Cost of Sales
-26,237,533 GBP2023-01-01 ~ 2023-12-31
-28,366,783 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-4,258,309 GBP2023-01-01 ~ 2023-12-31
-3,596,977 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
14 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
535,004 GBP2023-01-01 ~ 2023-12-31
683,136 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
421,058 GBP2023-01-01 ~ 2023-12-31
382,734 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gain or loss on the revaluation before tax in other comprehensive income
75,048 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
410,722 GBP2023-01-01 ~ 2023-12-31
385,786 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
18,963,306 GBP2023-12-31
18,069,224 GBP2022-12-31
Investment Property
1,528,000 GBP2023-12-31
1,496,000 GBP2022-12-31
Fixed Assets
20,491,306 GBP2023-12-31
19,565,224 GBP2022-12-31
Debtors
5,394,759 GBP2023-12-31
5,906,673 GBP2022-12-31
Cash at bank and in hand
377,291 GBP2023-12-31
300,230 GBP2022-12-31
Current Assets
5,914,363 GBP2023-12-31
6,409,789 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-8,230,569 GBP2023-12-31
-8,627,841 GBP2022-12-31
Net Current Assets/Liabilities
-2,316,206 GBP2023-12-31
-2,218,052 GBP2022-12-31
Total Assets Less Current Liabilities
18,175,100 GBP2023-12-31
17,347,172 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-5,145,036 GBP2023-12-31
-4,787,020 GBP2022-12-31
Net Assets/Liabilities
11,783,219 GBP2023-12-31
11,485,589 GBP2022-12-31
Equity
Called up share capital
12,432 GBP2023-12-31
12,432 GBP2022-12-31
12,432 GBP2021-12-31
Revaluation reserve
1,943,991 GBP2023-12-31
1,954,327 GBP2022-12-31
1,951,275 GBP2021-12-31
Capital redemption reserve
2,549 GBP2023-12-31
2,549 GBP2022-12-31
2,549 GBP2021-12-31
Other miscellaneous reserve
961,391 GBP2023-12-31
943,211 GBP2022-12-31
Retained earnings (accumulated losses)
8,862,856 GBP2023-12-31
8,573,070 GBP2022-12-31
8,290,933 GBP2021-12-31
Equity
11,783,219 GBP2023-12-31
11,485,589 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
421,058 GBP2023-01-01 ~ 2023-12-31
382,734 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-133,688 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-113,092 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
12,500 GBP2023-01-01 ~ 2023-12-31
11,150 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
3202023-01-01 ~ 2023-12-31
3352022-01-01 ~ 2022-12-31
Wages/Salaries
11,872,848 GBP2023-01-01 ~ 2023-12-31
11,983,727 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
344,742 GBP2023-01-01 ~ 2023-12-31
354,135 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
13,211,012 GBP2023-01-01 ~ 2023-12-31
13,547,760 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
298,489 GBP2023-01-01 ~ 2023-12-31
310,377 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
113,946 GBP2023-01-01 ~ 2023-12-31
300,402 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
7,337,000 GBP2023-12-31
7,289,000 GBP2022-12-31
Plant and equipment
845,900 GBP2023-12-31
759,306 GBP2022-12-31
Furniture and fittings
938,387 GBP2023-12-31
443,251 GBP2022-12-31
Motor vehicles
22,813,107 GBP2023-12-31
21,521,074 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
31,934,394 GBP2023-12-31
30,012,631 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-5,400 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-1,545,613 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-1,551,013 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
48,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
0 GBP2023-12-31
0 GBP2022-12-31
Plant and equipment
464,070 GBP2023-12-31
368,282 GBP2022-12-31
Furniture and fittings
393,440 GBP2023-12-31
368,924 GBP2022-12-31
Motor vehicles
12,113,578 GBP2023-12-31
11,206,201 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
12,971,088 GBP2023-12-31
11,943,407 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
0 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
101,187 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
24,516 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
2,448,880 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
2,574,583 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-5,399 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-1,541,503 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,546,902 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
7,337,000 GBP2023-12-31
7,289,000 GBP2022-12-31
Plant and equipment
381,830 GBP2023-12-31
391,024 GBP2022-12-31
Furniture and fittings
544,947 GBP2023-12-31
74,327 GBP2022-12-31
Motor vehicles
10,699,529 GBP2023-12-31
10,314,873 GBP2022-12-31
Investment Property - Fair Value Model
1,528,000 GBP2023-12-31
1,496,000 GBP2022-12-31
Finished Goods/Goods for Resale
142,313 GBP2023-12-31
202,886 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
5,122,409 GBP2023-12-31
5,749,282 GBP2022-12-31
Other Debtors
Current
3,428 GBP2023-12-31
10,581 GBP2022-12-31
Prepayments/Accrued Income
Current
268,922 GBP2023-12-31
146,810 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
5,394,759 GBP2023-12-31
5,906,673 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
1,501,213 GBP2023-12-31
1,507,410 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
2,877,647 GBP2023-12-31
2,618,643 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,949,433 GBP2023-12-31
2,133,493 GBP2022-12-31
Other Taxation & Social Security Payable
Current
573,205 GBP2023-12-31
952,920 GBP2022-12-31
Other Creditors
Current
157,912 GBP2023-12-31
907,094 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,171,159 GBP2023-12-31
508,281 GBP2022-12-31
Creditors
Current
8,230,569 GBP2023-12-31
8,627,841 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
923,045 GBP2023-12-31
1,042,147 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
4,221,991 GBP2023-12-31
3,744,873 GBP2022-12-31
Creditors
Non-current
5,145,036 GBP2023-12-31
4,787,020 GBP2022-12-31
Bank Borrowings
1,280,353 GBP2023-12-31
1,399,455 GBP2022-12-31
Total Borrowings
2,424,258 GBP2023-12-31
2,549,557 GBP2022-12-31
Current
1,501,213 GBP2023-12-31
1,507,410 GBP2022-12-31
Non-current
923,045 GBP2023-12-31
1,042,147 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
2,859,042 GBP2023-12-31
2,618,643 GBP2022-12-31
Minimum gross finance lease payments owing
7,099,638 GBP2023-12-31
6,363,516 GBP2022-12-31
Equity
Called up share capital
12,432 GBP2023-12-31
12,432 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
80,000 GBP2023-12-31
80,000 GBP2022-12-31
Between two and five year
100,000 GBP2023-12-31
180,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
180,000 GBP2023-12-31
260,000 GBP2022-12-31