Average Number of Employees
642023-01-01 ~ 2023-12-31
672022-01-01 ~ 2022-12-31
Turnover/Revenue
10,148,906 GBP2023-01-01 ~ 2023-12-31
10,576,225 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-7,119,379 GBP2023-01-01 ~ 2023-12-31
-7,201,381 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
3,029,527 GBP2023-01-01 ~ 2023-12-31
3,374,844 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,033,589 GBP2023-01-01 ~ 2023-12-31
-2,687,969 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
995,938 GBP2023-01-01 ~ 2023-12-31
686,875 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
610 GBP2023-01-01 ~ 2023-12-31
164 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
929,563 GBP2023-01-01 ~ 2023-12-31
637,794 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
936,070 GBP2023-01-01 ~ 2023-12-31
636,043 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
201,765 GBP2023-12-31
250,925 GBP2022-12-31
Total Inventories
17,829 GBP2023-12-31
18,898 GBP2022-12-31
Debtors
Current
6,049,055 GBP2023-12-31
4,282,257 GBP2022-12-31
Cash at bank and in hand
97,229 GBP2023-12-31
478,605 GBP2022-12-31
Current Assets
6,164,113 GBP2023-12-31
4,779,760 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-3,436,206 GBP2023-12-31
-2,997,897 GBP2022-12-31
Net Current Assets/Liabilities
2,727,907 GBP2023-12-31
1,781,863 GBP2022-12-31
Total Assets Less Current Liabilities
2,929,672 GBP2023-12-31
2,032,788 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-32,679 GBP2022-12-31
Net Assets/Liabilities
2,929,164 GBP2023-12-31
1,993,094 GBP2022-12-31
Equity
Called up share capital
100,000 GBP2023-12-31
100,000 GBP2022-12-31
100,000 GBP2022-01-01
Retained earnings (accumulated losses)
2,829,164 GBP2023-12-31
1,893,094 GBP2022-12-31
1,257,051 GBP2022-01-01
Equity
2,929,164 GBP2023-12-31
1,993,094 GBP2022-12-31
1,357,051 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
936,070 GBP2023-01-01 ~ 2023-12-31
636,043 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
9,150 GBP2023-01-01 ~ 2023-12-31
8,695 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,269,722 GBP2023-01-01 ~ 2023-12-31
2,510,356 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
216,127 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,526,916 GBP2023-01-01 ~ 2023-12-31
2,553,442 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-6,507 GBP2023-01-01 ~ 2023-12-31
1,751 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
218,638 GBP2023-01-01 ~ 2023-12-31
121,181 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
119,499 GBP2023-12-31
119,499 GBP2022-12-31
Motor vehicles
777,141 GBP2023-12-31
816,770 GBP2022-12-31
Furniture and fittings
167,767 GBP2023-12-31
167,767 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,066,705 GBP2023-12-31
1,104,036 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-65,436 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-65,436 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
117,092 GBP2022-12-31
Motor vehicles
597,174 GBP2022-12-31
Furniture and fittings
138,845 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
853,111 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
525 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
62,453 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
7,415 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
70,814 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-58,985 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-58,985 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
117,617 GBP2023-12-31
Motor vehicles
600,642 GBP2023-12-31
Furniture and fittings
146,260 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
864,940 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
1,882 GBP2023-12-31
2,407 GBP2022-12-31
Motor vehicles
176,499 GBP2023-12-31
219,596 GBP2022-12-31
Furniture and fittings
21,507 GBP2023-12-31
28,922 GBP2022-12-31
Motor vehicles, Under hire purchased contracts or finance leases
68,159 GBP2023-12-31
87,713 GBP2022-12-31
Raw materials and consumables
17,829 GBP2023-12-31
18,898 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,586,162 GBP2023-12-31
1,497,307 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
3,719,302 GBP2023-12-31
2,065,065 GBP2022-12-31
Other Debtors
Current
430,969 GBP2023-12-31
426,534 GBP2022-12-31
Prepayments/Accrued Income
Current
312,622 GBP2023-12-31
293,351 GBP2022-12-31
Trade Creditors/Trade Payables
Current
741,719 GBP2023-12-31
598,124 GBP2022-12-31
Amounts owed to group undertakings
Current
1,088,439 GBP2023-12-31
1,072,998 GBP2022-12-31
Taxation/Social Security Payable
Current
236,117 GBP2023-12-31
241,586 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
32,902 GBP2023-12-31
56,626 GBP2022-12-31
Other Creditors
Current
151,874 GBP2023-12-31
110,783 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
97,250 GBP2023-12-31
97,979 GBP2022-12-31
Creditors
Current
3,436,206 GBP2023-12-31
2,997,897 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
32,679 GBP2022-12-31
Minimum gross finance lease payments owing
32,902 GBP2023-12-31
89,305 GBP2022-12-31
Net Deferred Tax Liability/Asset
-508 GBP2023-12-31
-7,015 GBP2022-12-31
-5,264 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
6,507 GBP2023-01-01 ~ 2023-12-31
-1,751 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-1,539 GBP2023-12-31
-5,451 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2023-12-31
100,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
496,350 GBP2023-12-31
445,000 GBP2022-12-31
Between one and five year
1,651,983 GBP2023-12-31
1,078,750 GBP2022-12-31
More than five year
1,408,750 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,557,083 GBP2023-12-31
1,523,750 GBP2022-12-31