(expand)Turnover/Revenue
74,077,233 GBP2021-01-01 ~ 2021-12-31
64,440,428 GBP2020-01-01 ~ 2020-12-31
Cost of Sales
-62,186,759 GBP2021-01-01 ~ 2021-12-31
-54,285,994 GBP2020-01-01 ~ 2020-12-31
Gross Profit/Loss
11,890,474 GBP2021-01-01 ~ 2021-12-31
10,154,434 GBP2020-01-01 ~ 2020-12-31
Administrative Expenses
-11,004,681 GBP2021-01-01 ~ 2021-12-31
-10,924,607 GBP2020-01-01 ~ 2020-12-31
Operating Profit/Loss
2,261,687 GBP2021-01-01 ~ 2021-12-31
1,328,449 GBP2020-01-01 ~ 2020-12-31
Profit/Loss on Ordinary Activities Before Tax
1,683,476 GBP2021-01-01 ~ 2021-12-31
511,900 GBP2020-01-01 ~ 2020-12-31
Profit/Loss
1,286,421 GBP2021-01-01 ~ 2021-12-31
414,645 GBP2020-01-01 ~ 2020-12-31
Intangible Assets
160,000 GBP2021-12-31
Property, Plant & Equipment
9,774,559 GBP2021-12-31
13,217,760 GBP2020-12-31
Fixed Assets
9,934,559 GBP2021-12-31
13,217,760 GBP2020-12-31
Total Inventories
14,350,756 GBP2021-12-31
24,855,153 GBP2020-12-31
Debtors
Non-current
53,284 GBP2021-12-31
61,800 GBP2020-12-31
Current
6,226,531 GBP2021-12-31
11,432,614 GBP2020-12-31
Cash at bank and in hand
693,153 GBP2021-12-31
1,079,346 GBP2020-12-31
Current Assets
21,323,724 GBP2021-12-31
37,428,913 GBP2020-12-31
Creditors
Current, Amounts falling due within one year
-25,322,063 GBP2021-12-31
Net Current Assets/Liabilities
-3,998,339 GBP2021-12-31
-1,145,640 GBP2020-12-31
Total Assets Less Current Liabilities
5,936,220 GBP2021-12-31
12,072,120 GBP2020-12-31
Creditors
Non-current, Amounts falling due after one year
-6,563,340 GBP2020-12-31
Net Assets/Liabilities
1,548,216 GBP2021-12-31
5,419,085 GBP2020-12-31
Equity
Called up share capital
212,500 GBP2021-12-31
212,500 GBP2020-12-31
212,500 GBP2020-01-01
Share premium
12,500 GBP2021-12-31
12,500 GBP2020-12-31
12,500 GBP2020-01-01
Retained earnings (accumulated losses)
1,323,216 GBP2021-12-31
5,194,085 GBP2020-12-31
4,779,440 GBP2020-01-01
Equity
1,548,216 GBP2021-12-31
5,419,085 GBP2020-12-31
5,004,440 GBP2020-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,286,421 GBP2021-01-01 ~ 2021-12-31
414,645 GBP2020-01-01 ~ 2020-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,286,421 GBP2021-01-01 ~ 2021-12-31
414,645 GBP2020-01-01 ~ 2020-12-31
Comprehensive Income/Expense
1,286,421 GBP2021-01-01 ~ 2021-12-31
414,645 GBP2020-01-01 ~ 2020-12-31
Dividends Paid
Retained earnings (accumulated losses)
-5,157,290 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
-5,157,290 GBP2021-01-01 ~ 2021-12-31
Audit Fees/Expenses
48,500 GBP2021-01-01 ~ 2021-12-31
43,750 GBP2020-01-01 ~ 2020-12-31
Wages/Salaries
7,633,198 GBP2021-01-01 ~ 2021-12-31
7,741,430 GBP2020-01-01 ~ 2020-12-31
Social Security Costs
731,145 GBP2021-01-01 ~ 2021-12-31
729,055 GBP2020-01-01 ~ 2020-12-31
Staff Costs/Employee Benefits Expense
8,811,896 GBP2021-01-01 ~ 2021-12-31
8,702,541 GBP2020-01-01 ~ 2020-12-31
Director Remuneration
442,869 GBP2021-01-01 ~ 2021-12-31
537,772 GBP2020-01-01 ~ 2020-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
190,188 GBP2021-01-01 ~ 2021-12-31
-98,587 GBP2020-01-01 ~ 2020-12-31
Tax Expense/Credit at Applicable Tax Rate
319,861 GBP2021-01-01 ~ 2021-12-31
97,261 GBP2020-01-01 ~ 2020-12-31
Dividends Paid on Shares
5,157,290 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Gross Cost
Goodwill
160,000 GBP2021-12-31
Intangible Assets
Goodwill
160,000 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,937,296 GBP2021-12-31
1,890,460 GBP2020-12-31
Motor vehicles
15,523,985 GBP2021-12-31
19,532,723 GBP2020-12-31
Furniture and fittings
1,107,487 GBP2021-12-31
1,379,410 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
21,965,240 GBP2021-12-31
25,966,747 GBP2020-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-6,507,155 GBP2021-01-01 ~ 2021-12-31
Furniture and fittings
-512,032 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Other Disposals
-7,019,187 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,428,187 GBP2020-12-31
Motor vehicles
8,926,556 GBP2020-12-31
Furniture and fittings
1,090,891 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
12,748,987 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
360,263 GBP2021-01-01 ~ 2021-12-31
Furniture and fittings, Owned/Freehold
106,972 GBP2021-01-01 ~ 2021-12-31
Owned/Freehold
780,551 GBP2021-01-01 ~ 2021-12-31
Motor vehicles, Under hire purchased contracts or finance leases
2,280,247 GBP2021-01-01 ~ 2021-12-31
Under hire purchased contracts or finance leases
2,280,247 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-3,107,072 GBP2021-01-01 ~ 2021-12-31
Furniture and fittings
-512,032 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-3,619,104 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,504,679 GBP2021-12-31
Motor vehicles
8,459,994 GBP2021-12-31
Furniture and fittings
685,831 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
12,190,681 GBP2021-12-31
Property, Plant & Equipment
Plant and equipment
432,617 GBP2021-12-31
462,273 GBP2020-12-31
Motor vehicles
7,063,991 GBP2021-12-31
10,606,167 GBP2020-12-31
Furniture and fittings
421,656 GBP2021-12-31
288,519 GBP2020-12-31
Motor vehicles, Under hire purchased contracts or finance leases
6,245,164 GBP2021-12-31
Under hire purchased contracts or finance leases, Motor vehicles
8,913,022 GBP2020-12-31
Under hire purchased contracts or finance leases
6,245,164 GBP2021-12-31
8,913,022 GBP2020-12-31
Raw materials and consumables
1,912,221 GBP2021-12-31
1,713,378 GBP2020-12-31
Value of work in progress
2,931,670 GBP2021-12-31
4,737,728 GBP2020-12-31
Finished Goods/Goods for Resale
9,506,865 GBP2021-12-31
18,404,047 GBP2020-12-31
Other Debtors
Non-current
53,284 GBP2021-12-31
61,800 GBP2020-12-31
Trade Debtors/Trade Receivables
Current
4,685,652 GBP2021-12-31
3,248,093 GBP2020-12-31
Amounts Owed by Group Undertakings
Current
40,491 GBP2021-12-31
6,565,954 GBP2020-12-31
Other Debtors
Current
274,820 GBP2021-12-31
341,448 GBP2020-12-31
Prepayments/Accrued Income
Current
1,225,568 GBP2021-12-31
1,277,119 GBP2020-12-31
Cash and Cash Equivalents
693,153 GBP2021-12-31
1,079,346 GBP2020-12-31
Other Remaining Borrowings
Current
293,864 GBP2021-12-31
528,304 GBP2020-12-31
Trade Creditors/Trade Payables
Current
7,921,080 GBP2021-12-31
6,102,231 GBP2020-12-31
Amounts owed to group undertakings
Current
27,980 GBP2021-12-31
1,990,303 GBP2020-12-31
Corporation Tax Payable
Current
379,969 GBP2021-12-31
182,244 GBP2020-12-31
Taxation/Social Security Payable
Current
1,082,315 GBP2021-12-31
2,295,689 GBP2020-12-31
Finance Lease Liabilities - Total Present Value
Current
2,305,784 GBP2021-12-31
4,615,846 GBP2020-12-31
Other Creditors
Current
9,118,780 GBP2021-12-31
16,925,195 GBP2020-12-31
Accrued Liabilities/Deferred Income
Current
4,192,291 GBP2021-12-31
5,934,741 GBP2020-12-31
Creditors
Current
25,322,063 GBP2021-12-31
38,574,553 GBP2020-12-31
Other Remaining Borrowings
Non-current
244,606 GBP2021-12-31
565,571 GBP2020-12-31
Finance Lease Liabilities - Total Present Value
Non-current
3,863,515 GBP2021-12-31
5,997,769 GBP2020-12-31
Creditors
Non-current
4,108,121 GBP2021-12-31
6,563,340 GBP2020-12-31
Total Borrowings
538,470 GBP2021-12-31
1,093,875 GBP2020-12-31
Minimum gross finance lease payments owing
6,169,299 GBP2021-12-31
10,613,615 GBP2020-12-31
Net Deferred Tax Liability/Asset
-279,883 GBP2021-12-31
-89,695 GBP2020-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-190,188 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-289,398 GBP2021-12-31
-89,695 GBP2020-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
212,500 shares2021-12-31
212,500 shares2020-12-31
Par Value of Share
Class 1 ordinary share
1.002021-01-01 ~ 2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,177,710 GBP2021-12-31
847,710 GBP2020-12-31
Between one and five year
3,390,840 GBP2021-12-31
3,390,840 GBP2020-12-31
More than five year
5,178,057 GBP2021-12-31
5,660,767 GBP2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
9,746,607 GBP2021-12-31
9,899,317 GBP2020-12-31