Company registration number 03989136 (England and Wales)
C G FLOORING SYSTEMS LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
C G FLOORING SYSTEMS LIMITED
CONTENTS
Page
Balance sheet
1
Statement of changes in equity
2
Notes to the financial statements
3 - 9
The following pages do not form part of the statutory financial statements
C G FLOORING SYSTEMS LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 1 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
4
184,782
158,852
Investments
5
1
1
184,783
158,853
Current assets
Stocks
177,970
148,240
Debtors
6
974,375
465,498
Cash at bank and in hand
1,141,681
1,460,835
2,294,026
2,074,573
Creditors: amounts falling due within one year
7
(1,630,615)
(1,236,676)
Net current assets
663,411
837,897
Total assets less current liabilities
848,194
996,750
Creditors: amounts falling due after more than one year
8
(41,183)
(64,811)
Provisions for liabilities
(23,800)
(20,150)
Net assets
783,211
911,789
Capital and reserves
Called up share capital
11
100
100
Profit and loss reserves
783,111
911,689
Total equity
783,211
911,789
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 and in accordance with Section 1A of FRS 102 ' The Financial Reporting Standard applicable in the UK and Republic of Ireland'.
The financial statements were approved by the board of directors and authorised for issue on 26 September 2025 and are signed on its behalf by:
K J Dare
Director
Company registration number 03989136 (England and Wales)
C G FLOORING SYSTEMS LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 January 2023
100
1,133,339
1,133,439
Year ended 31 December 2023:
Profit and total comprehensive income
-
478,350
478,350
Dividends
-
(700,000)
(700,000)
Balance at 31 December 2023
100
911,689
911,789
Year ended 31 December 2024:
Profit and total comprehensive income
-
571,422
571,422
Dividends
-
(700,000)
(700,000)
Balance at 31 December 2024
100
783,111
783,211
C G FLOORING SYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
1
Accounting policies
Company information
C G Flooring Systems Limited is a private company limited by shares incorporated in England and Wales. The registered office is Dene House, North Road, Kirkburton, Huddersfield, West Yorkshire, HD8 0RW.
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, as modified by the revaluation of certain financial assets and liabilities and investment properties measured at fair value through profit and loss.
Disclosure exemptions
The entity satisfies the criteria of being a qualifying entity as defined in FRS 102. Its financial statements are consolidated into the financial statements of Cogri Group Limited which can be obtained from the Registrar of Companies. As such, advantage has been taken of the following disclosure exemptions available under paragraph 1.12 of FRS 102:
a) Disclosures in respect of each class of share capital have not been presented.
b) No cash flow statement has been presented for the company.
c) Disclosures in respect of financial statements have not been presented.
d) Disclosures in respect of share- based payments have not been presented.
e) No disclosure has been given for the aggregate remuneration of key management personnel.
1.2
Turnover
Turnover is recognised at the fair value of the consideration received or receivable for goods supplied and services rendered, net of discounts and Value Added Tax.
Revenue from the sale of goods is recognised when the significant risks and rewards of ownership have transferred to the buyer (usually on despatch of the goods); the amount of revenue can be measured reliably; it is probable that the associated economic benefits will flow to the entity; and the costs incurred or to be incurred in respect of the transactions can be measured reliably.
Revenue from the rendering of services is measured by reference to the stage of completion of the services transaction at the end of the reporting period provided that the outcome can be reliably estimated. When the outcome cannot be reliably estimated, revenue is recognised only to the extent that it is probable that the expenses recognised will be recovered.
1.3
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. Any tangible assets carried at revalued amounts are recorded at the fair value at the date of revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses.
An increase in the carrying value of an asset as a result of a revaluation, is recognised in other comprehensive income and accumulated in equity, except to the extent it reverses a revaluation decrease of the same asset previously recognised in profit or loss. A decrease in the carrying amount of an asset as a result of revaluation, is recognised in other comprehensive income to the extent of any previously recognised revaluation increase accumulated in equity in respect of that asset. Where a revaluation decrease exceeds the accumulated revaluation gains accumulated in equity in respect of that asset, the excess shall be recognised in profit or loss.
C G FLOORING SYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 4 -
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:
Plant and Machinery
20% straight line
Motor Vehicles
25% reducing balance
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.
1.4
Fixed asset investments
Fixed asset investments are initially recorded at cost, and subsequently stated at cost less any accumulated impairment losses.
Listed investments are measured at fair value with changes in fair value being recognised in profit or loss.
1.5
Impairment of fixed assets
At each reporting period end date, the company 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). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
1.6
Stocks
Stocks are stated at the lower of cost and net realisable value.
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.
1.7
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.
C G FLOORING SYSTEMS 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.
1.8
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.
1.9
Taxation
The taxation expense represents the aggregate amount of current and deferred tax recognised in the reporting period. Tax is recognised in profit or loss, except to the extent that it relates to items recognised in other comprehensive income or directly in equity. In this case, tax is recognised in other comprehensive income or directly in equity, respectively.
Current tax
Current tax is recognised on taxable profit for the current and past periods. Current tax is measured at the amounts of tax expected to pay or recover using the tax rates and laws that have been enacted or substantively enacted at the reporting date,
Deferred tax
Deferred tax is recognised in respect of all timing differences at the reporting date. Unrelieved tax losses and other 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. Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date that are expected to apply to the reversal of the timing difference.
1.10
Retirement benefits
The company operates a defined contribution pension scheme. The amounts charged to the profit and loss account in respect of pension costs is the contributions payable in the year.
1.11
Leases
Assets held under finance leases and hire purchase contracts are capitalised in the balance sheet at their fair value and depreciated over their expected lives. The interest element of leasing payments represents a constant proportion of the capital balance outstanding and is charged to the profit and loss account over the period of the lease.
All other leases are regarded as operating leases and the payments made under them are charged to the profit and loss account on a straight line basis over the lease term.
1.12
Foreign exchange
Transactions in foreign currencies are translated at the exchange rate ruling at the date of the transaction. Monetary assets and liabilities in foreign currencies are translated at the rates of exchange ruling at the balance sheet date. Where exchange differences result from the translation of foreign currency borrowings raised to acquire foreign assets they are taken to reserves and offset against the differences arising from the translation of those assets. All other exchange differences are dealt with through the profit and loss account.
C G FLOORING SYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 6 -
2
Judgements and key sources of estimation uncertainty
The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported. These estimates and judgements are continually reviewed and are based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.
3
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Number
Number
Total
17
15
4
Tangible fixed assets
Plant and Machinery
Motor Vehicles
Total
£
£
£
Cost
At 1 January 2024
252,903
122,465
375,368
Additions
37,425
63,015
100,440
At 31 December 2024
290,328
185,480
475,808
Depreciation and impairment
At 1 January 2024
184,158
32,358
216,516
Depreciation charged in the year
38,213
36,297
74,510
At 31 December 2024
222,371
68,655
291,026
Carrying amount
At 31 December 2024
67,957
116,825
184,782
At 31 December 2023
68,745
90,107
158,852
Finance leases and hire purchase contracts
Included within the carrying value of motor is £67,730 (2023: £90,107) relating to assets held under finance leases or hire purchase agreements.
5
Fixed asset investments
2024
2023
£
£
Shares in group undertakings and participating interests
1
1
The company owns 100% of the issued ordinary share capital of Fastraz Limited, a dormant UK registered company with net assets worth £1.
C G FLOORING SYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
6
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
867,112
390,566
Amounts owed by group undertakings
4,883
3,435
Other debtors
53,885
31,306
Prepayments and accrued income
48,495
40,191
974,375
465,498
7
Creditors: amounts falling due within one year
2024
2023
£
£
Obligations under finance leases
23,622
24,840
Trade creditors
159,479
167,013
Amounts owed to group undertakings
917,428
760,457
Corporation tax
114,848
102,218
Other taxation and social security
103,276
54,796
Other creditors
45,373
4,844
Accruals and deferred income
266,589
122,508
1,630,615
1,236,676
8
Creditors: amounts falling due after more than one year
2024
2023
Notes
£
£
Obligations under finance leases
41,183
64,811
9
Secured liabilities
The aggregate amount of secured liabilities is £64,805 (2023: £89,651).
10
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
23,800
20,150
C G FLOORING SYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
10
Deferred taxation
(Continued)
- 8 -
2024
Movements in the year:
£
Liability at 1 January 2024
20,150
Charge to profit or loss
3,650
Liability at 31 December 2024
23,800
11
Called up share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
100
100
100
100
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 is unqualified and includes the following:
Senior Statutory Auditor:
David Butterworth
Statutory Auditor:
Wheawill & Sudworth Limited
Date of audit report:
26 September 2025
13
Operating lease commitments
At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:
2024
2023
£
£
49,632
42,826
14
Controlling party
The company is a wholly-owned subsidiary of Cogri Group Limited and is registered in England and Wales.
This company is under the control of KJ Dare.
The consolidated financial statements of Cogri Group Limited are available from the Registrar of Companies. Cogri Group Limited is the parent of the smallest and largest group within which the company belongs and for which consolidated financial statements are prepared
C G FLOORING SYSTEMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
15
Related party transactions
Included in debtors are balances with group and associated undertakings as follows:
Cogri USA Inc £4,388 (2023: £2,432) - (100% issued share capital held by Cogri Group Limited)
Face Consultants Sp Zoo £496 (2023: £496) - (100% issued share capital held by Cogri Group Limited)
Eurostick SL £1,430 (2023: £12) - (50% issued share capital held by Cogri Group Limited)
DC21 Limited £29,355 (2023: £29,355) - (20% issued share capital owned by KJ Dare)
Cogri Korea Co Ltd £20,993 (2023: £nil) - (80% issued share capital held by Cogri Asia limited which is 50% owned by Cogri Group Limited)
Included in creditors are balances with group and associated undertakings as follows:
Cogri Group Limited £759,960 (2023: £719,732) - (Ultimate parent company of CG Flooring Systems Limited)
Concrete Grinding Limited £50,469 (2023: £22,966) - (100% issued share capital held by Cogri Group Limited)
Face Consultants Limited £105,493 (2023: 17,439) - (100% issued share capital held by Cogri Group Limited)
Cogri Engineering Limited £535 (2023: £318) - (100% issued share capital held by Cogri Group Limited)
Fastraz Limited £1 (2023: £1) - (100% subsidiary of CG Flooring Systems Limited)
Face Middle East Fzc £409 (2023: £409) - (49% issued share capital held by KJ Dare)
Cogri Australia Pty Ltd £970 (2023: £507 debtor) - (75% issued share capital held by Cogri Group Limited)
These have arisen in the normal course of trading.
Rent of £55,597 (2023: £52,950) was paid to Cogri Group Limited.
2024-12-312024-01-01falsefalsefalse26 September 2025CCH SoftwareCCH Accounts Production 2025.200No description of principal activityMr K J DareA YuillMrs L A Dare039891362024-01-012024-12-31039891362024-12-31039891362023-12-3103989136core:PlantMachinery2024-12-3103989136core:MotorVehicles2024-12-3103989136core:PlantMachinery2023-12-3103989136core:MotorVehicles2023-12-3103989136core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3103989136core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3103989136core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3103989136core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3103989136core:CurrentFinancialInstruments2024-12-3103989136core:CurrentFinancialInstruments2023-12-3103989136core:ShareCapital2024-12-3103989136core:ShareCapital2023-12-3103989136core:RetainedEarningsAccumulatedLosses2024-12-3103989136core:RetainedEarningsAccumulatedLosses2023-12-3103989136core:ShareCapital2022-12-3103989136core:RetainedEarningsAccumulatedLosses2022-12-3103989136core:ShareCapitalOrdinaryShareClass12024-12-3103989136core:ShareCapitalOrdinaryShareClass12023-12-3103989136bus:Director12024-01-012024-12-3103989136core:RetainedEarningsAccumulatedLosses2023-01-012023-12-31039891362023-01-012023-12-3103989136core:RetainedEarningsAccumulatedLosses2024-01-012024-12-3103989136core:PlantMachinery2024-01-012024-12-3103989136core:MotorVehicles2024-01-012024-12-3103989136core:PlantMachinery2023-12-3103989136core:MotorVehicles2023-12-31039891362023-12-3103989136core:Non-currentFinancialInstruments2024-12-3103989136core:Non-currentFinancialInstruments2023-12-3103989136bus:OrdinaryShareClass12024-01-012024-12-3103989136bus:OrdinaryShareClass12024-12-3103989136bus:OrdinaryShareClass12023-12-3103989136bus:PrivateLimitedCompanyLtd2024-01-012024-12-3103989136bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-3103989136bus:FRS1022024-01-012024-12-3103989136bus:Audited2024-01-012024-12-3103989136bus:Director22024-01-012024-12-3103989136bus:CompanySecretary12024-01-012024-12-3103989136bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP