Average Number of Employees
702022-04-01 ~ 2023-03-31
682021-04-01 ~ 2022-03-31
Turnover/Revenue
8,118,594 GBP2022-04-01 ~ 2023-03-31
8,159,077 GBP2021-04-01 ~ 2022-03-31
Cost of Sales
-4,938,335 GBP2022-04-01 ~ 2023-03-31
-4,345,031 GBP2021-04-01 ~ 2022-03-31
Gross Profit/Loss
3,180,259 GBP2022-04-01 ~ 2023-03-31
3,814,046 GBP2021-04-01 ~ 2022-03-31
Administrative Expenses
-2,204,662 GBP2022-04-01 ~ 2023-03-31
-2,127,481 GBP2021-04-01 ~ 2022-03-31
Operating Profit/Loss
975,597 GBP2022-04-01 ~ 2023-03-31
1,686,565 GBP2021-04-01 ~ 2022-03-31
Other Interest Receivable/Similar Income (Finance Income)
510 GBP2022-04-01 ~ 2023-03-31
24 GBP2021-04-01 ~ 2022-03-31
Profit/Loss on Ordinary Activities Before Tax
860,781 GBP2022-04-01 ~ 2023-03-31
1,610,117 GBP2021-04-01 ~ 2022-03-31
Profit/Loss
533,189 GBP2022-04-01 ~ 2023-03-31
1,362,391 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment
5,460,526 GBP2023-03-31
5,235,740 GBP2022-03-31
Fixed Assets
5,460,526 GBP2023-03-31
5,235,740 GBP2022-03-31
Total Inventories
405,241 GBP2023-03-31
451,682 GBP2022-03-31
Debtors
Current
1,311,446 GBP2023-03-31
1,732,625 GBP2022-03-31
Cash at bank and in hand
129,186 GBP2023-03-31
146,819 GBP2022-03-31
Current Assets
1,845,873 GBP2023-03-31
2,331,126 GBP2022-03-31
Net Current Assets/Liabilities
-848,113 GBP2023-03-31
-220,904 GBP2022-03-31
Total Assets Less Current Liabilities
4,612,413 GBP2023-03-31
5,014,836 GBP2022-03-31
Creditors
Non-current, Amounts falling due after one year
-1,812,155 GBP2023-03-31
-1,178,478 GBP2022-03-31
Net Assets/Liabilities
1,845,323 GBP2023-03-31
3,194,326 GBP2022-03-31
Equity
Called up share capital
1,057,750 GBP2023-03-31
1,057,750 GBP2022-03-31
1,057,750 GBP2021-04-01
Share premium
4,680 GBP2023-03-31
4,680 GBP2022-03-31
4,680 GBP2021-04-01
Capital redemption reserve
40,005 GBP2023-03-31
40,005 GBP2022-03-31
40,005 GBP2021-04-01
Retained earnings (accumulated losses)
742,888 GBP2023-03-31
2,091,891 GBP2022-03-31
2,033,012 GBP2021-04-01
Equity
1,845,323 GBP2023-03-31
3,194,326 GBP2022-03-31
3,135,447 GBP2021-04-01
Profit/Loss
Retained earnings (accumulated losses)
533,189 GBP2022-04-01 ~ 2023-03-31
1,362,391 GBP2021-04-01 ~ 2022-03-31
Dividends Paid
Retained earnings (accumulated losses)
-1,882,192 GBP2022-04-01 ~ 2023-03-31
-1,303,512 GBP2021-04-01 ~ 2022-03-31
Dividends Paid
-1,882,192 GBP2022-04-01 ~ 2023-03-31
-1,303,512 GBP2021-04-01 ~ 2022-03-31
Audit Fees/Expenses
11,155 GBP2022-04-01 ~ 2023-03-31
10,830 GBP2021-04-01 ~ 2022-03-31
Wages/Salaries
2,350,033 GBP2022-04-01 ~ 2023-03-31
2,123,824 GBP2021-04-01 ~ 2022-03-31
Social Security Costs
242,542 GBP2022-04-01 ~ 2023-03-31
217,647 GBP2021-04-01 ~ 2022-03-31
Staff Costs/Employee Benefits Expense
2,646,997 GBP2022-04-01 ~ 2023-03-31
2,430,697 GBP2021-04-01 ~ 2022-03-31
Director Remuneration
397,615 GBP2022-04-01 ~ 2023-03-31
305,500 GBP2021-04-01 ~ 2022-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
312,903 GBP2022-04-01 ~ 2023-03-31
81,767 GBP2021-04-01 ~ 2022-03-31
Tax Expense/Credit at Applicable Tax Rate
163,548 GBP2022-04-01 ~ 2023-03-31
305,922 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
10,995,818 GBP2023-03-31
10,201,107 GBP2022-03-31
Motor vehicles
2,125,556 GBP2023-03-31
1,893,711 GBP2022-03-31
Furniture and fittings
466,939 GBP2023-03-31
416,872 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
13,679,665 GBP2023-03-31
12,603,042 GBP2022-03-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-428,044 GBP2022-04-01 ~ 2023-03-31
Motor vehicles
-300,439 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Other Disposals
-728,483 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
6,060,902 GBP2022-03-31
Motor vehicles
930,437 GBP2022-03-31
Furniture and fittings
325,205 GBP2022-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
7,367,302 GBP2022-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
723,958 GBP2022-04-01 ~ 2023-03-31
Motor vehicles, Owned/Freehold
111,307 GBP2022-04-01 ~ 2023-03-31
Owned/Freehold
893,687 GBP2022-04-01 ~ 2023-03-31
Plant and equipment, Under hire purchased contracts or finance leases
228,597 GBP2022-04-01 ~ 2023-03-31
Under hire purchased contracts or finance leases, Motor vehicles
159,333 GBP2022-04-01 ~ 2023-03-31
Under hire purchased contracts or finance leases
387,930 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-278,226 GBP2022-04-01 ~ 2023-03-31
Motor vehicles
-151,554 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-429,780 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
6,735,231 GBP2023-03-31
Motor vehicles
1,049,523 GBP2023-03-31
Furniture and fittings
368,399 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
8,219,139 GBP2023-03-31
Property, Plant & Equipment
Plant and equipment
4,260,587 GBP2023-03-31
4,140,205 GBP2022-03-31
Motor vehicles
1,076,033 GBP2023-03-31
963,274 GBP2022-03-31
Furniture and fittings
98,540 GBP2023-03-31
91,667 GBP2022-03-31
Plant and equipment, Under hire purchased contracts or finance leases
2,197,820 GBP2023-03-31
1,754,641 GBP2022-03-31
Under hire purchased contracts or finance leases, Motor vehicles
804,170 GBP2023-03-31
Motor vehicles, Under hire purchased contracts or finance leases
762,861 GBP2022-03-31
Under hire purchased contracts or finance leases
3,001,990 GBP2023-03-31
2,517,502 GBP2022-03-31
Raw materials and consumables
405,241 GBP2023-03-31
451,682 GBP2022-03-31
Trade Debtors/Trade Receivables
Current
984,710 GBP2023-03-31
1,219,341 GBP2022-03-31
Amounts Owed by Group Undertakings
Current
81,080 GBP2023-03-31
421,831 GBP2022-03-31
Other Debtors
Current
59,808 GBP2023-03-31
27,234 GBP2022-03-31
Prepayments/Accrued Income
Current
185,848 GBP2023-03-31
64,219 GBP2022-03-31
Bank Overdrafts
-523,048 GBP2023-03-31
-396,019 GBP2022-03-31
Cash and Cash Equivalents
-393,862 GBP2023-03-31
-249,200 GBP2022-03-31
Bank Overdrafts
Current
523,048 GBP2023-03-31
396,019 GBP2022-03-31
Bank Borrowings
Current
94,249 GBP2022-03-31
Other Remaining Borrowings
Current
77,898 GBP2023-03-31
59,241 GBP2022-03-31
Trade Creditors/Trade Payables
Current
731,364 GBP2023-03-31
521,558 GBP2022-03-31
Corporation Tax Payable
Current
41,696 GBP2023-03-31
185,961 GBP2022-03-31
Taxation/Social Security Payable
Current
234,937 GBP2023-03-31
343,972 GBP2022-03-31
Finance Lease Liabilities - Total Present Value
Current
854,286 GBP2023-03-31
724,500 GBP2022-03-31
Other Creditors
Current
34,673 GBP2023-03-31
8,106 GBP2022-03-31
Accrued Liabilities/Deferred Income
Current
196,084 GBP2023-03-31
218,424 GBP2022-03-31
Creditors
Current
2,693,986 GBP2023-03-31
2,552,030 GBP2022-03-31
Other Remaining Borrowings
Non-current
270,304 GBP2023-03-31
66,455 GBP2022-03-31
Finance Lease Liabilities - Total Present Value
Non-current
1,541,851 GBP2023-03-31
1,112,023 GBP2022-03-31
Creditors
Non-current
1,812,155 GBP2023-03-31
1,178,478 GBP2022-03-31
Total Borrowings
348,202 GBP2023-03-31
219,945 GBP2022-03-31
Net Deferred Tax Liability/Asset
-954,935 GBP2023-03-31
-642,032 GBP2022-03-31
-560,265 GBP2021-04-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-312,903 GBP2022-04-01 ~ 2023-03-31
-81,767 GBP2021-04-01 ~ 2022-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
-954,935 GBP2023-03-31
-642,032 GBP2022-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
3,750 shares2023-03-31
3,750 shares2022-03-31
Par Value of Share
Class 1 ordinary share
1.002022-04-01 ~ 2023-03-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
500 shares2023-03-31
500 shares2022-03-31
Par Value of Share
Class 3 ordinary share
1.002022-04-01 ~ 2023-03-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
1,052,750 shares2023-03-31
1,052,750 shares2022-03-31
Par Value of Share
Class 4 ordinary share
1.002022-04-01 ~ 2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
115,532 GBP2023-03-31
170,906 GBP2022-03-31
Between one and five year
98,639 GBP2022-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
115,532 GBP2023-03-31
269,545 GBP2022-03-31