Company Registration No. SC355823 (Scotland)
GRAMPIAN CONTINENTAL LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
GRAMPIAN CONTINENTAL LIMITED
COMPANY INFORMATION
Directors
Mr N J Bremner
Mr M W Lacey
Mr G Murray
Mr M D Farrow
Secretary
Stronachs Secretaries Limited
Company number
SC355823
Registered office
28 Albyn Place
Aberdeen
AB10 1YL
Auditor
Johnston Carmichael LLP
Bishop's Court
29 Albyn Place
Aberdeen
AB10 1YL
GRAMPIAN CONTINENTAL LIMITED
CONTENTS
Page
Strategic report
1 - 3
Directors' report
4 - 5
Directors' responsibilities statement
6
Independent auditor's report
7 - 10
Group profit and loss account
11
Group statement of comprehensive income
12
Group balance sheet
13
Company balance sheet
14
Group statement of changes in equity
15
Company statement of changes in equity
16
Group statement of cash flows
17
Notes to the financial statements
18 - 40
GRAMPIAN CONTINENTAL LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 MARCH 2025
- 1 -

The directors present the strategic report for the year ended 31 March 2025.

Fair review of the business

The results for the group show turnover of £34.0m (2024 - £39.3m), gross profit of £8.5m (2024 - £8.6m) and a pre-tax profit of £2.7m (2024 - £3.1m). The net assets of the group at the year end were £14.1m (2024 - £12.7m).

 

2025 has proved to be a challenging period. With a new government elected and the uncertainty in the business world, there have been obstacles put in our way at several junctures. However there is always a requirement to move goods from A to B and that’s what we tend to excel in. We stay abreast of all and react accordingly whatever it may be.

 

During the year we had a major re-structuring programme which included the amalgamation of 3 related companies within the Grampian Continental family (see Note 28). This has proved to be a very successful decision and has made the group a good deal stronger.

 

Health and safety is a very important part of any business and we are no different. We have managed to re-appoint a QHSE manager with impeccable credentials to fill this role and take us on and develop the department and prepare for all aspects in the future.

 

This year has seen a number of projects finishing and contracts nearing the end, but we have endeavoured to tackle this head on and several clients have already agreed to extend their ongoing contracts with us into the future. The management team continue to run a tight ship with utilisation which has been as good as it has been for a while. The directors still have a close relationship with a number of major customers and this proves to be invaluable with a direct line to solving any problems or indeed making important decisions.

 

Over the last few years, we have had several iconic operational issues to report on whether it be new premises, Brexit or new workshop development but this year has been a little quieter on that front which gives the team of directors more time to focus on the day-to-day operational things.

 

The new government has not done anyone any favours and has cost all companies a considerable amount of money. This was a big worry this time a year ago although there does seem to be some sort of “U” turn regarding green energy which in the areas we service can only be good.

 

Traditionally, performance has been measured against revenue flows, profit and a healthy balance sheet: as an organisation committed to business expansion we believe our creativity, innovation and portfolio expansion will provide the stimulus for future growth and development.

Principal risks and uncertainties

Principal risks and uncertainties at present is the lack of trained personnel at a basic level, not just in the transport industry, but in all sectors we are connected with. There are continual uncertainties in the energy sector but they have eased considerably this year due to the government increasing drilling licenses within the North Sea. That said the construction industry continues to thrive and has good forecasts moving into the future.

GRAMPIAN CONTINENTAL LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 2 -

Section 172 statement

The four directors of the group have acted in a way that they consider, in good faith, would be most likely to promote the success of the group for the benefit of its members as a whole, and in doing so having regard (amongst other matters) to:

 

Section 172 considerations are embedded in Board decision making across the company and further supported by the purpose, vision, values, culture and strategy of the group.

 

 

  1. Management. The Directors continue to mentor and support the team members selected into management roles, whilst further developing team members with potential to further the successful family culture that has been created. In addition, new members have joined the transport ream to assist with new projects.

     

  2. Identifying risk of ageing fleet. We constantly look to update the fleet with latest technology and new designs - new vehicles with aerodynamic designs, driver comfort and efficiency, be it fuel return and reliability, are at the forefront. Our method to change ageing trucks onto local work, a growing market for us, continues.

     

  3. Control of costs. The ever-changing economies and issues across the globe, be it war and energy crisis, have caused fluctuating fuel prices, increased costs for consumables, along with a declining market to obtain driver workforce. All of this has given us challenges throughout the year.

     

  4. Reducing carbon footprint. Grampian Continental are continuing to make improvements to achieve a reduced carbon footprint. Control of the fleet, consolidation of cargoes, latest fuel efficiency vehicles and continuation of growth to our small electric fleet of vehicles all play a part.

     

  5. Technology. Driver handheld devices are the latest technology to be handed out across our driver team. This enables quicker receipt of delivery PODs, enabling us to notify and give proof of delivery asap to our customer base.

     

  6. Communication. Communication is key to any business. We encourage regular team talks, toolbox meetings and up to date relevant information to be passed to our workforce.    

 

GRAMPIAN CONTINENTAL LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 3 -

Examples of our overall approach to our engagement with our team is summarised in the table below:

 

Stakeholder group

Engagement

Employees

Regular team talks

Driver input to vehicle specifications

Customers

Strong partnership with key contract / account / general manager

Continued review and optimisation of solutions

Regular performance reviews, supported by service level agreements and key performance indicators

Contracts in place to ensure clear commercial arrangements

Management Team

Regular meetings held

Suppliers

Long term partnership with key suppliers

Regular reviews

Clear responsibilities and contracts in place

Bank/ finance providers

Regular facility reviews and monthly updates on group performance.    

Industry bodies e.g. Road Haulage Association (RHA)

We are active members of these bodies and participate in meetings and surveys

Industry regulators (Department for Transport (DfT), VOSA)

As a compliant operator, we are responsive to requests for information and have regular open dialogue

 

Key performance indicators

Traditionally, performance has been measured against revenue flows, profit and a healthy balance sheet: as an organisation committed to business expansion we believe our creativity, innovation and portfolio expansion will provide the stimulus for future growth and development.

On behalf of the board

Mr N J Bremner
Director
4 December 2025
GRAMPIAN CONTINENTAL LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 MARCH 2025
- 4 -

The directors present their annual report and financial statements for the year ended 31 March 2025.

Principal activities

The principal activity of the group and company continued to be that of road haulage.

Results and dividends

The results for the year are set out on page 11.

Ordinary dividends were paid amounting to £200,000 (2024 - £200,000). 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:

Mr N J Bremner
Mr M W Lacey
Mr G Murray
Mr M D Farrow
Future developments

The directors do not anticipate any changes to their business plan in the foreseeable future.

Auditor

The auditor, Johnston Carmichael LLP, is deemed to be reappointed under section 487(2) of the Companies Act 2006.

Streamlined energy and carbon report

The regulated SECR energy and greenhouse gas emission sources of the UK operations of the Grampian Continental Group are reported below. The group has taken the exemption from including overseas entities.

2025
2024
Energy consumption
kWh
kWh
Aggregate of energy consumption in the year
456,992
424,110
GRAMPIAN CONTINENTAL LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 5 -
2025
2024
Emissions of CO2 equivalent
metric tonnes
metric tonnes
Scope 1 - direct emissions
- Emissions from company-owned vehicles (tracked) (a)
8,803.30
5,120.40
- Emissions from company-owned vehicles (untracked) (b)
89.90
118.90
8,893.20
5,239.30
Scope 2 - indirect emissions
- Electricity consumed (c)
43.80
44.50
- Gas consumed (d)
44.80
38.20
Total gross emissions
8,981.80
5,322.00
Intensity ratio
Total emissions per tonnes of CO2e per pound (£) of sales revenue
0.26
0.14
Quantification and reporting methodology

The group has followed the 2019 HM Government Environmental Reporting Guidelines. The group has also used the GHG Reporting Protocol – Corporate Standard and have used the 2025 UK Government’s Conversion Factors for Company Reporting.

Intensity measurement

The chosen intensity measurement ratio is total gross emissions in metric tonnes CO2e per £m of revenue, the recommended ratio for the sector.

Measures taken to improve energy efficiency

The group continues to focus on reducing energy consumption and carbon emissions. Examples of our main measures increase the group's energy efficiency are as follows:

 

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 auditor of the company 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 auditor of the company is aware of that information.

On behalf of the board
Mr N J Bremner
Director
4 December 2025
GRAMPIAN CONTINENTAL LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 MARCH 2025
- 6 -

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 group and company, and of the profit or loss of the group for that period. In preparing these financial statements, the directors are required to:

 

 

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and 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 group and company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

GRAMPIAN CONTINENTAL LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF GRAMPIAN CONTINENTAL LIMITED
- 7 -
Opinion

We have audited the financial statements of Grampian Continental Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 March 2025 which comprise the Group Profit and Loss Account, the Group Statement of Comprehensive Income, the Group Balance Sheet, the Company Balance Sheet, the Group Statement of Changes in Equity, the Company Statement of Changes in Equity, the Group Statement of Cash Flows 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:

 

Basis for opinion

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 responsibilities for the audit of the financial statements section of our report. We are independent of the group 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 group or parent 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.

Other information

The other information comprises the information included in the Annual Report and Financial Statements other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the Annual Report and Financial Statements. 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 the audit:

 

GRAMPIAN CONTINENTAL LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF GRAMPIAN CONTINENTAL LIMITED
- 8 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the group and the parent company and its environment obtained in the course of the audit, we have not identified material misstatements in the Strategic Report and 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:

 

Responsibilities of directors

As explained more fully in the directors' Responsibilities Statement, set out on Page 6, 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 group's and parent 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 group or parent company or to cease operations, or have no realistic alternative but to do so.

Auditor 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 for the audit of the financial statements is located on the Financial Reporting Council’s website at: http://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor’s report.

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, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

 

We assessed whether the engagement team collectively had the appropriate competence and capabilities to identify or recognise non-compliance with laws and regulations by considering their experience, past performance and support available.

All engagement team members were briefed on relevant identified laws and regulations and potential fraud risks at the planning stage of the audit. Engagement team members were reminded to remain alert to any indications of fraud or non-compliance with laws and regulations throughout the audit.

GRAMPIAN CONTINENTAL LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF GRAMPIAN CONTINENTAL LIMITED
- 9 -
Extent to which the audit was considered capable of detecting irregularities, including fraud (continued)

We obtained an understanding of the legal and regulatory frameworks that are applicable to the group and parent company and the sector in which they operate, focusing on those provisions that had a direct effect on the determination of material amounts and disclosures in the financial statements. The most relevant frameworks we identified include:

 

We gained an understanding of how the group and parent company are complying with these laws and regulations by making enquiries of management and those charged with governance. We corroborated these enquiries through our review of submitted returns, and relevant correspondence with regulatory bodies.

We assessed the susceptibility of the group’s and parent company's financial statements to material misstatement, including how fraud might occur, by meeting with management and those charged with governance to understand where it was considered there was susceptibility to fraud. This evaluation also considered how management and those charged with governance were remunerated and whether this provided an incentive for fraudulent activity. We considered the overall control environment and how management and those charged with governance oversee the implementation and operation of controls. In areas of the financial statements where the risks were considered to be higher, we performed procedures to address each identified risk. We identified a heightened fraud risk in relation to:

In addition to the above, the following procedures were performed to provide reasonable assurance that the financial statements were free of material fraud or error:

Our audit procedures were designed to respond to the risk of material misstatements in the financial statements, recognising that the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve intentional concealment, forgery, collusion, omission or misrepresentation. There are inherent limitations in the audit procedures performed and the further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we are to become aware of it.

GRAMPIAN CONTINENTAL LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF GRAMPIAN CONTINENTAL LIMITED
- 10 -

Use of our report

This report is made solely to the parent 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 parent 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 parent company and the parent company’s members as a body, for our audit work, for this report, or for the opinions we have formed.

David Wilson (Senior Statutory Auditor)
For and on behalf of Johnston Carmichael LLP
4 December 2025
Statutory Auditor
Bishop's Court
29 Albyn Place
Aberdeen
AB10 1YL
GRAMPIAN CONTINENTAL LIMITED
GROUP PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 MARCH 2025
- 11 -
2025
2024
Notes
£
£
Turnover
3
34,020,147
39,267,969
Cost of sales
(25,490,195)
(30,658,534)
Gross profit
8,529,952
8,609,435
Administrative expenses
(5,936,067)
(5,909,747)
Other operating income
3
618,465
617,127
Operating profit
4
3,212,350
3,316,815
Interest receivable and similar income
8
7,399
5,792
Interest payable and similar expenses
9
(470,704)
(177,199)
Profit before taxation
2,749,045
3,145,408
Tax on profit
10
(1,067,132)
(830,593)
Profit for the financial year
1,681,913
2,314,815
Profit for the financial year is all attributable to the owners of the parent company.

 

GRAMPIAN CONTINENTAL LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 MARCH 2025
- 12 -
2025
2024
£
£
Profit for the year
1,681,913
2,314,815
Other comprehensive expense
Currency translation differences
(61,985)
(72,043)
Total comprehensive income for the year
1,619,928
2,242,772
Total comprehensive income for the year is all attributable to the owners of the parent company.
GRAMPIAN CONTINENTAL LIMITED
GROUP BALANCE SHEET
AS AT 31 MARCH 2025
31 March 2025
- 13 -
2025
2024
Notes
£
£
£
£
Fixed assets
Goodwill
12
5,995,594
-
0
Tangible assets
13
13,768,174
10,243,781
Investment properties
14
1,826,365
1,826,365
21,590,133
12,070,146
Current assets
Stocks
17
97,243
53,301
Debtors
18
7,538,857
8,069,406
Cash at bank and in hand
5,816,275
2,210,001
13,452,375
10,332,708
Creditors: amounts falling due within one year
19
(8,159,329)
(6,812,001)
Net current assets
5,293,046
3,520,707
Total assets less current liabilities
26,883,179
15,590,853
Creditors: amounts falling due after more than one year
20
(10,395,650)
(1,518,238)
Provisions for liabilities
Deferred tax liability
23
2,407,461
1,412,475
(2,407,461)
(1,412,475)
Net assets
14,080,068
12,660,140
Capital and reserves
Called up share capital
25
40,000
40,000
Capital redemption reserve
27
10,000
10,000
Other reserves
27
41,463
103,448
Profit and loss reserves
27
13,988,605
12,506,692
Total equity
14,080,068
12,660,140
The financial statements were approved by the board of directors and authorised for issue on 4 December 2025 and are signed on its behalf by:
04 December 2025
Mr N J Bremner
Director
GRAMPIAN CONTINENTAL LIMITED
COMPANY BALANCE SHEET
AS AT 31 MARCH 2025
31 March 2025
- 14 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
13
8,605,360
8,613,201
Investment properties
14
1,826,365
1,826,365
Investments
15
12,540,134
15,934
22,971,859
10,455,500
Current assets
Stocks
17
76,368
53,301
Debtors
18
6,655,564
7,074,516
Cash at bank and in hand
1,915,508
1,573,348
8,647,440
8,701,165
Creditors: amounts falling due within one year
19
(7,705,184)
(6,377,717)
Net current assets
942,256
2,323,448
Total assets less current liabilities
23,914,115
12,778,948
Creditors: amounts falling due after more than one year
20
(9,556,427)
(1,518,238)
Provisions for liabilities
Deferred tax liability
23
1,504,149
1,406,370
(1,504,149)
(1,406,370)
Net assets
12,853,539
9,854,340
Capital and reserves
Called up share capital
25
40,000
40,000
Capital redemption reserve
27
10,000
10,000
Profit and loss reserves
27
12,803,539
9,804,340
Total equity
12,853,539
9,854,340

As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the year was £3,199,199 (2024 - £2,076,013 profit).

The financial statements were approved by the board of directors and authorised for issue on 4 December 2025 and are signed on its behalf by:
04 December 2025
Mr N J Bremner
Director
Company Registration No. SC355823
GRAMPIAN CONTINENTAL LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025
- 15 -
Share capital
Capital redemption reserve
Other reserves
Profit and loss reserves
Total
Notes
£
£
£
£
£
Balance at 1 April 2023
40,000
10,000
175,491
10,391,877
10,617,368
Year ended 31 March 2024:
Profit for the year
-
-
-
2,314,815
2,314,815
Other comprehensive expense:
Currency translation differences
-
-
-
(72,043)
(72,043)
Total comprehensive income for the year
-
-
-
2,242,772
2,242,772
Dividends
11
-
-
-
(200,000)
(200,000)
Transfers
-
-
(72,043)
72,043
-
Balance at 31 March 2024
40,000
10,000
103,448
12,506,692
12,660,140
Year ended 31 March 2025:
Profit for the year
-
-
-
1,681,913
1,681,913
Other comprehensive expense:
Currency translation differences
-
-
-
(61,985)
(61,985)
Total comprehensive income for the year
-
-
-
1,619,928
1,619,928
Dividends
11
-
-
-
(200,000)
(200,000)
Transfers
-
-
(61,985)
61,985
-
Balance at 31 March 2025
40,000
10,000
41,463
13,988,605
14,080,068
GRAMPIAN CONTINENTAL LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025
- 16 -
Share capital
Capital redemption reserve
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 April 2023
40,000
10,000
7,928,327
7,978,327
Year ended 31 March 2024:
Profit and total comprehensive income for the year
-
-
2,076,013
2,076,013
Dividends paid
11
-
-
(200,000)
(200,000)
Balance at 31 March 2024
40,000
10,000
9,804,340
9,854,340
Year ended 31 March 2025:
Profit and total comprehensive income for the year
-
-
1,118,770
1,118,770
Dividends received
-
-
2,080,429
2,080,429
Dividends paid
11
-
-
(200,000)
(200,000)
Balance at 31 March 2025
40,000
10,000
12,803,539
12,853,539
GRAMPIAN CONTINENTAL LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2025
- 17 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
33
9,468,777
5,079,727
Interest paid
(470,704)
(177,199)
Income taxes paid
(776,370)
(235,698)
Net cash inflow from operating activities
8,221,703
4,666,830
Investing activities
Purchase of subsidiary undertakings, net of cash received
(1,061,133)
-
Purchase of tangible fixed assets
(2,518,874)
(1,066,381)
Proceeds on disposal of tangible fixed assets
490,301
314,736
Interest received
7,399
5,792
Net cash used in investing activities
(3,082,307)
(745,853)
Financing activities
Invoice finance drawdown
-
144,810
Loans made to directors
-
(125,000)
Repayment of bank loans
-
(1,290,626)
Payment of finance leases obligations
(1,304,813)
(1,763,560)
Dividends paid to equity shareholders
(200,000)
(340,000)
Net cash used in financing activities
(1,504,813)
(3,374,376)
Net increase in cash and cash equivalents
3,634,583
546,601
Cash and cash equivalents at beginning of year
2,210,001
1,673,490
Effect of foreign exchange rates
(28,309)
(10,090)
Cash and cash equivalents at end of year
5,816,275
2,210,001
GRAMPIAN CONTINENTAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 18 -
1
Accounting policies
Company information

Grampian Continental Limited (“the parent company”) is a private limited company domiciled and incorporated in Scotland. The registered office is 28 Albyn Place, Aberdeen, AB10 1YL. The principal place of business is Blacklaws House, Minto Drive, Aberdeen, AB12 3LW.

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 group. Monetary amounts in these financial statements are rounded to the nearest pound sterling.

The financial statements have been prepared under the historical cost convention, except for investment properties held at fair value. The principal accounting policies adopted are set out below.

The parent 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 for parent company information presented within the consolidated financial statements:

 

1.2
Basis of consolidation

The consolidated financial statements incorporate those of Grampian Continental Limited and its subsidiaries (i.e. entities that the group controls through its power to govern the financial and operating policies so as to obtain economic benefits).

 

All financial statements are made up to 31 March 2025.

 

All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.

1.3
Going concern

At the time of approving the financial statements, the directors have a reasonable expectation that the group and company have adequate resources to continue in operational existence for the foreseeable future, being a period of at least 12 months from the approval of the financial statements. The directors actively manage cash flows and use cash forecasting to make informed management decisions, and have considered plausible adverse scenarios. The directors expect to operate within the terms of the debt facilities currently available and expected to be available for the foreseeable future.

 

On this basis, the directors continue to adopt the going concern basis in preparing the financial statements.

1.4
Turnover

Turnover represents net sales from from road haulage services, excluding value added tax and is recognised in the financial statements when the group has received the right to consideration. The group usually obtains the right to consideration upon the collection of goods for delivery to the end-customer.

 

Other income, relating to rental income, is recognised on a straight line basis over the period of the rental term.

GRAMPIAN CONTINENTAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 19 -
1.5
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of a business 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.

1.6
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost over their useful lives on the following bases:

Freehold land and buildings
2% on cost
Leasehold improvements
10% on cost
Plant and machinery
33% on cost
Fixtures and fittings
20% on cost
Computer equipment
33% on cost
Motor vehicles
20% on cost

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 recognised in the profit and loss account.

1.7
Investment properties

Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in the profit and loss account.

1.8
Fixed asset investments

In the parent company financial statements, investments in subsidiaries are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.

A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

1.9
Impairment of fixed assets

At each reporting period end date, the group 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).

Recoverable amount is the higher of fair value less costs to sell and value in use. If the recoverable amount of an asset is estimated to be less than its carrying amount, the carrying amount of the asset is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss.

GRAMPIAN CONTINENTAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 20 -
1.10
Stocks

Stocks relate to consumables held for internal use by the group. Stocks are stated at lower of cost and net realisable value. Cost is calculated as purchase price. Net realisable value is calculated as estimated replacement cost.

1.11
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand.

1.12
Financial instruments

The group 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 group's balance sheet when the group becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset and 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.

Impairment of financial assets

Financial assets 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 group 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 group after deducting all of its liabilities.

GRAMPIAN CONTINENTAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 21 -
Basic financial liabilities

Basic financial liabilities, including creditors and bank loans, 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.

Derecognition of financial liabilities

Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.

1.13
Equity instruments

Equity instruments issued by the group 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 group.

1.14
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 group’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 if, and only if, there is 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.

GRAMPIAN CONTINENTAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 22 -
1.15
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 group is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.16
Retirement benefits

The companies in the group operate a defined contribution pension scheme. Payments to the group's pension scheme are charged to the profit and loss account in the period to which they relate.

1.17
Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the asset's fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to the profit and loss account so as to produce a constant periodic rate of interest on the remaining balance of the liability.

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 leased asset are consumed.

1.18
Foreign exchange

Monetary assets and liabilities denominated in foreign currencies are translated into sterling at the rates of exchange ruling at the balance sheet date. Transactions in foreign currencies are recorded at the rate ruling at the date of the transaction. All differences are taken to profit and loss account.

 

The financial statements of overseas subsidiary undertakings are translated at the rate of exchange ruling at the balance sheet date. The exchange differences arising on the retranslation of opening net assets are taken directly to reserves. All other translation differences are taken to the profit and loss account.

1.19

Invoice financing

The group has a debt factoring agreement in place with the bank. Due to the nature of the agreement, the risks and rewards are still retained by the group, and therefore under FRS 102, separate presentation is appropriate.

GRAMPIAN CONTINENTAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 23 -
2
Judgements and key sources of estimation uncertainty

In the application of the group’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.

Key sources of estimation uncertainty
Impairment of Goodwill / Investments

Accounting for business combinations can contain significant estimation uncertainty linked to assessments over the fair value of identifiable assets and liabilities acquired as part of the combination. In completing this assessment, management have performed detailed reviews over the underlying assets and liabilities acquired to support values as well as consideration over the period in which assets and liabilities acquired are anticipated to be realised. Further details of the business combination effected in the year are outlined at note 28.

 

At each reporting period end date, the directors review the carrying value of goodwill and fixed asset investments to determine whether there is any indication that the balances have suffered an impairment loss. If any such indication exists, the recoverable amount of the goodwill is estimated by reference to the fair value of the cash generating unit(s) of which it is a part in order to determine the extent of the impairment loss (if any). The assessment of recoverable amount involves judgement over net sales value and future cash generation attributable to the underlying cash generating units.

3
Turnover and other revenue

An analysis of the group's turnover is as follows:

2025
2024
£
£
Turnover analysed by class of business
Haulage income
33,737,206
39,006,022
Garage income
282,941
261,947
34,020,147
39,267,969
2025
2024
£
£
Turnover analysed by geographical market
United Kingdom
28,373,967
34,408,069
Rest of the world
5,646,180
4,859,900
34,020,147
39,267,969
GRAMPIAN CONTINENTAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
3
Turnover and other revenue
(Continued)
- 24 -
2025
2024
£
£
Other significant revenue
Interest income
7,399
5,792
Rental income
601,465
590,971
Insurance claims receivable
17,000
26,156
4
Operating profit
2025
2024
£
£
Operating profit for the year is stated after charging/(crediting):
Exchange losses
21,030
14,760
Depreciation of owned tangible fixed assets
669,596
887,424
Depreciation of tangible fixed assets held under finance leases
1,816,765
1,224,916
Profit on disposal of tangible fixed assets
(294,491)
(112,277)
Amortisation of intangible assets
260,678
-
Operating lease charges
177,320
181,464
5
Auditor's remuneration
2025
2024
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
41,500
31,000
For other services
Taxation compliance services
12,500
8,530
All other non-audit services
22,500
4,000
35,000
12,530
6
Employees

The average monthly number of persons (including directors) employed by the group and company during the year was:

Group
Company
2025
2024
2025
2024
Number
Number
Number
Number
Management and admin
50
56
42
45
Drivers
106
75
73
73
Total
156
131
115
118
GRAMPIAN CONTINENTAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
6
Employees
(Continued)
- 25 -

Their aggregate remuneration comprised:

Group
2025
2024
£
£
Wages and salaries
6,994,794
6,538,442
Social security costs
925,690
726,803
Pension costs
591,888
567,957
8,512,372
7,833,202
7
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
358,526
389,646
Company pension contributions to defined contribution schemes
180,000
300,000
538,526
689,646

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 3 (2024 - 3).

Remuneration disclosed above includes the following amounts paid to the highest paid director:
2025
2024
£
£
Remuneration for qualifying services
115,000
116,151
Company pension contributions to defined contribution schemes
60,000
100,000
8
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest on bank deposits
7,399
5,792
GRAMPIAN CONTINENTAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 26 -
9
Interest payable and similar expenses
2025
2024
£
£
Interest on bank overdrafts and loans
-
52,031
Interest on finance leases and hire purchase contracts
138,984
122,796
Other interest on loan notes
331,720
2,372
Total finance costs
470,704
177,199
10
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
897,178
597,367
Adjustments in respect of prior periods
-
0
456
Total UK current tax
897,178
597,823
Foreign current tax on profits for the current period
-
0
71,845
Total current tax
897,178
669,668
Deferred tax
Origination and reversal of timing differences
169,954
160,925
Total tax charge
1,067,132
830,593
GRAMPIAN CONTINENTAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
10
Taxation
(Continued)
- 27 -

The actual 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:

2025
2024
£
£
Profit before taxation
2,749,045
3,145,408
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
687,261
786,352
Tax effect of expenses that are not deductible in determining taxable profit
57,520
39,675
Adjustments in respect of prior years
-
0
457
Amortisation on assets not qualifying for tax allowances
65,170
-
0
Other non-reversing timing differences
240,924
-
0
Fixed asset differences
16,257
3,276
Chargeable gains/(losses)
-
0
833
Taxation charge
1,067,132
830,593
11
Dividends
2025
2024
£
£
Ordinary dividend declared
200,000
200,000
12
Intangible fixed assets
Group
Goodwill
£
Cost
At 1 April 2024
-
0
Additions - business combinations
6,256,272
At 31 March 2025
6,256,272
Amortisation and impairment
At 1 April 2024
-
0
Amortisation charged for the year
260,678
At 31 March 2025
260,678
Carrying amount
At 31 March 2025
5,995,594
At 31 March 2024
-
0
The company had no intangible fixed assets at 31 March 2025 or 31 March 2024.
GRAMPIAN CONTINENTAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
12
Intangible fixed assets
(Continued)
- 28 -

Goodwill additions result from business acquisitions during in the year, which includes £65,544 (2024: £nil) of acquisition costs. See note 28.

13
Tangible fixed assets
Group
Freehold land and buildings
Leasehold improvements
Plant and machinery
Fixtures and fittings
Computer equipment
Motor vehicles
Total
£
£
£
£
£
£
£
Cost
At 1 April 2024
4,365,124
266,780
440,430
71,062
220,754
12,260,259
17,624,409
Additions
18,152
-
0
-
0
3,525
9,921
3,441,824
3,473,422
Business combinations
-
0
-
0
2,351
624
1,862
2,761,987
2,766,824
Disposals
-
0
-
0
(5,468)
(624)
(16,224)
(2,290,307)
(2,312,623)
Transfers
72,686
-
0
(72,686)
-
0
-
0
-
0
-
0
Exchange adjustments
(15,506)
-
0
-
0
-
0
(2,343)
(34,757)
(52,606)
At 31 March 2025
4,440,456
266,780
364,627
74,587
213,970
16,139,006
21,499,426
Depreciation
At 1 April 2024
328,867
232,138
187,503
51,075
137,202
6,443,843
7,380,628
Depreciation charged in the year
103,623
3,025
68,482
12,463
27,875
2,270,893
2,486,361
Eliminated in respect of disposals
-
0
-
0
(5,468)
(624)
(15,077)
(2,095,643)
(2,116,812)
Transfers
11,670
17,260
(28,930)
-
0
-
0
-
0
-
0
Exchange adjustments
(1,680)
-
0
-
0
-
0
(863)
(16,382)
(18,925)
At 31 March 2025
442,480
252,423
221,587
62,914
149,137
6,602,711
7,731,252
Carrying amount
At 31 March 2025
3,997,976
14,357
143,040
11,673
64,833
9,536,295
13,768,174
At 31 March 2024
4,036,257
34,642
252,927
19,987
83,552
5,816,416
10,243,781
GRAMPIAN CONTINENTAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
13
Tangible fixed assets
(Continued)
- 29 -
Company
Freehold land and buildings
Leasehold improvements
Plant and machinery
Fixtures and fittings
Computer equipment
Motor vehicles
Total
£
£
£
£
£
£
£
Cost
At 1 April 2024
3,625,866
266,780
440,430
71,062
108,618
10,578,046
15,090,802
Additions
-
0
-
0
-
0
3,525
4,405
1,970,350
1,978,280
Disposals
-
0
-
0
(5,468)
-
0
(10,142)
(1,933,398)
(1,949,008)
Transfers
72,686
-
0
(72,686)
-
0
-
0
-
0
-
0
At 31 March 2025
3,698,552
266,780
362,276
74,587
102,881
10,614,998
15,120,074
Depreciation
At 1 April 2024
250,888
232,138
187,503
51,075
98,676
5,657,321
6,477,601
Depreciation charged in the year
92,028
3,025
67,868
11,839
10,112
1,726,224
1,911,096
Eliminated in respect of disposals
-
0
-
0
(5,468)
-
0
(10,141)
(1,858,374)
(1,873,983)
Transfers
11,670
17,260
(28,930)
-
0
-
0
-
0
-
0
At 31 March 2025
354,586
252,423
220,973
62,914
98,647
5,525,171
6,514,714
Carrying amount
At 31 March 2025
3,343,966
14,357
141,303
11,673
4,234
5,089,827
8,605,360
At 31 March 2024
3,374,978
34,642
252,927
19,987
9,942
4,920,725
8,613,201

The net carrying value of tangible fixed assets includes the following in respect of assets held under finance leases or hire purchase contracts.

Group
Company
2025
2024
2025
2024
£
£
£
£
Motor vehicles
6,232,382
8,262,220
3,761,850
4,131,110
Depreciation charge for the year in respect of leased assets
1,716,778
1,224,916
1,324,903
1,224,916
GRAMPIAN CONTINENTAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 30 -
14
Investment property
Group
Company
2025
2025
£
£
Fair value
At 1 April 2024 and 31 March 2025
1,826,365
1,826,365

Investment property comprises property held for long-term rental yields. The fair value of the investment properties were recognised at their cost of acquisition taking into account the independent valuation reports obtained at the time of purchase in 2021. The directors do not consider there has been any material change in fair value since then to the balance sheet date.

 

On a historical cost basis, the properties would have been included at £1,826,365 (2024: £1,826,365).

15
Fixed asset investments
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Investments in subsidiaries
16
-
0
-
0
12,540,134
15,934
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost
At 1 April 2024
15,934
Additions
13,169,193
At 31 March 2025
13,185,127
Impairment
At 1 April 2024
-
Impairment losses
644,993
At 31 March 2025
644,993
Carrying amount
At 31 March 2025
12,540,134
At 31 March 2024
15,934

Additions result from business acquisitions during the year. See note 28.

GRAMPIAN CONTINENTAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 31 -
16
Subsidiaries

Details of the company's subsidiaries at 31 March 2025 are as follows:

Name of undertaking
Registered
Nature of business
Class of
% Held
office
shares held
Direct
Indirect
GC Continental Logistics B.V.
Waterland 2, 1948 RK Beverwijk, The Netherlands
Road haulage
Ordinary
100
0
Nam Consultancy Limited
Blacklaws House Minto Drive, Altens Industrial Estate, Aberdeen, UK
Road haulage
Ordinary
100
0
Essex International Transport Ltd
Blacklaws House Minto Drive, Altens Industrial Estate, Aberdeen, UK
Road haulage
Ordinary
100
0
HFM Transport Limited
Car-Ne-Kye Birchwodd, Kinellar, Near Aberdeen
Road haulage
Ordinary
100
0

Under S479C of the Companies Act 2006, Grampian Continental Limited has provided a guarantee to NAM Consultancy Limited (SC532430), Essex International Transport Limited (SC525271) and HFM Transport Limited (SC418501), which are exempt from the requirement of this act relating to the audit of individual financial statements by virtue of S479A.

17
Stocks
Group
Company
2025
2024
2025
2024
£
£
£
£
Consumables
97,243
53,301
76,368
53,301
18
Debtors
Group
Company
2025
2024
2025
2024
Amounts falling due within one year:
£
£
£
£
Trade debtors
6,889,934
7,282,002
6,029,175
6,538,158
Corporation tax recoverable
71,896
66,799
-
0
-
0
Amounts owed by group undertakings
-
-
292,390
62,471
Other debtors
101,839
486,273
354
302,483
Prepayments and accrued income
475,188
234,332
333,645
171,404
7,538,857
8,069,406
6,655,564
7,074,516

Amounts owed by group undertakings are interest free and repayable on demand.

GRAMPIAN CONTINENTAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 32 -
19
Creditors: amounts falling due within one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Obligations under finance leases
22
1,681,242
1,028,518
1,091,916
1,028,518
Other borrowings
21
1,375,883
-
0
1,375,883
-
0
Trade creditors
2,108,641
3,584,881
1,648,077
3,311,890
Amounts due to group undertakings
-
0
-
0
1,281,143
98,739
Corporation tax payable
790,479
597,775
446,992
597,775
Other taxation and social security
359,945
188,270
317,442
162,328
Other creditors
292,186
128,537
237,596
107,727
Accruals and deferred income
1,550,953
1,284,020
1,306,135
1,070,740
8,159,329
6,812,001
7,705,184
6,377,717

Amounts owed on finance leases are secured against the assets to which they relate.

 

Amounts due to group undertakings are interest free and repayable on demand.

20
Creditors: amounts falling due after more than one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Obligations under finance leases
22
1,943,797
1,518,238
1,104,574
1,518,238
Other borrowings
21
8,451,853
-
0
8,451,853
-
0
10,395,650
1,518,238
9,556,427
1,518,238

Amounts owed on finance leases are secured against the assets to which they relate.

21
Loans and overdrafts
Group
Company
2025
2024
2025
2024
£
£
£
£
Other loans
9,827,736
-
0
9,827,736
-
0
Payable within one year
1,375,883
-
0
1,375,883
-
0
Payable after one year
8,451,853
-
0
8,451,853
-
0

Other borrowings relate to long term loan notes payable to the directors and their immediate family. These loans accrue interest of 8% and are repayable in 6 monthly instalments until October 2029.

GRAMPIAN CONTINENTAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 33 -
22
Finance lease obligations
Group
Company
2025
2024
2025
2024
£
£
£
£
Future minimum lease payments due under finance leases:
Within one year
1,681,242
1,028,518
1,091,916
1,028,518
In two to five years
1,943,797
1,518,238
1,104,574
1,518,238
3,625,039
2,546,756
2,196,490
2,546,756

Finance lease payments represent rentals payable by the company or group for certain motor vehicles. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. The average lease term is 3 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.

23
Deferred taxation

The following is the analysis of the deferred tax balances (after offset) for financial reporting purposes:

Liabilities
Liabilities
2025
2024
Group
£
£
Accelerated capital allowances
2,414,770
1,410,971
Tax losses
(1,568)
-
Short term differences
(5,741)
1,504
2,407,461
1,412,475
Liabilities
Liabilities
2025
2024
Company
£
£
Accelerated capital allowances
1,508,321
1,410,971
Short term differences
(4,172)
(4,601)
1,504,149
1,406,370
Group
Company
2025
2025
Movements in the year:
£
£
Liability at 1 April 2024
1,412,475
1,406,370
Charge to profit or loss
169,954
97,779
Business combination
825,032
-
Liability at 31 March 2025
2,407,461
1,504,149
GRAMPIAN CONTINENTAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 34 -
24
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
591,888
567,957

A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.

As at 31 March 2025 included within group creditors is a pension commitment of £24,289 (2024 - £47,517).

25
Share capital
Group and company
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
40,000
40,000
40,000
40,000

The share capital account records the nominal value of shares issued. The Ordinary shares carry equal voting rights and no right to fixed income.

26
Share based payments

During 2019, the company introduced a share option scheme for certain employees, which provides for these employees to exercise share options in the future if certain conditions are met. The exercise of these equity settled options will generally be on a sale, change of control or listing of the business. Options may also be forfeited if the employee leaves the business before the options vest. The directors consider that the value of the share options is not material to the accounts and therefore no further disclosure is included.

27
Reserves
Capital redemption reserve

The capital redemption reserve represents the par value of company shares repurchased.

Profit and loss reserves

The profit and loss account represents cumulative realisable profits less dividends declared.

 

Other reserves

Other reserves represent foreign exchange differences on the retranslation of net assets in the foreign subsidiary.

GRAMPIAN CONTINENTAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 35 -
28
Business acquisitions

On 29 October 2024 the group acquired 100% percent of the issued capital of NAM Consultancy Ltd.

Book Value
Adjustments
Fair Value
Net assets acquired
£
£
£
Tangible fixed assets
47,156
-
47,156
Trade and other receivables
228,934
-
228,934
Trade and other payables
(31,724)
-
(31,724)
Deferred tax
(9,276)
-
(9,276)
Cash and cash equivalents
580,151
-
580,151
Total identifiable net assets
815,241
-
815,241
Goodwill
457,342
Total consideration
1,272,583
The consideration was satisfied by:
£
Cash
318,146
Loan notes
954,437
1,272,583
Contribution by the acquired business for the reporting period included in the group statement of comprehensive income since acquisition:
£
Turnover
-
Loss after tax
(71,626)
GRAMPIAN CONTINENTAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
28
Business acquisitions
(Continued)
- 36 -

On 29 October 2024 the group acquired 100% percent of the issued capital of HFM Transport Limited.

Book Value
Adjustments
Fair Value
Net assets acquired
£
£
£
Tangible fixed assets
1,351,521
-
1,351,521
Stocks
6,876
-
6,876
Trade and other receivables
2,804,489
-
2,804,489
Trade and other payables
(371,248)
-
(371,248)
Deferred tax
(451,546)
-
(451,546)
Cash and cash equivalents
1,021,476
-
1,021,476
Total identifiable net assets
4,361,568
-
4,361,568
Goodwill
4,071,152
Total consideration
8,432,720
The consideration was satisfied by:
£
Cash
2,108,180
Loan notes
6,324,540
8,432,720
Contribution by the acquired business for the reporting period included in the group statement of comprehensive income since acquisition:
£
Turnover
-
Loss after tax
(1,213,891)
GRAMPIAN CONTINENTAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
28
Business acquisitions
(Continued)
- 37 -

On 29 October 2024 the group acquired 100% percent of the issued capital of Essex International Transport Ltd.

Book Value
Adjustments
Fair Value
Net assets acquired
£
£
£
Tangible fixed assets
1,368,148
-
1,368,148
Stocks
21,793
-
21,793
Trade and other receivables
1,039,769
-
1,039,769
Trade and other payables
(1,008,084)
-
(1,008,084)
Cash and cash equivalents
678,695
-
678,695
Deferred tax
(364,210)
-
(364,210)
Total identifiable net assets
1,736,111
-
1,736,111
Goodwill
1,662,234
Total consideration
3,398,345
The consideration was satisfied by:
£
Cash
849,586
Loan notes
2,548,759
3,398,345
Contribution by the acquired business for the reporting period included in the group statement of comprehensive income since acquisition:
£
Turnover
3,120
Loss after tax
(594,074)
GRAMPIAN CONTINENTAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 38 -
29
Operating lease commitments
Lessee

At the reporting end date the group and company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:

Group
Company
2025
2024
2025
2024
£
£
£
£
Within one year
18,349
44,232
18,349
19,870
Between two and five years
11,511
59,535
11,511
16,376
29,860
103,767
29,860
36,246
Lessor

At the reporting end date the group had contracted with tenants for the following minimum lease payments:

Group
Company
2025
2024
2025
2024
£
£
£
£
Within one year
281,540
268,000
281,540
268,000
Between two and five years
933,974
966,607
933,974
966,607
In over five years
135,296
325,629
135,296
325,629
1,350,810
1,560,236
1,350,810
1,560,236
30
Capital commitments

Amounts contracted for but not provided in the financial statements:

Group
Company
2025
2024
2025
2024
£
£
£
£
Acquisition of tangible fixed assets
1,118,305
1,156,690
1,118,305
1,156,690
31
Directors' transactions

Dividends totalling £200,000 (2024 - £200,000) were declared in the year in respect of shares held by the company's directors.

 

During the year, Grampian Continental Limited paid £13,103,648 (2024 - £nil) to directors and their immediate family for the acquisition of related party entities (see note 28). £3,275,912 (2024 - £nil) of this amount was paid in cash and, at the year-end, the remaining £9,827,736 (2024 - £nil) exists as loan notes payable. The loan notes accrue interest of 8% and are repayable in 6 monthly instalments until October 2029.

 

 

GRAMPIAN CONTINENTAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 39 -
32
Related party transactions
Transactions with related parties

During the year the group entered into the following transactions with related parties:

Sale of goods
Purchase of goods
2025
2024
2025
2024
£
£
£
£
Group
Companies in which directors have an interest
917,202
1,797,127
4,617,964
8,466,220
Company
Companies in which directors have an interest
848,880
1,570,792
4,453,437
7,516,170

The following amounts were outstanding at the reporting end date:

Amounts owed to related parties
2025
2024
£
£
Group
Companies in which directors have an interest
86,148
1,547,875
Company
Companies in which directors have an interest
86,148
1,501,423

The following amounts were outstanding at the reporting end date:

Amounts owed by related parties
2025
2024
£
£
Group
Companies in which directors have an interest
19,528
303,420
Company
Companies in which directors have an interest
18,684
228,344

The company has taken advantage of exemptions under Financial Reporting Standard 102 s.33.1A not to disclose transactions with group undertakings as it is a parent company whose results are included in publicly available consolidated accounts.

Key management personnel are the same as directors, and therefore the company has taken advantage of the exemption not to disclose the remuneration of key personnel.

GRAMPIAN CONTINENTAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 40 -
33
Cash generated from group operations
2025
2024
£
£
Profit for the year after tax
1,681,913
2,314,815
Adjustments for:
Taxation charged
1,067,132
830,593
Finance costs
470,704
177,199
Investment income
(7,399)
(5,792)
Gain on disposal of tangible fixed assets
(294,491)
(112,277)
Amortisation and impairment of intangible assets
260,678
-
Depreciation and impairment of tangible fixed assets
2,486,361
2,112,339
Movements in working capital:
(Increase)/decrease in stocks
(15,273)
2,904
Decrease in debtors
4,675,637
225,549
Decrease in creditors
(856,485)
(465,603)
Cash generated from operations
9,468,777
5,079,727
34
Analysis of changes in net debt - group
1 April 2024
Cash flows
New finance leases
Non-cash movements
31 March 2025
£
£
£
£
£
Cash at bank and in hand
2,210,001
3,577,965
-
28,309
5,816,275
Borrowings
-
-
-
(9,827,736)
(9,827,736)
Obligations under finance leases
(2,546,756)
(1,304,814)
(954,548)
1,181,079
(3,625,039)
(336,755)
2,273,151
(954,548)
(8,618,348)
(7,636,500)
35
Controlling party

The company is controlled by the directors.

2025-03-312024-04-01falsefalseCCH SoftwareCCH Accounts Production 2025.200Mr N J BremnerMr M W LaceyMr G MurrayMr M D FarrowStronachs Secretaries LimitedfalseSC3558232024-04-012025-03-31SC355823bus:Director12024-04-012025-03-31SC355823bus:Director22024-04-012025-03-31SC355823bus:Director32024-04-012025-03-31SC355823bus:Director42024-04-012025-03-31SC355823bus:CompanySecretary12024-04-012025-03-31SC355823bus:RegisteredOffice2024-04-012025-03-31SC355823bus:Consolidated2025-03-31SC355823bus:Consolidated2024-04-012025-03-31SC355823bus:Consolidated2023-04-012024-03-31SC3558232023-04-012024-03-31SC355823core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-04-012025-03-31SC355823core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-04-012024-03-31SC3558232025-03-31SC355823core:Goodwillbus:Consolidated2025-03-31SC355823core:Goodwillbus:Consolidated2024-03-31SC355823bus:Consolidated2024-03-31SC3558232024-03-31SC355823core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2025-03-31SC355823core:LeaseholdImprovementsbus:Consolidated2025-03-31SC355823core:PlantMachinerybus:Consolidated2025-03-31SC355823core:FurnitureFittingsbus:Consolidated2025-03-31SC355823core:ComputerEquipmentbus:Consolidated2025-03-31SC355823core:MotorVehiclesbus:Consolidated2025-03-31SC355823core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-03-31SC355823core:LeaseholdImprovementsbus:Consolidated2024-03-31SC355823core:PlantMachinerybus:Consolidated2024-03-31SC355823core:FurnitureFittingsbus:Consolidated2024-03-31SC355823core:ComputerEquipmentbus:Consolidated2024-03-31SC355823core:MotorVehiclesbus:Consolidated2024-03-31SC355823core:LandBuildingscore:OwnedOrFreeholdAssets2025-03-31SC355823core:LeaseholdImprovements2025-03-31SC355823core:PlantMachinery2025-03-31SC355823core:FurnitureFittings2025-03-31SC355823core:ComputerEquipment2025-03-31SC355823core:MotorVehicles2025-03-31SC355823core:LandBuildingscore:OwnedOrFreeholdAssets2024-03-31SC355823core:LeaseholdImprovements2024-03-31SC355823core:PlantMachinery2024-03-31SC355823core:FurnitureFittings2024-03-31SC355823core:ComputerEquipment2024-03-31SC355823core:MotorVehicles2024-03-31SC355823core:ShareCapitalbus:Consolidated2025-03-31SC355823core:ShareCapitalbus:Consolidated2024-03-31SC355823core:CapitalRedemptionReservebus:Consolidated2025-03-31SC355823core:CapitalRedemptionReservebus:Consolidated2024-03-31SC355823core:OtherMiscellaneousReservebus:Consolidated2025-03-31SC355823core:OtherMiscellaneousReservebus:Consolidated2024-03-31SC355823core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-03-31SC355823core:ShareCapital2025-03-31SC355823core:ShareCapital2024-03-31SC355823core:CapitalRedemptionReserve2025-03-31SC355823core:CapitalRedemptionReserve2024-03-31SC355823core:RetainedEarningsAccumulatedLosses2025-03-31SC355823core:RetainedEarningsAccumulatedLosses2024-03-31SC355823core:ShareCapital2023-03-31SC355823core:CapitalRedemptionReserve2023-03-31SC355823core:OtherMiscellaneousReserve2023-03-31SC355823core:RetainedEarningsAccumulatedLosses2023-03-31SC3558232023-03-31SC355823bus:Consolidated2023-03-31SC355823core:Goodwill2024-04-012025-03-31SC355823core:LandBuildingscore:OwnedOrFreeholdAssets2024-04-012025-03-31SC355823core:LeaseholdImprovementscore:LeasedAssetsHeldAsLessee2024-04-012025-03-31SC355823core:PlantMachinery2024-04-012025-03-31SC355823core:FurnitureFittings2024-04-012025-03-31SC355823core:ComputerEquipment2024-04-012025-03-31SC355823core:MotorVehicles2024-04-012025-03-31SC355823core:UKTaxbus:Consolidated2024-04-012025-03-31SC355823core:UKTaxbus:Consolidated2023-04-012024-03-31SC355823core:ForeignTaxbus:Consolidated2024-04-012025-03-31SC355823core:ForeignTaxbus:Consolidated2023-04-012024-03-31SC355823bus:Consolidated12024-04-012025-03-31SC355823bus:Consolidated12023-04-012024-03-31SC355823bus:Consolidated22024-04-012025-03-31SC355823bus:Consolidated22023-04-012024-03-31SC355823bus:Consolidated32024-04-012025-03-31SC355823bus:Consolidated32023-04-012024-03-31SC355823core:Goodwillbus:Consolidated2024-03-31SC355823core:Goodwillbus:Consolidated2024-04-012025-03-31SC355823core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-03-31SC355823core:LeaseholdImprovementsbus:Consolidated2024-03-31SC355823core:PlantMachinerybus:Consolidated2024-03-31SC355823core:FurnitureFittingsbus:Consolidated2024-03-31SC355823core:ComputerEquipmentbus:Consolidated2024-03-31SC355823core:MotorVehiclesbus:Consolidated2024-03-31SC355823bus:Consolidated2024-03-31SC355823core:LandBuildingscore:OwnedOrFreeholdAssets2024-03-31SC355823core:LeaseholdImprovements2024-03-31SC355823core:PlantMachinery2024-03-31SC355823core:FurnitureFittings2024-03-31SC355823core:ComputerEquipment2024-03-31SC355823core:MotorVehicles2024-03-31SC3558232024-03-31SC355823core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-04-012025-03-31SC355823core:LeaseholdImprovementsbus:Consolidated2024-04-012025-03-31SC355823core:PlantMachinerybus:Consolidated2024-04-012025-03-31SC355823core:FurnitureFittingsbus:Consolidated2024-04-012025-03-31SC355823core:ComputerEquipmentbus:Consolidated2024-04-012025-03-31SC355823core:MotorVehiclesbus:Consolidated2024-04-012025-03-31SC355823core:LeaseholdImprovements2024-04-012025-03-31SC355823core:Subsidiary12024-04-012025-03-31SC355823core:Subsidiary22024-04-012025-03-31SC355823core:Subsidiary32024-04-012025-03-31SC355823core:Subsidiary42024-04-012025-03-31SC355823core:Subsidiary112024-04-012025-03-31SC355823core:Subsidiary222024-04-012025-03-31SC355823core:Subsidiary332024-04-012025-03-31SC355823core:Subsidiary442024-04-012025-03-31SC355823core:CurrentFinancialInstruments2025-03-31SC355823core:CurrentFinancialInstruments2024-03-31SC355823core:CurrentFinancialInstrumentsbus:Consolidated2025-03-31SC355823core:CurrentFinancialInstrumentsbus:Consolidated2024-03-31SC355823core:Non-currentFinancialInstrumentsbus:Consolidated2025-03-31SC355823core:Non-currentFinancialInstrumentsbus:Consolidated2024-03-31SC355823core:Non-currentFinancialInstruments2025-03-31SC355823core:Non-currentFinancialInstruments2024-03-31SC355823core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2025-03-31SC355823core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-03-31SC355823core:CurrentFinancialInstrumentscore:WithinOneYear2025-03-31SC355823core:CurrentFinancialInstrumentscore:WithinOneYear2024-03-31SC355823core:WithinOneYearbus:Consolidated2025-03-31SC355823core:WithinOneYearbus:Consolidated2024-03-31SC355823core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2025-03-31SC355823core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-03-31SC355823core:Non-currentFinancialInstrumentscore:AfterOneYear2025-03-31SC355823core:Non-currentFinancialInstrumentscore:AfterOneYear2024-03-31SC355823core:WithinOneYear2025-03-31SC355823core:WithinOneYear2024-03-31SC355823core:BetweenTwoFiveYearsbus:Consolidated2025-03-31SC355823core:BetweenTwoFiveYearsbus:Consolidated2024-03-31SC355823core:BetweenTwoFiveYears2025-03-31SC355823core:BetweenTwoFiveYears2024-03-31SC355823bus:PrivateLimitedCompanyLtd2024-04-012025-03-31SC355823bus:FRS1022024-04-012025-03-31SC355823bus:Audited2024-04-012025-03-31SC355823bus:ConsolidatedGroupCompanyAccounts2024-04-012025-03-31SC355823bus:FullAccounts2024-04-012025-03-31xbrli:purexbrli:sharesiso4217:GBP