52101 - Operation Of Warehousing And Storage Facilities For Water Transport Activities
Average Number of Employees
552023-10-01 ~ 2024-09-30
532022-10-01 ~ 2023-09-30
Turnover/Revenue
14,289,404 GBP2023-10-01 ~ 2024-09-30
15,543,569 GBP2022-10-01 ~ 2023-09-30
Cost of Sales
-11,293,078 GBP2023-10-01 ~ 2024-09-30
-12,592,982 GBP2022-10-01 ~ 2023-09-30
Gross Profit/Loss
2,996,326 GBP2023-10-01 ~ 2024-09-30
2,950,587 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
-2,903,203 GBP2023-10-01 ~ 2024-09-30
-2,666,842 GBP2022-10-01 ~ 2023-09-30
Operating Profit/Loss
186,332 GBP2023-10-01 ~ 2024-09-30
498,681 GBP2022-10-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
102,839 GBP2023-10-01 ~ 2024-09-30
49,560 GBP2022-10-01 ~ 2023-09-30
Profit/Loss on Ordinary Activities Before Tax
73,628 GBP2023-10-01 ~ 2024-09-30
426,905 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
-371,814 GBP2023-10-01 ~ 2024-09-30
257,653 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
-327,814 GBP2023-10-01 ~ 2024-09-30
-141,142 GBP2022-10-01 ~ 2023-09-30
Intangible Assets
154,960 GBP2024-09-30
Property, Plant & Equipment
19,518,084 GBP2024-09-30
13,970,663 GBP2023-09-30
Debtors
Current
2,335,068 GBP2024-09-30
2,140,158 GBP2023-09-30
Cash at bank and in hand
2,121,940 GBP2024-09-30
4,825,159 GBP2023-09-30
Current Assets
4,457,008 GBP2024-09-30
6,965,317 GBP2023-09-30
Creditors
Current, Amounts falling due within one year
-9,418,265 GBP2024-09-30
Net Current Assets/Liabilities
-4,961,257 GBP2024-09-30
1,122,681 GBP2023-09-30
Total Assets Less Current Liabilities
14,711,787 GBP2024-09-30
15,093,344 GBP2023-09-30
Creditors
Non-current, Amounts falling due after one year
-4,162,377 GBP2023-09-30
Net Assets/Liabilities
10,189,959 GBP2024-09-30
10,517,773 GBP2023-09-30
Equity
Called up share capital
5,000 GBP2024-09-30
5,000 GBP2023-09-30
5,000 GBP2022-10-01
Revaluation reserve
4,387,228 GBP2024-09-30
4,492,798 GBP2023-09-30
5,004,163 GBP2022-10-01
Retained earnings (accumulated losses)
5,797,731 GBP2024-09-30
6,019,975 GBP2023-09-30
5,374,712 GBP2022-10-01
Equity
10,189,959 GBP2024-09-30
10,517,773 GBP2023-09-30
10,383,875 GBP2022-10-01
Profit/Loss
Retained earnings (accumulated losses)
-371,814 GBP2023-10-01 ~ 2024-09-30
257,653 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
Retained earnings (accumulated losses)
-240,000 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
-240,000 GBP2022-10-01 ~ 2023-09-30
Audit Fees/Expenses
16,275 GBP2023-10-01 ~ 2024-09-30
15,000 GBP2022-10-01 ~ 2023-09-30
Wages/Salaries
1,996,725 GBP2023-10-01 ~ 2024-09-30
1,969,380 GBP2022-10-01 ~ 2023-09-30
Social Security Costs
238,433 GBP2023-10-01 ~ 2024-09-30
233,726 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
2,454,778 GBP2023-10-01 ~ 2024-09-30
2,461,309 GBP2022-10-01 ~ 2023-09-30
Director Remuneration
432,347 GBP2023-10-01 ~ 2024-09-30
458,763 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
454,149 GBP2023-10-01 ~ 2024-09-30
94,088 GBP2022-10-01 ~ 2023-09-30
Tax Expense/Credit at Applicable Tax Rate
18,407 GBP2023-10-01 ~ 2024-09-30
93,954 GBP2022-10-01 ~ 2023-09-30
Dividends Paid on Shares
240,000 GBP2022-10-01 ~ 2023-09-30
Intangible Assets - Gross Cost
Development expenditure
154,960 GBP2024-09-30
Intangible Assets
Development expenditure
154,960 GBP2024-09-30
Property, Plant & Equipment - Gross Cost
Buildings
250,000 GBP2024-09-30
250,000 GBP2023-09-30
Plant and equipment
6,195,344 GBP2024-09-30
4,649,090 GBP2023-09-30
Motor vehicles
77,947 GBP2024-09-30
69,102 GBP2023-09-30
Furniture and fittings
400,493 GBP2024-09-30
104,266 GBP2023-09-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-1,516,830 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
-15,416 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
3,349,715 GBP2023-09-30
Motor vehicles
21,660 GBP2023-09-30
Furniture and fittings
67,177 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
11,756 GBP2023-10-01 ~ 2024-09-30
Under hire purchased contracts or finance leases, Plant and equipment
56,869 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-1,516,226 GBP2023-10-01 ~ 2024-09-30
Furniture and fittings
-13,429 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,046,810 GBP2024-09-30
Motor vehicles
33,416 GBP2024-09-30
Furniture and fittings
65,753 GBP2024-09-30
Property, Plant & Equipment
Buildings
250,000 GBP2024-09-30
250,000 GBP2023-09-30
Plant and equipment
4,148,534 GBP2024-09-30
1,299,375 GBP2023-09-30
Motor vehicles
44,531 GBP2024-09-30
47,442 GBP2023-09-30
Furniture and fittings
334,740 GBP2024-09-30
37,089 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Other
2,124,716 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
25,229,033 GBP2024-09-30
20,721,772 GBP2023-09-30
Property, Plant & Equipment - Other Disposals
-1,532,246 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
6,751,109 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
432,626 GBP2023-10-01 ~ 2024-09-30
Under hire purchased contracts or finance leases
56,869 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,529,655 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,710,949 GBP2024-09-30
Property, Plant & Equipment
Other
2,124,716 GBP2023-09-30
Plant and equipment, Under hire purchased contracts or finance leases
301,876 GBP2023-09-30
Under hire purchased contracts or finance leases
301,876 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
1,410,597 GBP2024-09-30
1,041,146 GBP2023-09-30
Amounts Owed by Group Undertakings
Current
14,860 GBP2024-09-30
14,860 GBP2023-09-30
Other Debtors
Current
346,268 GBP2024-09-30
204,078 GBP2023-09-30
Prepayments/Accrued Income
Current
563,343 GBP2024-09-30
880,074 GBP2023-09-30
Cash and Cash Equivalents
2,121,940 GBP2024-09-30
4,825,159 GBP2023-09-30
Bank Borrowings
Current
209,303 GBP2024-09-30
209,303 GBP2023-09-30
Trade Creditors/Trade Payables
Current
1,928,412 GBP2024-09-30
698,051 GBP2023-09-30
Amounts owed to group undertakings
Current
6,699,806 GBP2024-09-30
4,232,620 GBP2023-09-30
Taxation/Social Security Payable
Current
87,960 GBP2024-09-30
81,078 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Current
40,084 GBP2023-09-30
Other Creditors
Current
34,252 GBP2024-09-30
93,820 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
458,532 GBP2024-09-30
487,680 GBP2023-09-30
Creditors
Current
9,418,265 GBP2024-09-30
5,842,636 GBP2023-09-30
Bank Borrowings
Non-current
2,515,551 GBP2024-09-30
2,643,687 GBP2023-09-30
Amounts owed to group undertakings
Non-current
1,138,934 GBP2024-09-30
1,518,690 GBP2023-09-30
Creditors
Non-current
3,654,485 GBP2024-09-30
4,162,377 GBP2023-09-30
Bank Borrowings
Current, Amounts falling due within one year
209,303 GBP2024-09-30
Between two and five year, Non-current
627,907 GBP2024-09-30
Non-current, Between two and five year
627,907 GBP2023-09-30
Total Borrowings
2,724,854 GBP2024-09-30
2,852,990 GBP2023-09-30
Net Deferred Tax Liability/Asset
-867,343 GBP2024-09-30
-413,194 GBP2023-09-30
-400,573 GBP2022-10-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-454,149 GBP2023-10-01 ~ 2024-09-30
-94,088 GBP2022-10-01 ~ 2023-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
-1,134,415 GBP2024-09-30
-333,703 GBP2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
5,000 shares2024-09-30
5,000 shares2023-09-30
Par Value of Share
Class 1 ordinary share
1.002023-10-01 ~ 2024-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
2,365,001 GBP2024-09-30
2,442,588 GBP2023-09-30
Between one and five year
3,306,276 GBP2024-09-30
1,173,796 GBP2023-09-30
More than five year
11,233,067 GBP2024-09-30
11,527,320 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
16,904,344 GBP2024-09-30
15,143,704 GBP2023-09-30