Registered number
04182406
Samphire Cargo Limited
Report and Unaudited Accounts
31 May 2025
Collins
Chartered Accountants
West Midlands

Samphire Cargo Limited
Registered number: | 04182406
Balance Sheet
as at 31 May 2025
|  |  | 31-May |  | 31-May
Notes |  | 2025 |  | 2024
|  |  | £ | £ |  | £ | £
Fixed assets
Tangible assets | 3 |  |  | 41,393 |  |  | 60,738
Current assets
Debtors | 5 |  | 632,257 |  |  | 609,502
Cash at bank and in hand |  |  | 434,079 |  |  | 697,332
|  |  | 1,066,336 |  |  | 1,306,834
Creditors: amounts falling due within one year | 6 |  | (872,496) |  |  | (651,923)
Net current assets |  |  |  | 193,840 |  |  | 654,911
Total assets less current liabilities |  |  |  | 235,233 |  |  | 715,649
Provisions for liabilities |  |  |  | (6,098) |  |  | (10,781)
Net assets |  |  |  | 229,135 |  |  | 704,868
Capital and reserves
Called up share capital |  |  |  | 1,000 |  |  | 1,000
Profit and loss account |  |  |  | 228,135 |  |  | 703,868
Shareholders' funds |  |  |  | 229,135 |  |  | 704,868
The directors are satisfied that the company is entitled to exemption from the requirement to obtain an audit under section 477 of the Companies Act 2006.
The members have not required the company to obtain an audit in accordance with section 476 of the Act.
The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of accounts.
The accounts have been prepared and delivered in accordance with the special provisions applicable to companies subject to the small companies regime. The profit and loss account has not been delivered to the Registrar of Companies.
S K Beechener
Director
Approved by the board on 2 October 2025

Samphire Cargo Limited
Notes to the Accounts
for the year ended 31 May 2025
1 | Accounting policies
| Basis of preparation
| The accounts have been prepared under the historical cost convention and in accordance with FRS 102 (as applicable to small companies), The Financial Reporting Standard applicable in the UK and Republic of Ireland.
| Turnover
| Turnover is measured at the fair value of the consideration received or receivable, net of discounts and value added taxes. Turnover comprises revenue earned from the provision of services which are recognised when the service is performed.
| Tangible fixed assets
| Tangible fixed assets are measured at cost less accumulative depreciation and any accumulative impairment losses. Depreciation is provided on all tangible fixed assets,at rates calculated to write off the cost, less estimated residual value, of each asset evenly over its expected useful life, as follows:
| Plant and machinery | 25% reducing balance
| Motor vehicles | 25% reducing balance
| Leasehold Improvements | 20% Straight Line
| Debtors
| Short term debtors are measured at transaction price (which is usually the invoice price), less any impairment losses for bad and doubtful debts. Loans and other financial assets are initially recognised at transaction price including any transaction costs.
| Creditors
| Short term creditors are measured at transaction price (which is usually the invoice price). Loans and other financial liabilities are initially recognised at transaction price net of any transaction costs.
| Taxation
| A current tax liability is recognised for the tax payable on the taxable profit of the current and past periods. A current tax asset is recognised in respect of a tax loss that can be carried back to recover tax paid in a previous period. Deferred tax is recognised in respect of all timing differences between the recognition of income and expenses in the financial statements and their inclusion in tax assessments. Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.Current and deferred tax assets and liabilities are not discounted.
| Foreign currency translation
| Transactions in foreign currencies are initially recognised at the rate of exchange ruling at the date of the transaction. At the end of each reporting period foreign currency monetary items are translated at the closing rate of exchange. Non-monetary items that are measured at historical cost are translated at the rate ruling at the date of the transaction. All differences are charged to profit or loss.
| Pensions
| Contributions to defined contribution plans are expensed in the period to which they relate.
2 | Employees | 2025 |  | 2024
Number | Number
| Average number of persons employed by the company | 21 |  | 19
3 | Tangible fixed assets
|  |  |  | Leasehold Improvements |  | Plant and machinery etc |  | Total
£ | £ | £
| Cost
| At 1 June 2024 | 17,391 |  | 92,818 |  | 110,209
| Additions | - |  | 2,050 |  | 2,050
| Disposals | - |  | (30,503) |  | (30,503)
| At 31 May 2025 | 17,391 |  | 64,365 |  | 81,756
| Depreciation
| At 1 June 2024 | 5,217 |  | 44,254 |  | 49,471
| Charge for the year | 1,217 |  | 20,178 |  | 21,395
| On disposals | - |  | (30,503) |  | (30,503)
| At 31 May 2025 | 6,434 |  | 33,929 |  | 40,363
| Net book value
| At 31 May 2025 | 10,957 |  | 30,436 |  | 41,393
| At 31 May 2024 | 12,174 |  | 48,564 |  | 60,738
4 | Investments
Other
investments
£
| Cost
| Additions | 954,873
| Impairment | (954,873)
| At 31 May 2025 | -
5 | Debtors | 2025 |  | 2024
£ | £
| Trade debtors | 455,907 |  | 424,002
| Amounts owed by group undertakings |  | 134,053 |  | 155,684
| VAT |  |  |  |  | 8,264 |  | 10,005
| Prepayments and accrued income |  | 34,033 |  | 15,402
| Other debtors | - |  | 4,409
|  |  |  |  |  | 632,257 |  | 609,502
6 | Creditors: amounts falling due within one year | 2025 |  | 2024
£ | £
| Trade creditors | 256,525 |  | 314,480
| Amounts owed to group undertakings |  | 459,270 |  | 76,841
| Corporation tax | 75,468 |  | 85,508
| Other taxes and social security costs | 34,783 |  | 58,406
| Accruals and deferred income | 46,450 |  | 116,688
|  |  |  |  |  | 872,496 |  | 651,923
7 | Other financial commitments | 2025 |  | 2024
£ | £
| Total future minimum payments under non-cancellable operating leases |  | 17,500 |  | 47,500
8 | Controlling party
| The company is a subsidiary of EJR Group Limited,a company incorporated in England & Wales.The Registered office of the company is The Lodge,Castle Bromwich Hall,Chester Road,Castle Bromwich, West Midlands. B36 9DE.
9 | Other information
| Samphire Cargo Limited is a private company limited by shares and incorporated in England. Its registered office is:
| White Cliffs House,
| Poulton Close
| Dover
| England
| CT17 0HL

Samphire Cargo Limited 04182406 false 2024-06-01 2025-05-31 2025-05-31 VT Final Accounts July 2024 S K Beechener No description of principal activity 04182406 2023-06-01 2024-05-31 04182406 core:WithinOneYear 2024-05-31 04182406 core:ShareCapital 2024-05-31 04182406 core:RetainedEarningsAccumulatedLosses 2024-05-31 04182406 core:AllPeriods 2024-05-31 04182406 2024-06-01 2025-05-31 04182406 bus:PrivateLimitedCompanyLtd 2024-06-01 2025-05-31 04182406 bus:AuditExemptWithAccountantsReport 2024-06-01 2025-05-31 04182406 bus:Director40 2024-06-01 2025-05-31 04182406 1 2024-06-01 2025-05-31 04182406 2 2024-06-01 2025-05-31 04182406 core:LandBuildings 2024-06-01 2025-05-31 04182406 core:PlantMachinery 2024-06-01 2025-05-31 04182406 countries:England 2024-06-01 2025-05-31 04182406 bus:FRS102 2024-06-01 2025-05-31 04182406 bus:FilletedAccounts 2024-06-01 2025-05-31 04182406 2025-05-31 04182406 core:WithinOneYear 2025-05-31 04182406 core:ShareCapital 2025-05-31 04182406 core:RetainedEarningsAccumulatedLosses 2025-05-31 04182406 core:LandBuildings 2025-05-31 04182406 core:PlantMachinery 2025-05-31 04182406 core:AllPeriods 2025-05-31 04182406 2024-05-31 04182406 core:LandBuildings 2024-05-31 04182406 core:PlantMachinery 2024-05-31 iso4217:GBP xbrli:pure