43999 - Other Specialised Construction Activities N.e.c.
(expand)Operating Profit/Loss
1,106,229 GBP2023-01-01 ~ 2023-12-31
969,561 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
101,602 GBP2023-01-01 ~ 2023-12-31
62,085 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,182,988 GBP2023-01-01 ~ 2023-12-31
1,017,719 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
972,100 GBP2023-01-01 ~ 2023-12-31
809,441 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
972,100 GBP2023-01-01 ~ 2023-12-31
809,441 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
1 GBP2023-12-31
1 GBP2022-12-31
Property, Plant & Equipment
1,001,840 GBP2023-12-31
888,541 GBP2022-12-31
Fixed Assets - Investments
174,872 GBP2023-12-31
141,765 GBP2022-12-31
Fixed Assets
1,176,713 GBP2023-12-31
1,030,307 GBP2022-12-31
Total Inventories
2,064,882 GBP2023-12-31
1,651,804 GBP2022-12-31
Debtors
Current
3,753,010 GBP2023-12-31
3,993,026 GBP2022-12-31
Cash at bank and in hand
1,685,956 GBP2023-12-31
2,084,473 GBP2022-12-31
Current Assets
7,503,848 GBP2023-12-31
7,729,303 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-3,189,651 GBP2023-12-31
-3,291,286 GBP2022-12-31
Net Current Assets/Liabilities
4,314,197 GBP2023-12-31
4,438,017 GBP2022-12-31
Total Assets Less Current Liabilities
5,490,910 GBP2023-12-31
5,468,324 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-255,615 GBP2023-12-31
-366,937 GBP2022-12-31
Net Assets/Liabilities
5,049,133 GBP2023-12-31
4,922,033 GBP2022-12-31
Equity
Called up share capital
180,000 GBP2023-12-31
180,000 GBP2022-12-31
180,000 GBP2022-01-01
Retained earnings (accumulated losses)
4,869,133 GBP2023-12-31
4,742,033 GBP2022-12-31
5,621,875 GBP2022-01-01
Equity
5,049,133 GBP2023-12-31
4,922,033 GBP2022-12-31
5,801,875 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
972,100 GBP2023-01-01 ~ 2023-12-31
809,441 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-845,000 GBP2023-01-01 ~ 2023-12-31
-1,689,283 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-845,000 GBP2023-01-01 ~ 2023-12-31
-1,689,283 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-845,000 GBP2023-01-01 ~ 2023-12-31
-1,689,283 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
-845,000 GBP2023-01-01 ~ 2023-12-31
-1,689,283 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
152023-01-01 ~ 2023-12-31
Motor vehicles
252023-01-01 ~ 2023-12-31
Furniture and fittings
152023-01-01 ~ 2023-12-31
Computers
252023-01-01 ~ 2023-12-31
Audit Fees/Expenses
31,500 GBP2023-01-01 ~ 2023-12-31
28,900 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,922,576 GBP2023-01-01 ~ 2023-12-31
3,013,984 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
290,073 GBP2023-01-01 ~ 2023-12-31
292,875 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,269,937 GBP2023-01-01 ~ 2023-12-31
3,364,044 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
44,000 GBP2023-01-01 ~ 2023-12-31
46,034 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
6,808 GBP2023-01-01 ~ 2023-12-31
80,354 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
295,747 GBP2023-01-01 ~ 2023-12-31
193,367 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
845,000 GBP2023-01-01 ~ 2023-12-31
1,689,283 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
53,543 GBP2023-12-31
53,543 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
53,542 GBP2023-12-31
53,542 GBP2022-12-31
Intangible Assets
Goodwill
1 GBP2023-12-31
1 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,663,858 GBP2023-12-31
1,595,233 GBP2022-12-31
Motor vehicles
340,854 GBP2023-12-31
320,785 GBP2022-12-31
Furniture and fittings
487,616 GBP2023-12-31
313,476 GBP2022-12-31
Computers
560,755 GBP2023-12-31
395,754 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,143,995 GBP2023-12-31
2,716,160 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,176,043 GBP2022-12-31
Motor vehicles
127,891 GBP2022-12-31
Furniture and fittings
168,639 GBP2022-12-31
Computers
298,992 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,827,619 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
44,164 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
8,313 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
40,932 GBP2023-01-01 ~ 2023-12-31
Computers, Owned/Freehold
65,288 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
165,232 GBP2023-01-01 ~ 2023-12-31
Plant and equipment, Under hire purchased contracts or finance leases
72,592 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
76,712 GBP2023-01-01 ~ 2023-12-31
Under hire purchased contracts or finance leases
149,304 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,292,799 GBP2023-12-31
Motor vehicles
212,916 GBP2023-12-31
Furniture and fittings
209,571 GBP2023-12-31
Computers
364,280 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,142,155 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
371,059 GBP2023-12-31
419,190 GBP2022-12-31
Motor vehicles
127,938 GBP2023-12-31
192,894 GBP2022-12-31
Furniture and fittings
278,045 GBP2023-12-31
144,837 GBP2022-12-31
Computers
196,475 GBP2023-12-31
96,762 GBP2022-12-31
Land and buildings
28,323 GBP2023-12-31
34,858 GBP2022-12-31
Plant and equipment, Under hire purchased contracts or finance leases
88,019 GBP2023-12-31
160,611 GBP2022-12-31
Motor vehicles, Under hire purchased contracts or finance leases
102,999 GBP2023-12-31
179,711 GBP2022-12-31
Under hire purchased contracts or finance leases
191,018 GBP2023-12-31
340,322 GBP2022-12-31
Raw materials and consumables
1,708,819 GBP2023-12-31
1,199,126 GBP2022-12-31
Value of work in progress
63,027 GBP2023-12-31
83,631 GBP2022-12-31
Finished Goods/Goods for Resale
293,036 GBP2023-12-31
369,047 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,207,959 GBP2023-12-31
1,091,682 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,073,797 GBP2023-12-31
1,381,635 GBP2022-12-31
Other Debtors
Current
1,245,737 GBP2023-12-31
1,268,532 GBP2022-12-31
Prepayments/Accrued Income
Current
225,517 GBP2023-12-31
251,177 GBP2022-12-31
Cash and Cash Equivalents
1,685,956 GBP2023-12-31
2,084,473 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,788,596 GBP2023-12-31
1,499,646 GBP2022-12-31
Amounts owed to group undertakings
Current
140,998 GBP2023-12-31
304,418 GBP2022-12-31
Corporation Tax Payable
Current
131,585 GBP2023-12-31
69,747 GBP2022-12-31
Taxation/Social Security Payable
Current
499,624 GBP2023-12-31
408,541 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
104,831 GBP2023-12-31
109,210 GBP2022-12-31
Other Creditors
Current
125,480 GBP2023-12-31
114,989 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
398,537 GBP2023-12-31
784,735 GBP2022-12-31
Creditors
Current
3,189,651 GBP2023-12-31
3,291,286 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
100,972 GBP2023-12-31
197,695 GBP2022-12-31
Other Creditors
Non-current
154,643 GBP2023-12-31
169,242 GBP2022-12-31
Creditors
Non-current
255,615 GBP2023-12-31
366,937 GBP2022-12-31
Minimum gross finance lease payments owing
205,803 GBP2023-12-31
306,905 GBP2022-12-31
Net Deferred Tax Liability/Asset
-186,162 GBP2023-12-31
-179,354 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-6,808 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-186,162 GBP2023-12-31
-179,354 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
180,000 shares2023-12-31
180,000 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
654,202 GBP2023-12-31
504,202 GBP2022-12-31
Between one and five year
1,187,522 GBP2023-12-31
1,192,410 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,841,724 GBP2023-12-31
1,696,612 GBP2022-12-31