52103 - Operation Of Warehousing And Storage Facilities For Land Transport Activities
(expand)Cost of Sales
13,659,461 GBP2024-01-01 ~ 2024-12-31
12,667,825 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,423,264 GBP2024-01-01 ~ 2024-12-31
1,810,400 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
3,151,434 GBP2024-01-01 ~ 2024-12-31
2,852,135 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
83,237 GBP2024-01-01 ~ 2024-12-31
-243,764 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
199,265 GBP2024-01-01 ~ 2024-12-31
151,413 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-116,028 GBP2024-01-01 ~ 2024-12-31
-395,177 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
56,004 GBP2024-01-01 ~ 2024-12-31
-14,219 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-172,032 GBP2024-01-01 ~ 2024-12-31
-380,958 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-172,032 GBP2024-01-01 ~ 2024-12-31
-380,958 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
6,234,924 GBP2024-12-31
6,412,180 GBP2023-12-31
Fixed Assets - Investments
1 GBP2024-12-31
1 GBP2023-12-31
Fixed Assets
6,234,925 GBP2024-12-31
6,412,181 GBP2023-12-31
Total Inventories
35,437 GBP2024-12-31
43,951 GBP2023-12-31
Debtors
3,540,774 GBP2024-12-31
3,181,970 GBP2023-12-31
Cash at bank and in hand
12,825 GBP2024-12-31
61,909 GBP2023-12-31
Current Assets
3,589,036 GBP2024-12-31
3,287,830 GBP2023-12-31
Creditors
Current
5,474,739 GBP2024-12-31
4,647,528 GBP2023-12-31
Net Current Assets/Liabilities
-1,885,703 GBP2024-12-31
-1,359,698 GBP2023-12-31
Total Assets Less Current Liabilities
4,349,222 GBP2024-12-31
5,052,483 GBP2023-12-31
Net Assets/Liabilities
1,483,799 GBP2024-12-31
1,655,831 GBP2023-12-31
Equity
Called up share capital
20,000 GBP2024-12-31
20,000 GBP2023-12-31
20,000 GBP2022-12-31
Revaluation reserve
672,885 GBP2024-12-31
672,885 GBP2023-12-31
681,845 GBP2022-12-31
Retained earnings (accumulated losses)
790,914 GBP2024-12-31
962,946 GBP2023-12-31
1,601,604 GBP2022-12-31
Equity
1,483,799 GBP2024-12-31
1,655,831 GBP2023-12-31
2,303,449 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-266,660 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-266,660 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-172,032 GBP2024-01-01 ~ 2024-12-31
-371,998 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,348,803 GBP2024-01-01 ~ 2024-12-31
3,277,200 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
350,322 GBP2024-01-01 ~ 2024-12-31
338,786 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
113,609 GBP2024-01-01 ~ 2024-12-31
106,803 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,812,734 GBP2024-01-01 ~ 2024-12-31
3,722,789 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1202024-01-01 ~ 2024-12-31
1122023-01-01 ~ 2023-12-31
Director Remuneration
65,025 GBP2024-01-01 ~ 2024-12-31
72,453 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
263,582 GBP2024-01-01 ~ 2024-12-31
234,652 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
-19,539 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-29,007 GBP2024-01-01 ~ 2024-12-31
-92,946 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
882,921 GBP2024-12-31
882,921 GBP2023-12-31
Improvements to leasehold property
273,030 GBP2024-12-31
259,796 GBP2023-12-31
Plant and equipment
2,096,483 GBP2024-12-31
2,034,921 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
80,551 GBP2024-12-31
66,273 GBP2023-12-31
Improvements to leasehold property
79,005 GBP2024-12-31
64,865 GBP2023-12-31
Plant and equipment
1,322,754 GBP2024-12-31
1,125,756 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
14,278 GBP2024-01-01 ~ 2024-12-31
Improvements to leasehold property
14,140 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
196,998 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
802,370 GBP2024-12-31
816,648 GBP2023-12-31
Improvements to leasehold property
194,025 GBP2024-12-31
194,931 GBP2023-12-31
Plant and equipment
773,729 GBP2024-12-31
909,165 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
9,430,528 GBP2024-12-31
8,816,599 GBP2023-12-31
Computers
256,174 GBP2024-12-31
192,260 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
12,939,136 GBP2024-12-31
12,186,497 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-373,095 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-373,095 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
5,116,063 GBP2024-12-31
4,447,596 GBP2023-12-31
Computers
105,839 GBP2024-12-31
69,827 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,704,212 GBP2024-12-31
5,774,317 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
977,061 GBP2024-01-01 ~ 2024-12-31
Computers
36,012 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,238,489 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-308,594 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-308,594 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Motor vehicles
4,314,465 GBP2024-12-31
4,369,003 GBP2023-12-31
Computers
150,335 GBP2024-12-31
122,433 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
543,920 GBP2024-12-31
202,650 GBP2023-12-31
Under hire purchased contracts or finance leases, Motor vehicles
6,122,293 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
173,306 GBP2024-12-31
70,799 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Plant and equipment
97,168 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases
974,907 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
370,614 GBP2024-12-31
131,851 GBP2023-12-31
Under hire purchased contracts or finance leases
4,267,285 GBP2024-12-31
4,079,441 GBP2023-12-31
Raw Materials
26,282 GBP2024-12-31
34,495 GBP2023-12-31
Finished Goods
9,155 GBP2024-12-31
9,456 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,030,067 GBP2024-12-31
1,963,578 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,237,942 GBP2024-12-31
851,312 GBP2023-12-31
Other Debtors
Current
52,604 GBP2024-12-31
81,852 GBP2023-12-31
Prepayments/Accrued Income
Current
220,161 GBP2024-12-31
285,228 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
3,540,774 GBP2024-12-31
3,181,970 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
533,104 GBP2024-12-31
Other Remaining Borrowings
Current
200,000 GBP2024-12-31
Finance Lease Liabilities - Total Present Value
Current
1,381,704 GBP2024-12-31
1,214,134 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,366,132 GBP2024-12-31
1,307,871 GBP2023-12-31
Corporation Tax Payable
Current
857 GBP2024-12-31
Other Taxation & Social Security Payable
Current
421,577 GBP2024-12-31
305,958 GBP2023-12-31
Other Creditors
Current
56,990 GBP2024-12-31
66,267 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
182,533 GBP2024-12-31
157,431 GBP2023-12-31
Other Remaining Borrowings
Non-current
200,000 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
2,132,746 GBP2024-12-31
2,519,979 GBP2023-12-31
Current, hire purchase agreements, Amounts falling due within one year
1,214,134 GBP2023-12-31
Between one and five year, hire purchase agreements
2,132,746 GBP2024-12-31
2,519,979 GBP2023-12-31
hire purchase agreements
3,514,450 GBP2024-12-31
3,734,113 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
721,239 GBP2024-12-31
836,544 GBP2023-12-31
Between one and five year
2,268,837 GBP2024-12-31
2,406,051 GBP2023-12-31
More than five year
3,908,192 GBP2024-12-31
4,396,716 GBP2023-12-31
All periods
6,898,268 GBP2024-12-31
7,639,311 GBP2023-12-31
Bank Overdrafts
Secured
533,104 GBP2024-12-31
Total Borrowings
Secured
5,186,794 GBP2024-12-31
4,709,828 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
1,175,806 GBP2024-12-31
1,173,875 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
732,677 GBP2024-12-31
676,673 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
20,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
-172,032 GBP2024-01-01 ~ 2024-12-31