52103 - Operation Of Warehousing And Storage Facilities For Land Transport Activities
Cost of Sales
-18,801,644 GBP2023-01-01 ~ 2023-12-31
-19,343,197 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-7,173,648 GBP2023-01-01 ~ 2023-12-31
-6,311,213 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
0 GBP2023-01-01 ~ 2023-12-31
624 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
2,452,223 GBP2023-01-01 ~ 2023-12-31
2,562,585 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
2,014,975 GBP2023-01-01 ~ 2023-12-31
2,222,333 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
2,014,975 GBP2023-01-01 ~ 2023-12-31
2,222,333 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
13,994,929 GBP2023-12-31
12,547,524 GBP2022-12-31
Debtors
8,551,980 GBP2023-12-31
7,662,855 GBP2022-12-31
Cash at bank and in hand
240,672 GBP2023-12-31
458,170 GBP2022-12-31
Current Assets
8,796,490 GBP2023-12-31
8,121,025 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-5,757,815 GBP2023-12-31
-5,337,897 GBP2022-12-31
Net Current Assets/Liabilities
3,038,675 GBP2023-12-31
2,783,128 GBP2022-12-31
Total Assets Less Current Liabilities
17,033,604 GBP2023-12-31
15,330,652 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-8,742,183 GBP2023-12-31
-8,170,913 GBP2022-12-31
Net Assets/Liabilities
6,640,119 GBP2023-12-31
5,969,534 GBP2022-12-31
Equity
Called up share capital
5,004 GBP2023-12-31
5,003 GBP2022-12-31
5,003 GBP2021-12-31
Revaluation reserve
1,033,006 GBP2023-12-31
1,033,006 GBP2022-12-31
1,033,006 GBP2021-12-31
Capital redemption reserve
25,000 GBP2023-12-31
25,000 GBP2022-12-31
25,000 GBP2021-12-31
Retained earnings (accumulated losses)
5,577,109 GBP2023-12-31
4,906,525 GBP2022-12-31
3,088,548 GBP2021-12-31
Equity
6,640,119 GBP2023-12-31
5,969,534 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,014,975 GBP2023-01-01 ~ 2023-12-31
2,222,333 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-404,356 GBP2022-01-01 ~ 2022-12-31
Issue of Equity Instruments
Called up share capital
1 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
1 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-1,344,391 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
16,000 GBP2023-01-01 ~ 2023-12-31
11,100 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1942023-01-01 ~ 2023-12-31
1812022-01-01 ~ 2022-12-31
Wages/Salaries
7,587,281 GBP2023-01-01 ~ 2023-12-31
7,109,825 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
244,817 GBP2023-01-01 ~ 2023-12-31
259,243 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
8,591,280 GBP2023-01-01 ~ 2023-12-31
8,103,903 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
257,738 GBP2023-01-01 ~ 2023-12-31
208,538 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
461,097 GBP2023-01-01 ~ 2023-12-31
344,127 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
8,914,436 GBP2023-12-31
8,846,792 GBP2022-12-31
Land and buildings, Under hire purchased contracts or finance leases
44,434 GBP2023-12-31
75,043 GBP2022-12-31
Plant and equipment
1,466,775 GBP2023-12-31
872,185 GBP2022-12-31
Furniture and fittings
146,435 GBP2023-12-31
143,748 GBP2022-12-31
Motor vehicles
9,825,994 GBP2023-12-31
7,928,095 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
20,398,074 GBP2023-12-31
17,903,055 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-6,981 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-620,982 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-722,594 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
556,569 GBP2023-12-31
406,277 GBP2022-12-31
Land and buildings, Under hire purchased contracts or finance leases
29,206 GBP2023-12-31
45,323 GBP2022-12-31
Plant and equipment
482,432 GBP2023-12-31
306,541 GBP2022-12-31
Furniture and fittings
100,000 GBP2023-12-31
70,481 GBP2022-12-31
Motor vehicles
5,234,938 GBP2023-12-31
4,526,909 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,403,145 GBP2023-12-31
5,355,531 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
150,292 GBP2023-01-01 ~ 2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
14,492 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
175,891 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
36,500 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
1,329,011 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,706,186 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-6,981 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-620,982 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-658,572 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
8,357,867 GBP2023-12-31
8,440,515 GBP2022-12-31
Land and buildings, Under hire purchased contracts or finance leases
15,228 GBP2023-12-31
29,720 GBP2022-12-31
Plant and equipment
984,343 GBP2023-12-31
565,644 GBP2022-12-31
Furniture and fittings
46,435 GBP2023-12-31
73,267 GBP2022-12-31
Motor vehicles
4,591,056 GBP2023-12-31
3,401,186 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
4,410,514 GBP2023-12-31
4,608,937 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
23,849 GBP2023-12-31
0 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
3,609,456 GBP2023-12-31
2,595,212 GBP2022-12-31
Other Debtors
Current
13,324 GBP2023-12-31
39,181 GBP2022-12-31
Prepayments/Accrued Income
Current
494,837 GBP2023-12-31
419,525 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
8,551,980 GBP2023-12-31
7,662,855 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
339,809 GBP2023-12-31
443,183 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
1,383,520 GBP2023-12-31
1,117,156 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,804,626 GBP2023-12-31
1,706,234 GBP2022-12-31
Amounts owed to group undertakings
Current
0 GBP2023-12-31
98,266 GBP2022-12-31
Corporation Tax Payable
Current
0 GBP2023-12-31
160,664 GBP2022-12-31
Other Taxation & Social Security Payable
Current
824,811 GBP2023-12-31
838,761 GBP2022-12-31
Other Creditors
Current
1,005,237 GBP2023-12-31
676,227 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
399,812 GBP2023-12-31
297,406 GBP2022-12-31
Creditors
Current
5,757,815 GBP2023-12-31
5,337,897 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
5,678,646 GBP2023-12-31
5,923,647 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
3,063,537 GBP2023-12-31
2,247,266 GBP2022-12-31
Creditors
Non-current
8,742,183 GBP2023-12-31
8,170,913 GBP2022-12-31
Bank Borrowings
6,000,779 GBP2023-12-31
6,245,780 GBP2022-12-31
Bank Overdrafts
17,676 GBP2023-12-31
121,050 GBP2022-12-31
Total Borrowings
6,018,455 GBP2023-12-31
6,366,830 GBP2022-12-31
Current
339,809 GBP2023-12-31
443,183 GBP2022-12-31
Non-current
5,678,646 GBP2023-12-31
5,923,647 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
1,383,520 GBP2023-12-31
1,117,156 GBP2022-12-31
Minimum gross finance lease payments owing
4,447,057 GBP2023-12-31
3,364,422 GBP2022-12-31
Equity
Called up share capital
5,004 GBP2023-12-31
5,003 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,193,414 GBP2023-12-31
992,201 GBP2022-12-31
Between two and five year
2,322,503 GBP2023-12-31
2,713,533 GBP2022-12-31
More than five year
685,914 GBP2023-12-31
882,092 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
4,201,831 GBP2023-12-31
4,587,826 GBP2022-12-31