Par Value of Share
Class 1 ordinary share
12021-01-01 ~ 2021-12-31
Turnover/Revenue
3,284,084 GBP2021-01-01 ~ 2021-12-31
2,300,726 GBP2020-01-01 ~ 2020-12-31
Cost of Sales
-2,757,014 GBP2021-01-01 ~ 2021-12-31
-2,564,461 GBP2020-01-01 ~ 2020-12-31
Gross Profit/Loss
527,070 GBP2021-01-01 ~ 2021-12-31
-263,735 GBP2020-01-01 ~ 2020-12-31
Administrative Expenses
-661,621 GBP2021-01-01 ~ 2021-12-31
-681,861 GBP2020-01-01 ~ 2020-12-31
Operating Profit/Loss
385,838 GBP2021-01-01 ~ 2021-12-31
-171,843 GBP2020-01-01 ~ 2020-12-31
Other Interest Receivable/Similar Income (Finance Income)
149 GBP2021-01-01 ~ 2021-12-31
2,832 GBP2020-01-01 ~ 2020-12-31
Profit/Loss on Ordinary Activities Before Tax
371,665 GBP2021-01-01 ~ 2021-12-31
-177,776 GBP2020-01-01 ~ 2020-12-31
Profit/Loss
205,403 GBP2021-01-01 ~ 2021-12-31
-190,879 GBP2020-01-01 ~ 2020-12-31
Equity
Retained earnings (accumulated losses)
5,368,426 GBP2021-12-31
5,260,982 GBP2020-12-31
5,553,965 GBP2019-12-31
Dividends Paid
Retained earnings (accumulated losses)
-97,959 GBP2021-01-01 ~ 2021-12-31
-102,104 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment
4,017,057 GBP2021-12-31
4,365,806 GBP2020-12-31
Fixed Assets
4,017,057 GBP2021-12-31
4,365,806 GBP2020-12-31
Debtors
350,728 GBP2021-12-31
226,156 GBP2020-12-31
Cash at bank and in hand
2,017,372 GBP2021-12-31
1,755,974 GBP2020-12-31
Current Assets
2,368,100 GBP2021-12-31
1,982,130 GBP2020-12-31
Net Current Assets/Liabilities
1,880,734 GBP2021-12-31
1,545,656 GBP2020-12-31
Total Assets Less Current Liabilities
5,897,791 GBP2021-12-31
5,911,462 GBP2020-12-31
Creditors
Non-current
-96,025 GBP2021-12-31
-257,242 GBP2020-12-31
Net Assets/Liabilities
5,368,526 GBP2021-12-31
5,261,082 GBP2020-12-31
Equity
Called up share capital
100 GBP2021-12-31
100 GBP2020-12-31
Equity
5,368,526 GBP2021-12-31
5,261,082 GBP2020-12-31
Wages/Salaries
1,635,127 GBP2021-01-01 ~ 2021-12-31
1,768,728 GBP2020-01-01 ~ 2020-12-31
Social Security Costs
154,104 GBP2021-01-01 ~ 2021-12-31
165,066 GBP2020-01-01 ~ 2020-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
49,346 GBP2021-01-01 ~ 2021-12-31
53,732 GBP2020-01-01 ~ 2020-12-31
Staff Costs/Employee Benefits Expense
1,838,577 GBP2021-01-01 ~ 2021-12-31
1,987,526 GBP2020-01-01 ~ 2020-12-31
Average Number of Employees
592021-01-01 ~ 2021-12-31
662020-01-01 ~ 2020-12-31
Director Remuneration
54,420 GBP2021-01-01 ~ 2021-12-31
68,121 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
315,769 GBP2021-01-01 ~ 2021-12-31
326,048 GBP2020-01-01 ~ 2020-12-31
Audit Fees/Expenses
6,000 GBP2021-01-01 ~ 2021-12-31
6,000 GBP2020-01-01 ~ 2020-12-31
Current Tax for the Period
126,160 GBP2021-01-01 ~ 2021-12-31
-13,432 GBP2020-01-01 ~ 2020-12-31
Tax Expense/Credit at Applicable Tax Rate
70,616 GBP2021-01-01 ~ 2021-12-31
-33,777 GBP2020-01-01 ~ 2020-12-31
Intangible Assets - Gross Cost
Net goodwill
40,000 GBP2020-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
40,000 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
2,083,572 GBP2021-12-31
2,083,572 GBP2020-12-31
Plant and equipment
157,954 GBP2021-12-31
157,954 GBP2020-12-31
Furniture and fittings
87,224 GBP2021-12-31
87,224 GBP2020-12-31
Motor vehicles
5,304,588 GBP2021-12-31
5,420,588 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
7,633,338 GBP2021-12-31
7,749,338 GBP2020-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-156,000 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Disposals
-156,000 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
183,491 GBP2021-12-31
145,818 GBP2020-12-31
Plant and equipment
81,955 GBP2021-12-31
62,957 GBP2020-12-31
Furniture and fittings
55,575 GBP2021-12-31
47,660 GBP2020-12-31
Motor vehicles
3,295,260 GBP2021-12-31
3,127,097 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,616,281 GBP2021-12-31
3,383,532 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
37,673 GBP2021-01-01 ~ 2021-12-31
Plant and equipment
18,998 GBP2021-01-01 ~ 2021-12-31
Furniture and fittings
7,915 GBP2021-01-01 ~ 2021-12-31
Motor vehicles
318,413 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
382,999 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-150,250 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-150,250 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
Land and buildings
1,900,081 GBP2021-12-31
1,937,754 GBP2020-12-31
Plant and equipment
75,999 GBP2021-12-31
94,997 GBP2020-12-31
Furniture and fittings
31,649 GBP2021-12-31
39,564 GBP2020-12-31
Motor vehicles
2,009,328 GBP2021-12-31
2,293,491 GBP2020-12-31
Trade Debtors/Trade Receivables
Current
226,399 GBP2021-12-31
156,231 GBP2020-12-31
Other Debtors
Current
7,980 GBP2021-12-31
Amount of corporation tax that is recoverable
Current
13,432 GBP2020-12-31
Amount of value-added tax that is recoverable
Current
7,871 GBP2021-12-31
550 GBP2020-12-31
Prepayments/Accrued Income
Current
8,478 GBP2021-12-31
55,943 GBP2020-12-31
Debtors
Amounts falling due within one year, Current
350,728 GBP2021-12-31
226,156 GBP2020-12-31
Finance Lease Liabilities - Total Present Value
Current
160,934 GBP2021-12-31
225,229 GBP2020-12-31
Trade Creditors/Trade Payables
Current
71,546 GBP2021-12-31
47,381 GBP2020-12-31
Corporation Tax Payable
Current
126,160 GBP2021-12-31
47,911 GBP2020-12-31
Other Taxation & Social Security Payable
Current
44,798 GBP2021-12-31
35,652 GBP2020-12-31
Other Creditors
Current
1,051 GBP2020-12-31
Accrued Liabilities/Deferred Income
Current
83,928 GBP2021-12-31
79,250 GBP2020-12-31
Finance Lease Liabilities - Total Present Value
Non-current
96,025 GBP2021-12-31
257,242 GBP2020-12-31
Between one and five year, hire purchase agreements
96,025 GBP2021-12-31
257,242 GBP2020-12-31
hire purchase agreements
256,959 GBP2021-12-31
482,471 GBP2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
342 GBP2021-12-31
342 GBP2020-12-31
Between one and five year
171 GBP2021-12-31
513 GBP2020-12-31
All periods
513 GBP2021-12-31
855 GBP2020-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
433,240 GBP2021-12-31
393,138 GBP2020-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
433,240 GBP2021-12-31
393,138 GBP2020-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2021-12-31