Average Number of Employees
412023-01-01 ~ 2023-12-31
452022-01-01 ~ 2022-12-31
Turnover/Revenue
22,288,280 GBP2023-01-01 ~ 2023-12-31
25,142,164 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-18,533,297 GBP2023-01-01 ~ 2023-12-31
-21,378,484 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
3,754,983 GBP2023-01-01 ~ 2023-12-31
3,763,680 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,433,319 GBP2023-01-01 ~ 2023-12-31
-2,186,914 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,338,564 GBP2023-01-01 ~ 2023-12-31
1,595,066 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
72,383 GBP2023-01-01 ~ 2023-12-31
55,542 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,348,048 GBP2023-01-01 ~ 2023-12-31
1,585,455 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
5,077,224 GBP2023-12-31
4,935,763 GBP2022-12-31
4,338,896 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
929,007 GBP2023-01-01 ~ 2023-12-31
1,291,980 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-787,546 GBP2023-01-01 ~ 2023-12-31
-695,113 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
946,703 GBP2023-12-31
1,108,165 GBP2022-12-31
Fixed Assets - Investments
18,897 GBP2023-12-31
18,897 GBP2022-12-31
Investment Property
580,000 GBP2023-12-31
873,863 GBP2022-12-31
Fixed Assets
1,545,600 GBP2023-12-31
2,000,925 GBP2022-12-31
Debtors
5,728,280 GBP2023-12-31
8,098,295 GBP2022-12-31
Cash at bank and in hand
1,648,516 GBP2023-12-31
465,540 GBP2022-12-31
Current Assets
7,376,796 GBP2023-12-31
8,563,835 GBP2022-12-31
Net Current Assets/Liabilities
4,475,491 GBP2023-12-31
3,920,547 GBP2022-12-31
Total Assets Less Current Liabilities
6,021,091 GBP2023-12-31
5,921,472 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-630,942 GBP2023-12-31
Net Assets/Liabilities
5,210,693 GBP2023-12-31
4,940,763 GBP2022-12-31
Equity
Called up share capital
5,000 GBP2023-12-31
5,000 GBP2022-12-31
Revaluation reserve
128,469 GBP2023-12-31
Equity
5,210,693 GBP2023-12-31
4,940,763 GBP2022-12-31
Audit Fees/Expenses
8,500 GBP2023-01-01 ~ 2023-12-31
7,500 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,748,926 GBP2023-01-01 ~ 2023-12-31
1,916,415 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
196,117 GBP2023-01-01 ~ 2023-12-31
232,700 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,105,318 GBP2023-01-01 ~ 2023-12-31
2,286,897 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
31,304 GBP2023-01-01 ~ 2023-12-31
31,304 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-11,088 GBP2023-01-01 ~ 2023-12-31
21,675 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
317,068 GBP2023-01-01 ~ 2023-12-31
301,236 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
787,546 GBP2023-01-01 ~ 2023-12-31
695,113 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,612,639 GBP2023-12-31
2,587,160 GBP2022-12-31
Motor vehicles
649,873 GBP2023-12-31
650,059 GBP2022-12-31
Furniture and fittings
260,053 GBP2023-12-31
243,395 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,522,565 GBP2023-12-31
3,480,614 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-38,807 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-140,659 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-179,466 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,642,608 GBP2022-12-31
Motor vehicles
503,649 GBP2022-12-31
Furniture and fittings
226,192 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,372,449 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
2,035 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
14,121 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
45,076 GBP2023-01-01 ~ 2023-12-31
Under hire purchased contracts or finance leases, Plant and equipment
241,221 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
84,425 GBP2023-01-01 ~ 2023-12-31
Under hire purchased contracts or finance leases
325,646 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-33,956 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-133,351 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-167,307 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,878,793 GBP2023-12-31
Motor vehicles
456,758 GBP2023-12-31
Furniture and fittings
240,313 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,575,864 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
733,846 GBP2023-12-31
944,552 GBP2022-12-31
Motor vehicles
193,115 GBP2023-12-31
146,410 GBP2022-12-31
Furniture and fittings
19,740 GBP2023-12-31
17,203 GBP2022-12-31
Under hire purchased contracts or finance leases, Plant and equipment
723,972 GBP2023-12-31
Plant and equipment, Under hire purchased contracts or finance leases
900,907 GBP2022-12-31
Motor vehicles, Under hire purchased contracts or finance leases
192,732 GBP2023-12-31
Under hire purchased contracts or finance leases, Motor vehicles
143,992 GBP2022-12-31
Under hire purchased contracts or finance leases
916,704 GBP2023-12-31
1,044,899 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,417,568 GBP2023-12-31
5,835,224 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,842,001 GBP2023-12-31
1,518,549 GBP2022-12-31
Other Debtors
Current
436,490 GBP2023-12-31
712,500 GBP2022-12-31
Prepayments/Accrued Income
Current
32,221 GBP2023-12-31
32,022 GBP2022-12-31
Debtors
Current
5,728,280 GBP2023-12-31
8,098,295 GBP2022-12-31
Cash and Cash Equivalents
1,648,516 GBP2023-12-31
465,540 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,128,548 GBP2023-12-31
3,886,448 GBP2022-12-31
Amounts owed to group undertakings
Current
18,164 GBP2023-12-31
18,164 GBP2022-12-31
Corporation Tax Payable
Current
433,153 GBP2023-12-31
275,601 GBP2022-12-31
Taxation/Social Security Payable
Current
52,242 GBP2023-12-31
54,024 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
197,970 GBP2023-12-31
335,244 GBP2022-12-31
Other Creditors
Current
31,009 GBP2023-12-31
31,009 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
40,219 GBP2023-12-31
42,798 GBP2022-12-31
Creditors
Current
2,901,305 GBP2023-12-31
4,643,288 GBP2022-12-31
Bank Borrowings
Non-current
273,014 GBP2023-12-31
409,202 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
357,928 GBP2023-12-31
380,963 GBP2022-12-31
Creditors
Non-current
630,942 GBP2023-12-31
790,165 GBP2022-12-31
Total Borrowings
273,014 GBP2023-12-31
409,202 GBP2022-12-31
Minimum gross finance lease payments owing
687,431 GBP2023-12-31
756,965 GBP2022-12-31
Net Deferred Tax Liability/Asset
179,456 GBP2023-12-31
190,544 GBP2022-12-31
168,869 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-11,088 GBP2023-01-01 ~ 2023-12-31
21,675 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
179,456 GBP2023-12-31
190,544 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
5,000 shares2023-12-31
5,000 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
81,853 GBP2023-12-31
64,342 GBP2022-12-31
Between one and five year
15,870 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
81,853 GBP2023-12-31
80,212 GBP2022-12-31