Average Number of Employees
852024-01-01 ~ 2024-12-31
892023-01-01 ~ 2023-12-31
Turnover/Revenue
22,088,302 GBP2024-01-01 ~ 2024-12-31
24,124,082 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-14,245,075 GBP2024-01-01 ~ 2024-12-31
-15,203,696 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
7,843,227 GBP2024-01-01 ~ 2024-12-31
8,920,386 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-8,059,804 GBP2024-01-01 ~ 2024-12-31
-7,816,000 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-216,577 GBP2024-01-01 ~ 2024-12-31
1,104,386 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
16,795 GBP2024-01-01 ~ 2024-12-31
49,008 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-285,430 GBP2024-01-01 ~ 2024-12-31
15,711,749 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-246,190 GBP2024-01-01 ~ 2024-12-31
15,559,922 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
5,422,217 GBP2024-12-31
5,946,945 GBP2023-12-31
Fixed Assets - Investments
50 GBP2024-12-31
50 GBP2023-12-31
Fixed Assets
5,422,267 GBP2024-12-31
5,946,995 GBP2023-12-31
Debtors
Current
2,809,028 GBP2024-12-31
3,915,539 GBP2023-12-31
Cash at bank and in hand
258,703 GBP2024-12-31
1,125,890 GBP2023-12-31
Current Assets
3,067,731 GBP2024-12-31
5,041,429 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-3,205,252 GBP2024-12-31
Net Current Assets/Liabilities
-137,521 GBP2024-12-31
790,678 GBP2023-12-31
Total Assets Less Current Liabilities
5,284,746 GBP2024-12-31
6,737,673 GBP2023-12-31
Net Assets/Liabilities
4,698,172 GBP2024-12-31
5,968,746 GBP2023-12-31
Equity
Called up share capital
11,000 GBP2024-12-31
11,000 GBP2023-12-31
11,000 GBP2023-01-01
Retained earnings (accumulated losses)
4,687,172 GBP2024-12-31
5,957,746 GBP2023-12-31
7,862,014 GBP2023-01-01
Equity
4,698,172 GBP2024-12-31
5,968,746 GBP2023-12-31
7,873,014 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
-246,190 GBP2024-01-01 ~ 2024-12-31
15,559,922 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-246,190 GBP2024-01-01 ~ 2024-12-31
15,559,922 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-246,190 GBP2024-01-01 ~ 2024-12-31
15,559,922 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,024,384 GBP2024-01-01 ~ 2024-12-31
-17,464,190 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-1,024,384 GBP2024-01-01 ~ 2024-12-31
-17,464,190 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-1,024,384 GBP2024-01-01 ~ 2024-12-31
-17,464,190 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
-1,024,384 GBP2024-01-01 ~ 2024-12-31
-17,464,190 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
22,000 GBP2024-01-01 ~ 2024-12-31
20,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,566,837 GBP2024-01-01 ~ 2024-12-31
3,781,017 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
384,991 GBP2024-01-01 ~ 2024-12-31
398,958 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,042,262 GBP2024-01-01 ~ 2024-12-31
4,236,337 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
100,000 GBP2024-01-01 ~ 2024-12-31
100,000 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-39,240 GBP2024-01-01 ~ 2024-12-31
151,827 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-71,358 GBP2024-01-01 ~ 2024-12-31
3,927,937 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
1,024,384 GBP2024-01-01 ~ 2024-12-31
17,464,190 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
666,426 GBP2024-12-31
664,924 GBP2023-12-31
Plant and equipment
8,018,536 GBP2024-12-31
9,207,636 GBP2023-12-31
Motor vehicles
5,371,315 GBP2024-12-31
5,185,000 GBP2023-12-31
Furniture and fittings
17,375 GBP2024-12-31
17,270 GBP2023-12-31
Computers
236,408 GBP2024-12-31
236,275 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
14,644,711 GBP2024-12-31
15,645,756 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-1,261,506 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-519,604 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-287 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-1,784,977 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
5,181,421 GBP2023-12-31
Motor vehicles
4,100,068 GBP2023-12-31
Furniture and fittings
13,406 GBP2023-12-31
Computers
199,190 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
9,698,810 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
1,292,939 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-1,259,971 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-505,790 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-287 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,769,255 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
4,549,778 GBP2024-12-31
Motor vehicles
4,118,958 GBP2024-12-31
Furniture and fittings
14,374 GBP2024-12-31
Computers
211,534 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
9,222,494 GBP2024-12-31
Property, Plant & Equipment
Buildings
358,097 GBP2024-12-31
471,354 GBP2023-12-31
Plant and equipment
3,468,758 GBP2024-12-31
4,026,214 GBP2023-12-31
Motor vehicles
1,252,357 GBP2024-12-31
1,084,932 GBP2023-12-31
Furniture and fittings
3,001 GBP2024-12-31
3,864 GBP2023-12-31
Computers
24,874 GBP2024-12-31
37,085 GBP2023-12-31
Plant and equipment, Under hire purchased contracts or finance leases
175,540 GBP2024-12-31
219,425 GBP2023-12-31
Under hire purchased contracts or finance leases, Motor vehicles
1,182,218 GBP2024-12-31
Motor vehicles, Under hire purchased contracts or finance leases
1,061,898 GBP2023-12-31
Under hire purchased contracts or finance leases
1,357,758 GBP2024-12-31
1,281,323 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,356,172 GBP2024-12-31
2,792,376 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
904 GBP2024-12-31
Other Debtors
Current
4,965 GBP2024-12-31
456,703 GBP2023-12-31
Prepayments/Accrued Income
Current
446,987 GBP2024-12-31
666,460 GBP2023-12-31
Cash and Cash Equivalents
258,703 GBP2024-12-31
1,125,890 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,572,148 GBP2024-12-31
2,857,754 GBP2023-12-31
Amounts owed to group undertakings
Current
738,000 GBP2024-12-31
625,000 GBP2023-12-31
Corporation Tax Payable
Current
21,573 GBP2024-12-31
Taxation/Social Security Payable
Current
217,156 GBP2024-12-31
121,477 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
571,615 GBP2024-12-31
513,939 GBP2023-12-31
Other Creditors
Current
39,065 GBP2024-12-31
63,850 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
45,695 GBP2024-12-31
68,731 GBP2023-12-31
Creditors
Current
3,205,252 GBP2024-12-31
4,250,751 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
432,974 GBP2024-12-31
576,087 GBP2023-12-31
Creditors
Non-current
432,974 GBP2024-12-31
576,087 GBP2023-12-31
Minimum gross finance lease payments owing
995,589 GBP2024-12-31
1,090,026 GBP2023-12-31
Net Deferred Tax Liability/Asset
-153,600 GBP2024-12-31
-192,840 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
39,240 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-922,242 GBP2024-12-31
-938,613 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
11,000 shares2024-12-31
11,000 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
750,000 GBP2024-12-31
750,000 GBP2023-12-31
Between one and five year
750,000 GBP2024-12-31
750,000 GBP2023-12-31
More than five year
23,031,250 GBP2024-12-31
23,781,250 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
24,531,250 GBP2024-12-31
25,281,250 GBP2023-12-31