52103 - Operation Of Warehousing And Storage Facilities For Land Transport Activities
Cost of Sales
-31,832,000 GBP2023-01-01 ~ 2023-12-31
-31,689,000 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-23,326,000 GBP2023-01-01 ~ 2023-12-31
-20,890,000 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
456,000 GBP2023-01-01 ~ 2023-12-31
95,000 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-36,000 GBP2023-01-01 ~ 2023-12-31
-39,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
4,152,000 GBP2023-01-01 ~ 2023-12-31
1,344,000 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-1,648,000 GBP2023-01-01 ~ 2023-12-31
-772,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
2,504,000 GBP2023-01-01 ~ 2023-12-31
572,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
2,504,000 GBP2023-01-01 ~ 2023-12-31
572,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Goodwill
13,693,000 GBP2023-12-31
16,793,000 GBP2022-12-31
Property, Plant & Equipment
4,603,000 GBP2023-12-31
4,964,000 GBP2022-12-31
Fixed Assets
18,296,000 GBP2023-12-31
21,757,000 GBP2022-12-31
Debtors
14,906,000 GBP2023-12-31
19,100,000 GBP2022-12-31
Cash at bank and in hand
10,223,000 GBP2023-12-31
12,697,000 GBP2022-12-31
Current Assets
25,390,000 GBP2023-12-31
32,102,000 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-16,373,000 GBP2023-12-31
-16,168,000 GBP2022-12-31
Net Current Assets/Liabilities
9,017,000 GBP2023-12-31
15,934,000 GBP2022-12-31
Total Assets Less Current Liabilities
27,313,000 GBP2023-12-31
37,691,000 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-533,000 GBP2023-12-31
-623,000 GBP2022-12-31
Net Assets/Liabilities
25,032,000 GBP2023-12-31
35,545,000 GBP2022-12-31
Equity
Called up share capital
10,000,000 GBP2023-12-31
36,964,000 GBP2022-12-31
36,964,000 GBP2021-12-31
Retained earnings (accumulated losses)
15,032,000 GBP2023-12-31
-1,419,000 GBP2022-12-31
-1,991,000 GBP2021-12-31
Equity
25,032,000 GBP2023-12-31
35,545,000 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,504,000 GBP2023-01-01 ~ 2023-12-31
572,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-13,017,000 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
25,000 GBP2023-01-01 ~ 2023-12-31
24,000 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
5222023-01-01 ~ 2023-12-31
4832022-01-01 ~ 2022-12-31
Wages/Salaries
14,468,000 GBP2023-01-01 ~ 2023-12-31
12,687,000 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
423,000 GBP2023-01-01 ~ 2023-12-31
359,000 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
16,164,000 GBP2023-01-01 ~ 2023-12-31
14,196,000 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
398,000 GBP2023-01-01 ~ 2023-12-31
306,000 GBP2022-01-01 ~ 2022-12-31
Dividend per share (interim)
1,300 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
31,003,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
17,310,000 GBP2023-12-31
14,210,000 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
3,100,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
2,038,000 GBP2023-12-31
2,038,000 GBP2022-12-31
Plant and equipment
2,701,000 GBP2023-12-31
2,310,000 GBP2022-12-31
Furniture and fittings
4,676,000 GBP2023-12-31
4,268,000 GBP2022-12-31
Computers
1,127,000 GBP2023-12-31
996,000 GBP2022-12-31
Motor vehicles
33,000 GBP2023-12-31
0 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
10,575,000 GBP2023-12-31
9,612,000 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
353,000 GBP2023-12-31
278,000 GBP2022-12-31
Plant and equipment
1,657,000 GBP2023-12-31
1,258,000 GBP2022-12-31
Furniture and fittings
3,166,000 GBP2023-12-31
2,467,000 GBP2022-12-31
Computers
790,000 GBP2023-12-31
645,000 GBP2022-12-31
Motor vehicles
6,000 GBP2023-12-31
0 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,972,000 GBP2023-12-31
4,648,000 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
75,000 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
399,000 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
699,000 GBP2023-01-01 ~ 2023-12-31
Computers
145,000 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
6,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,324,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
1,685,000 GBP2023-12-31
1,760,000 GBP2022-12-31
Plant and equipment
1,044,000 GBP2023-12-31
1,052,000 GBP2022-12-31
Furniture and fittings
1,510,000 GBP2023-12-31
1,801,000 GBP2022-12-31
Computers
337,000 GBP2023-12-31
351,000 GBP2022-12-31
Motor vehicles
27,000 GBP2023-12-31
0 GBP2022-12-31
Investment Property - Fair Value Model
1,685,000 GBP2023-12-31
1,759,000 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
12,608,000 GBP2023-12-31
12,352,000 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
250,000 GBP2023-12-31
4,975,000 GBP2022-12-31
Other Debtors
Current
0 GBP2023-12-31
88,000 GBP2022-12-31
Prepayments/Accrued Income
Current
2,048,000 GBP2023-12-31
1,685,000 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
14,906,000 GBP2023-12-31
19,100,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
254,000 GBP2023-12-31
252,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
6,251,000 GBP2023-12-31
6,309,000 GBP2022-12-31
Corporation Tax Payable
Current
179,000 GBP2023-12-31
640,000 GBP2022-12-31
Other Taxation & Social Security Payable
Current
797,000 GBP2023-12-31
1,276,000 GBP2022-12-31
Other Creditors
Current
165,000 GBP2023-12-31
160,000 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
8,683,000 GBP2023-12-31
7,487,000 GBP2022-12-31
Creditors
Current
16,373,000 GBP2023-12-31
16,168,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
328,000 GBP2023-12-31
374,000 GBP2022-12-31
Creditors
Non-current
533,000 GBP2023-12-31
623,000 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
254,000 GBP2023-12-31
252,000 GBP2022-12-31
Minimum gross finance lease payments owing
582,000 GBP2023-12-31
626,000 GBP2022-12-31
Amounts received in advance for goods or services to be provided in the future
249,000 GBP2023-12-31
293,000 GBP2022-12-31
Equity
Called up share capital
10,000,000 GBP2023-12-31
36,964,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
3,579,000 GBP2023-12-31
3,816,000 GBP2022-12-31
Between two and five year
10,441,000 GBP2023-12-31
7,613,000 GBP2022-12-31
More than five year
947,000 GBP2023-12-31
4,099,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
14,967,000 GBP2023-12-31
15,528,000 GBP2022-12-31