Average Number of Employees
8612024-01-01 ~ 2024-12-31
7952023-01-01 ~ 2023-12-31
Turnover/Revenue
364,584,874 GBP2024-01-01 ~ 2024-12-31
323,238,250 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-299,610,735 GBP2024-01-01 ~ 2024-12-31
-260,439,022 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
64,974,139 GBP2024-01-01 ~ 2024-12-31
62,799,228 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-60,201,411 GBP2024-01-01 ~ 2024-12-31
-59,211,946 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
4,772,728 GBP2024-01-01 ~ 2024-12-31
3,587,282 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
486,944 GBP2024-01-01 ~ 2024-12-31
355,030 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,637,075 GBP2024-01-01 ~ 2024-12-31
1,207,110 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,750,396 GBP2024-01-01 ~ 2024-12-31
1,237,291 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
2,918,146 GBP2024-01-01 ~ 2024-12-31
1,337,791 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
2,787,500 GBP2024-12-31
3,241,733 GBP2023-12-31
Property, Plant & Equipment
48,187,353 GBP2024-12-31
58,991,568 GBP2023-12-31
Fixed Assets - Investments
2 GBP2024-12-31
2 GBP2023-12-31
Fixed Assets
50,974,855 GBP2024-12-31
62,233,303 GBP2023-12-31
Total Inventories
101,845,089 GBP2024-12-31
120,194,885 GBP2023-12-31
Debtors
Current
25,892,577 GBP2024-12-31
33,365,120 GBP2023-12-31
Cash at bank and in hand
6,845,377 GBP2024-12-31
1,951,828 GBP2023-12-31
Current Assets
134,583,043 GBP2024-12-31
155,511,833 GBP2023-12-31
Net Current Assets/Liabilities
-7,396,708 GBP2024-12-31
-7,434,364 GBP2023-12-31
Total Assets Less Current Liabilities
43,578,147 GBP2024-12-31
54,798,939 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-22,238,425 GBP2024-12-31
-35,100,150 GBP2023-12-31
Net Assets/Liabilities
26,980,212 GBP2024-12-31
24,062,066 GBP2023-12-31
Equity
Called up share capital
100,000 GBP2024-12-31
100,000 GBP2023-12-31
100,000 GBP2023-01-01
Retained earnings (accumulated losses)
26,880,212 GBP2024-12-31
23,962,066 GBP2023-12-31
22,624,275 GBP2023-01-01
Equity
26,980,212 GBP2024-12-31
24,062,066 GBP2023-12-31
22,724,275 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,750,396 GBP2024-01-01 ~ 2024-12-31
1,237,291 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
70,000 GBP2024-01-01 ~ 2024-12-31
64,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
30,530,551 GBP2024-01-01 ~ 2024-12-31
28,682,934 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
3,364,001 GBP2024-01-01 ~ 2024-12-31
3,011,201 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
36,674,442 GBP2024-01-01 ~ 2024-12-31
34,074,140 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
1,267,785 GBP2024-01-01 ~ 2024-12-31
1,165,506 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
773,537 GBP2024-01-01 ~ 2024-12-31
-90,103 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
659,269 GBP2024-01-01 ~ 2024-12-31
301,778 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
3,925,000 GBP2024-12-31
3,925,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
1,137,500 GBP2024-12-31
683,267 GBP2023-12-31
Intangible Assets
Goodwill
2,787,500 GBP2024-12-31
3,241,733 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
626,814 GBP2024-12-31
626,814 GBP2023-12-31
Plant and equipment
26,797,010 GBP2024-12-31
20,278,228 GBP2023-12-31
Motor vehicles
46,460,169 GBP2024-12-31
59,704,755 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
83,995,643 GBP2024-12-31
90,242,356 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-2,817,011 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-15,613,668 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-18,436,889 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
12,348,341 GBP2023-12-31
Motor vehicles
15,580,087 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
31,250,788 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
3,378,824 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
12,713,736 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-1,974,125 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-6,175,899 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-8,156,234 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
13,753,040 GBP2024-12-31
Motor vehicles
18,052,432 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
35,808,290 GBP2024-12-31
Property, Plant & Equipment
Buildings
626,814 GBP2024-12-31
626,814 GBP2023-12-31
Plant and equipment
13,043,970 GBP2024-12-31
7,929,887 GBP2023-12-31
Motor vehicles
28,407,737 GBP2024-12-31
44,124,668 GBP2023-12-31
Raw materials and consumables
86,144,360 GBP2024-12-31
103,899,239 GBP2023-12-31
Value of work in progress
2,138,937 GBP2024-12-31
2,071,355 GBP2023-12-31
Finished Goods/Goods for Resale
12,641,431 GBP2024-12-31
13,809,910 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
22,919,341 GBP2024-12-31
29,327,614 GBP2023-12-31
Prepayments/Accrued Income
Current
2,973,236 GBP2024-12-31
4,037,506 GBP2023-12-31
Cash and Cash Equivalents
6,845,377 GBP2024-12-31
1,951,828 GBP2023-12-31
Bank Borrowings
Current
1,000,000 GBP2024-12-31
1,000,000 GBP2023-12-31
Trade Creditors/Trade Payables
Current
68,465,496 GBP2024-12-31
101,436,206 GBP2023-12-31
Amounts owed to group undertakings
Current
536,956 GBP2024-12-31
1,303,939 GBP2023-12-31
Corporation Tax Payable
Current
346,175 GBP2024-12-31
932,201 GBP2023-12-31
Taxation/Social Security Payable
Current
6,704,724 GBP2024-12-31
3,751,093 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
9,934,654 GBP2024-12-31
12,560,740 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
54,991,746 GBP2024-12-31
41,962,018 GBP2023-12-31
Creditors
Current
141,979,751 GBP2024-12-31
162,946,197 GBP2023-12-31
Bank Borrowings
Non-current
550,000 GBP2024-12-31
2,750,000 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
21,688,425 GBP2024-12-31
32,350,150 GBP2023-12-31
Creditors
Non-current
22,238,425 GBP2024-12-31
35,100,150 GBP2023-12-31
Bank Borrowings
Non-current, Between one and two years
1,000,000 GBP2023-12-31
Non-current, Between two and five year
1,750,000 GBP2023-12-31
Total Borrowings
1,550,000 GBP2024-12-31
3,750,000 GBP2023-12-31
Minimum gross finance lease payments owing
31,623,079 GBP2024-12-31
44,910,890 GBP2023-12-31
Net Deferred Tax Liability/Asset
4,132,510 GBP2024-12-31
2,969,723 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
1,162,787 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
1,750,720 GBP2024-12-31
1,079,723 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2024-12-31
100,000 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,722,062 GBP2024-12-31
1,705,459 GBP2023-12-31
Between one and five year
4,429,216 GBP2024-12-31
5,170,856 GBP2023-12-31
More than five year
6,975,973 GBP2024-12-31
7,316,991 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
13,127,251 GBP2024-12-31
14,193,306 GBP2023-12-31