52103 - Operation Of Warehousing And Storage Facilities For Land Transport Activities
Par Value of Share
Class 1 ordinary share
12023-10-01 ~ 2024-09-30
Turnover/Revenue
21,505,414 GBP2023-10-01 ~ 2024-09-30
15,669,985 GBP2022-10-01 ~ 2023-09-30
Cost of Sales
-10,344,836 GBP2023-10-01 ~ 2024-09-30
-7,320,274 GBP2022-10-01 ~ 2023-09-30
Gross Profit/Loss
11,160,578 GBP2023-10-01 ~ 2024-09-30
8,349,711 GBP2022-10-01 ~ 2023-09-30
Administrative Expenses
-8,782,456 GBP2023-10-01 ~ 2024-09-30
-6,772,864 GBP2022-10-01 ~ 2023-09-30
Operating Profit/Loss
2,378,122 GBP2023-10-01 ~ 2024-09-30
1,576,847 GBP2022-10-01 ~ 2023-09-30
Other Interest Receivable/Similar Income (Finance Income)
349 GBP2023-10-01 ~ 2024-09-30
Profit/Loss on Ordinary Activities Before Tax
1,693,161 GBP2023-10-01 ~ 2024-09-30
1,060,319 GBP2022-10-01 ~ 2023-09-30
Profit/Loss
1,539,270 GBP2023-10-01 ~ 2024-09-30
977,393 GBP2022-10-01 ~ 2023-09-30
Intangible Assets
3,974,882 GBP2024-09-30
3,807,207 GBP2023-09-30
Property, Plant & Equipment
4,299,181 GBP2024-09-30
4,073,514 GBP2023-09-30
Fixed Assets
8,274,063 GBP2024-09-30
7,880,721 GBP2023-09-30
Total Inventories
64,276 GBP2024-09-30
64,321 GBP2023-09-30
Debtors
8,387,158 GBP2024-09-30
5,914,225 GBP2023-09-30
Cash at bank and in hand
784,420 GBP2024-09-30
180,408 GBP2023-09-30
Current Assets
9,235,854 GBP2024-09-30
6,158,954 GBP2023-09-30
Net Current Assets/Liabilities
2,320,210 GBP2024-09-30
428,228 GBP2023-09-30
Total Assets Less Current Liabilities
10,594,273 GBP2024-09-30
8,308,949 GBP2023-09-30
Net Assets/Liabilities
6,183,398 GBP2024-09-30
5,110,628 GBP2023-09-30
Equity
Called up share capital
50,000 GBP2024-09-30
50,000 GBP2023-09-30
50,000 GBP2022-09-30
Capital redemption reserve
87,161 GBP2024-09-30
87,161 GBP2023-09-30
87,161 GBP2022-09-30
Retained earnings (accumulated losses)
5,998,881 GBP2024-09-30
4,889,468 GBP2023-09-30
4,180,932 GBP2022-09-30
Equity
6,183,398 GBP2024-09-30
5,110,628 GBP2023-09-30
4,438,735 GBP2022-09-30
Dividends Paid
Retained earnings (accumulated losses)
-466,500 GBP2023-10-01 ~ 2024-09-30
-305,500 GBP2022-10-01 ~ 2023-09-30
Dividends Paid
-466,500 GBP2023-10-01 ~ 2024-09-30
-305,500 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,575,913 GBP2023-10-01 ~ 2024-09-30
1,014,036 GBP2022-10-01 ~ 2023-09-30
Comprehensive Income/Expense
1,539,270 GBP2023-10-01 ~ 2024-09-30
977,393 GBP2022-10-01 ~ 2023-09-30
Wages/Salaries
4,759,995 GBP2023-10-01 ~ 2024-09-30
4,029,439 GBP2022-10-01 ~ 2023-09-30
Social Security Costs
496,025 GBP2023-10-01 ~ 2024-09-30
414,219 GBP2022-10-01 ~ 2023-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
180,420 GBP2023-10-01 ~ 2024-09-30
161,077 GBP2022-10-01 ~ 2023-09-30
Staff Costs/Employee Benefits Expense
5,436,440 GBP2023-10-01 ~ 2024-09-30
4,604,735 GBP2022-10-01 ~ 2023-09-30
Average Number of Employees
1592023-10-01 ~ 2024-09-30
1542022-10-01 ~ 2023-09-30
Director Remuneration
662,041 GBP2023-10-01 ~ 2024-09-30
295,512 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
386,574 GBP2023-10-01 ~ 2024-09-30
397,256 GBP2022-10-01 ~ 2023-09-30
Audit Fees/Expenses
13,380 GBP2023-10-01 ~ 2024-09-30
12,740 GBP2022-10-01 ~ 2023-09-30
Current Tax for the Period
34,518 GBP2023-10-01 ~ 2024-09-30
Tax Expense/Credit at Applicable Tax Rate
423,290 GBP2023-10-01 ~ 2024-09-30
233,270 GBP2022-10-01 ~ 2023-09-30
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
9,981,538 GBP2024-09-30
9,277,114 GBP2023-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
6,006,656 GBP2024-09-30
5,469,907 GBP2023-09-30
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
536,749 GBP2023-10-01 ~ 2024-09-30
Intangible Assets
Patents/Trademarks/Licences/Concessions
3,974,882 GBP2024-09-30
3,807,207 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
361,715 GBP2024-09-30
361,715 GBP2023-09-30
Plant and equipment
8,408,059 GBP2024-09-30
8,404,487 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
293,930 GBP2024-09-30
226,144 GBP2023-09-30
Plant and equipment
5,909,036 GBP2024-09-30
5,601,378 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
67,786 GBP2023-10-01 ~ 2024-09-30
Plant and equipment
307,658 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Improvements to leasehold property
67,785 GBP2024-09-30
135,571 GBP2023-09-30
Plant and equipment
2,499,023 GBP2024-09-30
2,803,109 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
1,951,605 GBP2024-09-30
1,924,356 GBP2023-09-30
Computers
2,256,040 GBP2024-09-30
1,387,063 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
13,899,526 GBP2024-09-30
12,968,937 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
1,583,785 GBP2024-09-30
1,473,078 GBP2023-09-30
Computers
1,434,886 GBP2024-09-30
1,266,322 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
9,600,345 GBP2024-09-30
8,895,423 GBP2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
110,707 GBP2023-10-01 ~ 2024-09-30
Computers
168,564 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
704,922 GBP2023-10-01 ~ 2024-09-30
Property, Plant & Equipment
Furniture and fittings
367,820 GBP2024-09-30
451,278 GBP2023-09-30
Computers
821,154 GBP2024-09-30
120,741 GBP2023-09-30
Merchandise
64,276 GBP2024-09-30
64,321 GBP2023-09-30
Trade Debtors/Trade Receivables
Current
3,886,677 GBP2024-09-30
2,877,018 GBP2023-09-30
Amounts Owed by Group Undertakings
Current
2,803,349 GBP2024-09-30
1,239,409 GBP2023-09-30
Other Debtors
Current
1,193 GBP2024-09-30
3,218 GBP2023-09-30
Amount of corporation tax that is recoverable
Current
86,613 GBP2024-09-30
156,327 GBP2023-09-30
Prepayments/Accrued Income
Current
1,423,824 GBP2024-09-30
1,578,735 GBP2023-09-30
Debtors
Amounts falling due within one year, Current
8,387,158 GBP2024-09-30
5,914,225 GBP2023-09-30
Bank Borrowings/Overdrafts
Current
1,157,712 GBP2024-09-30
600,000 GBP2023-09-30
Other Remaining Borrowings
Current
433,911 GBP2024-09-30
398,878 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Current
327,587 GBP2024-09-30
300,358 GBP2023-09-30
Trade Creditors/Trade Payables
Current
2,267,348 GBP2024-09-30
1,909,426 GBP2023-09-30
Amounts owed to group undertakings
Current
626 GBP2024-09-30
1,404 GBP2023-09-30
Corporation Tax Payable
Current
34,518 GBP2024-09-30
Other Taxation & Social Security Payable
Current
1,195,958 GBP2024-09-30
494,682 GBP2023-09-30
Accrued Liabilities/Deferred Income
Current
388,131 GBP2024-09-30
864,745 GBP2023-09-30
Bank Borrowings/Overdrafts
Non-current
1,305,562 GBP2024-09-30
1,200,000 GBP2023-09-30
Other Remaining Borrowings
Non-current
760,049 GBP2024-09-30
782,428 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Non-current
953,710 GBP2024-09-30
439,422 GBP2023-09-30
Bank Borrowings
Non-current, Between two and five year
488,602 GBP2024-09-30
600,000 GBP2023-09-30
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
953,710 GBP2024-09-30
439,422 GBP2023-09-30
hire purchase agreements
1,281,297 GBP2024-09-30
739,780 GBP2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
2,059,579 GBP2024-09-30
1,994,858 GBP2023-09-30
Between one and five year
4,188,673 GBP2024-09-30
4,993,632 GBP2023-09-30
More than five year
8,507,540 GBP2024-09-30
9,342,016 GBP2023-09-30
All periods
14,755,792 GBP2024-09-30
16,330,506 GBP2023-09-30
Bank Overdrafts
Secured
357,274 GBP2024-09-30
Bank Borrowings
Secured
2,106,000 GBP2024-09-30
1,800,000 GBP2023-09-30
Total Borrowings
Secured
5,852,242 GBP2024-09-30
4,796,348 GBP2023-09-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
891,554 GBP2024-09-30
772,181 GBP2023-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50,000 shares2024-09-30