| REGISTERED NUMBER: 12113472 (England and Wales) |
| Group Strategic Report, Report of the Director and |
| Audited Consolidated Financial Statements |
| for the Year Ended 30 November 2024 |
| for |
| WS Transportation Limited |
| REGISTERED NUMBER: 12113472 (England and Wales) |
| Group Strategic Report, Report of the Director and |
| Audited Consolidated Financial Statements |
| for the Year Ended 30 November 2024 |
| for |
| WS Transportation Limited |
| WS Transportation Limited (Registered number: 12113472) |
| Contents of the Consolidated Financial Statements |
| for the Year Ended 30 November 2024 |
| Page |
| Company Information | 1 |
| Group Strategic Report | 2 |
| Report of the Director | 3 |
| Report of the Independent Auditors | 5 |
| Consolidated Income Statement | 8 |
| Consolidated Other Comprehensive Income | 9 |
| Consolidated Balance Sheet | 10 |
| Company Balance Sheet | 11 |
| Consolidated Statement of Changes in Equity | 12 |
| Company Statement of Changes in Equity | 13 |
| Consolidated Cash Flow Statement | 14 |
| Notes to the Consolidated Cash Flow Statement | 15 |
| Notes to the Consolidated Financial Statements | 16 |
| WS Transportation Limited |
| Company Information |
| for the Year Ended 30 November 2024 |
| DIRECTOR: |
| REGISTERED OFFICE: |
| REGISTERED NUMBER: |
| AUDITORS: |
| Chartered Accountants and Statutory Auditors |
| Westminster House |
| 10 Westminster Road |
| Macclesfield |
| Cheshire |
| SK10 1BX |
| WS Transportation Limited (Registered number: 12113472) |
| Group Strategic Report |
| for the Year Ended 30 November 2024 |
| The director presents his strategic report of the company and the group for the year ended 30 November 2024. |
| PRINCIPLE ACTIVITY |
| The company and the group acts as a support function associated with the finance, administration, commercial and marketing activities of a wider group of transport companies.The parent company also derives rental income from the letting of the investment property. |
| REVIEW OF BUSINESS |
| WS Transportation the company and the group operates as the central services function within the wider Transport Group, providing consolidated back-office capabilities that enable the business to achieve economies of scale, improve operational consistency, and redirect frontline resources toward core transport activities. WS Transportation plays a pivotal role in enabling the transport group to operate efficiently, compliantly, and competitively. By centralising essential support services, the Group benefits from economies of scale, enhanced governance, and reduced operational complexity. The business generally performed as expected for the year. The business' strategy moving forward is to streamline operations which includes de-centralising various WS Transportation "Group" costs, this will result in a reduction of trade going through WS Transportation. Revenue fell by approximately £1.43m as a direct result of this and is expected to fall further into 2025. |
| PRINCIPAL RISKS AND UNCERTAINTIES |
| The Board of the Group are involved in the day to day running of WS Transportation as the central service function. They continually monitor and control risks that may impact the Company and Wider Group. The principal risks of the Company arise from the markets the internal customers of WS Transportation operate in, they include competition within the Transport Sector and cost pressures due to both internal market forces and Marco Economic Forces. |
| KPI'S |
| WS Transportation operates at a loss, therefore there is emphasis on liquidity and working capital. |
| All ratios show strong improvement year on year which can be attributed to our prioritisation of cash collection to improve operational efficiency. |
| 30.11.24 | 30.11.23 |
| Trade debtor days | 57 days | 76 days |
| Trade creditor days | 60 days | 81 days |
| 30.11.24 | 30.11.23 |
| Operating cashflow coverage ratio | 17% | (8% | ) |
| ON BEHALF OF THE BOARD: |
| WS Transportation Limited (Registered number: 12113472) |
| Report of the Director |
| for the Year Ended 30 November 2024 |
| The director presents his report with the financial statements of the company and the group for the year ended 30 November 2024. |
| DIVIDENDS |
| No dividends will be distributed for the year ended 30 November 2024. |
| EVENTS SINCE THE END OF THE YEAR |
| Information relating to events since the end of the year is given in the notes to the financial statements. |
| DIRECTORS |
| Other changes in directors holding office are as follows: |
| MATTERS COVERED IN THE STRATEGIC REPORT |
| As permitted by S414c(11) of Companies Act 2006, the director has elected to disclose information, required to be in the director's report by schedule 7 of the 'Large and Medium-sized Companies, and Groups (Accounts and Reports) Regulation 2008, in the Strategic report. |
| STATEMENT OF DIRECTOR'S RESPONSIBILITIES |
| The director is responsible for preparing the Group Strategic Report, the Report of the Director and the financial statements in accordance with applicable law and regulations. |
| Company law requires the director to prepare financial statements for each financial year. Under that law the director has elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law), including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'. Under company law the director must not approve the financial statements unless he is satisfied that they give a true and fair view of the state of affairs of the company and the group and of the profit or loss of the group for that period. In preparing these financial statements, the director is 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 director is responsible for keeping adequate accounting records that are sufficient to show and explain the company's and the group's transactions and disclose with reasonable accuracy at any time the financial position of the company and the group and enable him to ensure that the financial statements comply with the Companies Act 2006. He is also responsible for safeguarding the assets of the company and the group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities. |
| STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS |
| So far as the director is aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the group's auditors are unaware, and he has taken all the steps that he ought to have taken as a director in order to make himself aware of any relevant audit information and to establish that the group's auditors are aware of that information. |
| WS Transportation Limited (Registered number: 12113472) |
| Report of the Director |
| for the Year Ended 30 November 2024 |
| AUDITORS |
| The auditors, Harts Limited, will be proposed for re-appointment at the forthcoming Annual General Meeting. |
| ON BEHALF OF THE BOARD: |
| Report of the Independent Auditors to the Members of |
| WS Transportation Limited |
| Opinion |
| We have audited the financial statements of WS Transportation Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 30 November 2024 which comprise the Consolidated Income Statement, Consolidated Other Comprehensive Income, Consolidated Balance Sheet, Company Balance Sheet, Consolidated Statement of Changes in Equity, Company Statement of Changes in Equity, Consolidated Cash Flow Statement and Notes to the Consolidated Cash Flow Statement, Notes to the Financial Statements, including a summary of 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 group's and of the parent company affairs as at 30 November 2024 and of the group's loss 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. |
| 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 Auditors' 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 director's 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's and the 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 director with respect to going concern are described in the relevant sections of this report. |
| Other information |
| The director is responsible for the other information. The other information comprises the information in the Group Strategic Report and the Report of the Director, but does not include the financial statements and our Report of the Auditors thereon. |
| 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. |
| In connection with our audit of the financial statements, 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 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: |
| - | the information given in the Group Strategic Report and the Report of the Director for the financial year for which the financial statements are prepared is consistent with the financial statements; and |
| - | the Group Strategic Report and the Report of the Director have been prepared in accordance with applicable legal requirements. |
| Report of the Independent Auditors to the Members of |
| WS Transportation Limited |
| 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 Group Strategic Report or the Report of the Director. |
| We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion: |
| - | adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or |
| - | the parent company financial statements are not in agreement with the accounting records and returns; or |
| - | certain disclosures of director's remuneration specified by law are not made; or |
| - | we have not received all the information and explanations we require for our audit. |
| Responsibilities of director |
| As explained more fully in the Statement of Director's Responsibilities set out on page three, the director is 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 director determines 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 director is responsible for assessing the group's and the 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 director either intends to liquidate the group or the parent company or to cease operations, or has no realistic alternative but to do so. |
| Auditors' 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 a Report of the Auditors 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. |
| The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below: |
| 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 objectives of our audit, in respect to fraud, are: to identify and assess the risks of material misstatement of the financial statements due to fraud; to obtain sufficient appropriate audit evidence regarding the assessed risks of material misstatement due to fraud, through designing and implementing appropriate responses; and to respond appropriately to fraud or suspected fraud identified during the audit. However, the primary responsibility for the prevention and detection of fraud rests with both those charged with governance of the entity and management. |
| Our approach was as follows: |
| We obtained an understanding of the legal and regulatory frameworks that are applicable to the Company and determined that the most significant is the Companies Act 2006. In addition, the Company has to comply with laws and regulations relating to its operations, health and safety, money laundering and data protection. |
| We understood how WS Transportation Limited and the group are complying with those frameworks by making inquiries of the management accountant and the manager who is responsible for company legislation and certification procedures. |
| We corroborated our enquiries through discussion with management to identify any non-compliance with laws and regulations. |
| We assessed the susceptibility of the Group's financial statements to material misstatement, including how fraud might occur by discussion with directors to understand where it's considered there was a susceptibility to fraud. We considered the controls that the Group has established to address risks identified, or that otherwise prevent, deter and detect fraud. |
| Report of the Independent Auditors to the Members of |
| WS Transportation Limited |
| To address the risk of fraud through management bias and override of controls, we performed analytical procedures to identify and unusual or unexpected relationships; investigated the rationale behind significant or unusual transactions; and tested journal entries to identify unusual transactions. |
| There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations enquiry of the directors and other management and inspection of regulatory and legal correspondence, if any. Material misstatement that arises due to fraud can be harder to detect than those that arise from error as they may involve deliberate concealment or collusion. |
| Based on this understanding we designed our audit procedures to identify non-compliance with such laws and regulations that could materially impact the financial statements. Taking into accounts our understanding of the Company, our procedures involved enquires of management and focussed testing as appropriate with consideration to risk assessment. |
| A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the Auditors. |
| Use of our report |
| 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 a Report of the Auditors 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. |
| for and on behalf of |
| Chartered Accountants and Statutory Auditors |
| Westminster House |
| 10 Westminster Road |
| Macclesfield |
| Cheshire |
| SK10 1BX |
| WS Transportation Limited (Registered number: 12113472) |
| Consolidated Income Statement |
| for the Year Ended 30 November 2024 |
| 30.11.24 | 30.11.23 |
| Notes | £ | £ |
| TURNOVER | 5 | 6,769,527 | 8,200,411 |
| Cost of sales | 2,290 | (23,682 | ) |
| GROSS PROFIT | 6,771,817 | 8,176,729 |
| Distribution costs | (605 | ) | (39,258 | ) |
| Administrative expenses | (6,837,639 | ) | (8,193,687 | ) |
| (66,427 | ) | (56,216 | ) |
| Other operating income | 3,489 | - |
| Gain/loss on revaluation of investment property |
(1,596,000 |
) |
- |
| OPERATING LOSS | 7 | (1,658,938 | ) | (56,216 | ) |
| Interest receivable and similar income | (129,301 | ) | 736,758 |
| (1,788,239 | ) | 680,542 |
| Impairment of goodwill | 9 | - | (685,713 | ) |
| (1,788,239 | ) | (5,171 | ) |
| Interest payable and similar expenses | 10 | (188,153 | ) | (510,605 | ) |
| LOSS BEFORE TAXATION | (1,976,392 | ) | (515,776 | ) |
| Tax on loss | 11 | (21,025 | ) | (55,531 | ) |
| LOSS FOR THE FINANCIAL YEAR | ( |
) | ( |
) |
| Loss attributable to: |
| Owners of the parent | (1,997,417 | ) | (571,307 | ) |
| WS Transportation Limited (Registered number: 12113472) |
| Consolidated Other Comprehensive Income |
| for the Year Ended 30 November 2024 |
| 30.11.24 | 30.11.23 |
| Notes | £ | £ |
| LOSS FOR THE YEAR | (1,997,417 | ) | (571,307 | ) |
| OTHER COMPREHENSIVE INCOME |
| Movement in subsidiaries reserves | - | (39 | ) |
| Income tax relating to other comprehensive income |
- |
- |
| OTHER COMPREHENSIVE INCOME FOR THE YEAR, NET OF INCOME TAX |
- |
(39 |
) |
| TOTAL COMPREHENSIVE INCOME FOR THE YEAR |
(1,997,417 |
) |
(571,346 |
) |
| Total comprehensive income attributable to: |
| Owners of the parent | (1,997,417 | ) | (571,346 | ) |
| WS Transportation Limited (Registered number: 12113472) |
| Consolidated Balance Sheet |
| 30 November 2024 |
| 30.11.24 | 30.11.23 |
| Notes | £ | £ |
| FIXED ASSETS |
| Intangible assets | 13 | - | - |
| Tangible assets | 14 | 131,633 | 55,203 |
| Investments | 15 | - | - |
| Investment property | 16 | 5,230,871 | 6,377,811 |
| 5,362,504 | 6,433,014 |
| CURRENT ASSETS |
| Stocks | 17 | 13,585 | 13,585 |
| Debtors | 18 | 4,850,081 | 8,132,926 |
| Cash at bank and in hand | 101,306 | 30,661 |
| 4,964,972 | 8,177,172 |
| CREDITORS |
| Amounts falling due within one year | 19 | (12,961,888 | ) | (13,351,068 | ) |
| NET CURRENT LIABILITIES | (7,996,916 | ) | (5,173,896 | ) |
| TOTAL ASSETS LESS CURRENT LIABILITIES | (2,634,412 | ) | 1,259,118 |
| CREDITORS |
| Amounts falling due after more than one year |
20 |
(5,285 |
) |
(1,921,660 |
) |
| PROVISIONS FOR LIABILITIES | 24 | (32,909 | ) | (12,647 | ) |
| NET LIABILITIES | (2,672,606 | ) | (675,189 | ) |
| CAPITAL AND RESERVES |
| Called up share capital | 25 | 1 | 1 |
| Fair value reserve | 26 | (1,596,000 | ) | - |
| Retained earnings | 26 | (1,076,607 | ) | (675,190 | ) |
| SHAREHOLDERS' FUNDS | (2,672,606 | ) | (675,189 | ) |
| The financial statements were approved by the director and authorised for issue on 12 June 2026 and were signed by: |
| Mr W Stobart - Director |
| WS Transportation Limited (Registered number: 12113472) |
| Company Balance Sheet |
| 30 November 2024 |
| 30.11.24 | 30.11.23 |
| Notes | £ | £ |
| FIXED ASSETS |
| Intangible assets | 13 |
| Tangible assets | 14 |
| Investments | 15 |
| Investment property | 16 |
| CURRENT ASSETS |
| Stocks | 17 |
| Debtors | 18 |
| Cash at bank and in hand |
| CREDITORS |
| Amounts falling due within one year | 19 | ( |
) | ( |
) |
| NET CURRENT LIABILITIES | ( |
) | ( |
) |
| TOTAL ASSETS LESS CURRENT LIABILITIES | ( |
) |
| CREDITORS |
| Amounts falling due after more than one year |
20 |
( |
) |
( |
) |
| PROVISIONS FOR LIABILITIES | 24 | ( |
) | ( |
) |
| NET LIABILITIES | ( |
) | ( |
) |
| CAPITAL AND RESERVES |
| Called up share capital | 25 |
| Fair value reserve | 26 | ( |
) |
| Retained earnings | 26 | ( |
) | ( |
) |
| SHAREHOLDERS' FUNDS | ( |
) | ( |
) |
| Company's loss for the financial year | (2,003,850 | ) | (571,078 | ) |
| The financial statements were approved by the director and authorised for issue on |
| WS Transportation Limited (Registered number: 12113472) |
| Consolidated Statement of Changes in Equity |
| for the Year Ended 30 November 2024 |
| Called up | Fair |
| share | Retained | value | Total |
| capital | earnings | reserve | equity |
| £ | £ | £ | £ |
| Balance at 1 December 2022 | 1 | (103,844 | ) | - | (103,843 | ) |
| Changes in equity |
| Total comprehensive income | - | (571,346 | ) | - | (571,346 | ) |
| Balance at 30 November 2023 | 1 | (675,190 | ) | - | (675,189 | ) |
| Changes in equity |
| Total comprehensive income | - | (401,417 | ) | (1,596,000 | ) | (1,997,417 | ) |
| Balance at 30 November 2024 | 1 | (1,076,607 | ) | (1,596,000 | ) | (2,672,606 | ) |
| WS Transportation Limited (Registered number: 12113472) |
| Company Statement of Changes in Equity |
| for the Year Ended 30 November 2024 |
| Called up | Fair |
| share | Retained | value | Total |
| capital | earnings | reserve | equity |
| £ | £ | £ | £ |
| Balance at 1 December 2022 | ( |
) | ( |
) |
| Changes in equity |
| Total comprehensive income | - | ( |
) | ( |
) |
| Balance at 30 November 2023 | ( |
) | ( |
) |
| Changes in equity |
| Total comprehensive income | - | ( |
) | ( |
) | ( |
) |
| Balance at 30 November 2024 | ( |
) | ( |
) | ( |
) |
| WS Transportation Limited (Registered number: 12113472) |
| Consolidated Cash Flow Statement |
| for the Year Ended 30 November 2024 |
| 30.11.24 | 30.11.23 |
| Notes | £ | £ |
| Cash flows from operating activities |
| Cash generated from operations | 1 | 2,152,102 | (540,969 | ) |
| Interest paid | (188,153 | ) | (510,605 | ) |
| Tax paid | (61,138 | ) | (15,445 | ) |
| Net cash from operating activities | 1,902,811 | (1,067,019 | ) |
| Cash flows from investing activities |
| Purchase of tangible fixed assets | (125,367 | ) | (17,125 | ) |
| Purchase of investment property | (449,060 | ) | (57,811 | ) |
| Interest received | (129,301 | ) | 736,758 |
| Net cash from investing activities | (703,728 | ) | 661,822 |
| Cash flows from financing activities |
| New loans in year | 1,989,880 | 413,439 |
| Loan repayments in year | (3,118,318 | ) | (9,871 | ) |
| Net cash from financing activities | (1,128,438 | ) | 403,568 |
| Increase/(decrease) in cash and cash equivalents | 70,645 | (1,629 | ) |
| Cash and cash equivalents at beginning of year |
2 |
30,661 |
32,290 |
| Cash and cash equivalents at end of year | 2 | 101,306 | 30,661 |
| WS Transportation Limited (Registered number: 12113472) |
| Notes to the Consolidated Cash Flow Statement |
| for the Year Ended 30 November 2024 |
| 1. | RECONCILIATION OF LOSS BEFORE TAXATION TO CASH GENERATED FROM OPERATIONS |
| 30.11.24 | 30.11.23 |
| £ | £ |
| Loss before taxation | (1,976,392 | ) | (515,776 | ) |
| Depreciation charges | 48,938 | 50,154 |
| Loss on revaluation of fixed assets | 1,596,000 | - |
| Impairment loss | - | 685,713 |
| Other comprehensive income | - | (39 | ) |
| Finance costs | 188,153 | 510,605 |
| Finance income | 129,301 | (736,758 | ) |
| (14,000 | ) | (6,101 | ) |
| Decrease/(increase) in trade and other debtors | 3,282,866 | (2,586,674 | ) |
| (Decrease)/increase in trade and other creditors | (1,116,764 | ) | 2,051,806 |
| Cash generated from operations | 2,152,102 | (540,969 | ) |
| 2. | CASH AND CASH EQUIVALENTS |
| The amounts disclosed on the Cash Flow Statement in respect of cash and cash equivalents are in respect of these Balance Sheet amounts: |
| Year ended 30 November 2024 |
| 30.11.24 | 1.12.23 |
| £ | £ |
| Cash and cash equivalents | 101,306 | 30,661 |
| Year ended 30 November 2023 |
| 30.11.23 | 1.12.22 |
| £ | £ |
| Cash and cash equivalents | 30,661 | 32,290 |
| 3. | ANALYSIS OF CHANGES IN NET DEBT |
| At 1.12.23 | Cash flow | At 30.11.24 |
| £ | £ | £ |
| Net cash |
| Cash at bank and in hand | 30,661 | 70,645 | 101,306 |
| 30,661 | 70,645 | 101,306 |
| Debt |
| Debts falling due within 1 year | (10,382,243 | ) | (787,938 | ) | (11,170,181 | ) |
| Debts falling due after 1 year | (1,921,660 | ) | 1,916,375 | (5,285 | ) |
| (12,303,903 | ) | 1,128,437 | (11,175,466 | ) |
| Total | (12,273,242 | ) | 1,199,082 | (11,074,160 | ) |
| WS Transportation Limited (Registered number: 12113472) |
| Notes to the Consolidated Financial Statements |
| for the Year Ended 30 November 2024 |
| 1. | STATUTORY INFORMATION |
| WS Transportation Limited is a |
| The presentation currency of the financial statements is the Pound Sterling (£). |
| 2. | STATEMENT OF COMPLIANCE |
| These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006. |
| 3. | ACCOUNTING POLICIES |
| Basis of preparing the financial statements |
| Basis of consolidation |
| The Group’s financial statements consolidate those of the parent company and all of its subsidiaries as of 30 November 2024. All subsidiaries have different reporting dates, so amounts have been pro-rated to meet year end date of parent company 30 November. |
| All transactions and balances between Group companies are eliminated on consolidation, including unrealised gains and losses on transactions between Group companies. Where unrealised losses on intra-group asset sales are reversed on consolidation, the underlying asset is also tested for impairment from a Group perspective. Amounts reported in the financial statements of subsidiaries have been adjusted where necessary to ensure consistency with the accounting policies adopted by the Group. |
| The Group attributes total comprehensive income or loss of subsidiaries between the owners of the parent and the non-controlling interests, if any, based on their respective ownership interests. |
| Turnover |
| Revenue from the services, provided in the normal course of business, is recognised when the outcome of a transaction can be estimated reliably and turnover from services is recognised by reference to the stage of completion at the balance sheet date. Stage of completion is measured by reference to finalisation of work completed. |
| Where the outcome cannot be measured reliably, turnover is recognised only to the extent of the expenses recognised that are recoverable. |
| Goodwill |
| Goodwill, being the amount paid in connection with the acquisition of a business in 2022, has already been fully impaired in the year of its acquisition. |
| 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. |
| 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. |
| WS Transportation Limited (Registered number: 12113472) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 30 November 2024 |
| 3. | ACCOUNTING POLICIES - continued |
| Negative Goodwill |
| Negative goodwill, being the amount paid in connection with the acquisition of a business in 2021, has already been fully amortised in prior years. |
| Negative goodwill represents the excess of the fair value of the net assets acquired in a business combination over the consideration paid. Negative goodwill is initially recognised in the balance sheet and is subsequently amortised through the profit and loss account in the same periods in which non-monetary assets acquired are amortised or otherwise recognised in the profit and loss account. |
| Intangible assets |
| Intangible assets are initially measured at cost. After initial recognition, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses. |
| Tangible fixed assets |
| Plant and machinery | - |
| Fixtures and fittings | - |
| Computer equipment | - |
| 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. |
| 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. |
| 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. |
| Investment property |
| Investment property is shown at most recent valuation. Any aggregate surplus or deficit arising from changes in fair value is recognised in profit or loss. |
| Stocks |
| Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items. |
| At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss. |
| WS Transportation Limited (Registered number: 12113472) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 30 November 2024 |
| 3. | ACCOUNTING POLICIES - continued |
| Financial instruments |
| The company and the group have 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. |
| 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 and loans from fellow group companies, 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 company's contractual obligations expire or are discharged or cancelled. |
| WS Transportation Limited (Registered number: 12113472) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 30 November 2024 |
| 3. | ACCOUNTING POLICIES - continued |
| Taxation |
| Taxation for the year comprises current and deferred tax. Tax is recognised in the Consolidated Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity. |
| Current or deferred taxation assets and liabilities are not discounted. |
| Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date. |
| Deferred tax |
| Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date. |
| Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference. |
| 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. |
| Hire purchase and leasing commitments |
| Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease. |
| Pension costs and other post-retirement benefits |
| The group operates a defined contribution pension scheme. Contributions payable to the group's pension scheme are charged to profit or loss in the period to which they relate. |
| Going concern |
| At the time of approving the financial statements, the directors have a reasonable expectation that the company and group have adequate resources to continue in operational existence for the foreseeable future. The company and group have the ability to trade in the future with support from the directors and other connected companies. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements. |
| 4. | CRITICAL ACCOUNTING 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 amounts 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 |
| The estimates and assumptions which have significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows: |
| Depreciation and amortisation |
| Depreciation and amortisation policies are reviewed annually by the board. All assets are depreciated and amortised based on their expected useful economic life and the anticipated residual value. Residual values are updated to reflect market conditions as appropriate. |
| WS Transportation Limited (Registered number: 12113472) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 30 November 2024 |
| 5. | TURNOVER |
| The turnover and loss before taxation are attributable to the one principal activity of the group. |
| An analysis of turnover by class of business is given below: |
| 30.11.24 | 30.11.23 |
| £ | £ |
| Rendering of services | 6,769,527 | 8,200,411 |
| 6,769,527 | 8,200,411 |
| An analysis of turnover by geographical market is given below: |
| 30.11.24 | 30.11.23 |
| £ | £ |
| United Kingdom | 6,769,527 | 8,200,411 |
| 6,769,527 | 8,200,411 |
| 6. | EMPLOYEES AND DIRECTORS |
| 30.11.24 | 30.11.23 |
| £ | £ |
| Wages and salaries | 2,560,003 | 3,159,188 |
| Social security costs | 260,361 | 263,469 |
| Other pension costs | 88,461 | 69,749 |
| 2,908,825 | 3,492,406 |
| The average number of employees during the year was as follows: |
| 30.11.24 | 30.11.23 |
| Director | 1 | 1 |
| Administration | 41 | 56 |
| Fleet management and driver trainers | 9 | 9 |
| Systems and IT | 11 | 13 |
| 30.11.24 | 30.11.23 |
| £ | £ |
| Directors' remuneration | 12,500 | 13,545 |
| 7. | OPERATING LOSS |
| The operating loss is stated after charging: |
| 30.11.24 | 30.11.23 |
| £ | £ |
| Hire of plant and machinery | 35,728 | 2,006 |
| Other operating leases | 55,385 | 77,282 |
| Depreciation - owned assets | 48,937 | 50,154 |
| Impairment loss | - | 685,713 |
| WS Transportation Limited (Registered number: 12113472) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 30 November 2024 |
| 8. | AUDITORS' REMUNERATION |
| 30.11.24 | 30.11.23 |
| £ | £ |
| Fees payable to the company's auditors for the audit of the company's financial statements |
15,000 |
15,000 |
| 9. | IMPAIRMENT OF GOODWILL |
| 30.11.24 | 30.11.23 |
| £ | £ |
| Impairment of goodwill | - | 685,713 |
| 10. | INTEREST PAYABLE AND SIMILAR EXPENSES |
| 30.11.24 | 30.11.23 |
| £ | £ |
| Bank loan interest | 106,849 | 779 |
| Loan | 78,044 | 507,739 |
| Other interest payable | 3,260 | 2,087 |
| 188,153 | 510,605 |
| 11. | TAXATION |
| Analysis of the tax charge |
| The tax charge on the loss for the year was as follows: |
| 30.11.24 | 30.11.23 |
| £ | £ |
| Current tax: |
| UK corporation tax | - | 59,110 |
| (Over) Under provision in prior year | 763 | 538 |
| Total current tax | 763 | 59,648 |
| Deferred tax: |
| Deferred tax | 19,108 | (4,117 | ) |
| (Over) Under provision of DT | 1,154 | - |
| Total deferred tax | 20,262 | (4,117 | ) |
| Tax on loss | 21,025 | 55,531 |
| WS Transportation Limited (Registered number: 12113472) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 30 November 2024 |
| 11. | TAXATION - continued |
| Reconciliation of total tax charge included in profit and loss |
| The tax assessed for the year is higher than the standard rate of corporation tax in the UK. The difference is explained below: |
| 30.11.24 | 30.11.23 |
| £ | £ |
| Loss before tax | (1,976,392 | ) | (515,776 | ) |
| Loss multiplied by the standard rate of corporation tax in the UK of 25 % (2023 - 23.010 %) |
(494,098 |
) |
(118,680 |
) |
| Effects of: |
| Expenses not deductible for tax purposes | 405,052 | 170,135 |
| Utilisation of tax losses | 108,154 | 53 |
| Adjustments to tax charge in respect of previous periods | 763 | 538 |
| Depreciation | 12,235 | 11,539 |
| Capital allowance | (31,342 | ) | (3,940 | ) |
| Deferred tax | 19,108 | (4,114 | ) |
| Effect of change in tax rate on deferred tax | 1,153 | - |
| Total tax charge | 21,025 | 55,531 |
| Tax effects relating to effects of other comprehensive income |
| There were no tax effects for the year ended 30 November 2024. |
| 30.11.23 |
| Gross | Tax | Net |
| £ | £ | £ |
| Movement in subsidiaries reserves | (39 | ) | - | (39 | ) |
| 12. | INDIVIDUAL INCOME STATEMENT |
| As permitted by Section 408 of the Companies Act 2006, the Income Statement of the parent company is not presented as part of these financial statements. |
| 13. | INTANGIBLE FIXED ASSETS |
| Group |
| Negative |
| goodwill |
| £ |
| COST |
| At 1 December 2023 |
| and 30 November 2024 | (24,359 | ) |
| AMORTISATION |
| At 1 December 2023 |
| and 30 November 2024 | (24,359 | ) |
| NET BOOK VALUE |
| At 30 November 2024 | - |
| At 30 November 2023 | - |
| WS Transportation Limited (Registered number: 12113472) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 30 November 2024 |
| 14. | TANGIBLE FIXED ASSETS |
| Group |
| Fixtures |
| Plant and | and | Computer |
| machinery | fittings | equipment | Totals |
| £ | £ | £ | £ |
| COST |
| At 1 December 2023 | 5,208 | 72,152 | 122,439 | 199,799 |
| Additions | - | 74,998 | 50,369 | 125,367 |
| At 30 November 2024 | 5,208 | 147,150 | 172,808 | 325,166 |
| DEPRECIATION |
| At 1 December 2023 | 1,042 | 53,489 | 90,065 | 144,596 |
| Charge for year | 1,041 | 18,204 | 29,692 | 48,937 |
| At 30 November 2024 | 2,083 | 71,693 | 119,757 | 193,533 |
| NET BOOK VALUE |
| At 30 November 2024 | 3,125 | 75,457 | 53,051 | 131,633 |
| At 30 November 2023 | 4,166 | 18,663 | 32,374 | 55,203 |
| Company |
| Fixtures |
| Plant and | and | Computer |
| machinery | fittings | equipment | Totals |
| £ | £ | £ | £ |
| COST |
| At 1 December 2023 |
| Additions |
| At 30 November 2024 |
| DEPRECIATION |
| At 1 December 2023 |
| Charge for year |
| At 30 November 2024 |
| NET BOOK VALUE |
| At 30 November 2024 |
| At 30 November 2023 |
| WS Transportation Limited (Registered number: 12113472) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 30 November 2024 |
| 15. | FIXED ASSET INVESTMENTS |
| Company |
| Shares in |
| group |
| undertakings |
| £ |
| COST |
| At 1 December 2023 |
| and 30 November 2024 |
| NET BOOK VALUE |
| At 30 November 2024 |
| At 30 November 2023 |
| The group or the company's investments at the Balance Sheet date in the share capital of companies include the following: |
| Subsidiaries |
| Registered office: Griffin House Lyncastle Way, Barleycastle Trading Estate, Appleton, Warrington, England, WA4 4ST |
| Nature of business: |
| % |
| Class of shares: | holding |
| 30.11.24 | 30.11.23 |
| £ | £ |
| Aggregate capital and reserves | ( |
) | ( |
) |
| Profit/(loss) for the year | ( |
) |
| The subsidiary is exempt from the requirements of the Companies Act 2006, relating to the audit of its individual accounts by virtue of section 479A. |
| Registered office: Oakfield Manor Farm Chelford Lane, Over Peover, Knutsford, England, WA16 8UQ |
| Nature of business: |
| % |
| Class of shares: | holding |
| 30.11.24 | 30.11.23 |
| £ | £ |
| Aggregate capital and reserves | ( |
) | ( |
) |
| Loss for the year | ( |
) | ( |
) |
| The subsidiary is exempt from the requirements of the Companies Act 2006, relating to the audit of its individual accounts by virtue of section 479A. |
| WS Transportation Limited (Registered number: 12113472) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 30 November 2024 |
| 16. | INVESTMENT PROPERTY |
| Group |
| Total |
| £ |
| FAIR VALUE |
| At 1 December 2023 | 6,377,811 |
| Additions | 449,060 |
| Revaluations | (1,596,000 | ) |
| At 30 November 2024 | 5,230,871 |
| NET BOOK VALUE |
| At 30 November 2024 | 5,230,871 |
| At 30 November 2023 | 6,377,811 |
| The investment property has been subject to an independent valuation by Fisher German for the Loan Security prepared for Handlesbanken as at 04 March 2024 and valued at £4,720,000. An adjustment of £1,5960,000 has been made to reflect this value within the financial statements. |
| The parent company, WS Transportation Limited, has entered into a mortgage agreement in respect of investment property with Handlesbanken PLC and registered a charge on 28 March 2024. As part of this arrangement: |
| - A fixed charge has been granted over the investment property; |
| - A floating charge has been granted over the company's all present and future assets; |
| - A negative pledge has been agreed, restricting the Company from granting further security over the assets |
| secured without the lender's consent. |
| Fair value at 30 November 2024 is represented by: |
| £ |
| Valuation in 2024 | (1,596,000 | ) |
| Cost | 6,826,871 |
| 5,230,871 |
| Company |
| Total |
| £ |
| FAIR VALUE |
| At 1 December 2023 |
| Additions |
| Revaluations | (1,596,000 | ) |
| At 30 November 2024 |
| NET BOOK VALUE |
| At 30 November 2024 |
| At 30 November 2023 |
| The investment property has been subject to an independent valuation by Fisher German for the Loan Security prepared for Handlesbanken as at 04 March 2024 and valued at £4,720,000. An adjustment of £1,5960,000 has been made to reflect this value within the financial statements. |
| WS Transportation Limited (Registered number: 12113472) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 30 November 2024 |
| 16. | INVESTMENT PROPERTY - continued |
| Company |
| The company, WS Transportation Limited, has entered into a mortgage agreement in respect of investment property with Handlesbanken PLC and registered a charge on 28 March 2024. As part of this arrangement: |
| - A fixed charge has been granted over the investment property; |
| - A floating charge has been granted over the company's all present and future assets; |
| - A negative pledge has been agreed, restricting the Company from granting further security over the assets |
| secured without the lender's consent. |
| Fair value at 30 November 2024 is represented by: |
| £ |
| Valuation in 2024 | (1,596,000 | ) |
| Cost | 6,826,871 |
| 5,230,871 |
| 17. | STOCKS |
| Group | Company |
| 30.11.24 | 30.11.23 | 30.11.24 | 30.11.23 |
| £ | £ | £ | £ |
| Stocks | 13,585 | 13,585 |
| 18. | DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |
| Group | Company |
| 30.11.24 | 30.11.23 | 30.11.24 | 30.11.23 |
| £ | £ | £ | £ |
| Trade debtors | 1,065,205 | 1,702,173 |
| Amounts owed by group undertakings | - | - |
| Other debtors | 2,849,256 | 5,177,003 |
| Directors' current accounts | 122 | 122 | - | - |
| Taxation | 21 | - |
| Prepayments | 935,477 | 1,253,628 |
| 4,850,081 | 8,132,926 |
| WS Transportation Limited (Registered number: 12113472) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 30 November 2024 |
| 19. | CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |
| Group | Company |
| 30.11.24 | 30.11.23 | 30.11.24 | 30.11.23 |
| £ | £ | £ | £ |
| Bank loans and overdrafts (see note 21) | 2,010,375 | 10,119 |
| Other loans (see note 21) | 9,159,806 | 10,372,124 |
| Trade creditors | 1,128,162 | 1,979,221 |
| Corporation tax | 63,132 | 123,486 |
| Social security and other taxes | 64,446 | 58,731 |
| VAT | 168,621 | 222,660 | 168,621 | 222,660 |
| Other creditors | 33,459 | 42,904 |
| Pension creditor | 9,109 | 33,852 | 9,109 | 33,852 |
| Accruals and deferred income | 233,333 | - |
| Accrued expenses | 91,445 | 507,971 |
| 12,961,888 | 13,351,068 |
| Included within bank loans is a Bounce Back Loan (BBL) of £10,375 (2023: £10,119), which is guaranteed by the UK Government under the Bounce Back Loan (BBL) Scheme and is unsecured. The BBL is repayable in 60 monthly instalments of £887 which began in June 2021. Interest is charged at a fixed annual rate of 3%. |
| Included within other loans, are loans totalling £3.97m which are interest free and repayable on demand. Loans totalling £5.18m bear interest at 10% and are repayable on demand. |
| 20. | CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR |
| Group | Company |
| 30.11.24 | 30.11.23 | 30.11.24 | 30.11.23 |
| £ | £ | £ | £ |
| Bank loans (see note 21) | 5,285 | 15,660 |
| Other loans (see note 21) | - | 1,906,000 |
| 5,285 | 1,921,660 |
| The bank loan of £5,285 (2023: £15,660) is guaranteed by the UK Government under the Bounce Back Loan (BBL) Scheme and is unsecured. The BBL is repayable in 60 monthly instalments of £887 which began in June 2021. Interest is charged at a fixed annual rate of 3%. |
| WS Transportation Limited (Registered number: 12113472) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 30 November 2024 |
| 21. | LOANS |
| An analysis of the maturity of loans is given below: |
| Group | Company |
| 30.11.24 | 30.11.23 | 30.11.24 | 30.11.23 |
| £ | £ | £ | £ |
| Amounts falling due within one year or on | demand: |
| Bank loans | 2,010,375 | 10,119 |
| Other loans | 9,159,806 | 10,372,124 |
| 11,170,181 | 10,382,243 |
| Amounts falling due between one and two | years: |
| Bank loans - 1-2 years | 5,285 | 10,375 |
| Amounts falling due between two and five | years: |
| Bank loans - 2-5 years | - | 5,285 |
| Other loans - 2-5 years | - | 1,906,000 |
| - | 1,911,285 |
| 22. | LEASING AGREEMENTS |
| Minimum lease payments fall due as follows: |
| The company and the group lease vehicles from one of its related companies, Chieftain Fleet Management Limited. Since it is a related party transaction, therefore, there are no individual contracts for each vehicle leased from Chieftain Fleet Management Limited. There is just one over arching contract, which states that the length of the lease term for these leased vehicles is 36 months, however, the lease can be cancelled given a three month notice period. |
| Therefore, there is an inherent limitation in the lease contract to meet the criteria of classifying these operating leases as 'non cancellable' for over a minimum period of one year or more. Likewise, split of future payments into one, between one and five; and two to five years cannot be calculated. |
| 23. | SECURED DEBTS |
| The following secured debts are included within creditors: |
| Group | Company |
| 30.11.24 | 30.11.23 | 30.11.24 | 30.11.23 |
| £ | £ | £ | £ |
| Bank loans | 2,015,660 | - |
| Included within bank loans is a secured mortgage loan of £2,000,000 (2023: nil). |
| The parent company, WS Transportation Limited, has entered into a mortgage agreement in respect of investment property with Handelsbanken PLC and registered a charge on 28 March 2024. The mortgage loan has a margin of 2.85% over Bank of England base rate. The loan has been obtained in April 2024 and total term of loan is one and half years. |
| WS Transportation Limited (Registered number: 12113472) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 30 November 2024 |
| 24. | PROVISIONS FOR LIABILITIES |
| Group | Company |
| 30.11.24 | 30.11.23 | 30.11.24 | 30.11.23 |
| £ | £ | £ | £ |
| Deferred tax | 32,909 | 12,647 | 32,909 | 12,647 |
| Group |
| Deferred |
| tax |
| £ |
| Balance at 1 December 2023 | 12,647 |
| Provided during year | 20,262 |
| Balance at 30 November 2024 | 32,909 |
| Company |
| Deferred |
| tax |
| £ |
| Balance at 1 December 2023 |
| Provided during year |
| Balance at 30 November 2024 |
| 25. | CALLED UP SHARE CAPITAL |
| Allotted, issued and fully paid: |
| Number: | Class: | Nominal | 30.11.24 | 30.11.23 |
| value: | £ | £ |
| Ordinary | 1 | 1 | 1 |
| There are no restrictions on these shares. |
| 26. | RESERVES |
| Group |
| Fair |
| Retained | value |
| earnings | reserve | Totals |
| £ | £ | £ |
| At 1 December 2023 | (675,190 | ) | - | (675,190 | ) |
| Deficit for the year | (1,997,417 | ) | (1,997,417 | ) |
| Fair value reserves | 1,596,000 | (1,596,000 | ) | - |
| At 30 November 2024 | (1,076,607 | ) | (1,596,000 | ) | (2,672,607 | ) |
| WS Transportation Limited (Registered number: 12113472) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 30 November 2024 |
| 26. | RESERVES - continued |
| Company |
| Fair |
| Retained | value |
| earnings | reserve | Totals |
| £ | £ | £ |
| At 1 December 2023 | ( |
) | (632,183 | ) |
| Deficit for the year | ( |
) | ( |
) |
| Fair value reserves | 1,596,000 | (1,596,000 | ) | - |
| At 30 November 2024 | ( |
) | ( |
) | (2,636,033 | ) |
| 27. | FINANCIAL COMMITMENTS, GUARANTEES AND CONTINGENT LIABILITIES |
| An Unlimited Multilateral Guarantee dated 17th January 2022 is given by WS Transportation Ltd, WS Specialist Logistics Ltd, WS Tanker Logistics Ltd, Chieftain Fleet Managements Ltd, William Stobart & Son Ltd, WS Fleet Services Ltd, H.E. Payne Transport Ltd, Middlebrook Transport Ltd, WS Digital Freight Ltd, WS freight Services Ltd and WS Homedel Ltd. |
| Post year end on 7th October 2025 William Stobart & Son Ltd and WS Digital Freight Ltd were sold. As a consequence, consent was obtained from HSBC for their removal from the Unlimited Multilateral cross company guarantee following completion of the deed of release. |
| 28. | RELATED PARTY DISCLOSURES |
| The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with wholly owned subsidiaries within the group. |
| Transactions between group entities which have been eliminated on consolidation are not disclosed within the financial statements. |
| Entities over which the Group has control, joint control or significant influence over the entity |
| 30.11.24 | 30.11.23 |
| £ | £ |
| Sales | (84,428 | ) | 1,664,710 |
| Purchases | 188,375 | 228,443 |
| Amount due from related party | 379,554 | 1,403,839 |
| Amount due to related party | 4,790,766 | 1,464,689 |
| Entities over which the Company has control, joint control or significant influence |
| 30.11.24 | 30.11.23 |
| £ | £ |
| Sales | 319,575 | 1,664,710 |
| Purchases | 188,375 | 228,443 |
| Amount due from related party | 379,554 | 1,456,347 |
| Amount due to related party | 4,790,766 | 1,464,689 |
| 29. | POST BALANCE SHEET EVENTS |
| Subsequent to the year-end, WS Transportation Limited, the parent company of the group, ceased operating as a transport recharge company and now operates solely as a property rental business. |
| WS Transportation Limited (Registered number: 12113472) |
| Notes to the Consolidated Financial Statements - continued |
| for the Year Ended 30 November 2024 |
| 30. | ULTIMATE CONTROLLING PARTY |
| The ultimate controlling party is William Stobart. |