52103 - Operation Of Warehousing And Storage Facilities For Land Transport Activities
Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
12,689,130 GBP2024-01-01 ~ 2024-12-31
12,478,663 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
7,521,851 GBP2024-01-01 ~ 2024-12-31
7,225,420 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
5,167,279 GBP2024-01-01 ~ 2024-12-31
5,253,243 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
4,123,297 GBP2024-01-01 ~ 2024-12-31
3,731,635 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,043,982 GBP2024-01-01 ~ 2024-12-31
1,521,608 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
70,699 GBP2024-01-01 ~ 2024-12-31
46,615 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
209,697 GBP2024-01-01 ~ 2024-12-31
219,108 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
904,984 GBP2024-01-01 ~ 2024-12-31
1,349,115 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
202,787 GBP2024-01-01 ~ 2024-12-31
347,629 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
702,197 GBP2024-01-01 ~ 2024-12-31
1,001,486 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
702,197 GBP2024-01-01 ~ 2024-12-31
1,001,486 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
9,671,525 GBP2024-12-31
6,876,679 GBP2023-12-31
Debtors
2,287,790 GBP2024-12-31
1,914,816 GBP2023-12-31
Cash at bank and in hand
1,649,521 GBP2024-12-31
2,833,148 GBP2023-12-31
Current Assets
3,937,311 GBP2024-12-31
4,747,964 GBP2023-12-31
Creditors
Current
1,917,938 GBP2024-12-31
1,408,660 GBP2023-12-31
Net Current Assets/Liabilities
2,019,373 GBP2024-12-31
3,339,304 GBP2023-12-31
Total Assets Less Current Liabilities
11,690,898 GBP2024-12-31
10,215,983 GBP2023-12-31
Net Assets/Liabilities
7,149,752 GBP2024-12-31
6,447,555 GBP2023-12-31
Equity
Called up share capital
10,000 GBP2024-12-31
10,000 GBP2023-12-31
10,000 GBP2022-12-31
Retained earnings (accumulated losses)
7,139,752 GBP2024-12-31
6,437,555 GBP2023-12-31
5,436,069 GBP2022-12-31
Equity
7,149,752 GBP2024-12-31
6,447,555 GBP2023-12-31
5,446,069 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
702,197 GBP2024-01-01 ~ 2024-12-31
1,001,486 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,023,002 GBP2024-01-01 ~ 2024-12-31
2,473,507 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
323,167 GBP2024-01-01 ~ 2024-12-31
254,636 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
105,367 GBP2024-01-01 ~ 2024-12-31
80,846 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,451,536 GBP2024-01-01 ~ 2024-12-31
2,808,989 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
832024-01-01 ~ 2024-12-31
762023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
1,149,720 GBP2024-01-01 ~ 2024-12-31
898,571 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
22,135 GBP2024-01-01 ~ 2024-12-31
15,065 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
226,246 GBP2024-01-01 ~ 2024-12-31
337,279 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
5,033,688 GBP2024-12-31
5,033,688 GBP2023-12-31
Plant and equipment
12,048,720 GBP2024-12-31
9,200,802 GBP2023-12-31
Furniture and fittings
4,231,937 GBP2024-12-31
3,286,354 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
21,314,345 GBP2024-12-31
17,520,844 GBP2023-12-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-151,065 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-151,065 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
2,564,070 GBP2024-12-31
2,449,889 GBP2023-12-31
Plant and equipment
7,097,936 GBP2024-12-31
6,501,707 GBP2023-12-31
Furniture and fittings
1,980,814 GBP2024-12-31
1,692,569 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
11,642,820 GBP2024-12-31
10,644,165 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
114,181 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
596,229 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
439,310 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,149,720 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-151,065 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-151,065 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
2,469,618 GBP2024-12-31
2,583,799 GBP2023-12-31
Plant and equipment
4,950,784 GBP2024-12-31
2,699,095 GBP2023-12-31
Furniture and fittings
2,251,123 GBP2024-12-31
1,593,785 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,531,590 GBP2024-12-31
1,638,645 GBP2023-12-31
Other Debtors
Current
14,300 GBP2024-12-31
14,150 GBP2023-12-31
Amounts Owed By Related Parties
626,352 GBP2024-12-31
145,809 GBP2023-12-31
Prepayments/Accrued Income
Current
115,548 GBP2024-12-31
116,212 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
2,287,790 GBP2024-12-31
1,914,816 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
350,000 GBP2024-12-31
350,000 GBP2023-12-31
Trade Creditors/Trade Payables
Current
433,708 GBP2024-12-31
165,511 GBP2023-12-31
Amounts owed to group undertakings
Current
428,281 GBP2024-12-31
Other Taxation & Social Security Payable
Current
130,541 GBP2024-12-31
428,062 GBP2023-12-31
Other Creditors
Current
20,467 GBP2024-12-31
135,626 GBP2023-12-31
Accrued Liabilities
Current
554,941 GBP2024-12-31
329,461 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
2,450,000 GBP2024-12-31
2,800,000 GBP2023-12-31
Amounts owed to group undertakings
Non-current
889,006 GBP2024-12-31
Bank Borrowings
Non-current, Between one and two years
350,000 GBP2024-12-31
Between two and five year, Non-current
2,100,000 GBP2024-12-31
Non-current, Between two and five year
2,450,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
83,200 GBP2024-12-31
141,145 GBP2023-12-31
Between one and five year
34,667 GBP2024-12-31
116,800 GBP2023-12-31
All periods
117,867 GBP2024-12-31
257,945 GBP2023-12-31
Bank Borrowings
Secured
2,800,000 GBP2024-12-31
3,150,000 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,020,000 GBP2024-12-31
817,213 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2024-12-31