49319 - Other Urban, Suburban Or Metropolitan Passenger Land Transport (not Underground, Metro Or Similar)
Average Number of Employees
2422022-01-03 ~ 2023-01-01
2842021-01-01 ~ 2022-01-02
Turnover/Revenue
16,230,414 GBP2022-01-03 ~ 2023-01-01
17,197,937 GBP2021-01-01 ~ 2022-01-02
Cost of Sales
-10,867,506 GBP2022-01-03 ~ 2023-01-01
-10,850,939 GBP2021-01-01 ~ 2022-01-02
Gross Profit/Loss
5,362,908 GBP2022-01-03 ~ 2023-01-01
6,346,998 GBP2021-01-01 ~ 2022-01-02
Administrative Expenses
-7,030,592 GBP2022-01-03 ~ 2023-01-01
-6,203,798 GBP2021-01-01 ~ 2022-01-02
Operating Profit/Loss
1,452,533 GBP2022-01-03 ~ 2023-01-01
304,565 GBP2021-01-01 ~ 2022-01-02
Profit/Loss on Ordinary Activities Before Tax
998,423 GBP2022-01-03 ~ 2023-01-01
-68,914 GBP2021-01-01 ~ 2022-01-02
Profit/Loss
905,702 GBP2022-01-03 ~ 2023-01-01
-33,314 GBP2021-01-01 ~ 2022-01-02
Comprehensive Income/Expense
905,702 GBP2022-01-03 ~ 2023-01-01
-33,314 GBP2021-01-01 ~ 2022-01-02
Property, Plant & Equipment
12,552,441 GBP2023-01-01
9,473,638 GBP2022-01-02
Fixed Assets
12,552,441 GBP2023-01-01
9,473,638 GBP2022-01-02
Total Inventories
194,968 GBP2023-01-01
129,496 GBP2022-01-02
Debtors
14,867,613 GBP2023-01-01
16,185,085 GBP2022-01-02
Cash at bank and in hand
4,076,560 GBP2023-01-01
873,635 GBP2022-01-02
Current Assets
19,139,141 GBP2023-01-01
17,188,216 GBP2022-01-02
Creditors
Current, Amounts falling due within one year
-7,948,788 GBP2023-01-01
-6,098,247 GBP2022-01-02
Net Current Assets/Liabilities
11,190,353 GBP2023-01-01
11,089,969 GBP2022-01-02
Total Assets Less Current Liabilities
23,742,794 GBP2023-01-01
20,563,607 GBP2022-01-02
Creditors
Non-current, Amounts falling due after one year
-9,833,632 GBP2023-01-01
-7,602,279 GBP2022-01-02
Net Assets/Liabilities
13,577,030 GBP2023-01-01
12,671,328 GBP2022-01-02
Equity
Called up share capital
1,700,000 GBP2023-01-01
1,700,000 GBP2022-01-02
1,700,000 GBP2021-01-01
Retained earnings (accumulated losses)
11,877,030 GBP2023-01-01
10,971,328 GBP2022-01-02
11,004,642 GBP2021-01-01
Equity
13,577,030 GBP2023-01-01
12,671,328 GBP2022-01-02
12,704,642 GBP2021-01-01
Profit/Loss
Retained earnings (accumulated losses)
905,702 GBP2022-01-03 ~ 2023-01-01
-33,314 GBP2021-01-01 ~ 2022-01-02
Audit Fees/Expenses
33,500 GBP2022-01-03 ~ 2023-01-01
15,000 GBP2021-01-01 ~ 2022-01-02
Wages/Salaries
6,796,492 GBP2022-01-03 ~ 2023-01-01
7,178,722 GBP2021-01-01 ~ 2022-01-02
Social Security Costs
651,059 GBP2022-01-03 ~ 2023-01-01
636,831 GBP2021-01-01 ~ 2022-01-02
Staff Costs/Employee Benefits Expense
7,969,330 GBP2022-01-03 ~ 2023-01-01
8,360,110 GBP2021-01-01 ~ 2022-01-02
Director Remuneration
26,651 GBP2022-01-03 ~ 2023-01-01
104,915 GBP2021-01-01 ~ 2022-01-02
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
42,132 GBP2022-01-03 ~ 2023-01-01
-35,600 GBP2021-01-01 ~ 2022-01-02
Tax Expense/Credit at Applicable Tax Rate
189,700 GBP2022-01-03 ~ 2023-01-01
-13,094 GBP2021-01-01 ~ 2022-01-02
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,182,897 GBP2023-01-01
1,805,060 GBP2022-01-02
Motor vehicles
24,699,408 GBP2023-01-01
20,384,565 GBP2022-01-02
Property, Plant & Equipment - Gross Cost
26,944,481 GBP2023-01-01
22,189,625 GBP2022-01-02
Property, Plant & Equipment - Other Disposals
Plant and equipment
-252,711 GBP2022-01-03 ~ 2023-01-01
Motor vehicles
-1,428,734 GBP2022-01-03 ~ 2023-01-01
Property, Plant & Equipment - Other Disposals
-1,681,445 GBP2022-01-03 ~ 2023-01-01
Property, Plant & Equipment - Gross Cost
Furniture and fittings
62,176 GBP2023-01-01
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
743,254 GBP2022-01-02
Motor vehicles
11,972,731 GBP2022-01-02
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
12,715,985 GBP2022-01-02
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
130,342 GBP2022-01-03 ~ 2023-01-01
Motor vehicles, Owned/Freehold
3,076,188 GBP2022-01-03 ~ 2023-01-01
Furniture and fittings, Owned/Freehold
17,574 GBP2022-01-03 ~ 2023-01-01
Owned/Freehold
3,224,104 GBP2022-01-03 ~ 2023-01-01
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-119,315 GBP2022-01-03 ~ 2023-01-01
Motor vehicles
-1,428,734 GBP2022-01-03 ~ 2023-01-01
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,548,049 GBP2022-01-03 ~ 2023-01-01
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,414,465 GBP2023-01-01
Motor vehicles
12,944,505 GBP2023-01-01
Furniture and fittings
33,070 GBP2023-01-01
Property, Plant & Equipment - Accumulated Depreciation & Impairment
14,392,040 GBP2023-01-01
Property, Plant & Equipment
Plant and equipment
768,432 GBP2023-01-01
1,061,805 GBP2022-01-02
Motor vehicles
11,754,903 GBP2023-01-01
8,411,833 GBP2022-01-02
Furniture and fittings
29,106 GBP2023-01-01
Raw materials and consumables
194,968 GBP2023-01-01
129,496 GBP2022-01-02
Debtors
Non-current
10,982,748 GBP2023-01-01
11,604,026 GBP2022-01-02
Trade Debtors/Trade Receivables
Current
258,813 GBP2023-01-01
452,239 GBP2022-01-02
Amounts Owed by Group Undertakings
Current
2,912,022 GBP2023-01-01
2,817,667 GBP2022-01-02
Other Debtors
Current
373,405 GBP2023-01-01
1,258,773 GBP2022-01-02
Prepayments/Accrued Income
Current
340,625 GBP2023-01-01
52,380 GBP2022-01-02
Debtors
Current
14,867,613 GBP2023-01-01
16,185,085 GBP2022-01-02
Cash and Cash Equivalents
4,076,560 GBP2023-01-01
873,635 GBP2022-01-02
Bank Borrowings
Current
1,087,236 GBP2023-01-01
1,020,124 GBP2022-01-02
Trade Creditors/Trade Payables
Current
498,438 GBP2023-01-01
820,196 GBP2022-01-02
Amounts owed to group undertakings
Current
2,579,610 GBP2023-01-01
1,698,560 GBP2022-01-02
Corporation Tax Payable
Current
50,589 GBP2023-01-01
Taxation/Social Security Payable
Current
1,564,678 GBP2023-01-01
1,339,347 GBP2022-01-02
Finance Lease Liabilities - Total Present Value
Current
693,286 GBP2023-01-01
348,576 GBP2022-01-02
Other Creditors
Current
359,066 GBP2023-01-01
522,828 GBP2022-01-02
Accrued Liabilities/Deferred Income
Current
1,115,885 GBP2023-01-01
348,616 GBP2022-01-02
Creditors
Current
7,948,788 GBP2023-01-01
6,098,247 GBP2022-01-02
Other Remaining Borrowings
Non-current
2,375,807 GBP2023-01-01
3,463,043 GBP2022-01-02
Finance Lease Liabilities - Total Present Value
Non-current
5,790,638 GBP2023-01-01
2,332,322 GBP2022-01-02
Creditors
Non-current
9,833,632 GBP2023-01-01
7,602,279 GBP2022-01-02
Bank Borrowings
Current, Amounts falling due within one year
1,087,236 GBP2023-01-01
1,020,124 GBP2022-01-02
Total Borrowings
Current, Amounts falling due within one year
1,087,236 GBP2023-01-01
1,020,124 GBP2022-01-02
Total Borrowings
3,463,044 GBP2023-01-01
4,483,167 GBP2022-01-02
Minimum gross finance lease payments owing
6,483,922 GBP2023-01-01
5,994,781 GBP2022-01-02
Net Deferred Tax Liability/Asset
-332,132 GBP2023-01-01
-290,000 GBP2022-01-02
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-42,132 GBP2022-01-03 ~ 2023-01-01
Deferred Tax Liabilities
Accelerated tax depreciation
-332,132 GBP2023-01-01
-290,000 GBP2022-01-02
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,700,000 shares2023-01-01
1,700,000 shares2022-01-02
Par Value of Share
Class 1 ordinary share
1.002022-01-03 ~ 2023-01-01
Nominal value of allotted share capital
1,700,000 GBP2022-01-03 ~ 2023-01-01
1,700,000 GBP2021-01-01 ~ 2022-01-02
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
278,827 GBP2023-01-01
278,827 GBP2022-01-02
Between one and five year
1,115,308 GBP2023-01-01
1,115,308 GBP2022-01-02
More than five year
4,600,646 GBP2023-01-01
4,600,646 GBP2022-01-02
Future Minimum Lease Payments Under Non-cancellable Operating Leases
5,994,781 GBP2023-01-01
5,994,781 GBP2022-01-02