NORTHERN_ISLES_FREIGHTWAY - Accounts


Company Registration No. SC076352 (Scotland)
NORTHERN ISLES FREIGHTWAYS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022
NORTHERN ISLES FREIGHTWAYS LIMITED
COMPANY INFORMATION
Directors
Mr I Adam
Mr E S T Roberts
Mrs K H Roberts
Mr S J T Roberts
Mr E A T Roberts
Mr D Gray
Mr E Ockendon
Secretary
Dentons Secretaries Limited
Company number
SC076352
Registered office
Streamline Terminal
Blaikies Quay
ABERDEEN
AB11 5PU
Auditor
Johnston Carmichael LLP
Bishop's Court
29 Albyn Place
Aberdeen
AB10 1YL
NORTHERN ISLES FREIGHTWAYS LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2
Directors' responsibilities statement
3
Independent auditor's report
4 - 7
Statement of comprehensive income
8
Balance sheet
9
Statement of changes in equity
10
Notes to the financial statements
11 - 20
NORTHERN ISLES FREIGHTWAYS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2022
- 1 -

The directors present the strategic report for the year ended 31 December 2022.

Fair review of the business

The business trade, assets and liabilities of Northern Isles Freightways Limited were fully absorbed by fellow group company Streamline Shipping Agencies Limited on 31/12/2022. The decision was taken to improve efficiency and reduce administration costs, given that the two companies had shared management, personnel, premises, and business systems. There were no changes to the activities or personnel of either company, as part of the consolidation.

 

The key financial indicators for the business are set out below.

Financial Year

2022

2021

Turnover

£16,762,116

£15,608,760

Gross profit

£4,387,740

£4,656,753

Operating profit

3.12%

6.52%

Net profit after tax

£385,223

£697,535

Total equity

£3,350,279

£3,065,056

 

The directors are happy with a modest profit and operating margin in 2022. The year saw significant upward pressure on costs across the business, due to inflation in the wider economy, but in 2023 we have been able to increase rates in line with rising costs, resulting in a year-on-year improvement in operating margin at the time of writing.

 

Future Outlook, Risks and Uncertainties

There will be no future trading (and therefore no risks or uncertainties), due to the company being consolidated into Streamline Shipping Agencies Limited on 31/12/22.

On behalf of the board

Mr E S T Roberts
Director
28 July 2023
NORTHERN ISLES FREIGHTWAYS LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2022
- 2 -
The directors present their report and financial statements for the year ended 31 December 2022.
Principal activities

The principal activity of the company during the year continued to be that of freight consolidation and haulage services.

Results and dividends

The results for the year are set out on page 8.

Ordinary dividends were paid amounting to £100,000 (2021: £65,000). The directors do not recommend payment of a further dividend.

Directors

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

Mr I Adam
Mr E S T Roberts
Mrs K H Roberts
Mr S J T Roberts
Mr E A T Roberts
Mr D Gray
Mr E Ockendon
Future developments

The company has chosen in accordance with Companies Act 2006, s.414C(11) to set out in the company's strategic report information required by Large and Medium sized Companies and Groups (Accounts and Reports) Regulations 2008, Sch. 7 to be contained in the directors' report. It has been done so in respect of future developments.

Auditor

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

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.

On behalf of the board
Mr E S T Roberts
Director
28 July 2023
NORTHERN ISLES FREIGHTWAYS LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2022
- 3 -

The directors are responsible for preparing the strategic report, 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 United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and the profit or loss of the company for that period. In preparing these financial statements, the directors are 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 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 enable them to ensure that the financial statements comply with the Companies Act 2006. They 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.

NORTHERN ISLES FREIGHTWAYS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF NORTHERN ISLES FREIGHTWAYS LIMITED
- 4 -
Opinion

We have audited the financial statements of Northern Isles Freightways Limited (the 'company') for the year ended 31 December 2022 which comprise the statement of comprehensive income, balance sheet, statement of changes in equity, and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

 

  •     give a true and fair view of the state of the company's affairs as at 31 December 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 Auditor 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 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.

Emphasis of matter - financial statements prepared on a basis other than going concern

We draw attention to note 1.2 of the financial statements which explains that the company has ceased trading following the transfer of trade, assets and liabilities to a fellow group company and that the directors do not intend to restart trading. Therefore, the directors do not consider it appropriate to adopt the going concern basis of accounting in preparing the financial statements. Accordingly, the financial statements have been prepared on a basis other than going concern as described in note 1.2. Our opinion is not modified in respect of this matter.

Other information

The other information comprises the information included in the annual report other than the financial statements and our auditor's 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.

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of our 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.

NORTHERN ISLES FREIGHTWAYS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF NORTHERN ISLES FREIGHTWAYS LIMITED
- 5 -
Matters on which we are required to report by exception

In the light of our 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 and the directors' report.

 

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

 

  •     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 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 3, 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.

Auditor responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

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

Extent the audit was capable of detecting irregularities, including fraud

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

 

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

 

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

 

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

 

  • Companies Act 2006;

  • UK Tax legislation;

  • UK Generally Accepted Accounting Practice; and

  • Health & Safety legislation.

NORTHERN ISLES FREIGHTWAYS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF NORTHERN ISLES FREIGHTWAYS LIMITED
- 6 -

Extent the audit was capable of detecting irregularities, including fraud (continued)

We gained an understanding of how the company is complying with these laws and regulations by making enquiries of management and those charged with governance. We corroborated these enquiries through our review of board meeting minutes.

 

We assessed the susceptibility of the financial statements to material misstatement, including how fraud might occur, by meeting with management and those charged with governance to understand where it was considered there was susceptibility to fraud. This evaluation also considered how management and those charged with governance were remunerated and whether this provided an incentive for fraudulent activity. We considered the overall control environment and how management and those charged with governance oversee the implementation and operation of controls. We identified a heightened fraud risk in relation to:

 

  • Management override of controls; and

  • Revenue recognition.

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

  • Performing audit work procedures confirming the completeness of revenue recognised within the financial statements through reconciliation of the operations system and finance system, including review of source documents to determine whether revenue has been recognised in the correct period;

  • Reviewing minutes of meetings of those charged with governance for reference to: breaches of laws and regulation or for any indication of any potential litigation and claims; and events or conditions that could indicate an incentive or pressure to commit fraud or provide an opportunity to commit fraud;

  • Reviewing the level of and reasoning behind the company’s procurement of legal and professional services;

  • Performing audit work procedures over the risk of management override of controls, including testing of journal entries and other adjustments for appropriateness, evaluating the business rationale of significant transactions outside the normal course of business and reviewing judgements made by management in their calculation of accounting estimates for potential management bias;

  • Completion of appropriate checklists and use of our experience to assess the Company’s compliance with the Companies Act 2006; and

  • Agreement of the financial statement disclosures to supporting documentation.

 

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

NORTHERN ISLES FREIGHTWAYS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF NORTHERN ISLES FREIGHTWAYS LIMITED
- 7 -

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 an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members, as a body, for our audit work, for this report, or for the opinions we have formed.

David Wilson (Senior Statutory Auditor)
For and on behalf of Johnston Carmichael LLP
31 July 2023
Chartered Accountants
Statutory Auditor
Bishop's Court
29 Albyn Place
Aberdeen
AB10 1YL
NORTHERN ISLES FREIGHTWAYS LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2022
- 8 -
2022
2021
Notes
£
£
Turnover
2
16,762,116
15,608,760
Cost of sales
(12,374,376)
(10,952,007)
Gross profit
4,387,740
4,656,753
Administrative expenses
(3,854,944)
(3,639,792)
Operating profit
3
532,796
1,016,961
Interest payable and similar expenses
5
(32,892)
(42,964)
Profit before taxation
499,904
973,997
Tax on profit
6
(114,681)
(276,462)
Profit for the financial year and total comprehensive income
385,223
697,535

Following the decision taken by the directors to prepare the financial statements on a basis other than going concern, the Statement of Comprehensive Income has been prepared on the basis that all operations are discontinuing.

NORTHERN ISLES FREIGHTWAYS LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2022
31 December 2022
- 9 -
2022
2021
Notes
£
£
£
£
Fixed assets
Tangible assets
8
-
0
2,878,725
Current assets
Debtors
9
3,350,279
2,546,557
Cash at bank and in hand
-
0
719,076
3,350,279
3,265,633
Creditors: amounts falling due within one year
10
-
0
(2,523,148)
Net current assets
3,350,279
742,485
Total assets less current liabilities
3,350,279
3,621,210
Creditors: amounts falling due after more than one year
11
-
0
(173,884)
Provisions for liabilities
Deferred tax liability
13
-
0
382,270
-
(382,270)
Net assets
3,350,279
3,065,056
Capital and reserves
Called up share capital
15
32,500
32,500
Profit and loss reserves
16
3,317,779
3,032,556
Total equity
3,350,279
3,065,056
The financial statements were approved by the board of directors and authorised for issue on 28 July 2023 and are signed on its behalf by:
Mr E S T Roberts
Mr E Ockendon
Director
Director
Company Registration No. SC076352
NORTHERN ISLES FREIGHTWAYS LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2022
- 10 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 January 2021
32,500
2,400,021
2,432,521
Year ended 31 December 2021:
Profit and total comprehensive income for the year
-
697,535
697,535
Dividends
7
-
(65,000)
(65,000)
Balance at 31 December 2021
32,500
3,032,556
3,065,056
Year ended 31 December 2022:
Profit and total comprehensive income for the year
-
385,223
385,223
Dividends
7
-
(100,000)
(100,000)
Balance at 31 December 2022
32,500
3,317,779
3,350,279
NORTHERN ISLES FREIGHTWAYS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022
- 11 -
1
Accounting policies
Company information

Northern Isles Freightways Limited is a private company limited by shares, incorporated and domiciled in Scotland. The registered office and principal place of business is Streamline Terminal, Blaikies Quay, ABERDEEN, AB11 5PU.

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” and the requirements of the Companies Act 2006.

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 pound (£).

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

The company qualifies to use the Reduced Disclosure Framework under paragraphs 1.08 to 1.13 of FRS 102 and has claimed exemptions as follows:

  • Section 7 Statement of Cash Flows;

  • Section 11 paragraphs 11.39 to 11.48A relating to financial instrument disclosures (where applicable); and

  • Section 33 paragraph 33.1A relating to the disclosure of group related party transactions.

 

The company's results are included in the consolidated financial statements of Streamline Shipping Group Limited, the ultimate parent company, which are intended to show a true and fair view. Copies of the consolidated financial statements can be obtained from Companies House, 4th Floor, Edinburgh Quay 2, 139 Fountainbridge, Edinburgh, EH3 9FF.

1.2
Going concern

As disclosed within note 21 to the financial statements, the company ceased trading on 31 December 2022, with all trade, assets and liabilities transferred to a fellow group company. The directors do not intend to restart trading. As such, the directors do not consider it appropriate to adopt the going concern basis of accounting in preparing the financial statements and accordingly the financial statements have been prepared on a basis other than going concern. No adjustments to the carrying value of assets and liabilities were necessary. true

1.3
Turnover

Turnover represents net sales from freight consolidation services in Orkney and Shetland, excluding value added tax and is recognised in the financial statements when the company has received the right to the consideration. The company obtains the right to the consideration on the provision of its services to its customers.

1.4
Tangible fixed assets

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

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

Tenants improvements
Term of lease
Plant and machinery
15% to 25% reducing balance
Fixtures, fittings & equipment
20% reducing balance
Motor vehicles
25% reducing balance
NORTHERN ISLES FREIGHTWAYS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 12 -

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.

1.5
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible 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.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.6
Cash and cash equivalents

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

1.7
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the 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 certain debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Impairment of financial assets

Financial assets are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. The impairment loss 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 when it transfers the financial asset and substantially all the risks and rewards of ownership to another entity.

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.

NORTHERN ISLES FREIGHTWAYS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 13 -
Basic financial liabilities

Basic financial liabilities, including certain creditors 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.

 

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, and only when, the company’s obligations are discharged, cancelled, or they expire.

1.8
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.

1.9
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 statement of comprehensive income 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.

Deferred tax

Deferred tax is provided in full on timing differences which result in an obligation at the balance sheet date to pay more tax, or right to pay less tax, at a future date, at rates expected to apply when they crystallise based on current tax rates and law. Timing differences arise from inclusion of items of income and expenditure in taxation computations in periods different from those in which they are included in the financial statements. Deferred tax assets are recognised to the extent that it is regarded as more likely than not they will be recovered. Deferred tax assets and liabilities are not discounted.

1.10
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense.

The cost of any unused holiday entitlement is recognised in the period in which the employee's services are received,

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.11
Retirement benefits

The company operates defined contribution pension schemes. The assets of the scheme are held separately from those of the company in independently administered funds. Contributions payable for the year are charged in the statement of comprehensive income.

NORTHERN ISLES FREIGHTWAYS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 14 -
1.12
Leases

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

 

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

Rentals payable under operating leases, including any lease incentives received, are charged to income on a straight line basis over the term of the relevant lease.

1.13
Foreign exchange

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

2
Turnover and other revenue

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

2022
2021
£
£
Turnover analysed by class of business
Freight consolidation and cargo handling services
16,762,116
15,608,760
2022
2021
£
£
Turnover analysed by geographical market
UK
16,195,800
15,492,921
Rest of World
566,316
115,839
16,762,116
15,608,760
3
Operating profit
2022
2021
Operating profit for the year is stated after charging/(crediting):
£
£
Fees payable to the company's auditor for the audit of the company's financial statements
8,000
7,500
Depreciation of owned tangible fixed assets
300,831
282,688
Depreciation of tangible fixed assets held under finance leases
61,845
105,069
Profit on disposal of tangible fixed assets
(15,714)
(38,538)
Operating lease charges
737,324
662,976
NORTHERN ISLES FREIGHTWAYS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 15 -
4
Employees

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

2022
2021
Number
Number
Operations
76
76
Administration
31
28
Total
107
104

Their aggregate remuneration comprised:

2022
2021
£
£
Wages and salaries
3,791,868
2,942,502
Social security costs
371,686
272,064
Pension costs
122,610
101,227
4,286,164
3,315,793

The directors of Northern Isles Freightways Limited are paid by another group company, Streamline Shipping Agencies Limited. Directors' emoluments of Northern Isles Freightways Limited were recharged by way of a management charge and the element of directors' emoluments relating to the company are not separately identifiable.

5
Interest payable and similar expenses
2022
2021
£
£
Interest on bank overdrafts and loans
26,103
24,155
Interest on finance leases and hire purchase contracts
6,789
18,809
32,892
42,964
6
Taxation
2022
2021
£
£
Current tax
UK corporation tax on profits for the current period
141,839
27,158
Adjustments in respect of prior periods
(27,158)
-
0
Group tax relief
-
0
111,614
Total current tax
114,681
138,772
NORTHERN ISLES FREIGHTWAYS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
6
Taxation
2022
2021
£
£
(Continued)
- 16 -
Deferred tax
Origination and reversal of timing differences
-
0
60,455
Changes in tax rates
-
0
77,235
Total deferred tax
-
0
137,690
Total tax charge
114,681
276,462

The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:

2022
2021
£
£
Profit before taxation
499,904
973,997
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2021: 19.00%)
94,982
185,059
Tax effect of expenses that are not deductible in determining taxable profit
118
221
Adjustments in respect of prior years
(27,158)
-
0
Group relief
-
0
(111,614)
Depreciation on assets not qualifying for tax allowances
211,697
(563)
Other tax adjustments, reliefs and transfers
(455,483)
-
0
Payment for group relief
-
0
111,614
Transfers of deferred tax to related company
382,270
-
0
Remeasure deferred tax due to change in rate
(91,745)
91,745
Taxation charge for the year
114,681
276,462
7
Dividends
2022
2021
£
£
Final paid
100,000
65,000
NORTHERN ISLES FREIGHTWAYS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 17 -
8
Tangible fixed assets
Tenants improvements
Plant and machinery
Fixtures, fittings & equipment
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 January 2022
1,624,971
3,786,650
179,342
512,588
6,103,551
Additions
507
247,455
-
0
-
0
247,962
Disposals
(52,588)
(500,512)
(79,305)
(251,470)
(883,875)
Transfers to group companies
(1,572,890)
(3,533,593)
(100,037)
(261,118)
(5,467,638)
At 31 December 2022
-
0
-
0
-
0
-
0
-
0
Depreciation and impairment
At 1 January 2022
467,811
2,241,677
140,956
374,382
3,224,826
Depreciation charged in the year
87,506
237,829
15,581
21,760
362,676
Eliminated in respect of disposals
(52,346)
(430,740)
(75,310)
(208,905)
(767,301)
Transfers to group companies
(502,971)
(2,048,766)
(81,227)
(187,237)
(2,820,201)
At 31 December 2022
-
0
-
0
-
0
-
0
-
0
Carrying amount
At 31 December 2022
-
0
-
0
-
0
-
0
-
0
At 31 December 2021
1,157,160
1,544,973
38,386
138,206
2,878,725

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

2022
2021
£
£
Plant and machinery
-
0
669,906

 

9
Debtors
2022
2021
Amounts falling due within one year:
£
£
Trade debtors
-
0
2,429,716
Amounts owed by group undertakings
3,350,279
-
0
Prepayments and accrued income
-
0
116,841
3,350,279
2,546,557

The amounts owed by fellow group undertakings are interest free and repayable on demand.

NORTHERN ISLES FREIGHTWAYS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 18 -
10
Creditors: amounts falling due within one year
2022
2021
Notes
£
£
Obligations under finance leases
12
-
0
177,846
Trade creditors
-
0
631,558
Amounts owed to group undertakings
-
0
1,032,097
Corporation tax
-
0
27,158
Other taxation and social security
-
0
553,397
Accruals and deferred income
-
0
101,092
-
0
2,523,148

The amounts owed to group undertakings were interest free and repayable on demand.

11
Creditors: amounts falling due after more than one year
2022
2021
Notes
£
£
Obligations under finance leases
12
-
0
173,884
12
Finance lease obligations
2022
2021
Future minimum lease payments due under finance leases:
£
£
Within one year
-
0
177,846
In two to five years
-
0
173,884
-
0
351,730
13
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:

Liabilities
Liabilities
2022
2021
Balances:
£
£
Accelerated capital allowances
-
391,113
Short term timing differences
-
(8,843)
-
382,270
NORTHERN ISLES FREIGHTWAYS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
13
Deferred taxation
(Continued)
- 19 -
2022
Movements in the year:
£
Liability at 1 January 2022
382,270
Transfer to group company
(382,270)
Liability at 31 December 2022
-
14
Retirement benefit schemes
2022
2021
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
122,610
101,227

The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.

15
Share capital
2022
2021
2022
2021
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
32,500
32,500
32,500
32,500
16
Profit and loss reserves

Profit and loss reserves represents accumulated profits and losses net of dividends and other distributions.

17
Financial commitments, guarantees and contingent liabilities

The company's bankers hold cross corporate guarantees between Streamline Shipping Group Limited, Streamline Shipping Agencies Limited, Northern Isles Freightways Limited, and Prasinus Holdings Limited, together with a bond and floating charge over all of the assets of the group.

 

The bankers also hold a letter of offset on account of the aforementioned companies for all sums. The letter is secured against all sums which are now or which may at any time hereafter be at the credit of the company.

 

At the year end, a total of £1,636,954 (2021: £656,059) was secured across the group.

 

NORTHERN ISLES FREIGHTWAYS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 20 -
18
Operating lease commitments
Lessee

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

2022
2021
£
£
Within one year
-
0
370,058
Between two and five years
-
0
906,402
In over five years
-
0
1,412,814
-
0
2,689,274
19
Related party transactions

During the year the company rented properties for £Nil (2021: £107,615) from a pension fund in which some of the directors are trustees. There was no balance due to the pension fund at the year end (2021: £nil).

 

The company also made purchases of £Nil (2021: £169,891) from fellow subsidiaries that are not wholly owned within the group.

 

The company has taken advantage of the exemption available in accordance with section 33 of FRS 102 'Related party disclosures' not to disclose transactions entered into between two or more members of a group, provided that any subsidiary which is party to the transaction is wholly owned by such a member.

20
Ultimate controlling party

The immediate and the ultimate parent company is Streamline Shipping Group Limited, a company incorporated in the United Kingdom whose registered office is the same as that of the company.

 

Streamline Shipping Group Limited prepare group financial statements and copies can be obtained from Companies House, 4th Floor, Edinburgh Quay 2, 139 Fountainbridge, Edinburgh, EH3 9FF.

 

Mr E S T Roberts controls Streamline Shipping Group Limited.

 

 

21
Discontinued operations

On 31 December 2022, the trade, assets and liabilities of the company were transferred to a fellow group company, Streamline Shipping Agencies Limited. The directors do not intend to restart trading. There was no change required to the carrying value of transferred assets and liabilities.

2022-12-312022-01-01falseCCH SoftwareCCH Accounts Production 2023.100Mr I AdamMr E S T RobertsMrs K H RobertsMr S J T RobertsMr E A T RobertsMr D GrayMr E OckendonDentons Secretaries LimitedSC0763522022-01-012022-12-31SC076352bus:Director12022-01-012022-12-31SC076352bus:Director22022-01-012022-12-31SC076352bus:Director32022-01-012022-12-31SC076352bus:Director42022-01-012022-12-31SC076352bus:Director52022-01-012022-12-31SC076352bus:Director62022-01-012022-12-31SC076352bus:Director72022-01-012022-12-31SC076352bus:CompanySecretary12022-01-012022-12-31SC076352bus:RegisteredOffice2022-01-012022-12-31SC0763522022-12-31SC0763522021-01-012021-12-31SC076352core:RetainedEarningsAccumulatedLosses2021-01-012021-12-31SC076352core:RetainedEarningsAccumulatedLosses2022-01-012022-12-31SC0763522021-12-31SC076352core:LandBuildingscore:LeasedAssetsHeldAsLessee2022-12-31SC076352core:PlantMachinery2022-12-31SC076352core:FurnitureFittings2022-12-31SC076352core:MotorVehicles2022-12-31SC076352core:LandBuildingscore:LeasedAssetsHeldAsLessee2021-12-31SC076352core:PlantMachinery2021-12-31SC076352core:FurnitureFittings2021-12-31SC076352core:MotorVehicles2021-12-31SC076352core:CurrentFinancialInstrumentscore:WithinOneYear2022-12-31SC076352core:CurrentFinancialInstrumentscore:WithinOneYear2021-12-31SC076352core:Non-currentFinancialInstrumentscore:AfterOneYear2022-12-31SC076352core:Non-currentFinancialInstrumentscore:AfterOneYear2021-12-31SC076352core:CurrentFinancialInstruments2022-12-31SC076352core:CurrentFinancialInstruments2021-12-31SC076352core:ShareCapital2022-12-31SC076352core:ShareCapital2021-12-31SC076352core:RetainedEarningsAccumulatedLosses2022-12-31SC076352core:RetainedEarningsAccumulatedLosses2021-12-31SC076352core:ShareCapital2020-12-31SC076352core:RetainedEarningsAccumulatedLosses2020-12-31SC0763522020-12-31SC076352core:LandBuildingscore:LongLeaseholdAssets2022-01-012022-12-31SC076352core:PlantMachinery2022-01-012022-12-31SC076352core:FurnitureFittings2022-01-012022-12-31SC076352core:MotorVehicles2022-01-012022-12-31SC076352core:PlantMachinery2021-01-012021-12-31SC076352core:UKTax2022-01-012022-12-31SC076352core:UKTax2021-01-012021-12-31SC07635212022-01-012022-12-31SC07635212021-01-012021-12-31SC07635222022-01-012022-12-31SC07635222021-01-012021-12-31SC07635232022-01-012022-12-31SC07635232021-01-012021-12-31SC07635242022-01-012022-12-31SC07635242021-01-012021-12-31SC07635252022-01-012022-12-31SC07635252021-01-012021-12-31SC076352core:LandBuildingscore:LeasedAssetsHeldAsLessee2021-12-31SC076352core:PlantMachinery2021-12-31SC076352core:FurnitureFittings2021-12-31SC076352core:MotorVehicles2021-12-31SC0763522021-12-31SC076352core:LandBuildingscore:LeasedAssetsHeldAsLessee2022-01-012022-12-31SC076352core:Non-currentFinancialInstruments2022-12-31SC076352core:Non-currentFinancialInstruments2021-12-31SC076352core:WithinOneYear2022-12-31SC076352core:WithinOneYear2021-12-31SC076352core:BetweenTwoFiveYears2022-12-31SC076352core:BetweenTwoFiveYears2021-12-31SC076352core:MoreThanFiveYears2022-12-31SC076352core:MoreThanFiveYears2021-12-31SC076352bus:PrivateLimitedCompanyLtd2022-01-012022-12-31SC076352bus:FRS1022022-01-012022-12-31SC076352bus:Audited2022-01-012022-12-31SC076352bus:FullAccounts2022-01-012022-12-31xbrli:purexbrli:sharesiso4217:GBP