Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
22,360,085 GBP2023-01-01 ~ 2023-12-31
19,002,583 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
19,342,520 GBP2023-01-01 ~ 2023-12-31
17,277,333 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
3,017,565 GBP2023-01-01 ~ 2023-12-31
1,725,250 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
3,156,643 GBP2023-01-01 ~ 2023-12-31
2,475,157 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-139,078 GBP2023-01-01 ~ 2023-12-31
-749,907 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
252,434 GBP2023-01-01 ~ 2023-12-31
172,245 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-391,512 GBP2023-01-01 ~ 2023-12-31
-922,152 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-73,692 GBP2023-01-01 ~ 2023-12-31
-414,162 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-317,820 GBP2023-01-01 ~ 2023-12-31
-507,990 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
319,076 GBP2022-12-31
Property, Plant & Equipment
7,780,251 GBP2023-12-31
7,839,490 GBP2022-12-31
Fixed Assets
7,780,251 GBP2023-12-31
8,158,566 GBP2022-12-31
Total Inventories
25,549 GBP2023-12-31
18,551 GBP2022-12-31
Debtors
3,742,289 GBP2023-12-31
3,330,787 GBP2022-12-31
Cash at bank and in hand
98,171 GBP2023-12-31
412,008 GBP2022-12-31
Current Assets
3,866,009 GBP2023-12-31
3,761,346 GBP2022-12-31
Creditors
Current
5,733,911 GBP2023-12-31
5,288,474 GBP2022-12-31
Net Current Assets/Liabilities
-1,867,902 GBP2023-12-31
-1,527,128 GBP2022-12-31
Total Assets Less Current Liabilities
5,912,349 GBP2023-12-31
6,631,438 GBP2022-12-31
Net Assets/Liabilities
1,720,708 GBP2023-12-31
2,038,528 GBP2022-12-31
Equity
1,720,708 GBP2023-12-31
2,038,528 GBP2022-12-31
Wages/Salaries
2,518,874 GBP2023-01-01 ~ 2023-12-31
2,057,738 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
253,287 GBP2023-01-01 ~ 2023-12-31
224,200 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
95,283 GBP2023-01-01 ~ 2023-12-31
86,440 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,867,444 GBP2023-01-01 ~ 2023-12-31
2,368,378 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
722023-01-01 ~ 2023-12-31
632022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
555,911 GBP2023-01-01 ~ 2023-12-31
617,920 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
13,500 GBP2023-01-01 ~ 2023-12-31
10,400 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
-30,732 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-92,084 GBP2023-01-01 ~ 2023-12-31
-175,209 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
9,694,281 GBP2023-12-31
8,924,309 GBP2022-12-31
Furniture and fittings
26,136 GBP2023-12-31
26,136 GBP2022-12-31
Motor vehicles
2,827,158 GBP2023-12-31
2,805,443 GBP2022-12-31
Computers
129,804 GBP2023-12-31
150,129 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
12,677,379 GBP2023-12-31
11,906,017 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-9,305 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-168,675 GBP2023-01-01 ~ 2023-12-31
Computers
-20,325 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-198,305 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase or decrease due to transfers between classes
366,072 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
3,038,207 GBP2023-12-31
2,470,305 GBP2022-12-31
Furniture and fittings
13,005 GBP2023-12-31
10,688 GBP2022-12-31
Motor vehicles
1,720,687 GBP2023-12-31
1,453,356 GBP2022-12-31
Computers
125,229 GBP2023-12-31
132,178 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,897,128 GBP2023-12-31
4,066,527 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
633,416 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
2,317 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
364,463 GBP2023-01-01 ~ 2023-12-31
Computers
11,294 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,011,490 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-9,079 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-153,567 GBP2023-01-01 ~ 2023-12-31
Computers
-18,243 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-180,889 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
6,656,074 GBP2023-12-31
6,454,004 GBP2022-12-31
Furniture and fittings
13,131 GBP2023-12-31
15,448 GBP2022-12-31
Motor vehicles
1,106,471 GBP2023-12-31
1,352,087 GBP2022-12-31
Computers
4,575 GBP2023-12-31
17,951 GBP2022-12-31
Merchandise
25,549 GBP2023-12-31
18,551 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,228,919 GBP2023-12-31
1,891,603 GBP2022-12-31
Other Debtors
Current
143,723 GBP2023-12-31
41,836 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
1,415 GBP2022-12-31
Prepayments/Accrued Income
Current
10,833 GBP2023-12-31
10,833 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
2,383,475 GBP2023-12-31
1,984,004 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
1,607,568 GBP2023-12-31
1,126,865 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
726,821 GBP2023-12-31
959,677 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,645,517 GBP2023-12-31
2,481,465 GBP2022-12-31
Amounts owed to group undertakings
Current
225,187 GBP2022-12-31
Corporation Tax Payable
Current
2,439 GBP2023-12-31
2,686 GBP2022-12-31
Other Taxation & Social Security Payable
Current
63,672 GBP2023-12-31
50,594 GBP2022-12-31
Other Creditors
Current
9,030 GBP2023-12-31
7,617 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
229,441 GBP2023-12-31
283,496 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
1,041,667 GBP2023-12-31
1,541,667 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
729,680 GBP2023-12-31
1,384,475 GBP2022-12-31
Amounts owed to group undertakings
Non-current
815,187 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
1,607,568 GBP2023-12-31
1,126,865 GBP2022-12-31
Non-current, Between one and two years
500,000 GBP2023-12-31
500,000 GBP2022-12-31
Non-current, Between two and five year
541,667 GBP2023-12-31
1,041,667 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
729,680 GBP2023-12-31
1,384,475 GBP2022-12-31
hire purchase agreements
1,456,501 GBP2023-12-31
2,344,152 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
230,000 GBP2023-12-31
230,000 GBP2022-12-31
Between one and five year
230,000 GBP2023-12-31
460,000 GBP2022-12-31
All periods
460,000 GBP2023-12-31
690,000 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,605,107 GBP2023-12-31
1,666,768 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
500 shares2023-12-31