Company registration number 00839629 (England and Wales)
CLEE HILL PLANT LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
CLEE HILL PLANT LIMITED
COMPANY INFORMATION
Directors
D A Hargreaves
M W B Hunt
S Gilbert
P E Coxon
Secretary
R J Hargreaves
Company number
00839629
Registered office
Mansfield Road
Hasland
Chesterfield
Derbyshire
S41 0JW
Auditor
UHY Hacker Young
14 Park Row
Nottingham
NG1 6GR
CLEE HILL PLANT LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2 - 3
Independent auditor's report
4 - 7
Statement of comprehensive income
8
Balance sheet
9
Statement of changes in equity
10
Notes to the financial statements
11 - 22
CLEE HILL PLANT LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -
The directors present the strategic report for the year ended 31 December 2024.
Review of the business
The Company continued to make progress during the year in spite of the new Governments plans for economic growth having yet to bear fruit. The continuing conflict in Ukraine and the discussion then imposition of tariffs by the USA further added to the uncertainty and consequent lack of spending in the market place.
Whilst this inevitably impacted on our turnover and margins we ended the year in a stronger position than we started, investing heavily in our people through training and development programmes and plant and transport with our capital investment plans replacing and widening our product offering.
Principal risks and uncertainties
Political and economic effects can have a significant effect on the business activity. We are also subject to competitive pressures from a number of companies in the UK.
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, gross profit and administrative expenses at each depot are key factors together with overhead costs at head office and profit on the sale of fixed assets.
The directors report that sales increased by 4% (2023 : decreased by 3%) compared to the prior year, but with tight cost controls cost of sales only increased by 2% (2023 : decreased by 2%) resulting in an improved gross margin of 35% of sales (2023 : 34%).
Research and development
The company places great importance in developing both its skills and the use of technology to maintain a competitive edge in the marketplace. We will continue this process as necessary in this time and the coming financial years.
D A Hargreaves
Director
29 September 2025
CLEE HILL PLANT LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
The directors present their annual report and financial statements for the year ended 31 December 2024.
Principal activities
The principal activity of the company during the year was the provision of plant for hire to the civil engineering industry.
Results and dividends
The results for the year are set out on page 8.
Ordinary dividends were paid amounting to £500,000. 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:
D A Hargreaves
M W B Hunt
S Gilbert
P E Coxon
Financial instruments
The company's operations expose it to a variety of financial risks that include the effects of changes in credit risk, liquidity risk and interest rate risk. The company has in place a risk management programme that seeks to limit the adverse effects on the financial performance of the company by monitoring levels of debt finance and the related finance costs.
Given the size of the company, the directors have not delegated the responsibility of monitoring financial risk management to a sub-committee of the board.
Liquidity risk
The company actively maintains a mixture of long term and short term debt finance that is designed to ensure that the company has sufficient available funds for operations.
Interest rate risk
The company has both interest bearing assets and interest bearing liabilities. Interest bearing assets only include cash balances, which earn interest at a variable rate. The company has a policy of maintaining debt at a floating rate. The directors will revisit the appropriateness of this policy should the company's operations change in size or nature.
Credit risk
The company had implemented policies that require appropriate credit checks on potential customers before sales are made. The amount of exposure to any individual counterparty is subject to a credit limit.
CLEE HILL PLANT LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
Auditor
The auditor, UHY Hacker Young, is deemed to be reappointed under section 487(2) of the Companies Act 2006.
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 company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent;
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
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 company’s auditor 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 company’s auditor is aware of that information.
Medium-sized companies exemption
This report has been prepared in accordance with the provisions applicable to companies entitled to the medium-sized companies exemption.
On behalf of the board
D A Hargreaves
Director
29 September 2025
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF CLEE HILL PLANT LIMITED
- 4 -
Opinion
We have audited the financial statements of Clee Hill Plant Limited (the 'company') for the year ended 31 December 2024 which comprise the statement of comprehensive income, the balance sheet, the statement of changes in equity 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 FRS 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements:
give a true and fair view of the state of the company's affairs as at 31 December 2024 and of the company'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 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 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 CLEE HILL PLANT LIMITED
- 5 -
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 company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
the financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.
Responsibilities of directors
As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF CLEE HILL PLANT LIMITED
- 6 -
Auditor's responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.
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. 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 incomplete revenue and the existence and impairment of fixed assets. Inappropriate revenue recognition is an assumed risk, the existence and valuation of fixed assets are significant due to the nature of the business.
Audit procedures performed included:
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;
challenging assumptions and judgements made by management in their critical accounting estimates;
enquiries of management and discussions around asset utilisation rates supporting carrying values; and
testing the physical existence of the fixed assets.
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 CLEE HILL PLANT LIMITED
- 7 -
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
29 September 2025
Chartered Accountants
Statutory Auditor
CLEE HILL PLANT LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
2024
2023
Notes
£'000
£'000
Turnover
3
21,036
20,282
Cost of sales
(13,746)
(13,425)
Gross profit
7,290
6,857
Administrative expenses
(4,728)
(4,672)
Operating profit
4
2,562
2,185
Interest receivable and similar income
7
142
64
Interest payable and similar expenses
8
(12)
Profit before taxation
2,692
2,249
Tax on profit
9
(682)
(564)
Profit for the financial year
2,010
1,685
The profit and loss account has been prepared on the basis that all operations are continuing operations.
CLEE HILL PLANT LIMITED
BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 9 -
2024
2023
Notes
£'000
£'000
£'000
£'000
Fixed assets
Tangible assets
11
33,899
31,432
Current assets
Stocks
12
417
404
Debtors
13
4,948
4,424
Cash at bank and in hand
5,560
4,919
10,925
9,747
Creditors: amounts falling due within one year
14
(15,759)
(13,873)
Net current liabilities
(4,834)
(4,126)
Total assets less current liabilities
29,065
27,306
Provisions for liabilities
Deferred tax liability
15
(2,974)
(2,725)
Net assets
26,091
24,581
Capital and reserves
Called up share capital
17
180
180
Share premium account
18
3,794
3,794
Profit and loss reserves
18
22,117
20,607
Total equity
26,091
24,581
The financial statements were approved by the board of directors and authorised for issue on 29 September 2025 and are signed on its behalf by:
D A Hargreaves
Director
Company Registration No. 00839629
CLEE HILL PLANT LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
Share capital
Share premium account
Profit and loss reserves
Total
Notes
£'000
£'000
£'000
£'000
Balance at 1 January 2023
180
3,794
19,422
23,396
Year ended 31 December 2023:
Profit and total comprehensive income
-
-
1,685
1,685
Dividends
10
-
-
(500)
(500)
Balance at 31 December 2023
180
3,794
20,607
24,581
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
2,010
2,010
Dividends
10
-
-
(500)
(500)
Balance at 31 December 2024
180
3,794
22,117
26,091
CLEE HILL PLANT LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
1
Accounting policies
Company information
Clee Hill Plant Limited is a private company limited by shares incorporated in England and Wales. The registered office is Mansfield Road, Hasland, Chesterfield, Derbyshire, S41 0JW.
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. The principal accounting policies adopted are set out below.
This company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements:
Section 7 ‘Statement of Cash Flows’: Presentation of a statement of cash flow and related notes and disclosures;
Section 11 ‘Basic Financial Instruments’ and;
Section 33 ‘Related Party Disclosures’: Compensation for key management personnel.
The financial statements of the company are consolidated in the financial statements of Clee Hill Plant Holdings Limited at 31 December 2024.
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 is recognised to the extent that it is probable that the economic benefits will flow to the Company and the turnover can be reliably measured. Turnover is measured as the fair value of consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.
Rental charges are recognised on a straight line basis over the period of the lease. Delivery and collection charges are recognised at the point of delivery or collection. Turnover from repairs is recognised at the point that the work is agreed with the customer.
Interest income is recognised in the profit and loss account using the effective interest method.
CLEE HILL PLANT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 12 -
1.4
Tangible fixed assets
Tangible fixed assets are initially and subsequently measured at cost, net of depreciation and any impairment losses.
The Company adds to the carrying amount of an item of fixed assets the cost of replacing part of such an item when that cost is incurred, if the replacement part is expected to provide incremental future benefits to the Company. The carrying amount of the replaced part is derecognised. Repairs and maintenance are charged to the profit and loss during the period in which they are incurred.
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:
Buildings
between 2% and 4% straight line per annum
Plant and machinery
between 10% and 33% straight line per annum
Office equipment
33% straight line per annum
Motor vehicles
between 20% and 33% straight line per annum
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.
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.
1.5
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and those overheads that have been incurred in bringing the stocks to their present location and condition.
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.
1.6
Cash at bank and in hand
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 100 days or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
CLEE HILL PLANT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 13 -
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. Financial assets classified as receivable within one year are not amortised.
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, and loans from fellow group companies, are initially recognised at transaction price. Financial liabilities classified as payable within one year are not amortised.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers and classified as current liabilities.
Finance costs
Finance costs are charged to the profit and loss account over the term of the debt using the effective interest method so that the amount charged is at a consistent rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.
1.8
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.
CLEE HILL PLANT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 14 -
1.9
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense.
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.
1.10
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.11
Leases
Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.
Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.
Rentals payable under operating leases, including any lease incentives received, are charged to income on a straight line basis over the term of the relevant lease.
CLEE HILL PLANT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 15 -
2
Judgements and key sources of estimation uncertainty
In the application of the company’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 critical judgments relates to the following:
Useful lives and residual values of property, plant and equipment
Depreciation is provided so as to write down the assets to their estimated residual values over their estimated useful economic lives as set out in the Group's accounting policy. The selection of these estimated lives and residual values requires the exercise of management judgement. Useful lives and residual values are regularly reviewed.
Operating lease commitments
There are a large number of operating lease commitments at the year end. Management use their judgement to decide whether these constitute operating lease commitments rather than finance lease commitments in line with their accounting policy.
3
Turnover and other revenue
An analysis of the company's turnover is as follows:
2024
2023
£'000
£'000
Turnover analysed by class of business
Hire income
18,470
17,842
Other income
2,566
2,440
21,036
20,282
2024
2023
£'000
£'000
Other revenue
Interest income
142
64
All turnover arose within the United Kingdom.
CLEE HILL PLANT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 16 -
4
Operating profit
2024
2023
Operating profit for the year is stated after charging/(crediting):
£'000
£'000
Fees payable to the company's auditor for the audit of the company's financial statements
19
19
Depreciation of owned tangible fixed assets
5,758
5,428
Profit on disposal of tangible fixed assets
(1,418)
(1,378)
Operating lease charges
115
119
5
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Number
Number
Operational
156
152
Administrative and support services
17
20
Total
173
172
Their aggregate remuneration comprised:
2024
2023
£'000
£'000
Wages and salaries
6,352
6,166
Social security costs
604
605
Pension costs
151
155
7,107
6,926
6
Directors' remuneration
No remuneration was paid to the directors.
CLEE HILL PLANT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 17 -
7
Interest receivable and similar income
2024
2023
£'000
£'000
Interest income
Interest on bank deposits
142
64
2024
2023
Investment income includes the following:
£'000
£'000
Interest on financial assets not measured at fair value through profit or loss
142
64
8
Interest payable and similar expenses
2024
2023
£'000
£'000
Other finance costs:
Other interest
12
9
Taxation
2024
2023
£'000
£'000
Current tax
UK corporation tax on profits for the current period
424
259
Adjustments in respect of prior periods
9
Total current tax
433
259
Deferred tax
Origination and reversal of timing differences
249
305
Total tax charge
682
564
CLEE HILL PLANT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
9
Taxation
(Continued)
- 18 -
The actual charge 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
2,692
2,249
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 23.50%)
673
529
Tax effect of expenses that are not deductible in determining taxable profit
7
16
Adjustments in respect of prior years
9
Effect of change in corporation tax rate
18
Permanent capital allowances in excess of depreciation
47
Deferred tax adjustments in respect of prior years
(68)
Other differences
14
1
Taxation charge for the year
682
564
10
Dividends
2024
2023
£'000
£'000
Interim paid
500
500
CLEE HILL PLANT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 19 -
11
Tangible fixed assets
Buildings
Plant and machinery
Office equipment
Motor vehicles
Total
£'000
£'000
£'000
£'000
£'000
Cost
At 1 January 2024
3,632
69,004
555
4,410
77,601
Additions
850
6,309
18
1,567
8,744
Disposals
(3,996)
(60)
(841)
(4,897)
At 31 December 2024
4,482
71,317
513
5,136
81,448
Depreciation and impairment
At 1 January 2024
1,184
41,500
472
3,013
46,169
Depreciation charged in the year
105
4,945
74
634
5,758
Eliminated in respect of disposals
(3,496)
(60)
(822)
(4,378)
At 31 December 2024
1,289
42,949
486
2,825
47,549
Carrying amount
At 31 December 2024
3,193
28,368
27
2,311
33,899
At 31 December 2023
2,448
27,504
83
1,397
31,432
The carrying value of land and buildings comprises:
2024
2023
£'000
£'000
Freehold
2,966
2,212
Long leasehold
225
236
3,191
2,448
Included in land and buildings is freehold land at cost of £1,131,000 (2023: £896,000) which is not depreciated.
12
Stocks
2024
2023
£'000
£'000
Stocks of spares and consumables
417
404
CLEE HILL PLANT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 20 -
13
Debtors
2024
2023
Amounts falling due within one year:
£'000
£'000
Trade debtors
4,636
3,920
Corporation tax recoverable
193
Prepayments and accrued income
312
311
4,948
4,424
Included within trade debtors is a bad debt provision of £147,000 (2023: £143,000).
14
Creditors: amounts falling due within one year
2024
2023
£'000
£'000
Trade creditors
2,681
1,871
Amounts owed to group undertakings
11,623
10,816
Corporation tax
49
Other taxation and social security
547
461
Other creditors
60
57
Accruals and deferred income
799
668
15,759
13,873
15
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:
Liabilities
Liabilities
2024
2023
Balances:
£'000
£'000
Accelerated capital allowances
2,994
2,725
Other timing differences
(20)
-
2,974
2,725
CLEE HILL PLANT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
15
Deferred taxation
(Continued)
- 21 -
2024
Movements in the year:
£'000
Liability at 1 January 2024
2,725
Charge to profit or loss
249
Liability at 31 December 2024
2,974
16
Retirement benefit schemes
2024
2023
Defined contribution schemes
£'000
£'000
Charge to profit or loss in respect of defined contribution schemes
151
155
The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.
17
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£'000
£'000
Issued and fully paid
Ordinary shares of £1 each
180,000
180,000
180
180
18
Reserves
Share premium account
Amount subscribed for share capital in excess of nominal value.
Profit and loss reserves
This comprises opening retained earnings, the profit or loss for the year and dividends paid as set out in the Statement of Changes in Equity. This is a distributable reserve.
CLEE HILL PLANT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 22 -
19
Operating lease commitments
Lessee
At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:
2024
2023
£'000
£'000
Within one year
89
116
Between two and five years
355
355
In over five years
2,240
2,329
2,684
2,800
20
Capital commitments
Amounts contracted for but not provided in the financial statements:
2024
2023
£'000
£'000
Acquisition of tangible fixed assets
866
1,699
21
Directors' transactions
During the year the company paid rental charges of £22,917 (2023: £27,500) on a property owned by D A Hargreaves, a director, and R J Hargreaves. The land and property was sold by the director to the company on 28 October 2024 for £600,000, which is in line with the third party valuation.
The directors of the company are paid by Clee Hill Plant (Holdings) Limited.
22
Ultimate controlling party
The company is controlled by Clee Hill Plant Holdings Limited which is the largest and smallest group for which consolidated financial statements are prepared. Consolidated financial statements are available from Companies House, Crown Way, Cardiff, CF14 3UZ.
In the opinion of the directors, the ultimate controlling party is D A Hargreaves and R J Hargreaves.
2024-12-312024-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.200D A HargreavesM W B HuntS GilbertP E CoxonR J Hargreaves008396292024-01-012024-12-3100839629bus:Director12024-01-012024-12-3100839629bus:Director22024-01-012024-12-3100839629bus:Director32024-01-012024-12-3100839629bus:Director42024-01-012024-12-3100839629bus:CompanySecretary12024-01-012024-12-3100839629bus:RegisteredOffice2024-01-012024-12-31008396292024-12-31008396292023-01-012023-12-3100839629core:RetainedEarningsAccumulatedLosses2023-01-012023-12-3100839629core:RetainedEarningsAccumulatedLosses2024-01-012024-12-31008396292023-12-3100839629core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-3100839629core:PlantMachinery2024-12-3100839629core:FurnitureFittings2024-12-3100839629core:MotorVehicles2024-12-3100839629core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3100839629core:PlantMachinery2023-12-3100839629core:FurnitureFittings2023-12-3100839629core:MotorVehicles2023-12-3100839629core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3100839629core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3100839629core:CurrentFinancialInstruments2024-12-3100839629core:CurrentFinancialInstruments2023-12-3100839629core:ShareCapital2024-12-3100839629core:ShareCapital2023-12-3100839629core:SharePremium2024-12-3100839629core:SharePremium2023-12-3100839629core:RetainedEarningsAccumulatedLosses2024-12-3100839629core:RetainedEarningsAccumulatedLosses2023-12-3100839629core:ShareCapital2022-12-3100839629core:SharePremium2022-12-3100839629core:RetainedEarningsAccumulatedLosses2022-12-3100839629core:ShareCapitalOrdinaryShareClass12024-12-3100839629core:ShareCapitalOrdinaryShareClass12023-12-3100839629core:LandBuildingscore:OwnedOrFreeholdAssets2024-01-012024-12-3100839629core:PlantMachinery2024-01-012024-12-3100839629core:FurnitureFittings2024-01-012024-12-3100839629core:MotorVehicles2024-01-012024-12-310083962912024-01-012024-12-310083962912023-01-012023-12-3100839629core:UKTax2024-01-012024-12-3100839629core:UKTax2023-01-012023-12-3100839629core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3100839629core:PlantMachinery2023-12-3100839629core:FurnitureFittings2023-12-3100839629core:MotorVehicles2023-12-31008396292023-12-3100839629core:LandBuildingscore:LongLeaseholdAssets2024-12-3100839629core:LandBuildingscore:LongLeaseholdAssets2023-12-3100839629bus:OrdinaryShareClass12024-01-012024-12-3100839629bus:OrdinaryShareClass12024-12-3100839629bus:OrdinaryShareClass12023-12-3100839629core:WithinOneYear2024-12-3100839629core:BetweenTwoFiveYears2024-12-3100839629core:MoreThanFiveYears2024-12-3100839629bus:PrivateLimitedCompanyLtd2024-01-012024-12-3100839629bus:FRS1022024-01-012024-12-3100839629bus:Audited2024-01-012024-12-3100839629bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP