52103 - Operation Of Warehousing And Storage Facilities For Land Transport Activities
Average Number of Employees
1062023-08-01 ~ 2024-07-31
942022-08-01 ~ 2023-07-31
Turnover/Revenue
12,766,574 GBP2023-08-01 ~ 2024-07-31
10,783,470 GBP2022-08-01 ~ 2023-07-31
Cost of Sales
-6,088,528 GBP2023-08-01 ~ 2024-07-31
-5,421,185 GBP2022-08-01 ~ 2023-07-31
Gross Profit/Loss
6,678,046 GBP2023-08-01 ~ 2024-07-31
5,362,285 GBP2022-08-01 ~ 2023-07-31
Administrative Expenses
-4,518,884 GBP2023-08-01 ~ 2024-07-31
-3,937,148 GBP2022-08-01 ~ 2023-07-31
Operating Profit/Loss
2,178,404 GBP2023-08-01 ~ 2024-07-31
1,459,175 GBP2022-08-01 ~ 2023-07-31
Profit/Loss on Ordinary Activities Before Tax
1,916,261 GBP2023-08-01 ~ 2024-07-31
1,184,618 GBP2022-08-01 ~ 2023-07-31
Profit/Loss
1,339,516 GBP2023-08-01 ~ 2024-07-31
982,891 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment
6,277,145 GBP2024-07-31
6,342,504 GBP2023-07-31
Fixed Assets
6,277,145 GBP2024-07-31
6,342,504 GBP2023-07-31
Debtors
Current
3,620,976 GBP2024-07-31
2,935,393 GBP2023-07-31
Cash at bank and in hand
42,582 GBP2024-07-31
493,609 GBP2023-07-31
Current Assets
3,663,558 GBP2024-07-31
3,429,002 GBP2023-07-31
Creditors
Current, Amounts falling due within one year
-3,312,146 GBP2023-07-31
Net Current Assets/Liabilities
-365,614 GBP2024-07-31
116,856 GBP2023-07-31
Total Assets Less Current Liabilities
5,911,531 GBP2024-07-31
6,459,360 GBP2023-07-31
Creditors
Non-current, Amounts falling due after one year
-1,920,987 GBP2024-07-31
-3,295,844 GBP2023-07-31
Net Assets/Liabilities
2,666,144 GBP2024-07-31
1,926,628 GBP2023-07-31
Equity
Called up share capital
120,000 GBP2024-07-31
120,000 GBP2023-07-31
120,000 GBP2022-08-01
Share premium
30,000 GBP2024-07-31
30,000 GBP2023-07-31
30,000 GBP2022-08-01
Revaluation reserve
859,690 GBP2024-07-31
980,377 GBP2023-07-31
1,098,797 GBP2022-08-01
Retained earnings (accumulated losses)
1,656,454 GBP2024-07-31
796,251 GBP2023-07-31
2,679,668 GBP2022-08-01
Equity
2,666,144 GBP2024-07-31
1,926,628 GBP2023-07-31
3,928,465 GBP2022-08-01
Profit/Loss
Retained earnings (accumulated losses)
1,339,516 GBP2023-08-01 ~ 2024-07-31
982,891 GBP2022-08-01 ~ 2023-07-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,460,203 GBP2023-08-01 ~ 2024-07-31
1,101,311 GBP2022-08-01 ~ 2023-07-31
Comprehensive Income/Expense
1,482,974 GBP2023-08-01 ~ 2024-07-31
1,124,082 GBP2022-08-01 ~ 2023-07-31
Dividends Paid
Retained earnings (accumulated losses)
-600,000 GBP2023-08-01 ~ 2024-07-31
-2,984,728 GBP2022-08-01 ~ 2023-07-31
Dividends Paid
-600,000 GBP2023-08-01 ~ 2024-07-31
-2,984,728 GBP2022-08-01 ~ 2023-07-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-600,000 GBP2023-08-01 ~ 2024-07-31
-2,984,728 GBP2022-08-01 ~ 2023-07-31
Equity - Income/Expense Recognised Directly
-743,458 GBP2023-08-01 ~ 2024-07-31
-3,125,919 GBP2022-08-01 ~ 2023-07-31
Audit Fees/Expenses
12,900 GBP2023-08-01 ~ 2024-07-31
12,900 GBP2022-08-01 ~ 2023-07-31
Wages/Salaries
3,194,921 GBP2023-08-01 ~ 2024-07-31
2,912,900 GBP2022-08-01 ~ 2023-07-31
Social Security Costs
319,543 GBP2023-08-01 ~ 2024-07-31
235,764 GBP2022-08-01 ~ 2023-07-31
Staff Costs/Employee Benefits Expense
3,572,813 GBP2023-08-01 ~ 2024-07-31
3,190,940 GBP2022-08-01 ~ 2023-07-31
Director Remuneration
593,855 GBP2023-08-01 ~ 2024-07-31
549,447 GBP2022-08-01 ~ 2023-07-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
87,512 GBP2023-08-01 ~ 2024-07-31
178,636 GBP2022-08-01 ~ 2023-07-31
Tax Expense/Credit at Applicable Tax Rate
479,065 GBP2023-08-01 ~ 2024-07-31
248,770 GBP2022-08-01 ~ 2023-07-31
Dividends Paid on Shares
600,000 GBP2023-08-01 ~ 2024-07-31
2,984,728 GBP2022-08-01 ~ 2023-07-31
Property, Plant & Equipment - Gross Cost
Buildings
6,200,000 GBP2024-07-31
6,200,000 GBP2023-07-31
Plant and equipment
3,295,413 GBP2024-07-31
2,971,752 GBP2023-07-31
Motor vehicles
354,303 GBP2024-07-31
354,303 GBP2023-07-31
Property, Plant & Equipment - Gross Cost
9,849,716 GBP2024-07-31
9,526,055 GBP2023-07-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
2,013,565 GBP2023-07-31
Motor vehicles
120,413 GBP2023-07-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
3,183,551 GBP2023-07-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
134,884 GBP2023-08-01 ~ 2024-07-31
Motor vehicles, Owned/Freehold
2,940 GBP2023-08-01 ~ 2024-07-31
Owned/Freehold
261,824 GBP2023-08-01 ~ 2024-07-31
Plant and equipment, Under hire purchased contracts or finance leases
71,663 GBP2023-08-01 ~ 2024-07-31
Motor vehicles, Under hire purchased contracts or finance leases
55,533 GBP2023-08-01 ~ 2024-07-31
Under hire purchased contracts or finance leases
127,196 GBP2023-08-01 ~ 2024-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,220,112 GBP2024-07-31
Motor vehicles
178,886 GBP2024-07-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,572,571 GBP2024-07-31
Property, Plant & Equipment
Buildings
5,026,427 GBP2024-07-31
5,150,427 GBP2023-07-31
Plant and equipment
1,075,301 GBP2024-07-31
958,187 GBP2023-07-31
Motor vehicles
175,417 GBP2024-07-31
233,890 GBP2023-07-31
Plant and equipment, Under hire purchased contracts or finance leases
286,652 GBP2024-07-31
Under hire purchased contracts or finance leases, Plant and equipment
358,315 GBP2023-07-31
Motor vehicles, Under hire purchased contracts or finance leases
166,599 GBP2024-07-31
222,133 GBP2023-07-31
Under hire purchased contracts or finance leases
453,251 GBP2024-07-31
580,448 GBP2023-07-31
Trade Debtors/Trade Receivables
Current
2,873,616 GBP2024-07-31
2,329,252 GBP2023-07-31
Other Debtors
Current
185,695 GBP2024-07-31
185,695 GBP2023-07-31
Prepayments/Accrued Income
Current
224,642 GBP2024-07-31
94,046 GBP2023-07-31
Amount of corporation tax that is recoverable
Current
21,600 GBP2024-07-31
21,600 GBP2023-07-31
Cash and Cash Equivalents
42,582 GBP2024-07-31
493,609 GBP2023-07-31
Bank Borrowings
Current
490,000 GBP2024-07-31
250,000 GBP2023-07-31
Trade Creditors/Trade Payables
Current
664,572 GBP2024-07-31
409,348 GBP2023-07-31
Amounts owed to group undertakings
Current
367,910 GBP2024-07-31
Corporation Tax Payable
Current
486,742 GBP2024-07-31
42,640 GBP2023-07-31
Taxation/Social Security Payable
Current
356,954 GBP2024-07-31
353,384 GBP2023-07-31
Finance Lease Liabilities - Total Present Value
Current
172,241 GBP2024-07-31
174,285 GBP2023-07-31
Accrued Liabilities/Deferred Income
Current
321,747 GBP2024-07-31
355,622 GBP2023-07-31
Creditors
Current
4,029,172 GBP2024-07-31
3,312,146 GBP2023-07-31
Bank Borrowings
Non-current
1,737,152 GBP2024-07-31
2,922,167 GBP2023-07-31
Finance Lease Liabilities - Total Present Value
Non-current
183,835 GBP2024-07-31
356,076 GBP2023-07-31
Creditors
Non-current
1,920,987 GBP2024-07-31
3,295,844 GBP2023-07-31
Bank Borrowings
Current, Amounts falling due within one year
250,000 GBP2023-07-31
Total Borrowings
Current, Amounts falling due within one year
250,000 GBP2023-07-31
Bank Borrowings
Non-current, Between one and two years
1,737,152 GBP2024-07-31
Total Borrowings
2,227,152 GBP2024-07-31
3,172,167 GBP2023-07-31
Minimum gross finance lease payments owing
356,076 GBP2024-07-31
530,361 GBP2023-07-31
Net Deferred Tax Liability/Asset
-1,324,400 GBP2024-07-31
-1,236,888 GBP2023-07-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-87,512 GBP2023-08-01 ~ 2024-07-31
Deferred Tax Liabilities
Accelerated tax depreciation
-1,324,400 GBP2024-07-31
-1,236,888 GBP2023-07-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
120,000 shares2024-07-31
120,000 shares2023-07-31
Par Value of Share
Class 1 ordinary share
1.002023-08-01 ~ 2024-07-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
646,717 GBP2024-07-31
453,842 GBP2023-07-31
Between one and five year
2,960,882 GBP2024-07-31
1,091,145 GBP2023-07-31
More than five year
1,839,782 GBP2024-07-31
204,000 GBP2023-07-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
5,447,381 GBP2024-07-31
1,748,987 GBP2023-07-31