52103 - Operation Of Warehousing And Storage Facilities For Land Transport Activities
(expand)Gross Profit/Loss
9,580,015 GBP2023-01-01 ~ 2023-12-31
7,819,240 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
9,616,060 GBP2023-01-01 ~ 2023-12-31
7,879,860 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
572,442 GBP2023-01-01 ~ 2023-12-31
41,624 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
1,347,176 GBP2023-01-01 ~ 2023-12-31
317,272 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-816,692 GBP2023-01-01 ~ 2023-12-31
-1,347,328 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-138,304 GBP2023-01-01 ~ 2023-12-31
1,487,837 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-678,388 GBP2023-01-01 ~ 2023-12-31
-2,835,165 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-678,388 GBP2023-01-01 ~ 2023-12-31
-2,835,165 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
29,306,822 GBP2023-12-31
24,085,970 GBP2022-12-31
Fixed Assets - Investments
25,600,809 GBP2023-12-31
8,012,052 GBP2022-12-31
Fixed Assets
54,907,631 GBP2023-12-31
32,098,022 GBP2022-12-31
Total Inventories
85,205 GBP2023-12-31
96,603 GBP2022-12-31
Debtors
5,481,929 GBP2023-12-31
4,018,661 GBP2022-12-31
Cash at bank and in hand
315 GBP2023-12-31
4,020,365 GBP2022-12-31
Current Assets
5,567,449 GBP2023-12-31
8,135,629 GBP2022-12-31
Creditors
Current
21,229,465 GBP2023-12-31
16,864,472 GBP2022-12-31
Net Current Assets/Liabilities
-15,662,016 GBP2023-12-31
-8,728,843 GBP2022-12-31
Total Assets Less Current Liabilities
39,245,615 GBP2023-12-31
23,369,179 GBP2022-12-31
Net Assets/Liabilities
17,248,291 GBP2023-12-31
4,521,100 GBP2022-12-31
Equity
Called up share capital
1,716 GBP2023-12-31
1,133 GBP2022-12-31
1,133 GBP2021-12-31
Share premium
13,404,996 GBP2023-12-31
Retained earnings (accumulated losses)
841,709 GBP2023-12-31
1,520,097 GBP2022-12-31
4,355,262 GBP2021-12-31
Equity
17,248,291 GBP2023-12-31
4,521,100 GBP2022-12-31
7,356,265 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-678,388 GBP2023-01-01 ~ 2023-12-31
-2,835,165 GBP2022-01-01 ~ 2022-12-31
Issue of Equity Instruments
Called up share capital
583 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
13,405,579 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
6,940,167 GBP2023-01-01 ~ 2023-12-31
4,334,351 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
670,267 GBP2023-01-01 ~ 2023-12-31
436,561 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
140,112 GBP2023-01-01 ~ 2023-12-31
160,348 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
7,750,546 GBP2023-01-01 ~ 2023-12-31
4,931,260 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1522023-01-01 ~ 2023-12-31
912022-01-01 ~ 2022-12-31
Director Remuneration
425,480 GBP2023-01-01 ~ 2023-12-31
438,218 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
2,036,351 GBP2023-01-01 ~ 2023-12-31
1,093,085 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
25,000 GBP2023-01-01 ~ 2023-12-31
24,000 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-192,086 GBP2023-01-01 ~ 2023-12-31
-255,992 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
25,803,661 GBP2023-12-31
23,947,699 GBP2022-12-31
Improvements to leasehold property
415,529 GBP2022-12-31
Plant and equipment
7,078,216 GBP2023-12-31
4,477,278 GBP2022-12-31
Property, Plant & Equipment - Disposals
Land and buildings
-193,089 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
4,793,585 GBP2023-12-31
3,466,729 GBP2022-12-31
Improvements to leasehold property
141,197 GBP2022-12-31
Plant and equipment
3,602,764 GBP2023-12-31
3,168,266 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
1,185,659 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
434,498 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
21,010,076 GBP2023-12-31
20,480,970 GBP2022-12-31
Plant and equipment
3,475,452 GBP2023-12-31
1,309,012 GBP2022-12-31
Improvements to leasehold property
274,332 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
2,220,973 GBP2023-12-31
1,432,639 GBP2022-12-31
Motor vehicles
9,423,960 GBP2023-12-31
5,838,984 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
44,526,810 GBP2023-12-31
36,112,129 GBP2022-12-31
Property, Plant & Equipment - Disposals
-193,089 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
1,074,572 GBP2023-12-31
745,110 GBP2022-12-31
Motor vehicles
5,749,067 GBP2023-12-31
4,504,857 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
15,219,988 GBP2023-12-31
12,026,159 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
329,462 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
1,244,210 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
3,193,829 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Furniture and fittings
1,146,401 GBP2023-12-31
687,529 GBP2022-12-31
Motor vehicles
3,674,893 GBP2023-12-31
1,334,127 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
2,294,541 GBP2023-12-31
689,774 GBP2022-12-31
Property, Plant & Equipment - Increase or decrease
Plant and equipment, Under hire purchased contracts or finance leases
2,294,541 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
39,000 GBP2023-12-31
674,522 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
39,000 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
1,053,228 GBP2023-01-01 ~ 2023-12-31
Under hire purchased contracts or finance leases
1,157,478 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
2,255,541 GBP2023-12-31
15,252 GBP2022-12-31
Motor vehicles, Under hire purchased contracts or finance leases
3,597,142 GBP2023-12-31
1,067,410 GBP2022-12-31
Under hire purchased contracts or finance leases
6,570,430 GBP2023-12-31
1,176,828 GBP2022-12-31
Investments in Group Undertakings
Cost valuation
25,600,809 GBP2023-12-31
8,012,052 GBP2022-12-31
Additions to investments
17,588,757 GBP2023-12-31
Investments in Group Undertakings
25,600,809 GBP2023-12-31
8,012,052 GBP2022-12-31
Merchandise
85,205 GBP2023-12-31
96,603 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,557,030 GBP2023-12-31
3,181,426 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
699,987 GBP2023-12-31
120,707 GBP2022-12-31
Other Debtors
Current
38,865 GBP2023-12-31
37,812 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
69,878 GBP2023-12-31
71,776 GBP2022-12-31
Prepayments/Accrued Income
Current
1,116,169 GBP2023-12-31
606,940 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
5,481,929 GBP2023-12-31
4,018,661 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
864,894 GBP2023-12-31
800,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
1,314,807 GBP2023-12-31
599,774 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,471,323 GBP2023-12-31
1,664,430 GBP2022-12-31
Amounts owed to group undertakings
Current
13,193,630 GBP2023-12-31
12,343,416 GBP2022-12-31
Other Taxation & Social Security Payable
Current
213,127 GBP2023-12-31
209,161 GBP2022-12-31
Other Creditors
Current
107,523 GBP2023-12-31
185,879 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,273,745 GBP2023-12-31
248,955 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
14,372,700 GBP2023-12-31
15,200,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
4,762,129 GBP2023-12-31
473,971 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
790,899 GBP2023-12-31
800,000 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
864,894 GBP2023-12-31
800,000 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
800,000 GBP2023-12-31
800,000 GBP2022-12-31
Non-current, Between two and five year
13,572,700 GBP2023-12-31
14,400,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
4,694,155 GBP2023-12-31
473,971 GBP2022-12-31
hire purchase agreements
6,076,936 GBP2023-12-31
1,073,745 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
5,161 GBP2022-12-31
Bank Overdrafts
Secured
73,995 GBP2023-12-31
Bank Borrowings
Secured
15,163,599 GBP2023-12-31
16,000,000 GBP2022-12-31
Total Borrowings
Secured
21,314,530 GBP2023-12-31
17,073,745 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,866,354 GBP2023-12-31
2,006,556 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,716 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-678,388 GBP2023-01-01 ~ 2023-12-31