MIXED_FREIGHT_SERVICES_LI - Accounts


Company Registration No. 01884947 (England and Wales)
MIXED FREIGHT SERVICES LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2021
PAGES FOR FILING WITH REGISTRAR
MIXED FREIGHT SERVICES LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Statement of changes in equity
3
Notes to the financial statements
4 - 11
MIXED FREIGHT SERVICES LIMITED
BALANCE SHEET
AS AT
30 APRIL 2021
30 April 2021
- 1 -
2021
2020
Notes
£
£
£
£
Fixed assets
Intangible assets
4
10,175
-
0
Tangible assets
5
665,563
284,719
Investments
6
10,100
100
685,838
284,819
Current assets
Stocks
14,660
18,242
Debtors
7
2,522,668
1,736,814
Cash at bank and in hand
59,705
24,612
2,597,033
1,779,668
Creditors: amounts falling due within one year
8
(2,376,369)
(1,441,854)
Net current assets
220,664
337,814
Total assets less current liabilities
906,502
622,633
Creditors: amounts falling due after more than one year
9
(293,272)
(31,439)
Provisions for liabilities
(56,109)
(11,284)
Net assets
557,121
579,910
Capital and reserves
Called up share capital
200
200
Profit and loss reserves
556,921
579,710
Total equity
557,121
579,910

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

For the financial year ended 30 April 2021 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

MIXED FREIGHT SERVICES LIMITED
BALANCE SHEET (CONTINUED)
AS AT
30 APRIL 2021
30 April 2021
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 27 January 2022 and are signed on its behalf by:
Mr B Wild
Director
Company Registration No. 01884947
MIXED FREIGHT SERVICES LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 APRIL 2021
- 3 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 May 2019
200
837,430
837,630
Year ended 30 April 2020:
Profit and total comprehensive income for the year
-
192,280
192,280
Dividends
-
(450,000)
(450,000)
Balance at 30 April 2020
200
579,710
579,910
Year ended 30 April 2021:
Profit and total comprehensive income for the year
-
272,711
272,711
Dividends
-
(295,500)
(295,500)
Balance at 30 April 2021
200
556,921
557,121
MIXED FREIGHT SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2021
- 4 -
1
Accounting policies
Company information

Mixed Freight Services Limited is a private company limited by shares incorporated in England and Wales. The registered office is Unit 4 Falcon Way (Off Central Way), North Feltham Trading Estate, Feltham, Middlesex, United Kingdom, TW14 0UQ.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

Preparation of consolidated financial statements

The financial statements contain information about Mixed Freight Services Limited as an individual company and do not contain consolidated financial information as the parent of a group. The company is exempt under Section 399(2A) of the Companies Act 2006 from the requirements to prepare consolidated financial statements.

1.2
Going concern

The freight and haulage market has remained active during the Covid-19 pandemic. The directors continue to keep a tight control on costs to ensure the business is well placed to handle any upcoming market volatility. At the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.true

1.3
Turnover

Turnover represents net invoiced sales of services, excluding value added tax. Turnover is recognised when the company obtains the right to consideration and as services are delivered.

1.4
Intangible fixed assets other than goodwill

Intangible assets relate to computer software and are recognised at cost and subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

Amortisation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Software
10 years

Amortisation on intangible assets will commence once the asset is available for use.

1.5
Tangible fixed assets
MIXED FREIGHT SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2021
1
Accounting policies
(Continued)
- 5 -

Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life or, if held under a finance lease, over the lease term, whichever is the shorter.

Short leasehold
Straight line over period of the lease
Plant and equipment
25% on reducing balance
Fixtures and fittings
25% on reducing balance
Motor vehicles
25% on reducing balance
1.6
Fixed asset investments

Interests in subsidiaries and unlisted entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

Dividend income from the fixed asset investments is recognised in the profit and loss account when the company's right to receive payment is established.

1.7
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

1.8
Stocks

Stocks are valued at the lower of cost and net realisable value, after making due allowance for

obsolete and slow moving items.

1.9
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

Changes in the fair value of derivatives that are designated and qualify as fair value hedges are recognised in profit or loss immediately, together with any changes in the fair value of the hedged asset or liability that are attributable to the hedged risk.

1.10
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

MIXED FREIGHT SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2021
1
Accounting policies
(Continued)
- 6 -
Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.11
Employee benefits

Short term employee benefits, including holiday entitlement and other non-monetary benefits, and contributions to defined contribution plans are recognised as an expense in the period in which they are incurred.

 

The company recognises an accrual for accumulated annual leave accrued by employees as a result of services rendered in the current period for which employees can carry forward and use within the next year. The accrual is measured at the salary cost of the respective employee in relation to the period of absence.

1.12
Retirement benefits

The company operates a defined contribution pension scheme. Contributions payable to the company's pension scheme are charged to profit or loss in the period to which they relate.

1.13
Leases

Assets obtained under hire purchase contracts or finance leases are capitalised in the balance sheet. Those held under hire purchase contracts are depreciated over their estimated useful lives. Those held under finance leases are depreciated over their estimated useful lives or the lease term, whichever is the shorter.

 

The interest element of these obligations is charged to profit or loss over the relevant period. The capital element of the future payments is treated as a liability.

 

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

1.14
Government grants

Grants received in the year are in relation to job retention scheme claims and are recognised at the fair value of the amount received or receivable.

 

Grants are recognised in the period in which they relate to.

MIXED FREIGHT SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2021
1
Accounting policies
(Continued)
- 7 -
1.15

Trade and other receivables

Trade and other receivables are measured at transaction price less any impairment unless the arrangement constitutes a financing transaction in which case the transaction is measured at the present value of the future receipts discounted at the prevailing market rate of interest. Loans are initially measured at fair value and are subsequentlymeasures at amortised cost using the effective interest method less any impairment.

1.16

Trade and other payables

Trade and other payables are measured at their transaction price unless the arrangement constitutes a financing transaction in which case the transaction is measured at present value of future payments discounted at prevailing market rate of interest. Other financial liabilities are initially measured at fair value net of their transaction costs. They are subsequently measured at amortised cost using the effective interest method.

2
Judgements and key sources of estimation uncertainty

The preparation of financial statements requires management to make judgements, estimates and assumptions about the carrying values of assets and liabilities that are not readily apparent from other sources. The estimates and underlying 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 a continuing basis. Revisions to

accounting estimates are recognised in the period in which the estimate is revised if the revision

affects only that period, or in the period of the revision and future periods if the revision affects both current and future periods.

 

The key judgement and sources of estimation uncertainty that have a significant effect on the amounts recognised in the financial statements are described below.

 

Key sources of estimation uncertainty

The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.

Impairment of debtors

The company makes an estimate of the recoverable value of trade and other debtors. When assessing impairment of trade and other debtors, management considers factors including the current credit rating of the debtor, the ageing profile of debtors and historical experience.

3
Employees

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

2021
2020
Number
Number
Total
96
101
MIXED FREIGHT SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2021
- 8 -
4
Intangible fixed assets
Other
£
Cost
At 1 May 2020
-
0
Additions
10,175
At 30 April 2021
10,175
Amortisation and impairment
At 1 May 2020 and 30 April 2021
-
0
Carrying amount
At 30 April 2021
10,175
At 30 April 2020
-
0
5
Tangible fixed assets
Short leasehold
Plant and equipment
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 May 2020
260,520
379,574
258,544
1,274,148
2,172,786
Additions
326,125
20,875
25,855
106,772
479,627
Disposals
-
0
-
0
-
0
(41,140)
(41,140)
At 30 April 2021
586,645
400,449
284,399
1,339,780
2,611,273
Depreciation and impairment
At 1 May 2020
260,520
320,756
208,367
1,098,424
1,888,067
Depreciation charged in the year
19,848
16,724
15,919
43,342
95,833
Eliminated in respect of disposals
-
0
-
0
-
0
(38,190)
(38,190)
At 30 April 2021
280,368
337,480
224,286
1,103,576
1,945,710
Carrying amount
At 30 April 2021
306,277
62,969
60,113
236,204
665,563
At 30 April 2020
-
0
58,818
50,177
175,724
284,719
6
Fixed asset investments
2021
2020
£
£
Investments
10,100
100
MIXED FREIGHT SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2021
6
Fixed asset investments
(Continued)
- 9 -
Shares in group undertakings
Other investments other than loans
Total
£
£
£
Cost
At 1 May 2020
100
-
100
Additions
-
10,000
10,000
At 30 April 2021
100
10,000
10,100
Carrying amount
At 30 April 2021
100
10,000
10,100
At 30 April 2020
100
-
100

The company's share in group undertakings at the Balance Sheet date in the share capital of the companies comprise of the following:

 

Heathrow Rent A Truck

Registered office: Unit 4, Falcon Way, North Feltham Trading Estate, Feltham, Middlesex, TW14 0UQ

Nature of business: Provision of truck hire

Class of shares:    holding

Ordinary:     100%

7
Debtors
2021
2020
Amounts falling due within one year:
£
£
Trade debtors
1,860,035
1,033,316
Corporation tax recoverable
44,417
-
0
Amounts owed by group undertakings
73,416
201,523
Other debtors
7,235
1,153
Prepayments and accrued income
537,565
500,822
2,522,668
1,736,814

The amount of factored debts included in trade debtors is £1,558,968 (2020 - £967,266).

MIXED FREIGHT SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2021
- 10 -
8
Creditors: amounts falling due within one year
2021
2020
£
£
Bank loans
36,458
-
0
Obligations under hire purchase contracts
60,811
26,294
Trade creditors
742,769
387,284
Amounts owed to group undertakings
515,597
490,408
Taxation and social security
365,617
196,431
Other creditors
464,044
269,768
Accruals and deferred income
191,073
71,669
2,376,369
1,441,854
9
Creditors: amounts falling due after more than one year
2021
2020
Notes
£
£
Bank loans and overdrafts
213,542
-
0
Obligations under hire purchase contracts
79,730
31,439
293,272
31,439
10
Operating lease commitments
Lessee

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

2021
2020
£
£
306,052
375,115
11
Secured Debts

Included within creditors are secured debts of £140,541 (2020 - £57,733) in relation to hire purchase contracts. Obligations under hire purchase contracts and finance leases are secured on the assets concerned.

MIXED FREIGHT SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2021
- 11 -
12
Related party transactions
Remuneration of key management personnel
2021
2020
£
£
Remuneration and other benefits
46,679
46,684

Dividends were paid to Mixed Freight Holdings Limited amounting to £295,500 (2020 - £450,000).

13
Parent company

The ultimate parent company is Mixed Freight Holdings Limited, whose registered office is Gladstone House, 77-79 High Street, Egham, Surrey, TW20 9HY.

2021-04-302020-05-01false28 January 2022CCH SoftwareCCH Accounts Production 2021.300No description of principal activityMr A NewellMr S O'KeeffeMr B WildMr S O'Keeffe018849472020-05-012021-04-30018849472021-04-3001884947core:IntangibleAssetsOtherThanGoodwill2021-04-3001884947core:IntangibleAssetsOtherThanGoodwill2020-04-30018849472019-05-012020-04-30018849472020-04-3001884947core:LandBuildingscore:LeasedAssetsHeldAsLessee2021-04-3001884947core:PlantMachinery2021-04-3001884947core:FurnitureFittings2021-04-3001884947core:MotorVehicles2021-04-3001884947core:LandBuildingscore:LeasedAssetsHeldAsLessee2020-04-3001884947core:PlantMachinery2020-04-3001884947core:FurnitureFittings2020-04-3001884947core:MotorVehicles2020-04-3001884947core:CurrentFinancialInstrumentscore:WithinOneYear2021-04-3001884947core:CurrentFinancialInstrumentscore:WithinOneYear2020-04-3001884947core:Non-currentFinancialInstrumentscore:AfterOneYear2021-04-3001884947core:Non-currentFinancialInstrumentscore:AfterOneYear2020-04-3001884947core:CurrentFinancialInstruments2021-04-3001884947core:CurrentFinancialInstruments2020-04-3001884947core:Non-currentFinancialInstruments2021-04-3001884947core:Non-currentFinancialInstruments2020-04-3001884947core:ShareCapital2021-04-3001884947core:ShareCapital2020-04-3001884947core:RetainedEarningsAccumulatedLosses2021-04-3001884947core:RetainedEarningsAccumulatedLosses2020-04-3001884947core:ShareCapital2019-04-3001884947core:RetainedEarningsAccumulatedLosses2019-04-30018849472019-04-3001884947bus:Director22020-05-012021-04-3001884947core:RetainedEarningsAccumulatedLosses2019-05-012020-04-3001884947core:RetainedEarningsAccumulatedLosses2020-05-012021-04-3001884947core:IntangibleAssetsOtherThanGoodwill2020-05-012021-04-3001884947core:ComputerSoftware2020-05-012021-04-3001884947core:LandBuildingscore:LongLeaseholdAssets2020-05-012021-04-3001884947core:PlantMachinery2020-05-012021-04-3001884947core:FurnitureFittings2020-05-012021-04-3001884947core:MotorVehicles2020-05-012021-04-3001884947core:IntangibleAssetsOtherThanGoodwill2020-04-3001884947core:LandBuildingscore:LeasedAssetsHeldAsLessee2020-04-3001884947core:PlantMachinery2020-04-3001884947core:FurnitureFittings2020-04-3001884947core:MotorVehicles2020-04-30018849472020-04-3001884947core:LandBuildingscore:LeasedAssetsHeldAsLessee2020-05-012021-04-3001884947bus:PrivateLimitedCompanyLtd2020-05-012021-04-3001884947bus:SmallCompaniesRegimeForAccounts2020-05-012021-04-3001884947bus:FRS1022020-05-012021-04-3001884947bus:AuditExemptWithAccountantsReport2020-05-012021-04-3001884947bus:Director12020-05-012021-04-3001884947bus:Director32020-05-012021-04-3001884947bus:CompanySecretary12020-05-012021-04-3001884947bus:FullAccounts2020-05-012021-04-30xbrli:purexbrli:sharesiso4217:GBP