profit or loss
887,233
Liability at 31 December 2024
1,052,867
10
Called up share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
500
500
500
500
11
Profit and loss reserves

Profit and loss reserves represent accumulated profits less equity dividends paid.

 

During the current year there have been non-cash distributions to Square Brick Investments Limited, the parent company, amounting to £3,664,817. The company had sufficient distributable reserves available for this. Following the group restructure in the year,the investment held in the previous subsidiary Cheshire Mouldings & Woodturnings Limited has been cleared by way of a dividend in specie.

 

Other reserves of £1,522,326 relate to capital contributions from Cheshire Mouldings & Woodturnings Limited, a previous subsidiary. This was an intercompany loan that was written off and a transfer of fixed assets.

12
Audit report information

As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006:

The auditor's report was unqualified.

CMW PROPERTY AND MACHINERY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
12
Audit report information
(Continued)
- 10 -
Senior Statutory Auditor:
Ashley Conway
Statutory Auditor:
Azets
13
Operating lease commitments
Lessor

The company owns investment properties for rental purposes. A number of these properties have committed tenants for the next 5 years.

At the reporting end date the company had contracted with tenants for the following minimum lease payments:

2024
2023
£
£
8,036,499
-
0
14
Related party transactions
Transactions with related parties

The Company rents property to Cheshire Mouldings & Woodturnings Limited, a company under common control. The amount charged in the year totalled £2,197,721 (2023: £2,304,720). At the period end £nil was owed to Cheshire Mouldings & Woodturnings Limited (2023: £765,410), included within other creditors.

 

At the period end Carney Properties IOM Limited, a company under common control, owed the Company £nil (2023: £338,256), included within other debtors. Square Brick Investments Limited, a company under common control, owed the Company £5,501 (2023: £3,048,863), also included within other debtors.

15
Directors' transactions

Other creditors falling due after more than one year represent amounts due to directors. At the year end amounts due to directors totalled £3,378,677 (2023: £99,739).

 

£nil (2023: £110,177) was owed by a director at the year end date and included within other debtors.

2024-12-312024-01-01falsefalsefalse24 September 2025CCH SoftwareCCH Accounts Production 2025.100No description of principal activityJohn CarneyPaul CarneyPhilip CarneyJoanne GrahamS CarneyJoanne Graham031195442024-01-012024-12-31031195442024-12-31031195442023-12-3103119544core:LandBuildings2024-12-3103119544core:OtherPropertyPlantEquipment2024-12-3103119544core:LandBuildings2023-12-3103119544core:OtherPropertyPlantEquipment2023-12-3103119544core:Non-currentFinancialInstruments2023-12-3103119544core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3103119544core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3103119544core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3103119544core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3103119544core:CurrentFinancialInstruments2024-12-3103119544core:CurrentFinancialInstruments2023-12-3103119544core:Non-currentFinancialInstruments2024-12-3103119544core:ShareCapital2024-12-3103119544core:ShareCapital2023-12-3103119544core:OtherMiscellaneousReserve2024-12-3103119544core:OtherMiscellaneousReserve2023-12-3103119544core:RetainedEarningsAccumulatedLosses2024-12-3103119544core:RetainedEarningsAccumulatedLosses2023-12-3103119544core:ShareCapital2022-12-3103119544core:RetainedEarningsAccumulatedLosses2022-12-3103119544core:ShareCapitalOrdinaryShareClass12024-12-3103119544core:ShareCapitalOrdinaryShareClass12023-12-3103119544bus:Director12024-01-012024-12-3103119544core:RetainedEarningsAccumulatedLosses2023-01-012023-12-31031195442023-01-012023-12-3103119544core:RetainedEarningsAccumulatedLosses2024-01-012024-12-3103119544core:ShareCapital2023-01-012023-12-3103119544core:LandBuildingscore:OwnedOrFreeholdAssets2024-01-012024-12-3103119544core:PlantMachinery2024-01-012024-12-3103119544core:LandBuildings2023-12-3103119544core:OtherPropertyPlantEquipment2023-12-31031195442023-12-3103119544core:LandBuildings2024-01-012024-12-3103119544core:OtherPropertyPlantEquipment2024-01-012024-12-3103119544core:WithinOneYear2024-12-3103119544core:WithinOneYear2023-12-3103119544bus:OrdinaryShareClass12024-01-012024-12-3103119544bus:OrdinaryShareClass12024-12-3103119544bus:OrdinaryShareClass12023-12-3103119544bus:PrivateLimitedCompanyLtd2024-01-012024-12-3103119544bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-3103119544bus:FRS1022024-01-012024-12-3103119544bus:Audited2024-01-012024-12-3103119544bus:Director22024-01-012024-12-3103119544bus:Director32024-01-012024-12-3103119544bus:Director42024-01-012024-12-3103119544bus:Director52024-01-012024-12-3103119544bus:CompanySecretary12024-01-012024-12-3103119544bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP