Cheshire and North Wales Sand and Gravel Limited 10764941 false 2024-01-01 2024-12-31 2024-12-31 The principal activity of the company is quarrying. Digita Accounts Production Advanced 6.30.9574.0 true true false 10764941 2024-01-01 2024-12-31 10764941 2024-12-31 10764941 bus:OrdinaryShareClass1 bus:Non-cumulativeShares 2024-12-31 10764941 core:HirePurchaseContracts core:CurrentFinancialInstruments 2024-12-31 10764941 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2024-12-31 10764941 core:CurrentFinancialInstruments 2024-12-31 10764941 core:CurrentFinancialInstruments core:WithinOneYear 2024-12-31 10764941 core:Non-currentFinancialInstruments core:AfterOneYear 2024-12-31 10764941 core:Goodwill 2024-12-31 10764941 core:FurnitureFittingsToolsEquipment 2024-12-31 10764941 core:LandBuildings 2024-12-31 10764941 core:MotorVehicles 2024-12-31 10764941 core:OtherPropertyPlantEquipment 2024-12-31 10764941 bus:SmallEntities 2024-01-01 2024-12-31 10764941 bus:AuditExemptWithAccountantsReport 2024-01-01 2024-12-31 10764941 bus:FilletedAccounts 2024-01-01 2024-12-31 10764941 bus:SmallCompaniesRegimeForAccounts 2024-01-01 2024-12-31 10764941 bus:RegisteredOffice 2024-01-01 2024-12-31 10764941 bus:Director1 2024-01-01 2024-12-31 10764941 bus:OrdinaryShareClass1 bus:Non-cumulativeShares 2024-01-01 2024-12-31 10764941 bus:PrivateLimitedCompanyLtd 2024-01-01 2024-12-31 10764941 core:Goodwill 2024-01-01 2024-12-31 10764941 core:NetGoodwill 2024-01-01 2024-12-31 10764941 core:FurnitureFittings 2024-01-01 2024-12-31 10764941 core:FurnitureFittingsToolsEquipment 2024-01-01 2024-12-31 10764941 core:Land 2024-01-01 2024-12-31 10764941 core:LandBuildings 2024-01-01 2024-12-31 10764941 core:MotorVehicles 2024-01-01 2024-12-31 10764941 core:OtherPropertyPlantEquipment 2024-01-01 2024-12-31 10764941 core:PlantMachinery 2024-01-01 2024-12-31 10764941 core:Vehicles 2024-01-01 2024-12-31 10764941 core:OtherRelatedParties 2024-01-01 2024-12-31 10764941 1 2024-01-01 2024-12-31 10764941 countries:AllCountries 2024-01-01 2024-12-31 10764941 2023-12-31 10764941 core:Goodwill 2023-12-31 10764941 core:FurnitureFittingsToolsEquipment 2023-12-31 10764941 core:LandBuildings 2023-12-31 10764941 core:MotorVehicles 2023-12-31 10764941 core:OtherPropertyPlantEquipment 2023-12-31 10764941 2023-01-01 2023-12-31 10764941 2023-12-31 10764941 bus:OrdinaryShareClass1 bus:Non-cumulativeShares 2023-12-31 10764941 core:HirePurchaseContracts core:CurrentFinancialInstruments 2023-12-31 10764941 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2023-12-31 10764941 core:CurrentFinancialInstruments 2023-12-31 10764941 core:CurrentFinancialInstruments core:WithinOneYear 2023-12-31 10764941 core:Non-currentFinancialInstruments core:AfterOneYear 2023-12-31 10764941 core:FurnitureFittingsToolsEquipment 2023-12-31 10764941 core:LandBuildings 2023-12-31 10764941 core:MotorVehicles 2023-12-31 10764941 core:OtherPropertyPlantEquipment 2023-12-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 10764941

Cheshire and North Wales Sand and Gravel Limited

Unaudited Filleted Financial Statements

for the Year Ended 31 December 2024

 

Cheshire and North Wales Sand and Gravel Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 11

 

Cheshire and North Wales Sand and Gravel Limited

Company Information

Director

R M Parton

Registered office

The Oaklands
Station Road
Admaston
Telford
Shropshire
TF5 0AN

Accountants

CBSL Accountants Limited
Chartered Accountants
Rowan House North
1 The Professional Quarter
Shrewsbury Business Park
Shrewsbury
Shropshire
SY2 6LG

 

Cheshire and North Wales Sand and Gravel Limited

(Registration number: 10764941)
Balance Sheet as at 31 December 2024

Note

2024
£

2023
£

Fixed assets

 

Tangible assets

5

3,124,062

3,174,311

Current assets

 

Stocks

6

350,328

345,143

Debtors

7

4,311,130

4,232,585

Cash at bank and in hand

 

-

38,808

 

4,661,458

4,616,536

Creditors: Amounts falling due within one year

8

(2,119,928)

(2,235,053)

Net current assets

 

2,541,530

2,381,483

Total assets less current liabilities

 

5,665,592

5,555,794

Creditors: Amounts falling due after more than one year

8

(1,602,916)

(2,231,489)

Provisions for liabilities

(683,761)

(657,820)

Net assets

 

3,378,915

2,666,485

Capital and reserves

 

Called up share capital

9

100

100

Retained earnings

3,378,815

2,666,385

Shareholders' funds

 

3,378,915

2,666,485

For the financial year ending 31 December 2024 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Director's responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The director acknowledges his responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

 

Cheshire and North Wales Sand and Gravel Limited

(Registration number: 10764941)
Balance Sheet as at 31 December 2024

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime. As permitted by section 444 (5A) of the Companies Act 2006, the director has not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the director on 18 December 2025
 


R M Parton
Director

 

Cheshire and North Wales Sand and Gravel Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2024

1

General information

The company is a private company limited by share capital, incorporated in England & Wales.

The address of its registered office is:
The Oaklands
Station Road
Admaston
Telford
Shropshire
TF5 0AN

The principal place of business is:
Ballswood Quarry
Gegan Lane
Llay
Wrexham
Clywd
LL12 0NU

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

Going concern

The financial statements have been prepared on a going concern basis.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

 

Cheshire and North Wales Sand and Gravel Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2024

Tax

The tax expense for the period comprises deferred tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

Unrelieved tax losses and other deferred tax assets are recognised when it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Fixed plant

20% straight line

Mobile plant

20% straight line

Furniture, fittings and equipment

33% straight line

Mineral rights

4.9 pence per tonne sold

Quarry development costs

20% straight line

Goodwill

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date. Goodwill is amortised over its useful life, which shall not exceed ten years if a reliable estimate of the useful life cannot be made.

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Goodwill

25% straight line

 

Cheshire and North Wales Sand and Gravel Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2024

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee.

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the balance sheet as a finance lease obligation.

Lease payments are apportioned between finance costs in the profit and loss account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

3

Staff numbers

The average number of persons employed by the company (including the director) during the year, was 17 (2023 - 18).

 

Cheshire and North Wales Sand and Gravel Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2024

4

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 January 2024

750,000

750,000

At 31 December 2024

750,000

750,000

Amortisation

At 1 January 2024

750,000

750,000

At 31 December 2024

750,000

750,000

Carrying amount

At 31 December 2024

-

-

 

Cheshire and North Wales Sand and Gravel Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2024

5

Tangible assets

Land and buildings
£

Furniture, fittings and equipment
 £

Motor vehicles
 £

Other tangible assets
£

Total
£

Cost or valuation

At 1 January 2024

493,343

6,788

14,300

4,044,991

4,559,422

Additions

11,776

1,454

-

760,932

774,162

Disposals

-

-

(14,300)

(263,831)

(278,131)

At 31 December 2024

505,119

8,242

-

4,542,092

5,055,453

Depreciation

At 1 January 2024

154,674

4,234

10,487

1,215,716

1,385,111

Charge for the year

19,869

1,143

1,237

714,820

737,069

Eliminated on disposal

-

-

(11,724)

(179,065)

(190,789)

At 31 December 2024

174,543

5,377

-

1,751,471

1,931,391

Carrying amount

At 31 December 2024

330,576

2,865

-

2,790,621

3,124,062

At 31 December 2023

338,669

2,554

3,813

2,829,275

3,174,311

Included within the net book value of land and buildings above is £330,576 (2023 - £338,670) in respect of short leasehold land and buildings.
 

 

Cheshire and North Wales Sand and Gravel Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2024

Included in the carrying value of tangible fixed assets are assets held under finance leases with a net book value of £2,016,199 (2023 - £2,101,674). The depreciation charge for the period on these assets amounts to £526,352 (2023 - £325,659).

6

Stocks

2024
£

2023
£

Other inventories

350,328

345,143

7

Debtors

Current

Note

2024
£

2023
£

Trade debtors

 

653,148

743,415

Amounts owed by related parties

11

2,744,444

2,717,362

Prepayments

 

237,320

208,467

Other debtors

 

676,218

563,341

   

4,311,130

4,232,585

8

Creditors

Creditors: amounts falling due within one year

Note

2024
£

2023
£

Due within one year

 

Loans and borrowings

10

1,447,739

1,380,645

Trade creditors

 

230,334

196,028

Taxation and social security

 

125,908

338,808

Accruals and deferred income

 

19,319

30,467

Other creditors

 

296,628

289,105

 

2,119,928

2,235,053

Creditors: amounts falling due after more than one year

Note

2024
£

2023
£

Due after one year

 

Loans and borrowings

10

1,602,916

2,231,489

 

Cheshire and North Wales Sand and Gravel Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2024

9

Share capital

Allotted, called up and fully paid shares

2024

2023

No.

£

No.

£

Ordinary of £1 each

100

100

100

100

       

10

Loans and borrowings

Non-current loans and borrowings

2024
£

2023
£

Hire purchase contracts

1,602,916

2,231,489

Current loans and borrowings

2024
£

2023
£

Bank overdrafts

467,501

420,204

Hire purchase contracts

980,238

960,441

1,447,739

1,380,645

The hire purchase liabilities are secured against the assets to which they relate.

11

Related party transactions

Summary of transactions with other related parties


Mr R M Parton, director, is also a director of Salop Sand and Gravel Supply Company Limited.

 
Monies due from / (to) Salop Sand and Gravel Supply Company Limited at the year end amounted to £676,217, which is included in Other debtors.

 

 

Cheshire and North Wales Sand and Gravel Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2024

12

Parent and ultimate parent undertaking

The company's immediate parent is S S G Investments Holdings Limited, incorporated in England & Wales.

 The ultimate parent is S S G Quarries Limited, incorporated in England & Wales.

  These financial statements are available upon request from Companies House.