Company registration number SC199192 (Scotland)
CCL LOGISTICS LTD
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
CCL LOGISTICS LTD
COMPANY INFORMATION
Directors
C Bastock
C Lees
(Appointed 29 July 2025)
Secretary
D Bastock
Company number
SC199192
Registered office
27 Burnside Place
Troon
Ayrshire
United Kingdom
KA10 6LZ
Auditor
Azets Audit Services
Titanium 1
Kings Inch Place
Renfrew
United Kingdom
PA4 8WF
CCL LOGISTICS LTD
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3
Directors' responsibilities statement
4
Independent auditor's report
5 - 7
Statement of comprehensive income
8
Balance sheet
9
Statement of changes in equity
10
Notes to the financial statements
11 - 23
CCL LOGISTICS LTD
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -
The directors present the strategic report for the year ended 31 December 2024.
Review of the business
The company had solid growth in the first seven months of the year; however, a significant number of customers experienced a reduction in demand in the back half of the year resulting in year-on-year growth of 8% with revenue increasing to £41.6m due to a combination of new lanes from existing customers, and new customers. EBITDA improved to £1.5m from £1.2m last year.
Our headcount remained relatively static at 58 over the course of the year, compared to 56 last year.
Principal risks and uncertainties
Economic climate
The company’s customers are affected by the wider performance of the UK economy. While there remains an uncertainty in the economy there is an increased risk of reduced sales revenue from existing customers. The company mitigates this risk through having a wide and diversified customer base. The company also continues to invest into sales training, business development and exhibition attendance to attract new customers.
There is an increased risk of default from customers. In addition to mitigating this risk through having a wide and diversified customer base, the company undertakes the careful monitoring of customer accounts, credit referencing, credit insurance and active chasing of outstanding debts.
Liquidity risk
The company monitors its cashflow, working capital and debt levels to ensure that there is sufficient cash resources and facilities to enable it to trade, meet the operational needs of the business and to meet its liabilities as they fall due.
Foreign exchange risk
The company trades in multi-currency and this exposes the company to the risk of foreign exchange losses. The company mitigates this risk using hedging techniques.
Interest rate risk
The company has fixed and flexible term debt and therefore keeps under review the impact that changes in interest rates have on its financial liabilities.
Key performance indicators
The performance of the company is monitored by reference to monthly management accounts and other weekly and daily financial and operational information. The key performance indicators are turnover, gross profit %, EBITDA and EBITDA %.
CCL LOGISTICS LTD
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
Future outlook
Since the year end, revenue has continued to grow satisfactorily, and the company will continue to follow our growth strategy.
The company will also continue to invest into internal efficiency projects that support it’s growth ambitions and help deliver happiness for customers.
C Bastock
Director
25 September 2025
CCL LOGISTICS LTD
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
The directors present their annual report and financial statements for the year ended 31 December 2024.
Results and dividends
The results for the year are set out on page 8.
Ordinary dividends were paid amounting to £520,000. The directors do not recommend payment of a further dividend.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
C Bastock
D Cockburn
(Resigned 29 July 2025)
C Lees
(Appointed 29 July 2025)
Auditor
The auditor, Azets Audit Services, is deemed to be reappointed under section 487(2) of the Companies Act 2006.
Strategic report
The company has chosen in accordance with Companies Act 2006, s. 414C(11) to set out in the company's strategic report information required by Large and Medium-sized Companies and Groups (Accounts and Reports) Regulations 2008, Sch. 7 to be contained in the directors' report. It has done so in respect of financial instrument risks and future developments.
Statement of disclosure to auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.
On behalf of the board
C Bastock
Director
25 September 2025
CCL LOGISTICS LTD
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -
The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent;
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
CCL LOGISTICS LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF CCL LOGISTICS LTD
- 5 -
Opinion
We have audited the financial statements of CCL Logistics Ltd (the 'company') for the year ended 31 December 2024 which comprise the statement of comprehensive income, the balance sheet, the statement of changes in equity and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements:
give a true and fair view of the state of the company's affairs as at 31 December 2024 and of its profit for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
CCL LOGISTICS LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF CCL LOGISTICS LTD
- 6 -
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
the financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.
Responsibilities of directors
As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.
Auditor's responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.
CCL LOGISTICS LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF CCL LOGISTICS LTD
- 7 -
Extent to which the audit was considered capable of detecting irregularities, including fraud
Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above and on the Financial Reporting Council’s website, to detect material misstatements in respect of irregularities, including fraud.
We obtain and update our understanding of the entity, its activities, its control environment, and likely future developments, including in relation to the legal and regulatory framework applicable and how the entity is complying with that framework. Based on this understanding, we identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. This includes consideration of the risk of acts by the entity that were contrary to applicable laws and regulations, including fraud.
In response to the risk of irregularities and non-compliance with laws and regulations, including fraud, we designed procedures which included:
Enquiry of management and those charged with governance around actual and potential litigation and claims as well as actual, suspected and alleged fraud;
Assessing the extent of compliance with the laws and regulations considered to have a direct material effect on the financial statements or the operations of the company through enquiry and inspection;
Reviewing financial statement disclosures and testing to supporting documentation to assess compliance with applicable laws and regulations;
Performing audit work over the risk of management bias and override of controls, including testing of journal entries and other adjustments for appropriateness, evaluating the business rationale of significant transactions outside the normal course of business and reviewing accounting estimates for indicators of potential bias.
Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.
This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.
David MacCallum
Senior Statutory Auditor
For and on behalf of Azets Audit Services
29 September 2025
Chartered Accountants
Statutory Auditor
Titanium 1
Kings Inch Place
Renfrew
United Kingdom
PA4 8WF
CCL LOGISTICS LTD
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
2024
2023
Notes
£
£
Turnover
3
41,587,190
38,474,684
Cost of sales
(32,999,304)
(30,487,218)
Gross profit
8,587,886
7,987,466
Administrative expenses
(7,535,427)
(6,931,309)
Other operating income
20,148
Operating profit
4
1,052,459
1,076,305
Interest payable and similar expenses
6
(224,866)
(157,517)
Profit before taxation
827,593
918,788
Tax on profit
7
15,430
(28,442)
Profit for the financial year
843,023
890,346
The profit and loss account has been prepared on the basis that all operations are continuing operations.
CCL LOGISTICS LTD
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 9 -
2024
2023
Notes
£
£
£
£
Fixed assets
Goodwill
9
3,028,365
2,371,944
Tangible assets
10
131,080
187,921
Investments
11
22,031
24,032
3,181,476
2,583,897
Current assets
Debtors
13
14,622,083
13,020,993
Cash at bank and in hand
968,980
1,336,161
15,591,063
14,357,154
Creditors: amounts falling due within one year
14
(9,772,217)
(8,687,286)
Net current assets
5,818,846
5,669,868
Total assets less current liabilities
9,000,322
8,253,765
Creditors: amounts falling due after more than one year
15
(1,603,964)
(1,165,000)
Provisions for liabilities
Deferred tax liability
17
6,083
21,513
(6,083)
(21,513)
Net assets
7,390,275
7,067,252
Capital and reserves
Called up share capital
19
5,000
5,000
Profit and loss reserves
20
7,385,275
7,062,252
Total equity
7,390,275
7,067,252
The financial statements were approved by the board of directors and authorised for issue on 25 September 2025 and are signed on its behalf by:
C Bastock
C Lees
Director
Director
Company Registration No. SC199192
CCL LOGISTICS LTD
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 January 2023
5,000
6,206,906
6,211,906
Year ended 31 December 2023:
Profit and total comprehensive income for the year
-
890,346
890,346
Dividends
8
-
(35,000)
(35,000)
Balance at 31 December 2023
5,000
7,062,252
7,067,252
Year ended 31 December 2024:
Profit and total comprehensive income for the year
-
843,023
843,023
Dividends
8
-
(520,000)
(520,000)
Balance at 31 December 2024
5,000
7,385,275
7,390,275
CCL LOGISTICS LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
1
Accounting policies
Company information
CCL Logistics Ltd is a private company limited by shares incorporated in Scotland. The registered office is 27 Burnside Place, Troon, Ayrshire, United Kingdom, KA10 6LZ.
1.1
Accounting convention
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
This company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements:
Section 7 ‘Statement of Cash Flows’: Presentation of a statement of cash flow and related notes and disclosures;
Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instrument Issues: Interest income/expense and net gains/losses for financial instruments not measured at fair value; basis of determining fair values; details of collateral, loan defaults or breaches, details of hedges, hedging fair value changes recognised in profit or loss and in other comprehensive income;
Section 26 ‘Share based Payment’: Share-based payment expense charged to profit or loss, reconciliation of opening and closing number and weighted average exercise price of share options, how the fair value of options granted was measured, measurement and carrying amount of liabilities for cash-settled share-based payments, explanation of modifications to arrangements;
Section 33 ‘Related Party Disclosures’: Compensation for key management personnel.
The financial statements of the company are consolidated in the financial statements of CCL Global Enterprises Limited, this is the smallest and largest group in which the company's results are included. These consolidated financial statements are available from its registered office, 27 Burnside Place, Troon, Ayrshire, KA10 6LZ.
The company has taken advantage of the exemption under section 400 of the Companies Act 2006 not to prepare consolidated accounts. The financial statements present information about the company as an individual entity and not about its group.
1.2
Going concern
The directors are required to prepare the statutory financial statements on the going concern basis unless it is inappropriate to presume that the Group will continue in business. In satisfaction of this responsibility the directors have considered the Group's ability to meet its liabilities as they fall due.true
The company undertakes an ongoing review of all business risks and monitors its cash flow requirements very closely. At the time of approving the financial statements, the directors consider the business to have adequate resources to navigate all foreseeable circumstances.
As such, the directors consider that it is appropriate to prepare the financial statements on the going concern basis.
CCL LOGISTICS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 12 -
1.3
Turnover
Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.
Turnover is recognised when the service has been delivered against a binding obligation on the customer.
1.4
Intangible fixed assets - goodwill
Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 10 years.
For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.
1.5
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Leasehold improvements
20% Straight line
Fixtures, fittings and equipment
10% - 33% Straight line
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.
1.6
Fixed asset investments
Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.
A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
1.7
Impairment of fixed assets
At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
CCL LOGISTICS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 13 -
Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.
If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.
Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.
1.8
Cash and cash equivalents
Cash at bank and in hand are basic financial assets and include cash in hand.
1.9
Financial instruments
The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
Other financial assets
Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.
CCL LOGISTICS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 14 -
Impairment of financial assets
Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.
Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.
If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.
Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
Other financial liabilities
Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.
Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.
CCL LOGISTICS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 15 -
Derecognition of financial liabilities
Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.
1.10
Equity instruments
Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.
1.11
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
1.12
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
1.13
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.14
Leases
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.
CCL LOGISTICS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 16 -
1.15
Government grants
Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.
A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.
1.16
Foreign exchange
Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.
2
Judgements and key sources of estimation uncertainty
In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
Critical judgements
The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.
Goodwill and Business Combinations
In accordance with FRS 102, all assets and liabilities acquired in business combinations must be recorded at fair value. Management undertake a review of assets acquired with goodwill recognised on the excess of the cost of the business combination over the fair values assessed.
Management undertake a review of projected performance of businesses acquired in consideration of the value of fixed and contingent elements of deferred consideration payable, including the impact of the time value of money, and the likelihood of future outflow of resources required in settlement.
An element of additional consideration of up to £1,600,000 may be due for an aquistion made in the prior year and is contingent on the acquired business achieving certain future performance criteria. The directors have included an estimated amount of this additional consideration in the financial statements. Any adjustment to this amount will be treated as an adjustment to the cost of the business combination.
3
Turnover and other revenue
2024
2023
£
£
Turnover analysed by class of business
Logistics services
41,587,190
38,474,684
CCL LOGISTICS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
3
Turnover and other revenue
(Continued)
- 17 -
2024
2023
£
£
Other revenue
Grants received
-
20,148
4
Operating profit
2024
2023
Operating profit for the year is stated after charging/(crediting):
£
£
Exchange losses/(gains)
68
(476)
Government grants
-
(20,148)
Fees payable to the company's auditor for the audit of the company's financial statements
Depreciation of owned tangible fixed assets
82,377
64,579
Profit on disposal of tangible fixed assets
-
(4,458)
Amortisation of intangible assets
352,811
103,128
Operating lease charges
208,586
201,008
Audit fees are recognised in another group entity and are not recharged. These are disclosed in the consolidated financial statements of CCL Global Enterprises Limited.
5
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Number
Number
Sales and operations staff
58
56
Their aggregate remuneration comprised:
2024
2023
£
£
Wages and salaries
2,449,101
2,722,904
Social security costs
266,036
219,871
Pension costs
104,174
80,941
2,819,311
3,023,716
CCL LOGISTICS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 18 -
6
Interest payable and similar expenses
2024
2023
£
£
Interest on bank overdrafts and loans
5,507
21,803
Interest on invoice finance arrangements
219,359
135,714
224,866
157,517
7
Taxation
2024
2023
£
£
Current tax
Adjustments in respect of prior periods
14,255
Deferred tax
Origination and reversal of timing differences
(15,430)
14,187
Total tax (credit)/charge
(15,430)
28,442
The actual (credit)/charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:
2024
2023
£
£
Profit before taxation
827,593
918,788
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 23.52%)
206,898
216,099
Tax effect of expenses that are not deductible in determining taxable profit
17,394
6,526
Group relief
(327,386)
(233,080)
Under/(over) provided in prior years
14,255
Deferred tax adjustments in respect of prior years
6
Restatement of deferred tax for change in rates
845
Fixed asset differences
87,664
23,791
Taxation (credit)/charge for the year
(15,430)
28,442
8
Dividends
2024
2023
£
£
Final paid
520,000
35,000
CCL LOGISTICS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 19 -
9
Intangible fixed assets
Goodwill
£
Cost
At 1 January 2024
2,475,072
Additions
1,009,232
At 31 December 2024
3,484,304
Amortisation and impairment
At 1 January 2024
103,128
Amortisation charged for the year
352,811
At 31 December 2024
455,939
Carrying amount
At 31 December 2024
3,028,365
At 31 December 2023
2,371,944
The addition in the year is due to recognition of possible additional consideration contingent on the aquired business acheiving certain future performance criteria less an adjustment to the goodwill recognised for tax liabilities paid.
10
Tangible fixed assets
Leasehold improvements
Fixtures, fittings and equipment
Total
£
£
£
Cost
At 1 January 2024
136,911
675,533
812,444
Additions
8,601
16,935
25,536
At 31 December 2024
145,512
692,468
837,980
Depreciation and impairment
At 1 January 2024
32,242
592,281
624,523
Depreciation charged in the year
44,237
38,140
82,377
At 31 December 2024
76,479
630,421
706,900
Carrying amount
At 31 December 2024
69,033
62,047
131,080
At 31 December 2023
104,669
83,252
187,921
CCL LOGISTICS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 20 -
11
Fixed asset investments
2024
2023
Notes
£
£
Investments in subsidiaries
12
22,031
24,032
Movements in fixed asset investments
Shares in subsidiaries
£
Cost or valuation
At 1 January 2024
24,032
Valuation changes
(1,001)
Disposals
(1,000)
At 31 December 2024
22,031
Carrying amount
At 31 December 2024
22,031
At 31 December 2023
24,032
12
Subsidiaries
Details of the company's subsidiaries at 31 December 2024 are as follows:
Name of undertaking
Address
Nature of business
Class of
% Held
shares held
Direct
CCL Aylesbury Limited
Note 2
Dormant company
Ordinary
100.00
CCL Derby Limited
Note 2
Dormant company
Ordinary
100.00
CCL E-Biz Limited
Note 1
Dormant company
Ordinary
100.00
CCL Export Packing Limited
Note 2
Dormant company
Ordinary
100.00
Source2 Group Ltd
Note 3
Dormant company
Ordinary
100.00
Registered office addresses (all UK unless otherwise indicated):
Note 1
27 Burnside Place, Troon, Ayrshire, KA10 6LZ
Note 2
Unit 18 Bridgegate Business Park, Gatehouse Way, Aylesbury, Buckinghamshire, HP19 8XN
Note 3
Unit 10 Wilson Business Park Queen Elizabeth Avenue, Hillington Park, Glasgow, G52 4NQ
CCL LOGISTICS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 21 -
13
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
5,387,104
5,154,126
Amounts owed by group undertakings
8,105,931
7,014,616
Other debtors
1,223
Prepayments and accrued income
1,129,048
851,028
14,622,083
13,020,993
Included within trade debtors is £5,096,139 (2023: £4,757,411) which is subject to an invoice discounting arrangement.
14
Creditors: amounts falling due within one year
2024
2023
Notes
£
£
Other borrowings
16
50,000
31,250
Trade creditors
3,637,562
3,346,155
Amounts owed to group undertakings
10,200
16,578
Corporation tax
36,185
Other taxation and social security
216,626
239,099
Other creditors
5,060,064
4,305,213
Accruals and deferred income
797,765
712,806
9,772,217
8,687,286
Included within other creditors is £4,268,736 (2023: £3,479,676) in relation to an invoice discounting arrangement. This facility is secured by a floating charge over the trade debtors.
15
Creditors: amounts falling due after more than one year
2024
2023
Notes
£
£
Other borrowings
16
193,547
Other creditors
1,410,417
1,165,000
1,603,964
1,165,000
CCL LOGISTICS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 22 -
16
Loans and overdrafts
2024
2023
£
£
Other loans
243,547
31,250
Payable within one year
50,000
31,250
Payable after one year
193,547
Bank loans are secured by a bond and floating charge over all the assets of the company.
17
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:
Liabilities
Liabilities
2024
2023
Balances:
£
£
Fixed asset timing differences
6,083
23,238
Short term timing differences
-
(1,725)
6,083
21,513
2024
Movements in the year:
£
Liability at 1 January 2024
21,513
Credit to profit or loss
(15,430)
Liability at 31 December 2024
6,083
The deferred tax liability set out above is expected to reverse within 12 months and relates to accelerated capital allowances that are expected to mature within the same period.
18
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
104,174
80,941
The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.
CCL LOGISTICS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 23 -
19
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of £1 each
5,000
5,000
5,000
5,000
20
Profit and loss reserves
2024
2023
£
£
At the beginning of the year
7,062,252
6,206,906
Profit for the year
843,023
890,346
Dividends declared in the year
(520,000)
(35,000)
At the end of the year
7,385,275
7,062,252
21
Operating lease commitments
Lessee
At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:
2024
2023
£
£
Within one year
280,763
229,819
Between two and five years
153,078
254,153
433,841
483,972
22
Controlling party
The company's immediate parent company is CCL UK Holdings Limited, a company incorporated and registered in Scotland.
CCL Global Enterprises Limited, a company incorporated and registered in Scotland, is the ultimate parent entity.
The ultimate controlling party is Callum Bastock, by virtue of his majority shareholding in CCL Global Enterprises Limited.
2024-12-312024-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.100No description of principal activityC BastockD CockburnC LeesD BastockSC1991922024-01-012024-12-31SC199192bus:Director12024-01-012024-12-31SC199192bus:Director32024-01-012024-12-31SC199192bus:CompanySecretary12024-01-012024-12-31SC199192bus:Director22024-01-012024-12-31SC199192bus:RegisteredOffice2024-01-012024-12-31SC1991922024-12-31SC1991922023-01-012023-12-31SC199192core:RetainedEarningsAccumulatedLosses2023-01-012023-12-31SC199192core:RetainedEarningsAccumulatedLosses2024-01-012024-12-31SC199192core:Goodwill2024-12-31SC199192core:Goodwill2023-12-31SC1991922023-12-31SC199192core:LeaseholdImprovements2024-12-31SC199192core:ComputerEquipment2024-12-31SC199192core:LeaseholdImprovements2023-12-31SC199192core:ComputerEquipment2023-12-31SC199192core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-31SC199192core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-31SC199192core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-31SC199192core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-31SC199192core:CurrentFinancialInstruments2024-12-31SC199192core:CurrentFinancialInstruments2023-12-31SC199192core:Non-currentFinancialInstruments2024-12-31SC199192core:Non-currentFinancialInstruments2023-12-31SC199192core:ShareCapital2024-12-31SC199192core:ShareCapital2023-12-31SC199192core:RetainedEarningsAccumulatedLosses2024-12-31SC199192core:RetainedEarningsAccumulatedLosses2023-12-31SC199192core:ShareCapital2022-12-31SC199192core:RetainedEarningsAccumulatedLosses2022-12-31SC199192core:ShareCapitalOrdinaryShareClass12024-12-31SC199192core:ShareCapitalOrdinaryShareClass12023-12-31SC199192core:RetainedEarningsAccumulatedLosses2023-12-31SC199192core:Goodwill2024-01-012024-12-31SC199192core:LeaseholdImprovements2024-01-012024-12-31SC199192core:ComputerEquipment2024-01-012024-12-31SC199192core:UKTax2024-01-012024-12-31SC199192core:UKTax2023-01-012023-12-31SC19919212024-01-012024-12-31SC19919212023-01-012023-12-31SC19919222024-01-012024-12-31SC19919222023-01-012023-12-31SC19919232024-01-012024-12-31SC19919232023-01-012023-12-31SC199192core:Goodwill2023-12-31SC199192core:Goodwillcore:ExternallyAcquiredIntangibleAssets2024-01-012024-12-31SC199192core:LeaseholdImprovements2023-12-31SC199192core:ComputerEquipment2023-12-31SC1991922023-12-31SC199192core:Subsidiary12024-01-012024-12-31SC199192core:Subsidiary22024-01-012024-12-31SC199192core:Subsidiary32024-01-012024-12-31SC199192core:Subsidiary42024-01-012024-12-31SC199192core:Subsidiary52024-01-012024-12-31SC199192core:Subsidiary112024-01-012024-12-31SC199192core:Subsidiary222024-01-012024-12-31SC199192core:Subsidiary332024-01-012024-12-31SC199192core:Subsidiary442024-01-012024-12-31SC199192core:Subsidiary552024-01-012024-12-31SC199192core:Non-currentFinancialInstruments12024-12-31SC199192core:Non-currentFinancialInstruments12023-12-31SC199192bus:OrdinaryShareClass12024-01-012024-12-31SC199192bus:OrdinaryShareClass12024-12-31SC199192bus:OrdinaryShareClass12023-12-31SC199192core:WithinOneYear2024-12-31SC199192core:WithinOneYear2023-12-31SC199192core:BetweenTwoFiveYears2024-12-31SC199192core:BetweenTwoFiveYears2023-12-31SC199192bus:PrivateLimitedCompanyLtd2024-01-012024-12-31SC199192bus:FRS1022024-01-012024-12-31SC199192bus:Audited2024-01-012024-12-31SC199192bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP