Average Number of Employees
72023-01-01 ~ 2023-12-31
102022-01-01 ~ 2022-12-31
Turnover/Revenue
7,307,659 GBP2023-01-01 ~ 2023-12-31
7,667,988 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-6,588,380 GBP2023-01-01 ~ 2023-12-31
-6,583,009 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
719,279 GBP2023-01-01 ~ 2023-12-31
1,084,979 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-880,469 GBP2023-01-01 ~ 2023-12-31
-903,922 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-31,392 GBP2023-01-01 ~ 2023-12-31
49,070 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-40,617 GBP2023-01-01 ~ 2023-12-31
39,262 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-32,152 GBP2023-01-01 ~ 2023-12-31
38,308 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
449,640 GBP2023-12-31
424,644 GBP2022-12-31
Total Inventories
10,000 GBP2023-12-31
Debtors
Non-current
223,676 GBP2023-12-31
183,959 GBP2022-12-31
Current
2,100,942 GBP2023-12-31
2,651,738 GBP2022-12-31
Cash at bank and in hand
241,012 GBP2023-12-31
586,359 GBP2022-12-31
Current Assets
2,575,630 GBP2023-12-31
3,422,056 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-780,816 GBP2023-12-31
-1,103,674 GBP2022-12-31
Net Current Assets/Liabilities
1,794,814 GBP2023-12-31
2,318,382 GBP2022-12-31
Total Assets Less Current Liabilities
2,244,454 GBP2023-12-31
2,743,026 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-40,833 GBP2023-12-31
-31,909 GBP2022-12-31
Net Assets/Liabilities
2,105,950 GBP2023-12-31
2,138,102 GBP2022-12-31
Equity
Called up share capital
50,000 GBP2023-12-31
50,000 GBP2022-12-31
50,000 GBP2022-01-01
Retained earnings (accumulated losses)
2,055,950 GBP2023-12-31
2,088,102 GBP2022-12-31
2,049,794 GBP2022-01-01
Equity
2,105,950 GBP2023-12-31
2,138,102 GBP2022-12-31
2,099,794 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
-32,152 GBP2023-01-01 ~ 2023-12-31
38,308 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
131,045 GBP2023-01-01 ~ 2023-12-31
108,602 GBP2022-01-01 ~ 2022-12-31
Cash and Cash Equivalents
241,012 GBP2023-12-31
586,359 GBP2022-12-31
223,391 GBP2022-01-01
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
202023-01-01 ~ 2023-12-31
Motor vehicles
252023-01-01 ~ 2023-12-31
Furniture and fittings
332023-01-01 ~ 2023-12-31
Audit Fees/Expenses
28,000 GBP2023-01-01 ~ 2023-12-31
26,676 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
241,473 GBP2023-01-01 ~ 2023-12-31
360,012 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
22,585 GBP2023-01-01 ~ 2023-12-31
35,701 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
269,976 GBP2023-01-01 ~ 2023-12-31
401,469 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-8,465 GBP2023-01-01 ~ 2023-12-31
-15,010 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-9,553 GBP2023-01-01 ~ 2023-12-31
7,460 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
703,606 GBP2023-12-31
667,606 GBP2022-12-31
Motor vehicles
215,225 GBP2023-12-31
215,225 GBP2022-12-31
Furniture and fittings
92,925 GBP2023-12-31
90,005 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-189,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
40,639 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
348,801 GBP2022-12-31
Motor vehicles
109,386 GBP2022-12-31
Furniture and fittings
90,005 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
24,871 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
571 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
638 GBP2023-01-01 ~ 2023-12-31
Plant and equipment, Under hire purchased contracts or finance leases
68,440 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
34,710 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-76,482 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
365,630 GBP2023-12-31
Motor vehicles
144,667 GBP2023-12-31
Furniture and fittings
90,643 GBP2023-12-31
Property, Plant & Equipment
Buildings
38,824 GBP2023-12-31
Plant and equipment
337,976 GBP2023-12-31
318,805 GBP2022-12-31
Motor vehicles
70,558 GBP2023-12-31
105,839 GBP2022-12-31
Furniture and fittings
2,282 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,052,395 GBP2023-12-31
972,836 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
-189,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
548,192 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
27,895 GBP2023-01-01 ~ 2023-12-31
Under hire purchased contracts or finance leases
103,150 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-76,482 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
602,755 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
263,366 GBP2023-12-31
219,323 GBP2022-12-31
Motor vehicles, Under hire purchased contracts or finance leases
69,420 GBP2023-12-31
104,129 GBP2022-12-31
Under hire purchased contracts or finance leases
332,786 GBP2023-12-31
323,452 GBP2022-12-31
Raw materials and consumables
10,000 GBP2023-12-31
Other Debtors
Non-current
223,676 GBP2023-12-31
183,959 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
146,558 GBP2023-12-31
348,684 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
449,799 GBP2023-12-31
449,799 GBP2022-12-31
Other Debtors
Current
190,654 GBP2023-12-31
79,955 GBP2022-12-31
Prepayments/Accrued Income
Current
55,286 GBP2023-12-31
77,931 GBP2022-12-31
Trade Creditors/Trade Payables
Current
510,348 GBP2023-12-31
604,210 GBP2022-12-31
Corporation Tax Payable
Current
15,964 GBP2022-12-31
Taxation/Social Security Payable
Current
16,214 GBP2023-12-31
63,731 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
66,909 GBP2023-12-31
96,864 GBP2022-12-31
Other Creditors
Current
58,663 GBP2023-12-31
54,912 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
29,909 GBP2023-12-31
121,660 GBP2022-12-31
Creditors
Current
780,816 GBP2023-12-31
1,103,674 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
40,833 GBP2023-12-31
31,909 GBP2022-12-31
Minimum gross finance lease payments owing
107,742 GBP2023-12-31
128,773 GBP2022-12-31
Net Deferred Tax Liability/Asset
-97,671 GBP2023-12-31
-106,136 GBP2022-12-31
-121,146 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
8,465 GBP2023-01-01 ~ 2023-12-31
15,010 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-103,912 GBP2023-12-31
-106,161 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50,000 shares2023-12-31
50,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31