|
Key performance indicator
|
2024
|
2023
|
|
Turnover
|
16,179,920
|
16,295,269
|
|
Gross profit
|
2,404,352
|
2,717,981
|
|
EBITDA
|
639,895
|
884,616
|
|
Director
|
|
27 June 2025
|
|
|
|
Director
|
|
|
|
for and on behalf of
|
|
|
|
129 Woodplumpton Road
Fulwood
Preston
Lancashire
PR2 3LF
|
| 2024 | 2023 as restated |
|||
|---|---|---|---|---|
| Notes | £ | £ | ||
| TURNOVER | 3 |
|
|
|
| Cost of sales |
( |
( |
||
| GROSS PROFIT |
|
|
||
| Distribution costs |
( |
( |
||
| Administrative expenses |
( |
( |
||
| OPERATING LOSS | 4 |
( |
( |
|
| Interest payable and similar charges | 9 |
( |
( |
|
| LOSS BEFORE TAXATION |
( |
( |
||
| Tax on Loss | 10 |
|
|
|
| (LOSS)/PROFIT AFTER TAXATION BEING (LOSS)/PROFIT FOR THE FINANCIAL YEAR ATTRIBUTABLE TO THE OWNERS OF THE PARENT |
( |
|
||
| OTHER COMPREHENSIVE INCOME FOR THE YEAR | - | - | ||
| Prior year adjustment | (59,672) | - | ||
| TOTAL COMPREHENSIVE INCOME FOR THE YEAR ATTRIBUTABLE TO THE OWNERS OF THE PARENT |
( |
|
||
| 2024 | 2023 as restated |
||||
|---|---|---|---|---|---|
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| Tangible Assets | 12 |
|
|
||
|
|
|
||||
| CURRENT ASSETS | |||||
| Stocks | 14 |
|
|
||
| Debtors | 15 |
|
|
||
| Cash at bank and in hand |
|
|
|||
|
|
|
||||
| Creditors: Amounts Falling Due Within One Year | 16 |
( |
( |
||
| NET CURRENT ASSETS (LIABILITIES) |
( |
( |
|||
| TOTAL ASSETS LESS CURRENT LIABILITIES |
( |
|
|||
| Creditors: Amounts Falling Due After More Than One Year | 17 |
( |
( |
||
| PROVISIONS FOR LIABILITIES | |||||
| Provisions For Charges | 21 |
( |
( |
||
| Deferred Taxation | 20 | - |
( |
||
| NET (LIABILITIES)/ASSETS |
( |
|
|||
| CAPITAL AND RESERVES | |||||
| Called up share capital | 22 |
|
|
||
| Profit and Loss Account |
( |
|
|||
| SHAREHOLDERS' FUNDS | (826,523) | 1,172,818 | |||
|
Director
|
| 2024 | 2023 | ||||
|---|---|---|---|---|---|
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| Tangible Assets | 12 |
|
|
||
| Investments | 13 |
|
|
||
|
|
|
||||
| CURRENT ASSETS | |||||
| Debtors | 15 |
|
|
||
| Cash at bank and in hand |
|
|
|||
|
|
|
||||
| Creditors: Amounts Falling Due Within One Year | 16 |
( |
( |
||
| NET CURRENT ASSETS (LIABILITIES) |
|
( |
|||
| TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|||
| Creditors: Amounts Falling Due After More Than One Year | 17 |
( |
( |
||
| NET ASSETS |
|
|
|||
| CAPITAL AND RESERVES | |||||
| Called up share capital | 22 |
|
|
||
| Profit and Loss Account |
|
|
|||
| SHAREHOLDERS' FUNDS | 904,857 | 273,590 | |||
|
Director
|
|
|
| Share Capital | Profit and Loss Account | Total | |
|---|---|---|---|
| £ | £ | £ | |
| As at 1 July 2022 |
|
|
1,304,514 |
| Profit for the year and total comprehensive income | - |
|
3,386 |
| Dividends paid | - | (135,082) | (135,082) |
| As at 30 June 2023 |
|
|
1,172,818 |
| As at 1 July 2023 as previously stated |
|
|
1,232,490 |
| Prior year adjustment | - |
( |
( |
| As at 1 July 2023 as restated |
|
|
1,172,818 |
| Loss for the year and total comprehensive income | - |
( |
(1,936,898) |
| Dividends paid | - | (62,443) | (62,443) |
| As at 30 June 2024 |
|
( |
(826,523) |
| Share Capital | Profit and Loss Account | Total | |
|---|---|---|---|
| £ | £ | £ | |
| As at 1 July 2022 |
|
|
279,603 |
| Profit for the year and total comprehensive income | - |
|
129,069 |
| Dividends paid | - | (135,082) | (135,082) |
| As at 30 June 2023 and 1 July 2023 |
|
|
273,590 |
| Profit for the year and total comprehensive income | - |
|
693,710 |
| Dividends paid | - | (62,443) | (62,443) |
| As at 30 June 2024 |
|
|
904,857 |
| 2024 | 2023 as restated |
|||
|---|---|---|---|---|
| Notes | £ | £ | ||
| Cash flows from operating activities | ||||
| Net cash generated from operations | 1 |
|
|
|
| Interest paid |
( |
( |
||
| Tax refunded |
|
|
||
| Net cash generated from operating activities |
|
|
||
| Cash flows from investing activities | ||||
| Purchase of tangible assets |
( |
( |
||
| Proceeds from disposal of tangible assets |
|
|
||
| Net cash generated from investing activities |
|
|
||
| Cash flows from financing activities | ||||
| Equity dividends paid |
( |
( |
||
| Repayment of debenture loans | - | (800,028) | ||
| Proceeds from new other loans | - | 1,358,052 | ||
| Repayment of other loans | (632,554) | - | ||
| Repayment of finance leases |
( |
( |
||
| Amount introduced by directors | 27,360 | - | ||
| Amount withdrawn by directors | - | (10,848) | ||
| Net cash used in financing activities |
( |
( |
||
| Decrease in cash and cash equivalents |
( |
( |
||
| Cash and cash equivalents at beginning of year | 2 |
( |
( |
|
| Cash and cash equivalents at end of year | 2 |
( |
( |
|
| 2024 | 2023 as restated |
||
|---|---|---|---|
| £ | £ | ||
| (Loss)/profit for the financial year |
( |
|
|
| Adjustments for: | |||
| Tax on (loss)/profit |
( |
( |
|
| Interest expense |
|
|
|
| Depreciation of tangible assets |
|
|
|
| Impairment of tangible assets | 1,438,937 | - | |
| Loss/(profit) on disposal of tangible assets | 255,925 | (81,387) | |
| Movements in working capital: | |||
| (Increase)/decrease in stocks |
( |
|
|
| Decrease/(increase) in trade and other debtors |
|
( |
|
| (Decrease)/increase in trade and other creditors |
( |
|
|
| Net cash generated from operations |
|
|
|
| 2024 | 2023 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Cash at bank and in hand |
|
|
|
| Overdraft facilities repayable on demand |
( |
( |
|
| Cash and cash equivalents as stated in the Statement of Cash Flows | (213,076) | (137,344) | |
| As at 1 July 2023 | Cash flows | New finance leases | As at 30 June 2024 | |
|---|---|---|---|---|
| £ | £ | £ | £ | |
| Cash at bank and in hand |
|
(931) | - |
|
| Overdraft facilities repayable on demand | (138,475) | (74,801) | - | (213,276) |
| Cash and cash equivalents |
( |
(75,732) | - |
( |
| Finance leases | (2,184,440) | 1,493,817 | (210,897) | (901,520) |
| Debts falling due within one year |
( |
632,554 | - |
( |
| (3,679,836) | 2,050,639 | (210,897) | (1,840,094) | |
| Freehold |
|
| Leasehold |
|
| Motor Vehicles |
|
| Fixtures & Fittings |
|
| 2024 | 2023 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Management charges | 480,000 | - | |
| Other | 297,293 | 314,871 | |
| Road haulage | 14,024,449 | 14,010,778 | |
| Warehousing | 1,378,178 | 1,969,620 | |
| 16,179,920 | 16,295,269 | ||
| 2024 | 2023 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Bad debts | 5,780 | 9,773 | |
| Operating lease rentals |
|
|
|
| Depreciation of tangible fixed assets - owned |
|
|
|
| Depreciation of tangible fixed assets - finance leases and hire purchase contracts |
|
|
|
| Impairment losses - tangible fixed assets |
|
|
|
| Loss/(profit) on disposal of tangible fixed assets |
|
( |
|
|
2024
|
2023
|
||
|
£
|
£
|
||
|
Impairment losses - trade debtors and other current assets
|
207,937
|
-
|
| 2024 | 2023 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Audit Services | |||
| Audit of the group and company's financial statements |
|
|
|
| Other Services | |||
| Auditing accounts of associates | - |
|
|
| Taxation compliance service |
|
|
|
| Other non-audit services |
|
|
|
| 8,750 | 8,350 | ||
| 2024 | 2023 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Wages and salaries |
|
|
|
| Social security costs |
|
|
|
| Other pension costs |
|
|
|
|
|
|
||
| Group | Company | ||||||
|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | ||||
| Office and administration |
|
|
|
|
|||
| Drivers |
|
|
|
|
|||
| Garage |
|
|
|
|
|||
| Warehouse |
|
|
|
|
|||
|
|
|
|
|
||||
| 2024 | 2023 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Emoluments |
|
|
|
| Company contributions to money purchase pension schemes |
|
|
|
|
|
|
||
| 2024 | 2023 as restated |
||
|---|---|---|---|
| Money purchase pension schemes |
|
|
|
| 2024 | 2023 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Bank loans and overdrafts |
|
|
|
| Finance charges payable under finance leases and hire purchase contracts | 166,297 | 149,654 | |
| Other finance charges |
|
|
|
| 293,392 | 235,165 | ||
|
The tax credit on the loss for the year was as follows:
|
|||||
| Tax Rate | 2024 | 2023 as restated |
|||
|---|---|---|---|---|---|
| 2024 | 2023 | £ | £ | ||
| Current tax | |||||
| UK Corporation Tax | - | 20.5% |
|
|
|
| Prior period adjustment |
( |
( |
|||
|
( |
( |
||||
| Deferred Tax | |||||
| Changes in tax rates |
|
( |
|||
| Origination and reversal of timing differences |
( |
|
|||
| (442,344) | 91,818 | ||||
| Total tax charge for the period |
( |
( |
|||
|
The actual credit for the year can be reconciled to the expected credit for the year based on the loss and the standard rate of corporation tax as follows:
|
|||||
| 2024 | 2023 | ||||
| £ | £ | ||||
| Profit before tax | (2,379,243) | (346,732) | |||
| Tax on profit at 25% (UK standard rate) |
( |
( |
|||
| Goodwill/depreciation not allowed for tax |
|
|
|||
| Expenses not deductible for tax purposes |
|
|
|||
| Capital allowances |
( |
( |
|||
| Prior period adjustment |
( |
( |
|||
| Difference in tax rates |
|
( |
|||
| Deferred tax from unrecognised tax loss or credit |
|
|
|||
| Deferred tax from unrecognised timing difference from a prior period |
|
|
|||
| Total tax charge for the period | (442,345) | (350,118) | |||
| Land & Property | |||||
|---|---|---|---|---|---|
| Freehold | Leasehold | Motor Vehicles | Fixtures & Fittings | Total | |
| £ | £ | £ | £ | £ | |
| Cost | |||||
| As at 1 July 2023 |
|
|
|
|
|
| Additions |
|
|
|
|
|
| Disposals |
|
( |
( |
( |
( |
| As at 30 June 2024 |
|
|
|
|
|
| Depreciation | |||||
| As at 1 July 2023 |
|
|
|
|
|
| Provided during the period |
|
|
|
|
|
| Impairment losses |
|
|
|
|
|
| Disposals |
|
( |
( |
( |
( |
| As at 30 June 2024 |
|
|
|
|
|
| Net Book Value | |||||
| As at 30 June 2024 |
|
|
|
|
|
| As at 1 July 2023 |
|
|
|
|
|
| 2024 | 2023 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Motor Vehicles |
|
|
|
| Land & Property | |
|---|---|
| Freehold | |
| £ | |
| Cost | |
| As at 1 July 2023 |
|
| As at 30 June 2024 |
|
| Depreciation | |
| As at 1 July 2023 |
|
| Provided during the period |
|
| As at 30 June 2024 |
|
| Net Book Value | |
| As at 30 June 2024 |
|
| As at 1 July 2023 |
|
| Subsidiaries | |
|---|---|
| £ | |
| Cost | |
| As at 1 July 2023 |
|
| As at 30 June 2024 |
|
| Provision | |
| As at 1 July 2023 |
|
| Impairment losses |
|
| As at 30 June 2024 |
|
| Net Book Value | |
| As at 30 June 2024 |
|
| As at 1 July 2023 |
|
| Name of undertaking | Registered Office | Class of shares held | Direct holding | Indirect holding |
|---|---|---|---|---|
|
|
UK |
|
|
- |
| 2024 | 2023 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Stock |
|
|
|
| Group | Company | ||||||
|---|---|---|---|---|---|---|---|
| 2024 | 2023 as restated |
2024 | 2023 as restated |
||||
| £ | £ | £ | £ | ||||
| Due within one year | |||||||
| Trade debtors |
|
|
|
|
|||
| Amounts owed by group undertakings | - | - | 21,729 | - | |||
| Other debtors | 602,262 | 1,088,504 | 471,515 | - | |||
|
|
|
|
|
||||
| Group | Company | ||||||
|---|---|---|---|---|---|---|---|
| 2024 | 2023 as restated |
2024 | 2023 as restated |
||||
| £ | £ | £ | £ | ||||
| Net obligations under finance lease and hire purchase contracts |
|
|
|
|
|||
| Trade creditors |
|
|
|
|
|||
| Bank loans and overdrafts |
|
|
|
|
|||
| Other loans |
|
|
|
|
|||
| Amounts owed to group undertakings | - | - | - |
|
|||
| Amounts owed to participating interests | - |
|
|
|
|||
| Other creditors | 150,198 | 123,084 | 4,986 | 4,594 | |||
| Taxation and social security | 384,766 | 152,810 | 14,000 | - | |||
| Accruals and deferred income |
|
|
|
|
|||
|
|
|
|
|
||||
| Group | Company | ||||||
|---|---|---|---|---|---|---|---|
| 2024 | 2023 as restated |
2024 | 2023 as restated |
||||
| £ | £ | £ | £ | ||||
| Net obligations under finance lease and hire purchase contracts | - |
|
|
|
|||
| Other creditors | 200,000 | 170,000 | 200,000 | 170,000 | |||
|
|
|
|
|
||||
| Group | ||||
|---|---|---|---|---|
| 2024 | 2023 as restated |
|||
| £ | £ | |||
| Amounts falling due within one year or on demand: | ||||
| Other loans |
|
|
||
| Group | ||||
|---|---|---|---|---|
| 2024 | 2023 as restated |
|||
| £ | £ | |||
| The future minimum finance lease payments are as follows: | ||||
| Not later than one year |
|
|
||
| Later than one year and not later than five years | - |
|
||
|
|
|
|||
|
|
|
|||
| 2024 | 2023 as restated |
||
|---|---|---|---|
| £ | £ | ||
| Accelerated capital allowances |
|
|
|
| Tax losses carried forward |
( |
( |
|
| Other timing differences | - | (1,883) | |
| - |
|
||
| Group | |||
|---|---|---|---|
| Deferred Tax | Other Provisions | Total | |
| £ | £ | £ | |
| As at 1 July 2023 |
|
|
825,344 |
| Origination and reversal of timing differences |
( |
- |
( |
| Balance at 30 June 2024 |
|
|
383,000 |
| 2024 | 2023 as restated |
||
|---|---|---|---|
| £ | £ | ||
| On equity shares: | |||
| Final dividend paid |
|
|
|