ACCOUNTS - Final Accounts


Caseware UK (AP4) 2021.0.152 2021.0.152 2022-01-312022-01-31false2021-02-01falseNo description of principal activity233178false 06468707 2021-02-01 2022-01-31 06468707 2020-02-01 2021-01-31 06468707 2022-01-31 06468707 2021-01-31 06468707 2020-02-01 06468707 5 2021-02-01 2022-01-31 06468707 5 2020-02-01 2021-01-31 06468707 d:Director1 2021-02-01 2022-01-31 06468707 d:Director2 2021-02-01 2022-01-31 06468707 d:RegisteredOffice 2021-02-01 2022-01-31 06468707 e:MotorVehicles 2021-02-01 2022-01-31 06468707 e:MotorVehicles 2022-01-31 06468707 e:MotorVehicles 2021-01-31 06468707 e:MotorVehicles e:OwnedOrFreeholdAssets 2021-02-01 2022-01-31 06468707 e:MotorVehicles e:LeasedAssetsHeldAsLessee 2021-02-01 2022-01-31 06468707 e:FurnitureFittings 2021-02-01 2022-01-31 06468707 e:FurnitureFittings 2022-01-31 06468707 e:FurnitureFittings 2021-01-31 06468707 e:FurnitureFittings e:OwnedOrFreeholdAssets 2021-02-01 2022-01-31 06468707 e:FurnitureFittings e:LeasedAssetsHeldAsLessee 2021-02-01 2022-01-31 06468707 e:OwnedOrFreeholdAssets 2021-02-01 2022-01-31 06468707 e:LeasedAssetsHeldAsLessee 2021-02-01 2022-01-31 06468707 e:CurrentFinancialInstruments 2022-01-31 06468707 e:CurrentFinancialInstruments 2021-01-31 06468707 e:Non-currentFinancialInstruments 2022-01-31 06468707 e:Non-currentFinancialInstruments 2021-01-31 06468707 e:CurrentFinancialInstruments e:WithinOneYear 2022-01-31 06468707 e:CurrentFinancialInstruments e:WithinOneYear 2021-01-31 06468707 e:Non-currentFinancialInstruments e:AfterOneYear 2022-01-31 06468707 e:Non-currentFinancialInstruments e:AfterOneYear 2021-01-31 06468707 e:ReportableOperatingSegment1 2021-02-01 2022-01-31 06468707 e:ReportableOperatingSegment1 2020-02-01 2021-01-31 06468707 e:UKTax 2021-02-01 2022-01-31 06468707 e:UKTax 2020-02-01 2021-01-31 06468707 e:ShareCapital 2021-02-01 2022-01-31 06468707 e:ShareCapital 2022-01-31 06468707 e:ShareCapital 2020-02-01 2021-01-31 06468707 e:ShareCapital 2021-01-31 06468707 e:ShareCapital 2020-02-01 06468707 e:RetainedEarningsAccumulatedLosses 2021-02-01 2022-01-31 06468707 e:RetainedEarningsAccumulatedLosses 2022-01-31 06468707 e:RetainedEarningsAccumulatedLosses 2020-02-01 2021-01-31 06468707 e:RetainedEarningsAccumulatedLosses 2021-01-31 06468707 e:RetainedEarningsAccumulatedLosses 2020-02-01 06468707 e:FinancialAssetsDesignatedFairValueThroughProfitOrLoss 2022-01-31 06468707 e:FinancialAssetsDesignatedFairValueThroughProfitOrLoss 2021-01-31 06468707 d:OrdinaryShareClass1 2021-02-01 2022-01-31 06468707 d:OrdinaryShareClass1 2022-01-31 06468707 d:OrdinaryShareClass1 2021-01-31 06468707 d:FRS102 2021-02-01 2022-01-31 06468707 d:Audited 2021-02-01 2022-01-31 06468707 d:FullAccounts 2021-02-01 2022-01-31 06468707 d:PrivateLimitedCompanyLtd 2021-02-01 2022-01-31 06468707 e:WithinOneYear 2022-01-31 06468707 e:WithinOneYear 2021-01-31 06468707 e:BetweenOneFiveYears 2022-01-31 06468707 e:BetweenOneFiveYears 2021-01-31 06468707 e:HirePurchaseContracts e:WithinOneYear 2022-01-31 06468707 e:HirePurchaseContracts e:WithinOneYear 2021-01-31 06468707 e:HirePurchaseContracts e:BetweenOneFiveYears 2022-01-31 06468707 e:HirePurchaseContracts e:BetweenOneFiveYears 2021-01-31 06468707 e:AcceleratedTaxDepreciationDeferredTax 2022-01-31 06468707 e:AcceleratedTaxDepreciationDeferredTax 2021-01-31 06468707 2 2021-02-01 2022-01-31 06468707 7 2021-02-01 2022-01-31 xbrli:shares iso4217:GBP xbrli:pure

Registered number: 06468707









KBC LOGISTICS LIMITED









ANNUAL REPORT AND FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 JANUARY 2022

 
KBC LOGISTICS LIMITED
 
 
COMPANY INFORMATION


Directors
A Radzyminski 
D Ashford 




Registered number
06468707



Registered office
Hanson Yard
Botany Way

Purfleet

Essex

RM19 1SR




Independent auditors
Haslers
Chartered Accountants & Statutory Auditor

Old Station Road

Loughton

Essex

IG10 4PL





 
KBC LOGISTICS LIMITED
 

CONTENTS



Page
Strategic Report
 
1 - 2
Directors' Report
 
3 - 4
Directors' Responsibilities Statement
 
5
Independent Auditors' Report
 
6 - 9
Statement of Comprehensive Income
 
10
Balance Sheet
 
11
Statement of Changes in Equity
 
12
Statement of Cash Flows
 
13 - 14
Analysis of Net Debt
 
15
Notes to the Financial Statements
 
16 - 28

 
KBC LOGISTICS LIMITED
 
 
STRATEGIC REPORT
FOR THE YEAR ENDED 31 JANUARY 2022

Introduction
 
KBC is a specialist transport company that has grown entirely on recommendation, and has continuously increased its turnover each year, delivering excellent level of service at competitive rates. 
We strive to bring operational excellence and integrity to all the transportation services we provide by delivering a safe, secure, reliable, high quality service. We aim to build good strong relationships and customer loyalty through helping our customers gain a competitive advantage. 

Business review
 
During the last couple of years, the Company has invested mainly  in increasing its fleet.
As a result, there is a steady increase in business turnover and profitability for the year, despite the UK economic uncertainty due to COVID pandemic and the impact of Brexit 
During the year, the company contracted more HGV Drivers, and due to continuous demand, hired auxiliary personnel aiming for a constant expansion and to cover more geographical areas.
The company has carried out its own research in regard to new business opportunities and built the basis of a bespoke system to suit the needs of the company, on both transport and logistics fields.   
Due to continuous demand during the year, the company has subcontracted more work as well; this led to gaining the trust of our customers who can rely on the company when most needed.
The expansion will lead to an increase in assets, number of employees, clients, and subsequently increasing and improving the cash flows.

Principal risks and uncertainties
 
Economic conditions, political developments and changes in government policy affecting the markets in which the company operates, whether at a global, regional or national level, could have a negative impact on the businesses and its ability to grow existing business and retain or win new contracts. 
The company business competes in the areas of pricing and service and faces competition from a number of sources.
Fuel is a significant component of the company’s operating costs. Fuel prices and supply levels can be influenced significantly by international, political and economic circumstances.
The economic conditions can lead to a decrease in consumers demand, which subsequently can lead to a decrease in goods transportation, however, the company is mainly transporting essential goods for well established customers, therefore our continuous excellence in service will mitigate this risk 
Restricted access of qualified workforce on British market has affected the business growth plan during the year, this is to be addressed as soon as the Government will release new measures in supporting the businesses who rely on highly qualified professionals in the transport industry. 

Page 1

 
KBC LOGISTICS LIMITED
 

STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2022

Financial key performance indicators
 
The KPI used to monitor the profitability of the business are:
•   Gross Profit margin (Gross profit/Turnover)
•   Net Profit margin (Net profit/Turnover)
The KPI used to monitor the liquidity of the business are:
•   Quick ratio (acid test) (Current assets – Inventory/Current liabilities)
•   Receivable collection period (Receivables/Turnover x365)

Other key performance indicators
 
The company uses Non Financial Performance Indicators as well.
•   NFPIs are used mainly to monitor and control staff (staff turnover, absentee rates / sick days), and the 
service quality.


This report was approved by the board on 18 October 2022 and signed on its behalf.



A Radzyminski
Director
Page 2

 
KBC LOGISTICS LIMITED
 
 
 
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 JANUARY 2022

The directors present their report and the financial statements for the year ended 31 January 2022.

Results and dividends

The profit for the year, after taxation, amounted to £1,724,544 (2021 - £1,430,327).

Dividends amounting to £24,300 (2021: £24,300) were paid in the year. 

Directors

The directors who served during the year were:

A Radzyminski 
D Ashford 

Future developments

Our intention is to further increase our customer base to cover major UK ports, and to expand mainly by acquisition of own land. 
We continue to invest in commercial premises, fleet, and qualified personnel and where possible, we aim to externalise services in order to reduce cost and increase efficiency.
As a business it has always been the directors vision to innovate and create opportunities for expansion and we have successfully accomplished this aim to date.
We will continue to  invest in technology, and will improve and innovate our services to serve the customers best interest.
On the above basis, the directors of the company continue to adopt the going concern basis of accounting in preparing the financial statements.

Disclosure of information to auditors

Each of the persons who are directors at the time when this Directors' Report is approved has confirmed that:
 
so far as the director is aware, there is no relevant audit information of which the Company's auditors are unaware, and

the director has taken all the steps that ought to have been taken as a director in order to be aware of any relevant audit information and to establish that the Company's auditors are aware of that information.

Post balance sheet events

There have been no significant events affecting the company since the year end.

Auditors

The auditorsHaslerswill be proposed for reappointment in accordance with section 485 of the Companies Act 2006.

Page 3

 
KBC LOGISTICS LIMITED
 
 
 
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2022

This report was approved by the board on 18 October 2022 and signed on its behalf.
 



................................................
A Radzyminski
Director
Page 4

 
KBC LOGISTICS LIMITED
 
 
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 JANUARY 2022

The directors are responsible for preparing the Strategic Report, the Directors' 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 applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland'. Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the Company and of the profit or loss of the Company for that period.

 In preparing these financial statements, the directors are required to:

select suitable accounting policies for the Company's financial statements and then apply them consistently;

make judgements and accounting estimates that are reasonable and prudent;


prepare the financial statements on the going concern basis unless it is inappropriate to presume that the Company will continue in business.

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the Company's transactions and disclose with reasonable accuracy at any time the financial position of the Company and to enable them to ensure that the financial statements comply with the Companies Act 2006They are also responsible for safeguarding the assets of the Company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Page 5

 
KBC LOGISTICS LIMITED
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF KBC LOGISTICS LIMITED
 

Opinion


We have audited the financial statements of KBC Logistics Limited (the 'Company') for the year ended 31 January 2022, which comprise the Statement of Comprehensive Income, the Balance Sheet, the Statement of Cash Flows, the Statement of Changes in Equity and the related notes, including a summary of significant accounting policiesThe financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice).


In our opinion the financial statements:


give a true and fair view of the state of the Company's affairs as at 31 January 2022 and of its profit for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.


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 Company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the United Kingdom, including the Financial Reporting Council's Ethical Standard and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.


Conclusions relating to going concern


In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.


Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the Company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.


Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.


Page 6

 
KBC LOGISTICS LIMITED
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF KBC LOGISTICS LIMITED (CONTINUED)


Other information


The other information comprises the information included in the Annual Report other than the financial statements and  our Auditors' Report thereon.  The directors are responsible for the other information contained within the Annual Report.  Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated.  If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves.  If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.


We have nothing to report in this regard.


Opinion 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 Strategic Report and the Directors' Report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the Strategic Report and the Directors' Report have been prepared in accordance with applicable legal requirements.


Matters on which we are required to report by exception
 

In the light of the knowledge and understanding of the Company and its environment obtained in the course of the audit, we have not identified material misstatements in the Strategic Report or the Directors' Report.


We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:


adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
the financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.


Responsibilities of directors
 

As explained more fully in the Directors' Responsibilities Statement set out on page 5, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.


In preparing the financial statements, the directors are responsible for assessing the Company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the Company or to cease operations, or have no realistic alternative but to do so.


Page 7

 
KBC LOGISTICS LIMITED
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF KBC LOGISTICS LIMITED (CONTINUED)


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 an Auditors' 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.


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:

Based on our understanding of the legal and regulatory frameworks that are applicable to the entity we have considered those that have a direct and indirect material impact on the financial statements and operations of the company. These include but are not limited to the Companies Act 2006, GDPR, employment and Health & Safety legislation and tax legislation.
We obtained an understanding of how the company are complying with those legal and regulatory frameworks by making inquiries of management. We corroborated our inquiries through our review of documentation generated and assessing the extent of compliance with the relevant laws and regulations.
We discussed among the audit engagement team regarding the opportunities and incentives, including management override of controls, that may exist within the organisation for fraud and how and where fraud might occur in the financial statements.
As a result of performing the above, we identified the greatest potential for material misstatements due to fraud are in the following areas, and our specific procedures performed to address these are described below:
The risk of management override of controls is the area where the financial statements were most susceptible to material misstatement due to fraud. In addition, the key principal risks related to the existence of inappropriate journal entries to impact the profit for the year and management bias in accounting estimates.
Procedures performed to address these were as follows:
• Identifying and assessing the design effectiveness of controls management has in place to prevent and detect fraud, including known or suspected instances of non-compliance with laws and regulations, and fraud,
• Understanding how those charged with governance considered and addressed the potential for override of controls or other inappropriate influence over the financial reporting process,
• Challenging assumptions and judgements made by management in its significant accounting estimates; and
• Identifying and testing journal entries, in particular any unusual journal entries posted around the year-end and journal entries posted by infrequent system users.


Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance.  The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation.


Page 8

 
KBC LOGISTICS LIMITED
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF KBC LOGISTICS LIMITED (CONTINUED)


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 Auditors' Report.


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 2006Our audit work has been undertaken so that we might state to the Company's members those matters we are required to state to them in an Auditors' Report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the Company and the Company's members, as a body, for our audit work, for this report, or for the opinions we have formed.





Christina Georgiou (Senior Statutory Auditor)
  
for and on behalf of
Haslers
 
Chartered Accountants
Statutory Auditor
  
Old Station Road
Loughton
Essex
IG10 4PL

18 October 2022
Page 9

 
KBC LOGISTICS LIMITED
 
 
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 JANUARY 2022

2022
2021
Note
£
£

  

Turnover
 4 
39,340,968
29,263,344

Cost of sales
  
(32,696,505)
(24,275,924)

Gross profit
  
6,644,463
4,987,420

Administrative expenses
  
(4,646,225)
(3,302,994)

Other operating income
 5 
57,763
177,230

Operating profit
 6 
2,056,001
1,861,656

Interest receivable and similar income
  
213
-

Interest payable and similar expenses
 10 
(118,174)
(93,526)

Profit before tax
  
1,938,040
1,768,130

Tax on profit
 11 
(213,496)
(337,803)

Profit for the financial year
  
1,724,544
1,430,327

There were no recognised gains and losses for 2022 or 2021 other than those included in the statement of comprehensive income.

There was no other comprehensive income for 2022 (2021:£NIL).

The notes on pages 16 to 28 form part of these financial statements.
Page 10

 
KBC LOGISTICS LIMITED
REGISTERED NUMBER: 06468707

BALANCE SHEET
AS AT 31 JANUARY 2022

2022
2022
2021
2021
Note
£
£
£
£

Fixed assets
  

Tangible assets
 13 
7,050,736
6,301,407

  
7,050,736
6,301,407

Current assets
  

Stocks
  
147,581
119,234

Debtors: amounts falling due within one year
 14 
10,296,312
8,383,075

Cash at bank and in hand
 15 
88,409
142,151

  
10,532,302
8,644,460

Creditors: amounts falling due within one year
 16 
(5,832,095)
(4,878,449)

Net current assets
  
 
 
4,700,207
 
 
3,766,011

Total assets less current liabilities
  
11,750,943
10,067,418

Creditors: amounts falling due after more than one year
 17 
(1,822,941)
(2,016,511)

Provisions for liabilities
  

Deferred tax
 20 
(417,436)
(240,585)

  
 
 
(417,436)
 
 
(240,585)

Net assets
  
9,510,566
7,810,322


Capital and reserves
  

Called up share capital 
 22 
100
100

Profit and loss account
 21 
9,510,466
7,810,222

  
9,510,566
7,810,322


The financial statements were approved and authorised for issue by the board and were signed on its behalf on 18 October 2022.




A Radzyminski
Director

The notes on pages 16 to 28 form part of these financial statements.

Page 11

 
KBC LOGISTICS LIMITED
 

STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 JANUARY 2022


Called up share capital
Profit and loss account
Total equity

£
£
£

At 1 February 2021
100
7,810,222
7,810,322


Comprehensive income for the year

Profit for the year
-
1,724,544
1,724,544
Total comprehensive income for the year
-
1,724,544
1,724,544

Dividends: Equity capital
-
(24,300)
(24,300)


Total transactions with owners
-
(24,300)
(24,300)


At 31 January 2022
100
9,510,466
9,510,566


The notes on pages 16 to 28 form part of these financial statements.


STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 JANUARY 2021


Called up share capital
Profit and loss account
Total equity

£
£
£

At 1 February 2020
100
6,404,195
6,404,295


Comprehensive income for the year

Profit for the year
-
1,430,327
1,430,327
Total comprehensive income for the year
-
1,430,327
1,430,327

Dividends: Equity capital
-
(24,300)
(24,300)


Total transactions with owners
-
(24,300)
(24,300)


At 31 January 2021
100
7,810,222
7,810,322


The notes on pages 16 to 28 form part of these financial statements.
Page 12

 
KBC LOGISTICS LIMITED
 

STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 JANUARY 2022

2022
2021
£
£

Cash flows from operating activities

Profit for the financial year
1,724,544
1,430,327

Adjustments for:

Depreciation of tangible assets
2,149,258
1,655,397

Loss on disposal of tangible assets
(60,060)
(251,424)

Government grants
(25,719)
(166,995)

Interest paid
118,174
93,526

Interest received
(213)
-

Taxation charge
213,496
337,803

(Increase) in stocks
(28,347)
(14,308)

(Increase) in debtors
(1,913,239)
(2,160,163)

Increase in creditors
891,069
677,669

Corporation tax (paid)
(163,094)
(145,430)

Net cash generated from operating activities

2,905,869
1,456,402


Cash flows from investing activities

Purchase of tangible fixed assets
(3,090,727)
(3,315,583)

Sale of tangible fixed assets
252,200
566,068

Government grants received
25,719
166,995

Interest received
213
-

HP interest paid
(118,171)
(92,783)

Net cash from investing activities

(2,930,766)
(2,675,303)
Page 13

 
KBC LOGISTICS LIMITED
 

STATEMENT OF CASH FLOWS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2022


2022
2021

£
£



Cash flows from financing activities

Repayment of/new finance leases
26,611
1,062,156

Dividends paid
(24,300)
(24,300)

Interest paid
(3)
(743)

Net cash used in financing activities
2,308
1,037,113

Net (decrease) in cash and cash equivalents
(22,589)
(181,788)

Cash and cash equivalents at beginning of year
(73,435)
108,353

Cash and cash equivalents at the end of year
(96,024)
(73,435)


Cash and cash equivalents at the end of year comprise:

Cash at bank and in hand
88,409
142,151

Bank overdrafts
(184,433)
(215,586)

(96,024)
(73,435)


The notes on pages 16 to 28 form part of these financial statements.
Page 14

 
KBC LOGISTICS LIMITED
 

ANALYSIS OF NET DEBT
FOR THE YEAR ENDED 31 JANUARY 2022





At 1 February 2021
Cash flows
New finance leases
At 31 January 2022
£

£

£

£

Cash at bank and in hand

142,151

(53,742)

-

88,409

Bank overdrafts

(215,586)

31,153

-

(184,433)

Debt due within 1 year

(262,915)

(161,778)

-

(424,693)

Finance leases

(3,992,787)

2,663,890

(2,690,500)

(4,019,397)


(4,329,137)
2,479,523
(2,690,500)
(4,540,114)

The notes on pages 16 to 28 form part of these financial statements.
Page 15

 
KBC LOGISTICS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2022

1.


General information

KBC Logistics Limited is a private company limited by shares, incorporated in England and Wales. The registered office is Hanson Yard, Botany Way, Purfleet, Essex, RM19 1SR.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires management to exercise judgement in applying the Company's accounting policies (see note 3).

The financial statements are presented in pounds sterling which is the functional currency of the
company and rounded to the nearest £.

The following principal accounting policies have been applied:

 
2.2

Going concern

The financial statements have been prepared on a going concern basis under the historical cost convention.

 
2.3

Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.
Revenue is recognised on the date the transport service takes place.

 
2.4

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Depreciation is provided on the following basis:

Motor vehicles
-
25%
reducing balance
Fixtures and fittings
-
25%
straight line

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.
Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised within 'administrative expenses' in the Statement of Comprehensive Income.

Page 16

 
KBC LOGISTICS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2022

2.Accounting policies (continued)

 
2.5

Operating leases: the Company as lessee

Rentals paid under operating leases are charged to profit or loss on a straight-line basis over the lease term.

 
2.6

Leased assets: the Company as lessee

Assets obtained under hire purchase contracts and finance leases are capitalised as tangible fixed assets. Assets acquired by finance lease are depreciated over the shorter of the lease term and their useful lives. Assets acquired by hire purchase are depreciated over their useful lives. Finance leases are those where substantially all of the benefits and risks of ownership are assumed by the company. Obligations under such agreements are included in creditors net of the finance charge allocated to future periods. The finance element of the rental payment is charged to profit or loss so as to produce a constant periodic rate of charge on the net obligation outstanding in each period.

 
2.7

Stocks

Stocks are stated at the lower of cost and net realisable value. 

 
2.8

Debtors

Short-term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

 
2.9

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

In the Statement of Cash Flows, cash and cash equivalents are shown net of bank overdrafts that are repayable on demand and form an integral part of the Company's cash management.

 
2.10

Financial instruments

The Company only enters into basic financial instrument transactions that result in the recognition of
financial assets and liabilities like trade and other debtors and creditors, loans from banks and other
third parties, loans to related parties and investments in non-puttable ordinary shares.

 
2.11

Creditors

Short-term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

Page 17

 
KBC LOGISTICS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2022

2.Accounting policies (continued)

 
2.12

Foreign currency translation

Functional and presentation currency

The Company's functional and presentational currency is GBP.

Transactions and balances

Foreign currency transactions are translated into the functional currency using the spot exchange rates at the dates of the transactions.

At each period end foreign currency monetary items are translated using the closing rate. Non-monetary items measured at historical cost are translated using the exchange rate at the date of the transaction and non-monetary items measured at fair value are measured using the exchange rate when fair value was determined.

Foreign exchange gains and losses resulting from the settlement of transactions and from the translation at period-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in profit or loss except when deferred in other comprehensive income as qualifying cash flow hedges.

Foreign exchange gains and losses that relate to borrowings and cash and cash equivalents are presented in the Statement of Comprehensive Income within 'finance income or costs'. All other foreign exchange gains and losses are presented in profit or loss within 'other operating income'.

 
2.13

Finance costs

Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

 
2.14

Dividends

Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting.

 
2.15

Pensions

Defined contribution pension plan

The Company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Company pays fixed contributions into a separate entity. Once the contributions have been paid the Company has no further payment obligations.

The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the Balance Sheet. The assets of the plan are held separately from the Company in independently administered funds.

Page 18

 
KBC LOGISTICS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2022

2.Accounting policies (continued)

 
2.16

Holiday pay accrual

A liability is recognised to the extent of any unused holiday pay entitlement which is accrued at the balance sheet date and carried forward to future periods. This is measured at the undiscounted salary cost of the future holiday entitlement so accrued at the balance sheet date.

 
2.17

Interest income

Interest income is recognised in profit or loss using the effective interest method.

 
2.18

Borrowing costs

All borrowing costs are recognised in profit or loss in the year in which they are incurred.

 
2.19

Current and deferred taxation

The tax expense for the year comprises current and deferred tax. Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the balance sheet date in the countries where the Company operates and generates income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the balance sheet date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

Page 19

 
KBC LOGISTICS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2022

3.


Judgements in applying accounting policies and key sources of estimation uncertainty

In applying the company's accounting policies, the directors are required to make judgements, estimates
and assumptions in determining the carrying amounts of assets and liabilities. The directors' judgements,
estimates and assumptions are based on the best and most reliable evidence available at the time when
the decisions are made, and are based on the historical experience and other factors that are considered
to be applicable. Due to the inherent subjectivity involved in making such judgements, estimates and
assumptions, the actual results and outcomes may differ.
The estimates and underlying assumptions are reviewed on an ongoing basis,. Revisions to accounting
estimates are recognised in the period which the estimate is revised, if the revision affects only that
period, or in the period of revision and future periods, if the revision affects both current and future
periods.
Management considers that there are no judgements that have been made in the process of applying the
entity's accounting policies that have a significant effect on the financial statements. Furthermore,
management considers that there are no areas of estimation uncertainty at the balance sheet date that
have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities
within the next financial year.


4.


Turnover

2022
2021
£
£

Transport services
39,340,968
29,263,344

39,340,968
29,263,344



5.


Other operating income

2022
2021
£
£

Other operating income
32,801
9,068

Government grants receivable
25,719
166,995

Foreign exchange difference - gain
(757)
1,167

57,763
177,230



6.


Operating profit

The operating profit is stated after charging:

2022
2021
£
£

Exchange differences
757
(8,778)

Page 20

 
KBC LOGISTICS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2022

7.


Auditors' remuneration

2022
2021
£
£


Fees payable to the Company's auditor and its associates for the audit of the Company's annual financial statements
14,500
12,350


Fees payable to the Company's auditor and its associates in respect of:


Taxation compliance services
655
625

655
625


8.


Employees

Staff costs, including directors' remuneration, were as follows:


2022
2021
£
£

Wages and salaries
8,694,183
7,862,450

Social security costs
843,356
777,213

Cost of defined contribution scheme
218,085
202,001

9,755,624
8,841,664


The average monthly number of employees, including the directors, during the year was as follows:


        2022
        2021
            No.
            No.







Sales and administration
233
178


9.


Directors' remuneration

2022
2021
£
£

Directors' emoluments
59,323
82,784

Company contributions to defined contribution pension schemes
41,317
40,808

100,640
123,592


Page 21

 
KBC LOGISTICS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2022

10.


Interest payable and similar expenses

2022
2021
£
£


Other loan interest payable
3
743

Finance leases and hire purchase contracts
118,171
92,783

118,174
93,526


11.


Taxation


2022
2021
£
£

Corporation tax


Current tax on profits for the year
107,452
204,178

Adjustments in respect of previous periods
(70,807)
-


36,645
204,178


Total current tax
36,645
204,178

Deferred tax


Origination and reversal of timing differences
176,851
133,625

Total deferred tax
176,851
133,625


Taxation on profit on ordinary activities
213,496
337,803
Page 22

 
KBC LOGISTICS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2022
 
11.Taxation (continued)


Factors affecting tax charge for the year

The tax assessed for the year is the same as (2021 - the same as) the standard rate of corporation tax in the UK of 19% (2021 - 19%)% as set out below:

2022
2021
£
£


Profit on ordinary activities before tax
1,938,040
1,768,130


Profit on ordinary activities multiplied by standard rate of corporation tax in the UK of 19% (2021 - 19%)
368,228
335,945

Effects of:


Expenses not deductible for tax purposes, other than goodwill amortisation and impairment
-
1,858

Adjustment in research and development tax credit leading to an increase (decrease) in the tax charge
(145,410)
-

Other differences leading to an increase (decrease) in the tax charge
(9,322)
-

Total tax charge for the year
213,496
337,803


Factors that may affect future tax charges

During March 2021 the UK chancellor announced an expected change to the UK’s main  corporation tax rates from 19% to 25% which was subsequently enacted into the Finance Act in June 2021. The main rate will increase to 25% from 1 April 2023 and will impact the corporation tax provision of the Company from that date. The deferred tax provision has been adjusted in these financial statements in recognition of this change. 


12.


Dividends

2022
2021
£
£


Ordinary shares
24,300
24,300

24,300
24,300

Page 23

 
KBC LOGISTICS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2022

13.


Tangible fixed assets





Motor vehicles
Fixtures and fittings
Total

£
£
£



Cost or valuation


At 1 February 2021
12,307,550
223,071
12,530,621


Additions
3,052,303
38,424
3,090,727


Disposals
(1,170,555)
-
(1,170,555)



At 31 January 2022

14,189,298
261,495
14,450,793



Depreciation


At 1 February 2021
6,067,557
161,658
6,229,215


Charge for the year on owned assets
393,178
32,843
426,021


Charge for the year on financed assets
1,723,236
-
1,723,236


Disposals
(978,415)
-
(978,415)



At 31 January 2022

7,205,556
194,501
7,400,057



Net book value



At 31 January 2022
6,983,742
66,994
7,050,736



At 31 January 2021
6,239,993
61,414
6,301,407


14.


Debtors

2022
2021
£
£


Trade debtors
5,888,010
4,451,648

Other debtors
3,218,934
2,645,678

Prepayments and accrued income
1,189,368
1,285,749

10,296,312
8,383,075


Page 24

 
KBC LOGISTICS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2022

15.


Cash and cash equivalents

2022
2021
£
£

Cash at bank and in hand
88,409
142,151

Less: bank overdrafts
(184,433)
(215,586)

(96,024)
(73,435)



16.


Creditors: Amounts falling due within one year

2022
2021
£
£

Bank overdrafts
184,433
215,586

Trade creditors
2,137,280
1,557,340

Corporation tax
77,802
204,251

Other taxation and social security
175,012
179,801

Obligations under finance lease and hire purchase contracts
2,196,456
1,976,276

Other creditors
443,703
354,283

Accruals and deferred income
617,409
390,912

5,832,095
4,878,449


The following liabilities were secured:

2022
2021
£
£



Bank overdrafts
184,433
215,550

184,433
215,550

Details of security provided:

The company has an invoice finance facility with its bankers. Balances due are secured on the assets of the company.
The compnay has hire purchase facilities. Balances due are secured on the asset they relate too. 

Page 25

 
KBC LOGISTICS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2022

17.


Creditors: Amounts falling due after more than one year

2022
2021
£
£

Net obligations under finance leases and hire purchase contracts
1,822,941
2,016,511

1,822,941
2,016,511



18.


Hire purchase and finance leases


Minimum lease payments under hire purchase fall due as follows:

2022
2021
£
£


Within one year
2,196,456
1,976,276

Between 1-5 years
1,822,941
2,016,511

4,019,397
3,992,787


19.


Financial instruments

2022
2021
£
£

Financial assets


Financial assets measured at fair value through profit or loss
88,409
142,151




Financial assets measured at fair value through profit or loss comprise cash and cash equivalents.
Page 26

 
KBC LOGISTICS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2022

20.


Deferred taxation




2022


£






At beginning of year
(240,585)


Charged to the profit or loss
(176,851)



At end of year
(417,436)

The provision for deferred taxation is made up as follows:

2022
2021
£
£


Accelerated capital allowances
(417,436)
(240,585)

(417,436)
(240,585)


21.


Reserves

Profit and loss account

The profit and loss account represents cumulative profits and losses net of dividends and other adjustments.


22.


Share capital

2022
2021
£
£
Allotted, called up and fully paid



100 (2021 - 100) Ordinary shares of £1.00 each
100
100



23.


Pension commitments

The Company operates a defined contributions pension scheme. The assets of the scheme are held separately from those of the Company  in an independently administered fund. The pension cost charge represents contributions payable by the Company  to the fund and amounted to £218,084 (2021 - £202,001). Contributions totalling £5,843 (2021 - £11,248) were payable to the fund at the balance sheet date and are included in creditors.

Page 27

 
KBC LOGISTICS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2022

24.


Commitments under operating leases

At 31 January 2022 the Company had future minimum lease payments due under non-cancellable operating leases for each of the following periods:

2022
2021
£
£


Not later than 1 year
177,250
257,000

Later than 1 year and not later than 5 years
243,750
414,583

421,000
671,583


25.


Related party transactions

At the year end the following amounts were due from/(to):


2022
2021
£
£

Entities under common control
2,821,487
2,516,413
Key management personnel of the entity (in aggregate)
(424,693)
(262,915)
Other related parties
-
(71,940)
2,396,794
2,181,558


26.


Controlling party

The ultimate controlling party is A Radzyminski by virtue of his majority shareholding.
 
Page 28