Company registration number 09977079 (England and Wales)
CEMINERAL LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
CEMINERAL LIMITED
COMPANY INFORMATION
Director
N Lander
Company number
09977079
Registered office
3 Waterfront Business Park
Brierley Hill
West Midlands
UK
DY5 1LX
Auditor
Xeinadin Audit Limited
Cabourn House
Station Street
Bingham
Nottinghamshire
NG13 8AQ
CEMINERAL LIMITED
CONTENTS
Page
Strategic report
1 - 2
Director's report
3
Director's responsibilities statement
4
Independent auditor's report
5 - 7
Statement of comprehensive income
8
Balance sheet
9
Statement of changes in equity
10
Statement of cash flows
11
Notes to the financial statements
12 - 22
CEMINERAL LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -

The director presents the strategic report for the year ended 31 December 2024.

Review of the business

During the year ended 31 December 2024, the company reported turnover of £31.2m (2023: £35.9m). The reduction in turnover reflects a strategic decision by management to focus on the sale of higher margin products. This is evidenced by increasing the gross profit margin to approximately 22% (2023: 20%), demonstrating continued pricing discipline and effective cost control in sourcing and distribution. Operating profit for the year was £571k (2023: £1.21m), with the decrease partly attributable to lower turnover and continued inflationary pressures on operating costs.

Financial position

At 31 December 2024, the company reported net assets of £2.19m (2023: £2.63m). Tangible fixed assets decreased during the year due to depreciation exceeding additions. Stock levels reduced significantly compared to the prior year, reflecting active inventory management and managed trading volumes.

 

The company continues to utilise bank facilities and invoice financing to support working capital requirements. Gearing remains modest, and the director considers the capital structure appropriate for the current scale and risk profile of the business.

Principal risks and uncertainties

The director considers the principal risks and uncertainties facing the company to be as follows:

 

 

 

 

 

Key performance indicators

The director monitors performance using the following key indicators:

 

 

 

 

 

 

 

 

 

 

 

 

CEMINERAL LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
Future developments

The director expects trading conditions to remain challenging in the short term due to ongoing uncertainty in the construction sector. The company will continue to focus on margin protection, cost control and working capital efficiency, while seeking opportunities to strengthen supplier relationships and expand its customer base.

 

The director remains confident in the long-term prospects of the business and believes the company is well positioned to benefit from any recovery in construction demand.

On behalf of the board

N Lander
Director
24 December 2025
CEMINERAL LIMITED
DIRECTOR'S REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -

The director presents his annual report and financial statements for the year ended 31 December 2024.

Principal activities

The principal activity of the company continued to be that of importing and sale of building materials.

Results and dividends

The results for the year are set out on page 8.

Ordinary dividends were paid amounting to £612,245. The director does not recommend payment of a final dividend.

Director

The director who held office during the year and up to the date of signature of the financial statements was as follows:

N Lander
Strategic report

The company has chosen in accordance with Companies Act 2006, s. 414C(11) to set out in the company's strategic report information required by Large and Medium-sized Companies and Groups (Accounts and Reports) Regulations 2008, Sch. 7 to be contained in the directors' report.

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.

Medium-sized companies exemption

This report has been prepared in accordance with the provisions applicable to companies entitled to the medium-sized companies exemption.

On behalf of the board
N Lander
Director
24 December 2025
CEMINERAL LIMITED
DIRECTOR'S RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -

The director is responsible for preparing the annual report 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:

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 them 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.

CEMINERAL LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF CEMINERAL LIMITED
- 5 -
Opinion

We have audited the financial statements of Cemineral Limited (the 'company') for the year ended 31 December 2024 which comprise the statement of comprehensive income, the balance sheet, the statement of changes in equity, the statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including 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:

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 Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the 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 other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The director is responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

 

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of our audit:

CEMINERAL LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF CEMINERAL LIMITED (CONTINUED)
- 6 -
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 director's report.

 

We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:

Responsibilities of director

As explained more fully in the director's responsibilities statement, 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 is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the 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.

Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

Due to the heavy involvement of the director in the day to day running of the entity and the oversight over the transactions, our assessment of the entity's financial statements being subject to material misstatement, including fraud, is low.

Irregularities, including fraud, are instances of non-compliance with laws and regulations. The laws and regulations identified as being of significance for this entity surround dominant influence by management and revenue recognition. In response, we have :

- Reviewed non-ledger transactions for items of an unusual nature or transactions with related parties

 

- Tested journal entries and other adjustments for appropriateness and evaluated the business rationale of any significant transactions outside the normal course of business

 

- Obtained third party confirmation for all stock quantity movements during the year reviewing sales and purchases around the year end to ensure correct cut off had been applied

 

- Considered the laws and regulations that are fundamental to the operation of the company's activities, in particular, compliance with Health and Safety regulations. Enquire of management and review of legal and professional expenses to identify actual and potential litigation and claims

 

Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation.

CEMINERAL LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF CEMINERAL LIMITED (CONTINUED)
- 7 -

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

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 an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.

Janet Charlton BA FCA (Senior Statutory Auditor)
For and on behalf of Xeinadin Audit Limited, Statutory Auditor
Chartered Accountants
Cabourn House
Station Street
Bingham
Nottinghamshire
NG13 8AQ
24 December 2025
CEMINERAL LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
2024
2023
Notes
£
£
Turnover
3
31,239,485
35,879,220
Cost of sales
(24,377,859)
(28,599,854)
Gross profit
6,861,626
7,279,366
Distribution costs
(2,432,308)
(2,556,495)
Administrative expenses
(3,857,769)
(3,513,608)
Operating profit
4
571,549
1,209,263
Interest payable and similar expenses
6
(318,836)
(339,007)
Profit before taxation
252,713
870,256
Tax on profit
7
(85,573)
(224,383)
Profit for the financial year
167,140
645,873

The profit and loss account has been prepared on the basis that all operations are continuing operations.

CEMINERAL LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 9 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
9
2,387,903
2,834,588
Current assets
Stocks
10
2,024,172
3,291,019
Debtors
11
5,983,049
4,901,145
Cash at bank and in hand
390,644
575,328
8,397,865
8,767,492
Creditors: amounts falling due within one year
12
(8,003,658)
(8,181,771)
Net current assets
394,207
585,721
Total assets less current liabilities
2,782,110
3,420,309
Creditors: amounts falling due after more than one year
13
(63,627)
(160,039)
Provisions for liabilities
Deferred tax liability
15
528,695
625,377
(528,695)
(625,377)
Net assets
2,189,788
2,634,893
Capital and reserves
Called up share capital
17
2
2
Share premium account
731,999
731,999
Profit and loss reserves
1,457,787
1,902,892
Total equity
2,189,788
2,634,893

These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.

The financial statements were approved and signed by the director and authorised for issue on 24 December 2025
N Lander
Director
Company registration number 09977079 (England and Wales)
CEMINERAL LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
Share capital
Share premium account
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 January 2023
2
731,999
1,767,223
2,499,224
Year ended 31 December 2023:
Profit and total comprehensive income
-
-
645,873
645,873
Dividends
8
-
-
(510,204)
(510,204)
Balance at 31 December 2023
2
731,999
1,902,892
2,634,893
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
167,140
167,140
Dividends
8
-
-
(612,245)
(612,245)
Balance at 31 December 2024
2
731,999
1,457,787
2,189,788
CEMINERAL LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
20
1,112,245
1,991,249
Interest paid
(318,836)
(339,007)
Income taxes (paid)/refunded
(40,905)
1,575
Net cash inflow from operating activities
752,504
1,653,817
Investing activities
Purchase of tangible fixed assets
(204,576)
(623,437)
Net cash used in investing activities
(204,576)
(623,437)
Financing activities
Repayment of bank loans
(120,347)
(199,380)
Dividends paid
(612,245)
(510,204)
Net cash used in financing activities
(732,592)
(709,584)
Net (decrease)/increase in cash and cash equivalents
(184,664)
320,796
Cash and cash equivalents at beginning of year
575,308
254,512
Cash and cash equivalents at end of year
390,644
575,308
Relating to:
Cash at bank and in hand
390,644
575,328
Bank overdrafts included in creditors payable within one year
-
0
(20)
CEMINERAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
1
Accounting policies
Company information

Cemineral Limited is a private company limited by shares incorporated in England and Wales. The registered office is 3 Waterfront Business Park, Brierley Hill, West Midlands, UK, DY5 1LX.

1.1
Basis of preparation

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Going concern

Atruet the time of approving the financial statements, the director has a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the director continues to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods provided in the normal course of business and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

The nature, timing of satisfaction of performance obligations and significant payment terms of the company's major sources of revenue are as follows:

Sale of goods

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

1.4
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Plant and equipment
Over 3 to 20 years
Computers
Over 3 years
Motor vehicles
Over 16 years

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

CEMINERAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 13 -
1.5
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.6
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.7
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.8
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

CEMINERAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 14 -
Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Other financial assets

Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.

Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

CEMINERAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 15 -
Other financial liabilities

Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.

 

Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.

Derecognition of financial liabilities

Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.

1.9
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.10
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

CEMINERAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 16 -
1.11
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.12
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.13
Leases
As lessee

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

1.14
Foreign exchange

Transactions in currencies other than GBP are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in the profit or loss.

2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the director is required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

3
Turnover
2024
2023
£
£
Turnover analysed by class of business
Sale of construction materials
31,239,485
35,879,220
2024
2023
£
£
Turnover analysed by geographical market
United Kingdom
31,239,485
35,879,220
CEMINERAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 17 -
4
Operating profit
2024
2023
Operating profit for the year is stated after charging:
£
£
Fees payable to the company's auditor for the audit of the company's financial statements
13,000
13,000
Depreciation of tangible fixed assets
651,261
386,162
Operating lease charges
1,453,544
1,743,224
5
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2024
2023
Number
Number
Director
1
1
Administration
7
6
Total
8
7

Their aggregate remuneration comprised:

2024
2023
£
£
Wages and salaries
427,388
507,705
Social security costs
45,806
57,133
Pension costs
134,699
113,241
607,893
678,079
6
Interest payable and similar expenses
2024
2023
£
£
Other finance costs:
Other interest
318,836
339,007
7
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
182,256
146,786
CEMINERAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
7
Taxation
2024
2023
£
£
(Continued)
- 18 -
Deferred tax
Origination and reversal of timing differences
(96,683)
77,597
Total tax charge
85,573
224,383

The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:

2024
2023
£
£
Profit before taxation
252,713
870,256
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 23.52%)
63,178
204,689
Tax effect of expenses that are not deductible in determining taxable profit
22,654
7,223
Depreciation on assets not qualifying for tax allowances
(259)
12,471
Taxation charge for the year
85,573
224,383
8
Dividends
2024
2023
£
£
Interim paid
612,245
510,204
9
Tangible fixed assets
Plant and equipment
Computers
Motor vehicles
Total
£
£
£
£
Cost
At 1 January 2024
4,049,111
28,731
17,830
4,095,672
Additions
204,576
-
0
-
0
204,576
Disposals
(469,159)
(12,332)
-
0
(481,491)
At 31 December 2024
3,784,528
16,399
17,830
3,818,757
Depreciation and impairment
At 1 January 2024
1,235,557
20,996
4,531
1,261,084
Depreciation charged in the year
644,747
5,400
1,114
651,261
Eliminated in respect of disposals
(469,159)
(12,332)
-
0
(481,491)
At 31 December 2024
1,411,145
14,064
5,645
1,430,854
CEMINERAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
9
Tangible fixed assets
Plant and equipment
Computers
Motor vehicles
Total
£
£
£
£
(Continued)
- 19 -
Carrying amount
At 31 December 2024
2,373,383
2,335
12,185
2,387,903
At 31 December 2023
2,813,554
7,735
13,299
2,834,588
10
Stocks
2024
2023
£
£
Raw materials and consumables
2,024,172
3,291,019
11
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
5,208,049
4,598,187
Prepayments and accrued income
775,000
302,958
5,983,049
4,901,145
12
Creditors: amounts falling due within one year
2024
2023
Notes
£
£
Bank loans and overdrafts
14
104,822
128,777
Trade creditors
3,759,651
3,434,071
Corporation tax
335,568
194,218
Other taxation and social security
649,387
858,712
Other creditors
2,805,809
3,035,789
Accruals and deferred income
348,421
530,204
8,003,658
8,181,771

Included within other creditors is £2,783,550 (2023 : £3,023,126) relating to invoice financing liabilities which are secured by way of a fixed and floating charge over all fixed assets and the associated purchased debt. The director has provided a personal guarantee of £400,000 (2023 : £400,000) as additional security.

13
Creditors: amounts falling due after more than one year
2024
2023
Notes
£
£
Bank loans and overdrafts
14
63,627
160,039
CEMINERAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 20 -
14
Loans and overdrafts
2024
2023
£
£
Bank loans
168,449
288,796
Bank overdrafts
-
0
20
168,449
288,816
Payable within one year
104,822
128,777
Payable after one year
63,627
160,039
15
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:

Liabilities
Liabilities
2024
2023
Balances:
£
£
Accelerated capital allowances
528,695
625,377
2024
Movements in the year:
£
Liability at 1 January 2024
625,377
Credit to profit or loss
(96,682)
Liability at 31 December 2024
528,695

The deferred tax liability relates to mainly accelerated capital allowances in excess of depreciation. As the company is committed to ongoing investment in plant and machinery the reversal of this liability can only be estimated.

16
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
134,699
113,241

The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.

CEMINERAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 21 -
17
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary share of 0.001p each of 0p each
196,079
196,079
2
2
18
Operating lease commitments
As lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:

2024
2023
£
£
Within 1 year
1,284,014
1,251,476
Years 2-5
661,267
1,945,281
1,945,281
3,196,757

Operating leases are valued based on quantities of stock shipped during the year and price per tonnage. Final costs are therefore subject to change depending on market rates.

19
Related party transactions
Transactions with related parties

During the year the company entered into the following transactions with related parties:

Sales
Sales
2024
2023
£
£
Entities with control, joint control or significant influence over the company
1,220,769
784,116
Services provided
2024
2023
£
£
Entities with control, joint control or significant influence over the company
250,000
208,332

The following amounts were outstanding at the reporting end date:

2024
2023
Amounts due from related parties
£
£
Entities with control, joint control or significant influence over the company
1,464,923
940,939
CEMINERAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 22 -
20
Cash generated from operations
2024
2023
£
£
Profit after taxation
167,140
645,873
Adjustments for:
Taxation charged
85,573
224,383
Finance costs
318,836
339,007
Depreciation and impairment of tangible fixed assets
651,261
386,162
Movements in working capital:
Decrease/(increase) in stocks
1,266,847
(240,061)
(Increase)/decrease in debtors
(1,081,904)
760,352
Decrease in creditors
(295,508)
(124,467)
Cash generated from operations
1,112,245
1,991,249
21
Analysis of changes in net funds
1 January 2024
Cash flows
31 December 2024
£
£
£
Cash at bank and in hand
575,328
(184,684)
390,644
Bank overdrafts
(20)
20
-
0
575,308
(184,664)
390,644
Borrowings excluding overdrafts
(288,796)
120,347
(168,449)
286,512
(64,317)
222,195
22
Ultimate controlling party

The ultimate controlling party is Mr N Lander.

2024-12-312024-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.300N Lander099770792024-01-012024-12-3109977079bus:Director12024-01-012024-12-3109977079bus:RegisteredOffice2024-01-012024-12-31099770792024-12-31099770792023-01-012023-12-3109977079core:RetainedEarningsAccumulatedLosses2023-01-012023-12-3109977079core:RetainedEarningsAccumulatedLosses2024-01-012024-12-31099770792023-12-3109977079core:PlantMachinery2024-12-3109977079core:ComputerEquipment2024-12-3109977079core:MotorVehicles2024-12-3109977079core:PlantMachinery2023-12-3109977079core:ComputerEquipment2023-12-3109977079core:MotorVehicles2023-12-3109977079core:WithinOneYear2024-12-3109977079core:WithinOneYear2023-12-3109977079core:AfterOneYear2024-12-3109977079core:AfterOneYear2023-12-3109977079core:CurrentFinancialInstruments2024-12-3109977079core:CurrentFinancialInstruments2023-12-3109977079core:ShareCapital2024-12-3109977079core:ShareCapital2023-12-3109977079core:SharePremium2024-12-3109977079core:SharePremium2023-12-3109977079core:RetainedEarningsAccumulatedLosses2024-12-3109977079core:RetainedEarningsAccumulatedLosses2023-12-3109977079core:ShareCapital2022-12-3109977079core:SharePremium2022-12-3109977079core:RetainedEarningsAccumulatedLosses2022-12-3109977079core:ShareCapitalOrdinaryShareClass12024-12-3109977079core:ShareCapitalOrdinaryShareClass12023-12-310997707912024-01-012024-12-310997707912023-01-012023-12-31099770792023-12-31099770792022-12-3109977079core:PlantMachinery2024-01-012024-12-3109977079core:ComputerEquipment2024-01-012024-12-3109977079core:MotorVehicles2024-01-012024-12-3109977079core:UKTax2024-01-012024-12-3109977079core:UKTax2023-01-012023-12-3109977079core:PlantMachinery2023-12-3109977079core:ComputerEquipment2023-12-3109977079core:MotorVehicles2023-12-3109977079core:Non-currentFinancialInstruments2024-12-3109977079core:Non-currentFinancialInstruments2023-12-3109977079bus:OrdinaryShareClass12024-01-012024-12-3109977079bus:OrdinaryShareClass12024-12-3109977079bus:OrdinaryShareClass12023-12-3109977079core:BetweenTwoFiveYears2024-12-3109977079core:BetweenTwoFiveYears2023-12-3109977079core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntitycore:SaleOrPurchaseGoods2024-01-012024-12-3109977079core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntitycore:SaleOrPurchaseGoods2023-01-012023-12-3109977079bus:PrivateLimitedCompanyLtd2024-01-012024-12-3109977079bus:FRS1022024-01-012024-12-3109977079bus:Audited2024-01-012024-12-3109977079bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP