| REGISTERED NUMBER: |
| Strategic Report, Report of the Director and |
| Financial Statements for the Year Ended 31 December 2024 |
| for |
| Kammac Limited |
| REGISTERED NUMBER: |
| Strategic Report, Report of the Director and |
| Financial Statements for the Year Ended 31 December 2024 |
| for |
| Kammac Limited |
| Kammac Limited (Registered number: 02255591) |
| Contents of the Financial Statements |
| for the Year Ended 31 December 2024 |
| Page |
| Company Information | 1 |
| Strategic Report | 2 |
| Report of the Director | 5 |
| Report of the Independent Auditors | 9 |
| Income Statement | 13 |
| Other Comprehensive Income | 14 |
| Balance Sheet | 15 |
| Statement of Changes in Equity | 16 |
| Cash Flow Statement | 17 |
| Notes to the Cash Flow Statement | 18 |
| Notes to the Financial Statements | 19 |
| Kammac Limited |
| Company Information |
| for the Year Ended 31 December 2024 |
| DIRECTOR: |
| SECRETARY: |
| REGISTERED OFFICE: |
| REGISTERED NUMBER: |
| AUDITORS: |
| Pacific Chambers |
| 11-13 Victoria Street |
| Liverpool |
| Merseyside |
| L2 5QQ |
| Kammac Limited (Registered number: 02255591) |
| Strategic Report |
| for the Year Ended 31 December 2024 |
| The director presents his strategic report for the year ended 31 December 2024. |
| PRINCIPAL ACTIVITY |
| The principal activities of the company during the year continued to be Warehousing, Distribution, Onsite Logistics and Value-Added Services. |
| REVIEW OF BUSINESS |
| In November 2023 Kammac Ltd was sold by its owners to Elanders AB, a Global Logistics Company focused on Supply Chain Solutions and Print & Packaging solutions with over 115 locations across Europe, Americas, and Asia. |
| Over the course of 2024 the company has experienced a significant decline in sales across all sectors, mainly due to the declining economic environment and the ensuing reduction in customer demand. |
| The impact of National Minimum Wage increases was also significant. Whilst every effort was made to manage the headcount of the business in line with the changing sales profile, and actual spend year on year was reduced, the increase in NMW increased labour cost as a percentage of turnover by 6% causing substantial erosion to the bottom line. |
| Declining revenues combined with increasing employment costs and the fixed cost base of the business resulted in the company transitioning from profitability to loss making over 2024. Gross profit decreased by 9% from 2023 to 49.1% (2023: 58.1%). The Operating profit margin of the company was -8.5% (2023: 11.3%). The net profits before taxation decreased by £13.5m over the same period for 2023. |
| To manage the fixed cost base relative to the declining sales, the decision was taken to close one site in 2024. Further restructuring of both site footprint and personnel has taken place in early 2025 with a view to returning the business to a profitable position over the coming financial year. |
| Despite the challenges to profitability, the business closed the year with a strong balance sheet and a healthy cash position. |
| DEVELOPMENT AND PERFORMANCE OF THE BUSINESS |
| The company success is driven by our strength in working closely with our customers and their individual requirements. This can be delivered with investment in innovation, people, systems, and technology to retain opportunity whilst also assisting in the development of new relationships. |
| Contracts which are held are regularly reviewed. Costs are continually monitored with bench marking exercises being undertaken on a regular basis to determine best practice and service. |
| PRINCIPAL RISKS AND UNCERTAINTIES |
| The business monitors any key risks that could be considered material enough to have an adverse effect on its activities. By reviewing operational and financial performance, The Board and Senior Management are able to identify any such risks. As well as recognising any new challenges, the company also makes sure it keeps ahead of current best practice within its market sector. |
| The company has invested in a robust compliance team that ensures the business adheres to external rules and internal controls. This minimises environmental, health and safety, quality, social and process risks within the business. |
| Financial risk management |
| The company's operations expose it to a variety of financial risks. |
| Credit risk: |
| The company mitigates this risk by undertaking credit checks on new and existing customers before sales are made. |
| Price risk: |
| Since acquisition, Kammac has continued to take advantage of Group buying power and is committed to investment to increase efficiencies and remain competitive in the marketplace. |
| Interest rate risk: |
| The company is only exposed to interest rate fluctuations on loans from group. |
| Liquidity risk: |
| The company finances its investments and acquisitions through loans from Elanders AB (publ) and as such the directors consider that the only liquidity risk is that of insolvency at a group level. |
| Foreign exchange risk: |
| Minimal transactions are undertaken in foreign currency and so exposure to foreign exchange risk is considered minimal. |
| Kammac Limited (Registered number: 02255591) |
| Strategic Report |
| for the Year Ended 31 December 2024 |
| SECTION 172(1) STATEMENT |
| The directors of the group must act collectively and individually with a set of general duties. |
| These duties are detailed in section 172 of the UK Companies Act 2006. The directors and the group are committed to ensuring that in all business dealings they have regards to: |
| 1) The likely consequences of any long-term decisions made by directors and how these are decided |
| The KAMMAC board reviewed the company's strategy, as disclosed in the strategic repot, during the year and concluded that it remains appropriate to support the long-term success of the company. |
| The annual budgeting process supports short-term planning, which forms part of the overall company strategy. Performance of the company is monitored on a weekly and monthly basis against the annual budget, with decision making cognisant of the budget and overall long-term strategy which is geared towards further growth. |
| 2) The interest of the company's employees and how these are engaged in the business each year |
| Our people are very important to achieving success as a business and are a core component of our business model. We endeavour to recruit high quality, skilled people and give them the opportunity to be successful with the business. |
| KAMMAC supports local employment at all our respective operational sites, and we have several initiatives in place to train and develop people, including a 'Warehouse to wheels' driver training programme. KAMMAC also supports staff through our apprenticeship scheme. |
| There is an active programme for employee engagement that runs each year, and we have also introduced an in-house quality excellence programme that aims to further enhance the skills of our people and promote a high-performance culture. |
| The Board has ultimate responsibility for ensuring that the company's decisions consider the interests of our employees. |
| 3) The details of business relationships with customers and suppliers and other key stakeholders and how the directors ensure needs of these are met |
| Managing the company's relationships with suppliers and customer is critical in ensuring that KAMMAC delivers on its strategy. Management at all levels are dedicated to ensuring that we maintain an ongoing, expedient and always available dialogue with customers and suppliers. |
| 4) The impact of the company's trading on the local community and the general environmental impact of the trade |
| KAMMAC seeks to have a positive impact on communities in which it operates by ensuring that all staff act with integrity and respect. |
| KAMMAC seeks to minimise the environmental impact of our operations. Further details are provided in the Energy and Carbon report contained within the financial statements. |
| 5) Details of how the directors maintain the company's reputation and high standards of conduct |
| KAMMAC regularly reviews and updates, where appropriate, its business conduct and ethics policies, and ensures that these are positively communicated to employees, customers and suppliers. Appropriate training is provided to relevant employees on a regular basis to reinforce the Company policies, which includes specific anti-bribery, Modern slavery and equal opportunities policies. KAMMAC's business ethics and conduct policies are approved by the board and are communicated to all relevant stakeholders. |
| 6) Details of how the directors ensure the need to act fairly between all members |
| KAMMAC always seeks to ensure that its communications are transparent, honest, and fair, and that Its actions are in accordance with the company's stated strategic aims to promote long-term success for the company. |
| Kammac Limited (Registered number: 02255591) |
| Strategic Report |
| for the Year Ended 31 December 2024 |
| CORPORATE AND SOCIAL RESPONSIBILITY |
| The company recognises its responsibilities in terms of equality and human rights towards its employees and individuals involved with the company. To these ends a high priority is given to ethical considerations in supplier and employee selection and partnership. The company has well established codes in respect of employee welfare and respect for the community. The company is aware of its environmental responsibilities, and operates best practices to fulfil these. |
| POST BALANCE SHEET EVENTS |
| Product volumes across the board for warehousing, value added services and transport are expected to be consistent heading into 2025. An activity to rationalise warehouse space and increase utilised capacity is underway to maximise both utilisation and profit generation. |
| The business always endeavours to identify any potential risks to activities, and adapt the workplace if required for its employees and processes, to enable continuity. |
| The business will continue to make key strategic decisions based on the constant changes which are presented. |
| ON BEHALF OF THE BOARD: |
| Kammac Limited (Registered number: 02255591) |
| Report of the Director |
| for the Year Ended 31 December 2024 |
| The director presents his report with the financial statements of the company for the year ended 31 December 2024. |
| DIVIDENDS |
| No dividends will be distributed for the year ended 31 December 2024. |
| Kammac Limited (Registered number: 02255591) |
| Report of the Director |
| for the Year Ended 31 December 2024 |
| DIRECTORS |
| Mr M Nilsson |
| Mr G Carabini (appointed 18 March 2024) |
| STREAMLINED ENERGY AND CARBON REPORTING |
| In line with the Streamlined Energy and Carbon Reporting legislation, the company is required to report its energy consumption and greenhouse gas emissions arising in the UK. All scope 1 & 2 sources of energy and emissions have been disclosed as well as mandatory scope 3 sources of energy and emissions. |
| In comparison with our previous financial period, our overall energy consumption has decreased by 19.5% or 6,203 MWh, and our total (market based) greenhouse gas emissions have decreased by 40% or 2,730 tCO2e. Most sites are now supplied by renewable electricity and there has been a significant increase in HVO Fuel consumption and reduction in diesel. |
| Notable energy efficiency actions in the past 12 months: |
| - | Renewable electricity contracts at over 75% of sites. |
| - | Zero waste to landfill. |
| - | Mission 2020: Zero Emissions Road Map published. |
| - | Over 85% of employees are now part of the Go Green Team. |
| Source of Energy & Emissions | Energy Consumption(MWh) | GHG Emissions(tCO2e) |
| 2024 | 2023 | 2024 | 2023 |
| Combustion of Natural Gas | 427.96 | 610.77 | 78.27 | 111.73 |
| Combustion of Fuel in Company Vehicles | 26,855.80 | 33,320.48 | 6,419.07 | 7,966.15 |
| Combustion of HVO Fuel | 497.78 | 5.86 | - | 0.02 |
| Other Activities inc. Process & Fugitive | - | 515.61 |
| Scope 1 Total | 27,781.54 | 33,937.11 | 6,497.35 | 8,593.51 |
| Generation of Purchased Electricity | 4,019.55 | 4,067.47 | 832.25-690.8 | 842.27 |
| Scope 2 Total | 4,019.55 | 4,067.47 | 141.38 | 842.27 |
| Grand Total | 31,801.10 | 38,004.58 | 6,638.72 | 9,435.78 |
| Intensity per £m Turnover | 600.02 | 473.50 | 125.26 | 117.56 |
| METHODOLOGY |
| CONVERSION FACTORS |
| All conversion factors and fuel properties used in this disclosure have been taken from the 2024 “UK Government Greenhouse Gas Conversion Factors for Company Reporting” published by the Department for Energy Security & Net Zero (DESNZ) and the Department for Environment, Food & Rural Affairs (DEFRA). All greenhouse gas emissions have been expressed in terms of their carbon dioxide equivalence. A full list of conversion factors can be viewed overleaf. |
| Fuel | Conversion | Factor |
| Electricity: UK | kg CO2e/kWh | 0.20707 |
| Natural gas (Standard UK grid) | kg CO2e/kWh (Gross CV) | 0.18293 |
| Diesel: litres | kg CO2e/Litre | 2.51206 |
| Kammac Limited (Registered number: 02255591) |
| Report of the Director |
| for the Year Ended 31 December 2024 |
| kg CO2e/kWh (Gross CV) | 0.23908 |
| HVO Fuel: litres | kg CO2e/litre | 0.03558 |
| Refrigerant: R410A | kg CO2e/kg | 1,924 |
| Refrigerant: R32 | kg CO2e/kg | 677 |
| UTILITIES |
| Where possible, energy consumption expressed in kilowatt-hours has been taken from suppliers' invoices. During 2024 Kammac began a renewable REGO backed electricity contract at a number of the sites and the emissions have been adjusted accordingly. |
| TRANSPORT |
| Diesel and HVO Fuels delivered to site were used during the period. The conversion factors for forecourt blends have been used to calculate greenhouse gas emissions and underlying energy use. |
| OTHER FUELS & EMISSIONS |
| Two types of refrigerant have been identified for 2024 - R410A and R32. |
| STATEMENT OF DIRECTOR'S RESPONSIBILITIES |
| The director is responsible for preparing the Strategic Report, the Report of the Director and the financial statements in accordance with applicable law and regulations. |
| Company law requires the director to prepare financial statements for each financial year. Under that law the director has 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 director must not approve the financial statements unless he is 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 director is required to: |
| - | select suitable accounting policies and then apply them consistently; |
| - | make judgements and accounting estimates that are reasonable and prudent; |
| - | state whether applicable accounting standards have been followed, subject to any material departures disclosed and explained in the financial statements; |
| - | prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business. |
| The director is 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 him to ensure that the financial statements comply with the Companies Act 2006. He is 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 AS TO DISCLOSURE OF INFORMATION TO AUDITORS |
| So far as the director is aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the company's auditors are unaware, and he has taken all the steps that he ought to have taken as a director in order to make himself aware of any relevant audit information and to establish that the company's auditors are aware of that information. |
| Kammac Limited (Registered number: 02255591) |
| Report of the Director |
| for the Year Ended 31 December 2024 |
| AUDITORS |
| The auditors, Haines Watts Liverpool Limited, will be proposed for re-appointment at the forthcoming Annual General Meeting. |
| ON BEHALF OF THE BOARD: |
| Report of the Independent Auditors to the Members of |
| Kammac Limited |
| Opinion |
| We have audited the financial statements of Kammac Limited (the 'company') for the year ended 31 December 2024 which comprise the Income Statement, Other Comprehensive Income, Balance Sheet, Statement of Changes in Equity, Cash Flow Statement and Notes to the Cash Flow Statement, Notes to the Financial Statements, including a summary of 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 company's affairs as at 31 December 2024 and of its loss for the year then ended; |
| - | have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and |
| - | have been prepared in accordance with the requirements of the Companies Act 2006. |
| Basis for opinion |
| We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the 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 director's 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 director with respect to going concern are described in the relevant sections of this report. |
| Other information |
| The director is responsible for the other information. The other information comprises the information in the Strategic Report and the Report of the Director, but does not include the financial statements and our Report of the Auditors thereon. |
| 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. |
| In connection with our audit of the financial statements, 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 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 the audit: |
| - | the information given in the Strategic Report and the Report of the Director for the financial year for which the financial statements are prepared is consistent with the financial statements; and |
| - | the Strategic Report and the Report of the Director have been prepared in accordance with applicable legal requirements. |
| Report of the Independent Auditors to the Members of |
| Kammac Limited |
| 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 Report of the Director. |
| We have nothing to report in respect of the following matters where 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 director's remuneration specified by law are not made; or |
| - | we have not received all the information and explanations we require for our audit. |
| Responsibilities of director |
| As explained more fully in the Statement of Director's Responsibilities set out on page seven, the director is 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 director determines 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 director is 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 director either intends to liquidate the company or to cease operations, or has no realistic alternative but to do so. |
| Report of the Independent Auditors to the Members of |
| Kammac Limited |
| Auditors' responsibilities for the audit of the financial statements |
| Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue a Report of the Auditors 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: |
| 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. |
| We assessed the susceptibility of the company's financial statements to material misstatement, including how fraud might occur. Audit procedures performed by the company engagement team included: |
| - | Identifying and assessing the design effectiveness of controls management has in place to prevent |
| and detect fraud; |
| - | Understanding how those charged with governance considered and addressed the potential for |
| override of controls or other inappropriate influence over the financial reporting process; |
| - | Reviewing financial statements disclosures and testing to supporting documentation to assess |
| compliance with applicable law and regulations; |
| - | Challenging assumptions and judgements made by management in its significant accounting |
| estimates, in particular: |
| - | Depreciation of fixed assets - we carried out a review and recalculation of depreciation |
| of fixed assets , and reviewed the estimates of useful economic lives of assets, |
| - | Provisions for dilapidation - we have reviewed the dilapidation provision for inclusion in the accounts. |
| - | Tax provisions - we carried out a review and recalculation of tax provisions to assess its |
| appropriateness for inclusion within the financial statements; |
| - | Prepayments- we carried out a review and recalculation of prepayments to assess its |
| appropriateness for inclusion within the financial statements; |
| - | Accruals - we carried out a review and recalculation of accruals to assess its appropriateness for |
| inclusion within the financial statements; |
| - | Accrued Income - we reviewed and recalculated the accrued income to assess its appropriateness |
| for inclusion within the financial statements; |
| - | Identifying and testing journal entries, in particular any journal entries posted with unusual account |
| combinations. |
| Our audit did not identify any significant matters relating to the detection of irregularities including fraud. |
| However, despite the audit being planned and conducted in accordance with ISAs (UK) there remains an unavoidable risk that material misstatements in the financial statements may not be detected owing to inherent limitations of the audit, and that by their very nature, any such instances of fraud or irregularity likely involve collusion, forgery, intentional misrepresentations, or the override of internal controls. |
| A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the Auditors. |
| Report of the Independent Auditors to the Members of |
| Kammac Limited |
| Use of our report |
| This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 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 a Report of the Auditors 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. |
| for and on behalf of |
| Pacific Chambers |
| 11-13 Victoria Street |
| Liverpool |
| Merseyside |
| L2 5QQ |
| Kammac Limited (Registered number: 02255591) |
| Income Statement |
| for the Year Ended 31 December 2024 |
| 31.12.24 | 31.12.23 |
| Notes | £ | £ |
| TURNOVER | 3 |
| Cost of sales |
| GROSS PROFIT |
| Administrative expenses |
| OPERATING (LOSS)/PROFIT | 5 | ( |
) |
| Income from shares in group undertakings |
| (4,510,446 | ) | 9,077,831 |
| Interest payable and similar expenses | 7 |
| (LOSS)/PROFIT BEFORE TAXATION | ( |
) |
| Tax on (loss)/profit | 8 | ( |
) |
| (LOSS)/PROFIT FOR THE FINANCIAL YEAR |
( |
) |
| Kammac Limited (Registered number: 02255591) |
| Other Comprehensive Income |
| for the Year Ended 31 December 2024 |
| 31.12.24 | 31.12.23 |
| Notes | £ | £ |
| (LOSS)/PROFIT FOR THE YEAR | ( |
) |
| OTHER COMPREHENSIVE INCOME | - | - |
| TOTAL COMPREHENSIVE INCOME FOR THE YEAR |
( |
) |
| Kammac Limited (Registered number: 02255591) |
| Balance Sheet |
| 31 December 2024 |
| 31.12.24 | 31.12.23 |
| Notes | £ | £ | £ | £ |
| FIXED ASSETS |
| Tangible assets | 9 |
| CURRENT ASSETS |
| Stocks | 10 |
| Debtors | 11 |
| Cash at bank and in hand |
| CREDITORS |
| Amounts falling due within one year | 12 |
| NET CURRENT ASSETS |
| TOTAL ASSETS LESS CURRENT LIABILITIES |
| CREDITORS |
| Amounts falling due after more than one year |
13 |
( |
) |
( |
) |
| PROVISIONS FOR LIABILITIES | 16 | ( |
) | ( |
) |
| NET ASSETS |
| CAPITAL AND RESERVES |
| Called up share capital | 17 |
| Share premium | 18 |
| Retained earnings | 18 |
| SHAREHOLDERS' FUNDS |
| The financial statements were approved by the director and authorised for issue on |
| Kammac Limited (Registered number: 02255591) |
| Statement of Changes in Equity |
| for the Year Ended 31 December 2024 |
| Called up |
| share | Retained | Share | Total |
| capital | earnings | premium | equity |
| £ | £ | £ | £ |
| Balance at 1 January 2023 |
| Changes in equity |
| Total comprehensive income | - | - |
| Balance at 31 December 2023 |
| Changes in equity |
| Total comprehensive income | - | ( |
) | - | ( |
) |
| Balance at 31 December 2024 |
| Kammac Limited (Registered number: 02255591) |
| Cash Flow Statement |
| for the Year Ended 31 December 2024 |
| 31.12.24 | 31.12.23 |
| Notes | £ | £ |
| Cash flows from operating activities |
| Cash generated from operations | 1 | ( |
) |
| Interest paid | ( |
) | ( |
) |
| Interest element of hire purchase payments paid |
( |
) |
( |
) |
| Tax paid | ( |
) | ( |
) |
| Net cash from operating activities | ( |
) |
| Cash flows from investing activities |
| Purchase of tangible fixed assets | ( |
) | ( |
) |
| Sale of tangible fixed assets |
| Sale of fixed asset investments |
| Dividends received |
| Net cash from investing activities | ( |
) | ( |
) |
| Cash flows from financing activities |
| Capital repayments in year | ( |
) | ( |
) |
| Net cash from financing activities | ( |
) | ( |
) |
| (Decrease)/increase in cash and cash equivalents | ( |
) |
| Cash and cash equivalents at beginning of year |
2 |
1,722,996 |
| Cash and cash equivalents at end of year | 2 | 1,337,117 | 4,132,867 |
| Kammac Limited (Registered number: 02255591) |
| Notes to the Cash Flow Statement |
| for the Year Ended 31 December 2024 |
| 1. | RECONCILIATION OF (LOSS)/PROFIT BEFORE TAXATION TO CASH GENERATED FROM OPERATIONS |
| 31.12.24 | 31.12.23 |
| £ | £ |
| (Loss)/profit before taxation | ( |
) |
| Depreciation charges |
| Loss on disposal of fixed assets |
| Foreign exchange losses | 470 | - |
| Exceptional items | (1,245,975 | ) | - |
| Finance costs | 27,262 | 66,403 |
| Finance income | - | (364,077 | ) |
| (3,189,910 | ) | 11,327,490 |
| Decrease/(increase) in stocks | ( |
) |
| Decrease in trade and other debtors |
| Decrease in trade and other creditors | ( |
) | ( |
) |
| Cash generated from operations | ( |
) |
| 2. | CASH AND CASH EQUIVALENTS |
| The amounts disclosed on the Cash Flow Statement in respect of cash and cash equivalents are in respect of these Balance Sheet amounts: |
| Year ended 31 December 2024 |
| 31.12.24 | 1.1.24 |
| £ | £ |
| Cash and cash equivalents | 1,337,117 | 4,132,867 |
| Year ended 31 December 2023 |
| 31.12.23 | 1.1.23 |
| £ | £ |
| Cash and cash equivalents | 4,132,867 | 1,722,996 |
| 3. | ANALYSIS OF CHANGES IN NET FUNDS |
| At 1.1.24 | Cash flow | At 31.12.24 |
| £ | £ | £ |
| Net cash |
| Cash at bank and in hand | 4,132,867 | (2,795,750 | ) | 1,337,117 |
| 4,132,867 | ( |
) | 1,337,117 |
| Debt |
| Finance leases | (302,490 | ) | 137,094 | (165,396 | ) |
| (302,490 | ) | 137,094 | (165,396 | ) |
| Total | 3,830,377 | (2,658,656 | ) | 1,171,721 |
| Kammac Limited (Registered number: 02255591) |
| Notes to the Financial Statements |
| for the Year Ended 31 December 2024 |
| 1. | STATUTORY INFORMATION |
| Kammac Limited is a |
| 2. | ACCOUNTING POLICIES |
| Basis of preparing the financial statements |
| Financial Reporting Standard 102 - reduced disclosure exemptions |
| The company has taken advantage of the following disclosure exemption in preparing these financial statements, as permitted by FRS 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland": |
| • | the requirements of paragraphs 11.42, 11.44, 11.45, 11.47, 11.48(a)(iii), 11.48(a)(iv), 11.48(b) and 11.48(c). |
| Critical accounting 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. Revision 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. |
| Turnover |
| Turnover is measured at the fair value of the consideration received or receivable and represents amounts receivable for goods supplied and services rendered, in the normal course of business, and is shown net of Value Added Tax and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates. |
| The main turnover streams of the company are warehousing, distribution, onsite logistics and value added services. |
| Tangible fixed assets |
| Tangible fixed assets are initially measured at cost and subsequently measured at cost, net of depreciation and any impairment losses. |
| Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life or, if held under a finance lease, over the lease term, whichever is the shorter. |
| Plant and machinery | 10% - 20% straight line |
| Fixtures and fittings | 20% straight line |
| Motor vehicles | 8% - 33% straight line |
| Short leasehold | straight line over the life of the lease |
| 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 the profit or loss. |
| Depreciation is charged to administration expenses in the statement of comprehensive income. |
| Kammac Limited (Registered number: 02255591) |
| Notes to the Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 2. | ACCOUNTING POLICIES - continued |
| Stocks |
| Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete stock. |
| 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 the profit or loss. Reversals of impairment losses are also recognised in the profit or loss. |
| Financial instruments |
| Basic financial assets, which include trade and other debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of future receipts discounted at market rate of interest. Financial assets classified as receivable within one year are not amortised. |
| Basic financial liabilities, including trade, group and other creditors are initially recognised at transaction price, unless the arrangement constitutes a financing transaction, where the debt instrument is measured at present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised. |
| Taxation |
| Taxation for the year comprises current and deferred tax. Tax is recognised in the Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity. |
| Current or deferred taxation assets and liabilities are not discounted. |
| Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date. |
| Deferred tax |
| Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date. |
| Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference. |
| Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. |
| Foreign currencies |
| Assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the balance sheet date. Transactions in foreign currencies are translated into sterling at the rate of exchange ruling at the date of transaction. Exchange differences are taken into account in arriving at the operating result. |
| Kammac Limited (Registered number: 02255591) |
| Notes to the Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 2. | ACCOUNTING POLICIES - continued |
| Hire purchase and leasing commitments |
| Assets obtained under hire purchase contracts or finance leases are capitalised in the balance sheet. Those held under hire purchase contracts are depreciated over their estimated useful lives. Those held under finance leases are depreciated over their estimated useful lives or the lease term, which ever is the shorter. |
| The interest element of these obligations is charged to profit or loss over the relevant period. The capital element of the future payments is treated as a liability. |
| Lease payments are apportioned between the finance charges and reduction of the outstanding lease liability using the effective interest method. Finance charges are allocated to each period so as to produce a constant rate of interest on the remaining balance of the liability. |
| Rentals paid under operating leases are charged to the profit or loss on a straight line basis over the period of the lease. The aggregate benefit of lease incentives is recognised as a reduction to expenses over the lease term, on a straight-line basis. |
| Pension costs and other post-retirement benefits |
| The company operates a defined contribution pension scheme. Contributions payable to the company's pension scheme are charged to profit or loss in the period to which they relate. |
| 3. | TURNOVER |
| The turnover and loss (2023 - profit) before taxation are attributable to the one principal activity of the company. |
| An analysis of turnover by geographical market is given below: |
| 31.12.24 | 31.12.23 |
| £ | £ |
| United Kingdom |
| Europe |
| United States of America |
| Canada | 6,648 | - |
| 4. | EMPLOYEES AND DIRECTORS |
| 31.12.24 | 31.12.23 |
| £ | £ |
| Wages and salaries |
| Social security costs |
| Other pension costs |
| The average number of employees during the year was as follows: |
| 31.12.24 | 31.12.23 |
| Distribution staff | 292 | 312 |
| Management staff | 101 | 126 |
| Kammac Limited (Registered number: 02255591) |
| Notes to the Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 4. | EMPLOYEES AND DIRECTORS - continued |
| 31.12.24 | 31.12.23 |
| £ | £ |
| Directors' remuneration |
| Directors' pension contributions to money purchase schemes |
| Information regarding the highest paid director for the year ended 31 December 2024 is as follows: |
| 31.12.24 |
| £ |
| Emoluments etc |
| Pension contributions to money purchase schemes |
| 5. | OPERATING (LOSS)/PROFIT |
| The operating loss (2023 - operating profit) is stated after charging: |
| 31.12.24 | 31.12.23 |
| £ | £ |
| Hire of plant and machinery |
| Depreciation - owned assets |
| Loss on disposal of fixed assets |
| Auditors' remuneration |
| Foreign exchange differences |
| 6. | EXCEPTIONAL ITEMS |
| 31.12.24 | 31.12.23 |
| £ | £ |
| Exceptional items | 1,245,975 | - |
| The exceptional items are the costs relating to the onerous lease accrual of £2,779,309 and the reversal of the dilapidations accrual in a warehouse no longer leased for (£4,025,284) |
| 7. | INTEREST PAYABLE AND SIMILAR EXPENSES |
| 31.12.24 | 31.12.23 |
| £ | £ |
| Bank interest |
| Interest received non-trade | ( |
) |
| Hire purchase |
| Kammac Limited (Registered number: 02255591) |
| Notes to the Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 8. | TAXATION |
| Analysis of the tax (credit)/charge |
| The tax (credit)/charge on the loss for the year was as follows: |
| 31.12.24 | 31.12.23 |
| £ | £ |
| Current tax: |
| UK corporation tax | ( |
) |
| Deferred tax | ( |
) |
| Tax on (loss)/profit | ( |
) |
| Reconciliation of total tax (credit)/charge included in profit and loss |
| The tax assessed for the year is higher than the standard rate of corporation tax in the UK. The difference is explained below: |
| 31.12.24 | 31.12.23 |
| £ | £ |
| (Loss)/profit before tax | ( |
) |
| (Loss)/profit multiplied by the standard rate of corporation tax in the UK of |
( |
) |
| Effects of: |
| Expenses not deductible for tax purposes |
| Capital allowances in excess of depreciation | - | ( |
) |
| Adjustments to tax charge in respect of previous periods |
| Taxable deductions | - | (103,025 | ) |
| Deferred taxation | - | 135,552 |
| Effect of changes in tax rate | - | (126,243 | ) |
| Total tax (credit)/charge | (1,109,631 | ) | 2,142,591 |
| Kammac Limited (Registered number: 02255591) |
| Notes to the Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 9. | TANGIBLE FIXED ASSETS |
| Fixtures |
| Plant and | and | Motor |
| machinery | fittings | vehicles | Totals |
| £ | £ | £ | £ |
| COST |
| At 1 January 2024 |
| Additions |
| Disposals | ( |
) | ( |
) | ( |
) |
| At 31 December 2024 |
| DEPRECIATION |
| At 1 January 2024 |
| Charge for year |
| Eliminated on disposal | ( |
) | ( |
) | ( |
) |
| At 31 December 2024 |
| NET BOOK VALUE |
| At 31 December 2024 |
| At 31 December 2023 |
| Finance leases and hire purchase contracts |
| Included within the carrying value of tangible assets are the following amounts relating to assets held under finance leases or hire purchase agreements: |
Company | Fixtures and Fittings | Plant and Machinery | Motor Vehicles | Total |
| At 31 December 2024 | - | - | 168,770 | 168,770 |
| At 31 December 2023 | 21,981 | 7,650 | 300,289 | 329,920 |
| 10. | STOCKS |
| 31.12.24 | 31.12.23 |
| £ | £ |
| Finished goods |
| 11. | DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |
| 31.12.24 | 31.12.23 |
| £ | £ |
| Trade debtors |
| Other debtors |
| Tax |
| Prepayments |
| Kammac Limited (Registered number: 02255591) |
| Notes to the Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 12. | CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |
| 31.12.24 | 31.12.23 |
| £ | £ |
| Hire purchase contracts (see note 14) |
| Trade creditors |
| Amounts owed to group undertakings |
| Tax |
| Social security and other taxes |
| VAT | 340,011 | 1,492,726 |
| Other creditors |
| Accruals and deferred income |
| 13. | CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR |
| 31.12.24 | 31.12.23 |
| £ | £ |
| Hire purchase contracts (see note 14) |
| Accruals and deferred income |
| Included within creditors falling due after more than one year are dilapidation provisions relating to leased property totalling £2,333,756 (2023: £6,369,726) and have been quantified by a chartered surveyor at the year ended 31 December 2024. |
| 14. | LEASING AGREEMENTS |
| Minimum lease payments fall due as follows: |
| Hire purchase |
| contracts |
| 31.12.24 | 31.12.23 |
| £ | £ |
| Net obligations repayable: |
| Within one year |
| Between one and five years |
| Non-cancellable |
| operating leases |
| 31.12.24 | 31.12.23 |
| £ | £ |
| Within one year |
| Between one and five years |
| In more than five years |
| The interest payable on future hire purchase contract commitments is £3,373 (2023: £10,726). |
| Kammac Limited (Registered number: 02255591) |
| Notes to the Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 15. | SECURED DEBTS |
| The hire purchase is secured on the assets to which they relate. |
| There is a debenture in favour of RBS Invoice Finance Limited over all assets of the company. Created on 25 February 2011. This was satisfied on 22 October 2024. |
| 16. | PROVISIONS FOR LIABILITIES |
| 31.12.24 | 31.12.23 |
| £ | £ |
| Deferred tax |
| Accelerated capital allowances |
| Deferred tax |
| £ |
| Balance at 1 January 2024 |
| Provided during year | ( |
) |
| Balance at 31 December 2024 |
| 17. | CALLED UP SHARE CAPITAL |
| 2024 2023 |
| No. | £ | No. | £ |
| Ordinary G shares of £1 each |
| Ordinary shares of £1 each | 271,833 | 271,833 | 271,833 | 271,833 |
| Ordinary shares of £0.01 each |
| Total | 271,833 | 271,833 | 271,833 | 271,833 |
| 18. | RESERVES |
| Retained | Share |
| earnings | premium | Totals |
| £ | £ | £ |
| At 1 January 2024 | 15,229,047 |
| Deficit for the year | ( |
) | ( |
) |
| At 31 December 2024 | 11,800,970 |
| 19. | RELATED PARTY DISCLOSURES |
| At the end of the financial year 31 December 2024 Kammac Limited owed Elanders Holding UK Limited £649,575. |
| Kammac Limited (Registered number: 02255591) |
| Notes to the Financial Statements - continued |
| for the Year Ended 31 December 2024 |
| 20. | ULTIMATE CONTROLLING PARTY |
| The company is a subsidiary undertaking of Elanders Holding UK Limited, a company registered in England and Wales. |
| Elanders AB is the smallest and largest company for which consolidated accounts including Kammac Limited are prepared. Elanders AB have full ownership of Elanders Holdings UK Limited. |
| The company is under the control of the ultimate controlling party Carl Bennet by virtue of his shareholding in the parent company, Elanders AB. |