Average Number of Employees
1082023-01-01 ~ 2023-12-31
1072022-01-01 ~ 2022-12-31
Turnover/Revenue
59,616,571 GBP2023-01-01 ~ 2023-12-31
49,506,683 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-49,977,009 GBP2023-01-01 ~ 2023-12-31
-41,821,498 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
9,639,562 GBP2023-01-01 ~ 2023-12-31
7,685,185 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-8,194,774 GBP2023-01-01 ~ 2023-12-31
-7,240,309 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,444,788 GBP2023-01-01 ~ 2023-12-31
444,876 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
74,086 GBP2023-01-01 ~ 2023-12-31
18,003 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,501,339 GBP2023-01-01 ~ 2023-12-31
428,913 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,465,578 GBP2023-01-01 ~ 2023-12-31
691,219 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
785,674 GBP2023-12-31
800,806 GBP2022-12-31
Fixed Assets - Investments
20,268,940 GBP2023-12-31
20,268,940 GBP2022-12-31
Fixed Assets
21,054,614 GBP2023-12-31
21,069,746 GBP2022-12-31
Total Inventories
108,546 GBP2023-12-31
173,169 GBP2022-12-31
Debtors
Non-current
529,295 GBP2023-12-31
116,963 GBP2022-12-31
Current
30,452,807 GBP2023-12-31
22,430,638 GBP2022-12-31
Cash at bank and in hand
3,031,814 GBP2023-12-31
3,149,801 GBP2022-12-31
Current Assets
34,122,462 GBP2023-12-31
25,870,571 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-17,093,496 GBP2023-12-31
-10,418,345 GBP2022-12-31
Net Current Assets/Liabilities
17,028,966 GBP2023-12-31
15,452,226 GBP2022-12-31
Total Assets Less Current Liabilities
38,083,580 GBP2023-12-31
36,521,972 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-199,001 GBP2023-12-31
-118,283 GBP2022-12-31
Net Assets/Liabilities
31,760,525 GBP2023-12-31
30,294,947 GBP2022-12-31
Equity
Called up share capital
3,050,000 GBP2023-12-31
3,050,000 GBP2022-12-31
3,050,000 GBP2022-01-01
Capital redemption reserve
9,445,000 GBP2023-12-31
9,445,000 GBP2022-12-31
9,445,000 GBP2022-01-01
Retained earnings (accumulated losses)
19,265,525 GBP2023-12-31
17,799,947 GBP2022-12-31
17,108,728 GBP2022-01-01
Equity
31,760,525 GBP2023-12-31
30,294,947 GBP2022-12-31
29,603,728 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,465,578 GBP2023-01-01 ~ 2023-12-31
691,219 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
26,600 GBP2023-01-01 ~ 2023-12-31
25,540 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
11,735,932 GBP2023-01-01 ~ 2023-12-31
9,046,646 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
1,352,813 GBP2023-01-01 ~ 2023-12-31
1,266,237 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
13,206,608 GBP2023-01-01 ~ 2023-12-31
10,524,259 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
3,708,942 GBP2023-01-01 ~ 2023-12-31
1,930,911 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
15,310 GBP2023-01-01 ~ 2023-12-31
-18,548 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
352,815 GBP2023-01-01 ~ 2023-12-31
81,493 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
599,159 GBP2023-12-31
578,691 GBP2022-12-31
Motor vehicles
84,797 GBP2023-12-31
62,755 GBP2022-12-31
Furniture and fittings
314,381 GBP2023-12-31
314,381 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,042,187 GBP2023-12-31
1,999,677 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-118,481 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-118,481 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
479,336 GBP2022-12-31
Motor vehicles
29,286 GBP2022-12-31
Furniture and fittings
300,573 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,198,871 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
45,461 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
14,020 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
6,515 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
160,971 GBP2023-01-01 ~ 2023-12-31
Plant and equipment, Under hire purchased contracts or finance leases
15,152 GBP2023-01-01 ~ 2023-12-31
Under hire purchased contracts or finance leases
15,152 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-118,481 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-118,481 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
421,468 GBP2023-12-31
Motor vehicles
43,306 GBP2023-12-31
Furniture and fittings
307,088 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,256,513 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
177,691 GBP2023-12-31
99,355 GBP2022-12-31
Motor vehicles
41,491 GBP2023-12-31
33,469 GBP2022-12-31
Furniture and fittings
7,293 GBP2023-12-31
13,808 GBP2022-12-31
Land and buildings
559,199 GBP2023-12-31
654,174 GBP2022-12-31
Value of work in progress
108,546 GBP2023-12-31
173,169 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
14,670,883 GBP2023-12-31
12,954,371 GBP2022-12-31
Other Debtors
Current
1,515,422 GBP2023-12-31
1,862,964 GBP2022-12-31
Prepayments/Accrued Income
Current
834,441 GBP2023-12-31
759,057 GBP2022-12-31
Cash and Cash Equivalents
3,031,814 GBP2023-12-31
3,149,801 GBP2022-12-31
Bank Borrowings
Current
666,667 GBP2022-12-31
Trade Creditors/Trade Payables
Current
7,719,748 GBP2023-12-31
5,923,215 GBP2022-12-31
Amounts owed to group undertakings
Current
494,754 GBP2023-12-31
234,933 GBP2022-12-31
Corporation Tax Payable
Current
51,541 GBP2023-12-31
Taxation/Social Security Payable
Current
696,156 GBP2023-12-31
434,647 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
24,705 GBP2023-12-31
Other Creditors
Current
61,099 GBP2023-12-31
81,888 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
8,045,493 GBP2023-12-31
3,076,995 GBP2022-12-31
Creditors
Current
17,093,496 GBP2023-12-31
10,418,345 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
58,089 GBP2023-12-31
Trade Creditors/Trade Payables
Non-current
140,912 GBP2023-12-31
118,283 GBP2022-12-31
Creditors
Non-current
199,001 GBP2023-12-31
118,283 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
666,667 GBP2022-12-31
Total Borrowings
666,667 GBP2022-12-31
Net Deferred Tax Liability/Asset
-6,124,053 GBP2023-12-31
-6,108,743 GBP2022-12-31
-6,127,291 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-15,310 GBP2023-01-01 ~ 2023-12-31
18,548 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-55,873 GBP2023-12-31
-40,563 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2023-12-31
100,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
2,950,000 shares2023-12-31
2,950,000 shares2022-12-31
Par Value of Share
Class 2 ordinary share
1.002023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
539,172 GBP2023-12-31
518,483 GBP2022-12-31
Between one and five year
2,045,858 GBP2023-12-31
2,023,447 GBP2022-12-31
More than five year
1,325,068 GBP2023-12-31
1,806,911 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,910,098 GBP2023-12-31
4,348,841 GBP2022-12-31