Caseware UK (AP4) 2024.0.164 2024.0.164 2024-12-312024-12-31No description of principal activity2024-01-01false4948truetruefalse 05320609 2024-01-01 2024-12-31 05320609 2023-01-01 2023-12-31 05320609 2024-12-31 05320609 2023-12-31 05320609 1 2024-01-01 2024-12-31 05320609 d:Director5 2024-01-01 2024-12-31 05320609 c:Buildings c:ShortLeaseholdAssets 2024-01-01 2024-12-31 05320609 c:Buildings c:ShortLeaseholdAssets 2023-12-31 05320609 c:PlantMachinery 2024-01-01 2024-12-31 05320609 c:PlantMachinery 2023-12-31 05320609 c:MotorVehicles 2024-01-01 2024-12-31 05320609 c:MotorVehicles 2023-12-31 05320609 c:FurnitureFittings 2024-01-01 2024-12-31 05320609 c:FurnitureFittings 2023-12-31 05320609 c:CurrentFinancialInstruments 2024-12-31 05320609 c:CurrentFinancialInstruments 2023-12-31 05320609 c:Non-currentFinancialInstruments 2024-12-31 05320609 c:Non-currentFinancialInstruments 2023-12-31 05320609 c:CurrentFinancialInstruments c:WithinOneYear 2024-12-31 05320609 c:CurrentFinancialInstruments c:WithinOneYear 2023-12-31 05320609 c:Non-currentFinancialInstruments c:AfterOneYear 2024-12-31 05320609 c:Non-currentFinancialInstruments c:AfterOneYear 2023-12-31 05320609 c:Non-currentFinancialInstruments c:BetweenOneTwoYears 2024-12-31 05320609 c:Non-currentFinancialInstruments c:BetweenOneTwoYears 2023-12-31 05320609 c:Non-currentFinancialInstruments c:BetweenTwoFiveYears 2024-12-31 05320609 c:Non-currentFinancialInstruments c:BetweenTwoFiveYears 2023-12-31 05320609 c:Non-currentFinancialInstruments c:MoreThanFiveYears 2024-12-31 05320609 c:Non-currentFinancialInstruments c:MoreThanFiveYears 2023-12-31 05320609 c:ShareCapital 2024-12-31 05320609 c:ShareCapital 2023-12-31 05320609 c:RetainedEarningsAccumulatedLosses 2024-12-31 05320609 c:RetainedEarningsAccumulatedLosses 2023-12-31 05320609 c:FurtherSpecificTypeProvisionContingentLiability1ComponentTotalProvisionsContingentLiabilities 2024-01-01 2024-12-31 05320609 c:FurtherSpecificTypeProvisionContingentLiability1ComponentTotalProvisionsContingentLiabilities 2024-12-31 05320609 c:FurtherSpecificTypeProvisionContingentLiability1ComponentTotalProvisionsContingentLiabilities 2023-12-31 05320609 d:FRS102 2024-01-01 2024-12-31 05320609 d:Audited 2024-01-01 2024-12-31 05320609 d:FullAccounts 2024-01-01 2024-12-31 05320609 d:PrivateLimitedCompanyLtd 2024-01-01 2024-12-31 05320609 c:WithinOneYear 2024-12-31 05320609 c:WithinOneYear 2023-12-31 05320609 c:BetweenOneFiveYears 2024-12-31 05320609 c:BetweenOneFiveYears 2023-12-31 05320609 c:MoreThanFiveYears 2024-12-31 05320609 c:MoreThanFiveYears 2023-12-31 05320609 d:SmallCompaniesRegimeForAccounts 2024-01-01 2024-12-31 05320609 2 2024-01-01 2024-12-31 05320609 e:PoundSterling 2024-01-01 2024-12-31 iso4217:GBP xbrli:pure

Registered number: 05320609










SIMON HEGELE LOGISTICS AND SERVICE LIMITED










FINANCIAL STATEMENTS

INFORMATION FOR FILING WITH THE REGISTRAR

FOR THE YEAR ENDED 31 DECEMBER 2024

 
SIMON HEGELE LOGISTICS AND SERVICE LIMITED
REGISTERED NUMBER: 05320609

BALANCE SHEET
AS AT 31 DECEMBER 2024

2024
2023
Note
£
£

Fixed assets
  

Tangible assets
 5 
2,403,387
2,431,641

Current assets
  

Stocks
  
7,358
7,358

Debtors: amounts falling due after more than one year
 6 
404,931
404,931

Debtors: amounts falling due within one year
 6 
2,009,514
1,534,844

Cash at bank and in hand
  
1,035,407
1,083,977

  
3,457,210
3,031,110

Creditors: amounts falling due within one year
 7 
(1,496,174)
(1,270,889)

Net current assets
  
 
 
1,961,036
 
 
1,760,221

Total assets less current liabilities
  
4,364,423
4,191,862

Creditors: amounts falling due after more than one year
  
(834,722)
(1,806,215)

Provisions for liabilities
  

Deferred tax
  
(431,847)
(438,382)

Other provisions
 9 
(298,919)
(266,860)

  
 
 
(730,766)
 
 
(705,242)

Net assets
  
2,798,935
1,680,405


Capital and reserves
  

Called up share capital 
  
400,000
400,000

Profit and loss account
  
2,398,935
1,280,405

  
2,798,935
1,680,405


Page 1

 
SIMON HEGELE LOGISTICS AND SERVICE LIMITED
REGISTERED NUMBER: 05320609

BALANCE SHEET (CONTINUED)
AS AT 31 DECEMBER 2024

The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and in accordance with the provisions of FRS 102 Section 1A - small entities.

The financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The Company has opted not to file the statement of comprehensive income in accordance with provisions applicable to companies subject to the small companies' regime.

The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 




M Winter
Director

Date: 28 April 2025


The notes on pages 3 to 11 form part of these financial statements.
Page 2

 
SIMON HEGELE LOGISTICS AND SERVICE LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

1.


General information

Simon Hegele Logistics and Service Limited is a private limited company incorporated and domiciled in England and Wales with registered number 05320609. The Company's registered office is Dq120 Didcot Quarter Sutton Courtenay Road, Abingdon, Oxfordshire, OX14 4TE. 

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with FRS 102 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland' and the requirements of the Companies Act 2006. The disclosure requirements of Section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The following principal accounting policies have been applied:

 
2.2

Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

                  Rendering of services  

Revenue from a contract to provide services is recognised in the period in which the services are provided in accordance with the stage of completion of the contract when all of the following conditions are satisfied:
the amount of revenue can be measured reliably;
it is probable that the Company will receive the consideration due under the contract;
the stage of completion of the contract at the end of the reporting period can be measured reliably; and
the costs incurred and the costs to complete the contract can be measured reliably.

 
2.3

Going concern

The Directors have prepared forecasts and projections using what the Directors to be reasonable assumptions relating to the Company's financial performance, current financial position and existing financial resources for a period of at least 12 month from singing of the financial statements which show the Company to be a going concern.
Based on the above, the Directors are of the opinion that the going concern principle is applicable and that the Company has the necessary resources to continue as a going concern for the foreseeable future.

 
2.4

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Page 3

 
SIMON HEGELE LOGISTICS AND SERVICE LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

2.Accounting policies (continued)


2.4
Tangible fixed assets (continued)

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight-line method.

Depreciation is provided on the following basis:

Short term leasehold property
-
10% - 12.5% Straight line
Plant & machinery
-
10% - 25% Straight line
Motor vehicles
-
12.5% - 25% Straight line
Fixtures & fittings
-
10% - 25% Straight line

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

 
2.5

Operating leases: the Company as lessee

Rentals paid under operating leases are charged to profit or loss on a straight-line basis over the lease term.
 
 
2.6

Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a first in, first out basis. Work in progress and finished goods include labour and attributable overheads.

At each balance sheet date, stocks are assessed for impairment. If stock is impaired, the carrying amount is reduced to its selling price less costs to complete and sell. The impairment loss is recognised immediately in profit or loss.

 
2.7

Debtors

Short-term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

 
2.8

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

 
2.9

Financial instruments

The Company only enters into basic financial instrument transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors, loans from banks and other third parties, loans to related parties and investments in ordinary shares.

Page 4

 
SIMON HEGELE LOGISTICS AND SERVICE LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

2.Accounting policies (continued)

 
2.10

Foreign currency translation

Functional and presentation currency

The Company's functional and presentational currency is GBP, rounded to the nearest pound.

Transactions and balances

Foreign currency transactions are translated into the functional currency using the spot exchange rates at the dates of the transactions.

At each period end foreign currency monetary items are translated using the closing rate. Non-monetary items measured at historical cost are translated using the exchange rate at the date of the transaction and non-monetary items measured at fair value are measured using the exchange rate when fair value was determined.

Foreign exchange gains and losses resulting from the settlement of transactions and from the translation at period-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in profit or loss except when deferred in other comprehensive income as qualifying cash flow hedges.

Foreign exchange gains and losses that relate to borrowings and cash and cash equivalents are presented in the Statement of Comprehensive Income within 'finance income or costs'. All other foreign exchange gains and losses are presented in profit or loss within 'other operating income'.

 
2.11

Finance costs

Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

  
2.12

Pension

Defined contribution pension plan
The Company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Company pays fixed contributions into a separate entity. Once the contributions have been paid the Company has no further payment obligations.
The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the Balance Sheet. The assets of the plan are held separately from the Company in independently administered funds.

 
2.13

Interest income

Interest income is recognised in profit or loss using the effective interest method.

 
2.14

Borrowing costs

All borrowing costs are recognised in profit or loss in the year in which they are incurred.

Page 5

 
SIMON HEGELE LOGISTICS AND SERVICE LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

2.Accounting policies (continued)

 
2.15

Provisions for liabilities

Provisions are recognised when an event has taken place that gives rise to a legal or constructive obligation, a transfer of economic benefits is probable and a reliable estimate can be made.
Provisions are measured as the best estimate of the amount required to settle the obligation, taking into account the related risks and uncertainties.
 
Increases in provisions are generally charged as an expense to profit or loss.

The Company made structural changes to buildings held under a operating leases in the years ending 2005 and 2021.  The terms of these leases require these alterations to be removed at the end of the lease period. Provisions have been made for the estimated restoration costs, with a corresponding amount being capitalised within leasehold property tangible fixed assets.

 
2.16

Current and deferred taxation

The tax expense for the year comprises current and deferred tax. Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the balance sheet date in the countries where the Company operates and generates income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the balance sheet date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet date.


Page 6

 
SIMON HEGELE LOGISTICS AND SERVICE LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

3.


Judgments in applying accounting policies and key sources of estimation uncertainty

In preparing these financial statements, the Directors have had to make the following judgements and estimations:
Asset useful life and depreciation
Tangible fixed assets  are depreciated over their useful on a straight line basis. The useful lives of the assets are assessed annually and may vary depending on a number of factors. The  useful lives of assets are reassessed based on  technological innovation, future performance of that asset and maintenance programmes are taken into account. 
Dilapidations provisions
The Directors have considered work carried out on buildings to date, lease terms, and current conditions of the buildings. The provisions for dilapidations of buildings is annually reviewed for any changes and is updated when new factors affecting the directors' estimate of likely costs are identified.


4.


Employees

The average monthly number of employees, including directors, during the year was 49 (2023 - 48).


5.


Tangible fixed assets





Short Term Leasehold Property
Plant & machinery
Motor vehicles
Fixtures & Fittings
Total

             £
               £
               £
               £
               £



Cost or valuation


At 1 January 2024
2,320,214
431,937
810,303
554,834
4,117,288


Additions
22,919
-
240,370
56,032
319,321



At 31 December 2024
2,343,133
431,937
1,050,673
610,866
4,436,609



Depreciation


At 1 January 2024
553,874
338,252
559,899
233,622
1,685,647


Charge for the year
226,176
11,898
63,876
45,625
347,575



At 31 December 2024
780,050
350,150
623,775
279,247
2,033,222



Net book value



At 31 December 2024
1,563,083
81,787
426,898
331,619
2,403,387



At 31 December 2023
1,766,340
93,685
250,404
321,212
2,431,641

Page 7

 
SIMON HEGELE LOGISTICS AND SERVICE LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

6.


Debtors

2024
2023
£
£

Due after more than one year

Other debtors
404,931
404,931

404,931
404,931


2024
2023
£
£

Due within one year

Trade debtors
1,272,385
870,509

Amounts owed by group undertakings
182,768
156,648

Prepayments and accrued income
497,128
469,690

Tax recoverable
57,233
37,997

2,009,514
1,534,844


Amounts owed by group undertakings are non-interest bearing and repayable on demand.


7.


Creditors: Amounts falling due within one year

2024
2023
£
£

Other loans
314,583
395,830

Trade creditors
565,987
291,679

Amounts owed to group undertakings
46,397
15,359

Other taxation and social security
99,792
1,734

Accruals and deferred income
469,415
566,287

1,496,174
1,270,889


Amounts owed by group undertakings are non-interest bearing and repayable on demand.  Other loans are repayable under the terms disclosed in note 10.

Page 8

 
SIMON HEGELE LOGISTICS AND SERVICE LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

8.


Loans


Analysis of the maturity of loans is given below:


2024
2023
£
£

Amounts falling due within one year

Other loans
314,583
395,830


314,583
395,830

Amounts falling due 1-2 years

Other loans
175,347
640,880

Amounts falling due 2-5 years

Other loans
659,375
961,320

Amounts falling due after more than 5 years

Other loans
-
204,015

1,149,305
2,202,045


Other loans consist of two loans with Simon Hegele Gesellschaft fuer Logistik und Service GmbH the Company's parent undertaking. 
A loan of £1,350,000 which has quarterly installments of £42,188, is repayable in full on 30 June 2031. The annual interest rate is 3%. The amount repayable on this loan at 31 December 2024 was £996,875 (2023 £1,186,719).
A loan of €1,400,000 which has quarterly installments of €43,750, is repayable in full on 30 June 2031. The annual interest rate is 3%.  The amount repayable on this loan at 31 December 2024 was £152,430 (2023 £1,015,326).

Page 9

 
SIMON HEGELE LOGISTICS AND SERVICE LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

9.


Provisions




Dilapidation provision

              £





At 1 January 2024
266,860


Charged to profit or loss
32,059



At 31 December 2024
298,919

The Company has made structural changes to buildings held under operating leases in the year. The terms of these leases require these buildings to be restored to their original condition at the end of the respective lease term.


10.


Pension commitments

The Company operates a defined contributions pension scheme. The assets of the scheme are held separately from those of the Company in an independently administered fund. The pension cost charge represents contributions payable by the Company to the fund and amounted to £22,664 (2023: £41,077). Contributions totalling £nil (2023: £nil) were payable to the fund at the balance sheet date and are included in creditors.


11.


Commitments under operating leases

At 31 December 2024 the Company had future minimum lease payments due under non-cancellable operating leases for each of the following periods:

2024
2023
£
£


Not later than 1 year
1,219,978
1,207,378

Later than 1 year and not later than 5 years
781,310
1,955,341

Later than 5 years
-
107,570

2,001,288
3,270,289




12.


Capital Commitments

The capital commitments at the year end were £nil (2023: £nil).


13.


Post balance sheet events

On 4 March 2025, the outstanding balance on the loan denominated in Euros as disclosed in note 10 of £152,430 was repaid in full.

Page 10

 
SIMON HEGELE LOGISTICS AND SERVICE LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

14.


Controlling party

The Directors regarded Simon Hegele Gesellschaft fuer Logistik und Service GmbH, a Company incorporated in Germany, as the immediate and ultimate parent company and controlling party, which is the parent undertaking of the smallest and largest group to consolidate these financial statements. Copies of Simon Hegele Gesellschaft fuer Logistik und Service GmbH consolidated financial statements can be obtained from Hardeckstrasse 5.76185 Karlsruhe, Germany. 
On 30 September 2024, Nippon Express Holdings Inc signed an agreement with the shareholders of SH HoldCo GmbH to acquire all of the shares of SH HoldCo GmbH subject to regulatory approval. On 3 February 2025 the acquisition completed and from this date the Directors regard Nippon Express Holdings Inc as the ultimate parent company and Simon Hegele Gesellschaft fuer Logistik und Service GmbH as the immediate parent company.  


15.


Auditor's information

The auditor's report on the financial statements for the year ended 31 December 2024 was unqualified.

The audit report was signed on 30 April 2025 by James Pitt BA BFP FCA (Senior Statutory Auditor) on behalf of James Cowper Kreston Audit.

Page 11