52103 - Operation Of Warehousing And Storage Facilities For Land Transport Activities
Average Number of Employees
1122023-01-01 ~ 2023-12-31
1162022-01-01 ~ 2022-12-31
Turnover/Revenue
14,478,225 GBP2023-01-01 ~ 2023-12-31
14,876,505 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-12,667,825 GBP2023-01-01 ~ 2023-12-31
-12,652,635 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
1,810,400 GBP2023-01-01 ~ 2023-12-31
2,223,870 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,852,135 GBP2023-01-01 ~ 2023-12-31
-2,344,254 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-243,764 GBP2023-01-01 ~ 2023-12-31
830,402 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-395,177 GBP2023-01-01 ~ 2023-12-31
752,964 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-380,958 GBP2023-01-01 ~ 2023-12-31
481,613 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
6,412,180 GBP2023-12-31
5,019,518 GBP2022-12-31
Fixed Assets - Investments
1 GBP2023-12-31
1 GBP2022-12-31
Fixed Assets
6,412,181 GBP2023-12-31
5,019,519 GBP2022-12-31
Total Inventories
43,951 GBP2023-12-31
151,842 GBP2022-12-31
Debtors
Current
3,181,970 GBP2023-12-31
4,036,863 GBP2022-12-31
Cash at bank and in hand
61,909 GBP2023-12-31
283,748 GBP2022-12-31
Current Assets
3,287,830 GBP2023-12-31
4,472,453 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-4,647,528 GBP2023-12-31
-4,365,841 GBP2022-12-31
Net Current Assets/Liabilities
-1,359,698 GBP2023-12-31
106,612 GBP2022-12-31
Total Assets Less Current Liabilities
5,052,483 GBP2023-12-31
5,126,131 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-2,719,979 GBP2023-12-31
-2,179,537 GBP2022-12-31
Net Assets/Liabilities
1,655,831 GBP2023-12-31
2,303,449 GBP2022-12-31
Equity
Called up share capital
20,000 GBP2023-12-31
20,000 GBP2022-12-31
20,000 GBP2022-01-01
Revaluation reserve
672,885 GBP2023-12-31
681,845 GBP2022-12-31
681,845 GBP2022-01-01
Retained earnings (accumulated losses)
962,946 GBP2023-12-31
1,601,604 GBP2022-12-31
1,292,821 GBP2022-01-01
Equity
1,655,831 GBP2023-12-31
2,303,449 GBP2022-12-31
1,994,666 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
-380,958 GBP2023-01-01 ~ 2023-12-31
481,613 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-371,998 GBP2023-01-01 ~ 2023-12-31
481,613 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-380,958 GBP2023-01-01 ~ 2023-12-31
481,613 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-266,660 GBP2023-01-01 ~ 2023-12-31
-172,830 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-266,660 GBP2023-01-01 ~ 2023-12-31
-172,830 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
18,000 GBP2023-01-01 ~ 2023-12-31
17,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
3,277,200 GBP2023-01-01 ~ 2023-12-31
3,317,830 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
338,786 GBP2023-01-01 ~ 2023-12-31
347,493 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,722,789 GBP2023-01-01 ~ 2023-12-31
3,770,197 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
72,453 GBP2023-01-01 ~ 2023-12-31
68,136 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
33,528 GBP2023-01-01 ~ 2023-12-31
271,351 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-92,948 GBP2023-01-01 ~ 2023-12-31
143,063 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
882,921 GBP2023-12-31
882,921 GBP2022-12-31
Plant and equipment
2,034,921 GBP2023-12-31
1,522,725 GBP2022-12-31
Motor vehicles
8,816,599 GBP2023-12-31
7,157,792 GBP2022-12-31
Computers
192,260 GBP2023-12-31
123,984 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
12,186,497 GBP2023-12-31
9,801,051 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-47,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-47,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,034,777 GBP2022-12-31
Motor vehicles
3,596,146 GBP2022-12-31
Computers
44,813 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
4,781,533 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
69,029 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
111,716 GBP2023-01-01 ~ 2023-12-31
Computers, Owned/Freehold
25,014 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
231,100 GBP2023-01-01 ~ 2023-12-31
Plant and equipment, Under hire purchased contracts or finance leases
21,950 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
778,392 GBP2023-01-01 ~ 2023-12-31
Under hire purchased contracts or finance leases
800,342 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-38,658 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-38,658 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,125,756 GBP2023-12-31
Motor vehicles
4,447,596 GBP2023-12-31
Computers
69,827 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,774,317 GBP2023-12-31
Property, Plant & Equipment
Buildings
816,648 GBP2023-12-31
830,925 GBP2022-12-31
Plant and equipment
909,165 GBP2023-12-31
487,948 GBP2022-12-31
Motor vehicles
4,369,003 GBP2023-12-31
3,561,646 GBP2022-12-31
Computers
122,433 GBP2023-12-31
79,171 GBP2022-12-31
Plant and equipment, Under hire purchased contracts or finance leases
154,342 GBP2023-12-31
201,201 GBP2022-12-31
Motor vehicles, Under hire purchased contracts or finance leases
3,947,983 GBP2023-12-31
3,149,095 GBP2022-12-31
Under hire purchased contracts or finance leases
4,102,325 GBP2023-12-31
3,350,296 GBP2022-12-31
Raw materials and consumables
34,495 GBP2023-12-31
140,168 GBP2022-12-31
Finished Goods/Goods for Resale
9,456 GBP2023-12-31
11,674 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,963,578 GBP2023-12-31
2,156,712 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
851,312 GBP2023-12-31
931,971 GBP2022-12-31
Other Debtors
Current
81,852 GBP2023-12-31
36,428 GBP2022-12-31
Prepayments/Accrued Income
Current
285,228 GBP2023-12-31
473,115 GBP2022-12-31
Other Remaining Borrowings
Current
200,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,307,871 GBP2023-12-31
1,548,913 GBP2022-12-31
Taxation/Social Security Payable
Current
305,958 GBP2023-12-31
255,756 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
1,214,134 GBP2023-12-31
946,113 GBP2022-12-31
Other Creditors
Current
66,267 GBP2023-12-31
954 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
157,431 GBP2023-12-31
281,453 GBP2022-12-31
Creditors
Current
4,647,528 GBP2023-12-31
4,365,841 GBP2022-12-31
Other Remaining Borrowings
Non-current
200,000 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
2,519,979 GBP2023-12-31
2,179,537 GBP2022-12-31
Total Borrowings
200,000 GBP2023-12-31
200,000 GBP2022-12-31
Minimum gross finance lease payments owing
4,267,461 GBP2023-12-31
3,565,570 GBP2022-12-31
Net Deferred Tax Liability/Asset
-676,673 GBP2023-12-31
-643,145 GBP2022-12-31
-371,794 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-33,528 GBP2023-01-01 ~ 2023-12-31
-271,351 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-1,173,876 GBP2023-12-31
-822,553 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
20,000 shares2023-12-31
20,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
594,274 GBP2023-12-31
17,500 GBP2022-12-31
Between one and five year
2,285,846 GBP2023-12-31
21,875 GBP2022-12-31
More than five year
4,396,716 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
7,276,836 GBP2023-12-31
39,375 GBP2022-12-31