Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Class 2 ordinary share
12023-01-01 ~ 2023-12-31
Class 3 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
15,181,247 GBP2023-01-01 ~ 2023-12-31
12,892,499 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-12,406,098 GBP2023-01-01 ~ 2023-12-31
-10,258,780 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
2,775,149 GBP2023-01-01 ~ 2023-12-31
2,633,719 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-987,053 GBP2023-01-01 ~ 2023-12-31
-981,159 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,139,969 GBP2023-01-01 ~ 2023-12-31
-792,321 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
661,026 GBP2023-01-01 ~ 2023-12-31
968,835 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
582,331 GBP2023-01-01 ~ 2023-12-31
909,776 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
382,171 GBP2023-01-01 ~ 2023-12-31
765,853 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
1,708,614 GBP2023-12-31
1,637,303 GBP2022-12-31
1,131,076 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-310,860 GBP2023-01-01 ~ 2023-12-31
-259,626 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
6,018 GBP2023-12-31
6,847 GBP2022-12-31
Property, Plant & Equipment
2,579,318 GBP2023-12-31
2,174,711 GBP2022-12-31
Fixed Assets - Investments
880 GBP2023-12-31
880 GBP2022-12-31
Fixed Assets
2,586,216 GBP2023-12-31
2,182,438 GBP2022-12-31
Total Inventories
193,108 GBP2023-12-31
158,748 GBP2022-12-31
Debtors
3,334,722 GBP2023-12-31
3,189,252 GBP2022-12-31
Cash at bank and in hand
126,376 GBP2023-12-31
352,751 GBP2022-12-31
Current Assets
3,654,206 GBP2023-12-31
3,700,751 GBP2022-12-31
Net Current Assets/Liabilities
689,377 GBP2023-12-31
618,830 GBP2022-12-31
Total Assets Less Current Liabilities
3,275,593 GBP2023-12-31
2,801,268 GBP2022-12-31
Net Assets/Liabilities
1,724,294 GBP2023-12-31
1,652,983 GBP2022-12-31
Equity
Called up share capital
15,680 GBP2023-12-31
15,680 GBP2022-12-31
Equity
1,724,294 GBP2023-12-31
1,652,983 GBP2022-12-31
Wages/Salaries
1,335,220 GBP2023-01-01 ~ 2023-12-31
1,200,568 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
131,915 GBP2023-01-01 ~ 2023-12-31
19,926 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
56,998 GBP2023-01-01 ~ 2023-12-31
78,354 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,524,133 GBP2023-01-01 ~ 2023-12-31
1,298,848 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
382023-01-01 ~ 2023-12-31
342022-01-01 ~ 2022-12-31
Director Remuneration
18,192 GBP2023-01-01 ~ 2023-12-31
18,066 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
433,232 GBP2023-01-01 ~ 2023-12-31
357,695 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
6,000 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
28,715 GBP2023-01-01 ~ 2023-12-31
20,241 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
145,583 GBP2023-01-01 ~ 2023-12-31
172,857 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
310,860 GBP2023-01-01 ~ 2023-12-31
259,626 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Development expenditure
9,280 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
3,262 GBP2023-12-31
2,433 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
829 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Development expenditure
6,018 GBP2023-12-31
6,847 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,066,165 GBP2023-12-31
2,051,797 GBP2022-12-31
Furniture and fittings
328,095 GBP2023-12-31
324,518 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-122,866 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
979,713 GBP2023-12-31
872,809 GBP2022-12-31
Furniture and fittings
207,886 GBP2023-12-31
183,325 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
159,074 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
24,561 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-52,170 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
1,086,452 GBP2023-12-31
1,178,988 GBP2022-12-31
Furniture and fittings
120,209 GBP2023-12-31
141,193 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
2,254,281 GBP2023-12-31
1,724,408 GBP2022-12-31
Computers
3,808 GBP2023-12-31
3,808 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
4,740,826 GBP2023-12-31
4,193,008 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-337,935 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-460,801 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
886,026 GBP2023-12-31
878,217 GBP2022-12-31
Computers
1,637 GBP2023-12-31
1,257 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,161,508 GBP2023-12-31
2,018,297 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
245,660 GBP2023-01-01 ~ 2023-12-31
Computers
380 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
433,232 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-237,851 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-290,021 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles
1,368,255 GBP2023-12-31
846,191 GBP2022-12-31
Computers
2,171 GBP2023-12-31
2,551 GBP2022-12-31
Investments in Group Undertakings
Cost valuation
880 GBP2022-12-31
Investments in Group Undertakings
880 GBP2023-12-31
880 GBP2022-12-31
Finished Goods
193,108 GBP2023-12-31
158,748 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,644,865 GBP2023-12-31
1,940,594 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,611,682 GBP2023-12-31
1,195,163 GBP2022-12-31
Other Debtors
Current
14,110 GBP2023-12-31
3,186 GBP2022-12-31
Prepayments
Current
64,065 GBP2023-12-31
50,309 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
3,334,722 GBP2023-12-31
3,189,252 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
20,859 GBP2023-12-31
24,767 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
355,546 GBP2023-12-31
324,127 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,127,054 GBP2023-12-31
2,351,963 GBP2022-12-31
Corporation Tax Payable
Current
28,715 GBP2023-12-31
20,241 GBP2022-12-31
Other Taxation & Social Security Payable
Current
33,212 GBP2023-12-31
37,498 GBP2022-12-31
Other Creditors
Current
256,511 GBP2023-12-31
208,780 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
17,054 GBP2023-12-31
20,472 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
18,692 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
918,597 GBP2023-12-31
685,903 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
20,859 GBP2023-12-31
24,767 GBP2022-12-31
Non-current, Between one and two years
18,692 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
918,597 GBP2023-12-31
685,903 GBP2022-12-31
hire purchase agreements
1,274,143 GBP2023-12-31
1,010,030 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
35,000 GBP2023-12-31
35,446 GBP2022-12-31
Between one and five year
105,000 GBP2023-12-31
140,000 GBP2022-12-31
All periods
140,000 GBP2023-12-31
175,446 GBP2022-12-31
Bank Borrowings
Secured
20,859 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
632,702 GBP2023-12-31
443,690 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
15,680 shares2023-12-31
Class 2 ordinary share
170 shares2023-12-31
Class 3 ordinary share
170 shares2023-12-31