IRIS Accounts Production v25.2.0.378 02255591 director 1.1.24 31.12.24 31.12.24 The principal activity of the company in the year under review was that of freight transport and logistics. true false true true false false true false iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh022555912023-12-31022555912024-12-31022555912024-01-012024-12-31022555912022-12-31022555912023-01-012023-12-31022555912023-12-3102255591ns15:EnglandWales2024-01-012024-12-3102255591ns14:PoundSterling2024-01-012024-12-3102255591ns10:Director12024-01-012024-12-3102255591ns10:PrivateLimitedCompanyLtd2024-01-012024-12-3102255591ns10:FRS1022024-01-012024-12-3102255591ns10:Audited2024-01-012024-12-3102255591ns10:LargeCompaniesRegimeForDirectorsReport2024-01-012024-12-3102255591ns10:LargeCompaniesRegimeForAccounts2024-01-012024-12-3102255591ns10:FullAccounts2024-01-012024-12-3102255591ns10:CompanySecretary12024-01-012024-12-3102255591ns10:RegisteredOffice2024-01-012024-12-3102255591ns10:Director22024-01-012024-12-3102255591ns10:Director32024-01-012024-12-3102255591ns5:CurrentFinancialInstruments2024-12-3102255591ns5:CurrentFinancialInstruments2023-12-3102255591ns5:Non-currentFinancialInstruments2024-12-3102255591ns5:Non-currentFinancialInstruments2023-12-3102255591ns5:ShareCapital2024-12-3102255591ns5:ShareCapital2023-12-3102255591ns5:SharePremium2024-12-3102255591ns5:SharePremium2023-12-3102255591ns5:RetainedEarningsAccumulatedLosses2024-12-3102255591ns5:RetainedEarningsAccumulatedLosses2023-12-3102255591ns5:ShareCapital2022-12-3102255591ns5:RetainedEarningsAccumulatedLosses2022-12-3102255591ns5:SharePremium2022-12-3102255591ns5:RetainedEarningsAccumulatedLosses2023-01-012023-12-3102255591ns5:RetainedEarningsAccumulatedLosses2024-01-012024-12-310225559112024-01-012024-12-310225559112023-01-012023-12-310225559112024-01-012024-12-3102255591ns15:UnitedKingdom2024-01-012024-12-3102255591ns15:UnitedKingdom2023-01-012023-12-3102255591ns15:Europe2024-01-012024-12-3102255591ns15:Europe2023-01-012023-12-3102255591ns15:UnitedStates2024-01-012024-12-3102255591ns15:UnitedStates2023-01-012023-12-3102255591ns5:TotalGeographicSegmentsIncludingAnyUnallocatedAmount2024-01-012024-12-3102255591ns5:TotalGeographicSegmentsIncludingAnyUnallocatedAmount2023-01-012023-12-3102255591ns10:HighestPaidDirector2024-01-012024-12-3102255591ns5:PlantEquipmentOtherAssetsUnderOperatingLeases2024-01-012024-12-3102255591ns5:PlantEquipmentOtherAssetsUnderOperatingLeases2023-01-012023-12-3102255591ns5:OwnedAssets2024-01-012024-12-3102255591ns5:OwnedAssets2023-01-012023-12-310225559162024-01-012024-12-310225559162023-01-012023-12-3102255591ns5:HirePurchaseContracts2024-01-012024-12-3102255591ns5:HirePurchaseContracts2023-01-012023-12-3102255591ns5:PlantMachinery2023-12-3102255591ns5:FurnitureFittings2023-12-3102255591ns5:MotorVehicles2023-12-3102255591ns5:PlantMachinery2024-01-012024-12-3102255591ns5:FurnitureFittings2024-01-012024-12-3102255591ns5:MotorVehicles2024-01-012024-12-3102255591ns5:PlantMachinery2024-12-3102255591ns5:FurnitureFittings2024-12-3102255591ns5:MotorVehicles2024-12-3102255591ns5:PlantMachinery2023-12-3102255591ns5:FurnitureFittings2023-12-3102255591ns5:MotorVehicles2023-12-3102255591ns5:WithinOneYearns5:CurrentFinancialInstruments2024-12-3102255591ns5:WithinOneYearns5:CurrentFinancialInstruments2023-12-3102255591ns5:Non-currentFinancialInstruments2024-01-012024-12-3102255591ns5:WithinOneYearns5:CurrentFinancialInstrumentsns5:HirePurchaseContracts2024-12-3102255591ns5:WithinOneYearns5:CurrentFinancialInstrumentsns5:HirePurchaseContracts2023-12-3102255591ns5:BetweenOneFiveYearsns5:HirePurchaseContracts2024-12-3102255591ns5:BetweenOneFiveYearsns5:HirePurchaseContracts2023-12-3102255591ns5:HirePurchaseContracts2024-12-3102255591ns5:HirePurchaseContracts2023-12-3102255591ns5:WithinOneYear2024-12-3102255591ns5:WithinOneYear2023-12-3102255591ns5:BetweenOneFiveYears2024-12-3102255591ns5:BetweenOneFiveYears2023-12-3102255591ns5:MoreThanFiveYears2024-12-3102255591ns5:MoreThanFiveYears2023-12-3102255591ns5:AllPeriods2024-12-3102255591ns5:AllPeriods2023-12-3102255591ns5:AcceleratedTaxDepreciationDeferredTax2024-12-3102255591ns5:AcceleratedTaxDepreciationDeferredTax2023-12-3102255591ns5:DeferredTaxation2023-12-3102255591ns5:DeferredTaxation2024-01-012024-12-3102255591ns5:DeferredTaxation2024-12-3102255591ns5:RetainedEarningsAccumulatedLosses2023-12-3102255591ns5:SharePremium2023-12-31
REGISTERED NUMBER: 02255591 (England and Wales)















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: M Nilsson





SECRETARY: Oakwood Corporate Secratary Limited





REGISTERED OFFICE: 3rd Floor
1 Ashley Road
Altrincham
Cheshire
WA14 2DT





REGISTERED NUMBER: 02255591 (England and Wales)





AUDITORS: Haines Watts Liverpool Limited
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:





M Nilsson - Director


16 April 2025

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)
A Wikner - resigned 1 May 2024

G Carabini ceased to be a director after 31 December 2024 but prior to the date of this report.

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:





M Nilsson - Director


16 April 2025

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.




Michael Forshaw (Senior Statutory Auditor)
for and on behalf of Haines Watts Liverpool Limited
Pacific Chambers
11-13 Victoria Street
Liverpool
Merseyside
L2 5QQ

16 April 2025

Kammac Limited (Registered number: 02255591)

Income Statement
for the Year Ended 31 December 2024

31.12.24 31.12.23
Notes £ £

TURNOVER 3 53,097,321 79,886,922

Cost of sales 27,031,259 33,500,491
GROSS PROFIT 26,066,062 46,386,431

Administrative expenses 30,576,508 37,672,677
OPERATING (LOSS)/PROFIT 5 (4,510,446 ) 8,713,754

Income from shares in group undertakings - 364,077
(4,510,446 ) 9,077,831

Interest payable and similar expenses 7 27,262 66,403
(LOSS)/PROFIT BEFORE TAXATION (4,537,708 ) 9,011,428

Tax on (loss)/profit 8 (1,109,631 ) 2,142,591
(LOSS)/PROFIT FOR THE FINANCIAL
YEAR

(3,428,077

)

6,868,837

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 (3,428,077 ) 6,868,837


OTHER COMPREHENSIVE INCOME - -
TOTAL COMPREHENSIVE INCOME
FOR THE YEAR

(3,428,077

)

6,868,837

Kammac Limited (Registered number: 02255591)

Balance Sheet
31 December 2024

31.12.24 31.12.23
Notes £ £ £ £
FIXED ASSETS
Tangible assets 9 6,487,906 7,783,118

CURRENT ASSETS
Stocks 10 123,534 139,676
Debtors 11 23,620,253 27,371,794
Cash at bank and in hand 1,337,117 4,132,867
25,080,904 31,644,337
CREDITORS
Amounts falling due within one year 12 12,595,085 11,621,972
NET CURRENT ASSETS 12,485,819 20,022,365
TOTAL ASSETS LESS CURRENT
LIABILITIES

18,973,725

27,805,483

CREDITORS
Amounts falling due after more than one
year

13

(6,061,654

)

(10,501,038

)

PROVISIONS FOR LIABILITIES 16 (839,268 ) (1,803,565 )
NET ASSETS 12,072,803 15,500,880

CAPITAL AND RESERVES
Called up share capital 17 271,833 271,833
Share premium 18 627,742 627,742
Retained earnings 18 11,173,228 14,601,305
SHAREHOLDERS' FUNDS 12,072,803 15,500,880

The financial statements were approved by the director and authorised for issue on 16 April 2025 and were signed by:





M Nilsson - Director


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 271,833 7,732,468 627,742 8,632,043

Changes in equity
Total comprehensive income - 6,868,837 - 6,868,837
Balance at 31 December 2023 271,833 14,601,305 627,742 15,500,880

Changes in equity
Total comprehensive income - (3,428,077 ) - (3,428,077 )
Balance at 31 December 2024 271,833 11,173,228 627,742 12,072,803

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 (353,506 ) 6,338,831
Interest paid (19,728 ) (54,164 )
Interest element of hire purchase payments
paid

(7,534

)

(12,239

)
Tax paid (1,007,059 ) (1,432,204 )
Net cash from operating activities (1,387,827 ) 4,840,224

Cash flows from investing activities
Purchase of tangible fixed assets (1,379,783 ) (2,770,227 )
Sale of tangible fixed assets 108,954 176,456
Sale of fixed asset investments - 2
Dividends received - 364,077
Net cash from investing activities (1,270,829 ) (2,229,692 )

Cash flows from financing activities
Capital repayments in year (137,094 ) (200,661 )
Net cash from financing activities (137,094 ) (200,661 )

(Decrease)/increase in cash and cash equivalents (2,795,750 ) 2,409,871
Cash and cash equivalents at beginning of
year

2

4,132,867

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 (4,537,708 ) 9,011,428
Depreciation charges 2,478,981 2,500,090
Loss on disposal of fixed assets 87,060 113,646
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 16,142 (42,750 )
Decrease in trade and other debtors 4,328,629 2,918,060
Decrease in trade and other creditors (1,508,367 ) (7,863,969 )
Cash generated from operations (353,506 ) 6,338,831

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 (2,795,750 ) 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 private company, limited by shares , registered in England and Wales. The company's registered number and registered office address can be found on the Company Information page.

2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

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
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.

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 machinery10% - 20% straight line
Fixtures and fittings20% straight line
Motor vehicles8% - 33% straight line
Short leaseholdstraight 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 52,439,898 79,884,812
Europe 556,385 2,110
United States of America 94,390 -
Canada 6,648 -
53,097,321 79,886,922

4. EMPLOYEES AND DIRECTORS
31.12.24 31.12.23
£ £
Wages and salaries 15,608,038 20,235,879
Social security costs 1,506,156 2,106,939
Other pension costs 279,056 302,451
17,393,250 22,645,269

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
393 438

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 416,667 36,268
Directors' pension contributions to money purchase schemes 1,101 769

Information regarding the highest paid director for the year ended 31 December 2024 is as follows:
31.12.24
£
Emoluments etc 416,667
Pension contributions to money purchase schemes 1,101

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 12,885,545 21,681,512
Depreciation - owned assets 2,478,981 2,500,090
Loss on disposal of fixed assets 87,060 113,646
Auditors' remuneration 31,500 31,250
Foreign exchange differences 470 31,906

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 19,728 69,080
Interest received non-trade - (14,916 )
Hire purchase 7,534 12,239
27,262 66,403

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 (145,334 ) 2,007,039

Deferred tax (964,297 ) 135,552
Tax on (loss)/profit (1,109,631 ) 2,142,591

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 (4,537,708 ) 9,011,428
(Loss)/profit multiplied by the standard rate of corporation tax in the UK of
25% (2023 - 25%)

(1,134,427

)

2,252,857

Effects of:
Expenses not deductible for tax purposes 12,546 98,428
Capital allowances in excess of depreciation - (114,978 )
Adjustments to tax charge in respect of previous periods 12,250 -
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 959,432 5,813,261 6,257,931 13,030,624
Additions 74,962 1,301,821 3,000 1,379,783
Disposals - (181,734 ) (335,341 ) (517,075 )
At 31 December 2024 1,034,394 6,933,348 5,925,590 13,893,332
DEPRECIATION
At 1 January 2024 451,537 2,582,735 2,213,234 5,247,506
Charge for year 124,581 1,119,480 1,234,920 2,478,981
Eliminated on disposal - (80,240 ) (240,821 ) (321,061 )
At 31 December 2024 576,118 3,621,975 3,207,333 7,405,426
NET BOOK VALUE
At 31 December 2024 458,276 3,311,373 2,718,257 6,487,906
At 31 December 2023 507,895 3,230,526 4,044,697 7,783,118

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--168,770168,770
At 31 December 202321,9817,650300,289329,920

10. STOCKS
31.12.24 31.12.23
£ £
Finished goods 123,534 139,676

11. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
31.12.24 31.12.23
£ £
Trade debtors 13,420,187 19,663,666
Other debtors 871,625 2,542,001
Tax 577,558 -
Prepayments 8,750,883 5,166,127
23,620,253 27,371,794

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) 131,811 136,307
Trade creditors 1,270,505 2,213,607
Amounts owed to group undertakings 649,575 649,575
Tax - 574,835
Social security and other taxes 315,486 463,423
VAT 340,011 1,492,726
Other creditors 561,272 790,197
Accruals and deferred income 9,326,425 5,301,302
12,595,085 11,621,972

13. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE
YEAR
31.12.24 31.12.23
£ £
Hire purchase contracts (see note 14) 33,585 166,183
Accruals and deferred income 6,028,069 10,334,855
6,061,654 10,501,038

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 131,811 136,307
Between one and five years 33,585 166,183
165,396 302,490

Non-cancellable
operating leases
31.12.24 31.12.23
£ £
Within one year 9,394,723 10,333,963
Between one and five years 32,704,351 38,985,414
In more than five years 10,031,920 14,045,030
52,130,994 63,364,407

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 839,268 1,803,565

Deferred tax
£
Balance at 1 January 2024 1,803,565
Provided during year (964,297 )
Balance at 31 December 2024 839,268

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 14,601,305 627,742 15,229,047
Deficit for the year (3,428,077 ) (3,428,077 )
At 31 December 2024 11,173,228 627,742 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.