Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
24,232,460 GBP2024-01-01 ~ 2024-12-31
22,360,085 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
20,784,297 GBP2024-01-01 ~ 2024-12-31
19,342,520 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
3,448,163 GBP2024-01-01 ~ 2024-12-31
3,017,565 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
3,438,877 GBP2024-01-01 ~ 2024-12-31
3,156,643 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
9,286 GBP2024-01-01 ~ 2024-12-31
-139,078 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
377,348 GBP2024-01-01 ~ 2024-12-31
252,434 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-368,062 GBP2024-01-01 ~ 2024-12-31
-391,512 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-12,799 GBP2024-01-01 ~ 2024-12-31
-73,692 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-355,263 GBP2024-01-01 ~ 2024-12-31
-317,820 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
1,364,445 GBP2024-12-31
1,719,708 GBP2023-12-31
2,037,528 GBP2022-12-31
Property, Plant & Equipment
7,630,643 GBP2024-12-31
7,780,251 GBP2023-12-31
Total Inventories
37,646 GBP2024-12-31
25,549 GBP2023-12-31
Debtors
3,910,953 GBP2024-12-31
3,742,289 GBP2023-12-31
Cash at bank and in hand
232,410 GBP2024-12-31
98,171 GBP2023-12-31
Current Assets
4,181,009 GBP2024-12-31
3,866,009 GBP2023-12-31
Creditors
Current
6,477,131 GBP2024-12-31
5,733,911 GBP2023-12-31
Net Current Assets/Liabilities
-2,296,122 GBP2024-12-31
-1,867,902 GBP2023-12-31
Total Assets Less Current Liabilities
5,334,521 GBP2024-12-31
5,912,349 GBP2023-12-31
Net Assets/Liabilities
1,365,445 GBP2024-12-31
1,720,708 GBP2023-12-31
Equity
Called up share capital
500 GBP2024-12-31
500 GBP2023-12-31
Capital redemption reserve
500 GBP2024-12-31
500 GBP2023-12-31
Equity
1,365,445 GBP2024-12-31
1,720,708 GBP2023-12-31
Wages/Salaries
3,241,331 GBP2024-01-01 ~ 2024-12-31
2,518,874 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
320,612 GBP2024-01-01 ~ 2024-12-31
253,287 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
70,879 GBP2024-01-01 ~ 2024-12-31
95,283 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,632,822 GBP2024-01-01 ~ 2024-12-31
2,867,444 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
852024-01-01 ~ 2024-12-31
722023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
638,809 GBP2024-01-01 ~ 2024-12-31
555,911 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
17,500 GBP2024-01-01 ~ 2024-12-31
13,500 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-92,016 GBP2024-01-01 ~ 2024-12-31
-92,084 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
9,782,297 GBP2024-12-31
9,694,281 GBP2023-12-31
Furniture and fittings
26,136 GBP2024-12-31
26,136 GBP2023-12-31
Motor vehicles
3,310,019 GBP2024-12-31
2,827,158 GBP2023-12-31
Computers
133,107 GBP2024-12-31
129,804 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
13,251,559 GBP2024-12-31
12,677,379 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-141,000 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-216,487 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-357,487 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
3,606,154 GBP2024-12-31
3,038,207 GBP2023-12-31
Furniture and fittings
14,974 GBP2024-12-31
13,005 GBP2023-12-31
Motor vehicles
1,869,992 GBP2024-12-31
1,720,687 GBP2023-12-31
Computers
129,796 GBP2024-12-31
125,229 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,620,916 GBP2024-12-31
4,897,128 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
671,338 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
1,969 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
331,829 GBP2024-01-01 ~ 2024-12-31
Computers
4,567 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,009,703 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-103,391 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-182,524 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-285,915 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
6,176,143 GBP2024-12-31
6,656,074 GBP2023-12-31
Furniture and fittings
11,162 GBP2024-12-31
13,131 GBP2023-12-31
Motor vehicles
1,440,027 GBP2024-12-31
1,106,471 GBP2023-12-31
Computers
3,311 GBP2024-12-31
4,575 GBP2023-12-31
Merchandise
37,646 GBP2024-12-31
25,549 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,228,413 GBP2024-12-31
2,228,919 GBP2023-12-31
Other Debtors
Current
50,644 GBP2024-12-31
143,723 GBP2023-12-31
Prepayments/Accrued Income
Current
142,498 GBP2024-12-31
10,833 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
2,432,133 GBP2024-12-31
2,383,475 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
2,373,347 GBP2024-12-31
1,607,568 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
612,110 GBP2024-12-31
726,821 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,364,242 GBP2024-12-31
2,645,517 GBP2023-12-31
Corporation Tax Payable
Current
2,521 GBP2024-12-31
2,439 GBP2023-12-31
Other Taxation & Social Security Payable
Current
94,177 GBP2024-12-31
63,672 GBP2023-12-31
Other Creditors
Current
144,564 GBP2024-12-31
9,030 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
456,401 GBP2024-12-31
229,441 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
791,667 GBP2024-12-31
1,041,667 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
589,908 GBP2024-12-31
729,680 GBP2023-12-31
Amounts owed to group undertakings
Non-current
875,187 GBP2024-12-31
815,187 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
2,373,347 GBP2024-12-31
1,607,568 GBP2023-12-31
Non-current, Between one and two years
500,000 GBP2023-12-31
Between two and five year, Non-current
291,667 GBP2024-12-31
541,667 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
hire purchase agreements
1,202,018 GBP2024-12-31
1,456,501 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
230,000 GBP2024-12-31
230,000 GBP2023-12-31
Between one and five year
30,000 GBP2024-12-31
230,000 GBP2023-12-31
All periods
260,000 GBP2024-12-31
460,000 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,712,314 GBP2024-12-31
1,605,107 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
500 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
-355,263 GBP2024-01-01 ~ 2024-12-31