43999 - Other Specialised Construction Activities N.e.c.
42990 - Construction Of Other Civil Engineering Projects N.e.c.
Average Number of Employees
1532023-06-01 ~ 2024-05-31
1042022-06-01 ~ 2023-05-31
Turnover/Revenue
21,550,717 GBP2023-06-01 ~ 2024-05-31
18,389,652 GBP2022-06-01 ~ 2023-05-31
Cost of Sales
-14,133,485 GBP2023-06-01 ~ 2024-05-31
-12,605,383 GBP2022-06-01 ~ 2023-05-31
Gross Profit/Loss
7,417,232 GBP2023-06-01 ~ 2024-05-31
5,784,269 GBP2022-06-01 ~ 2023-05-31
Administrative Expenses
-5,449,442 GBP2023-06-01 ~ 2024-05-31
-4,515,098 GBP2022-06-01 ~ 2023-05-31
Operating Profit/Loss
1,977,146 GBP2023-06-01 ~ 2024-05-31
1,270,211 GBP2022-06-01 ~ 2023-05-31
Other Interest Receivable/Similar Income (Finance Income)
142,150 GBP2023-06-01 ~ 2024-05-31
62,319 GBP2022-06-01 ~ 2023-05-31
Profit/Loss on Ordinary Activities Before Tax
2,063,341 GBP2023-06-01 ~ 2024-05-31
1,279,518 GBP2022-06-01 ~ 2023-05-31
Profit/Loss
1,543,106 GBP2023-06-01 ~ 2024-05-31
994,777 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment
2,242,217 GBP2024-05-31
2,355,962 GBP2023-05-31
Fixed Assets
2,242,217 GBP2024-05-31
2,355,962 GBP2023-05-31
Total Inventories
5,000 GBP2024-05-31
5,000 GBP2023-05-31
Debtors
Current
3,138,287 GBP2024-05-31
3,578,372 GBP2023-05-31
Cash at bank and in hand
3,732,817 GBP2024-05-31
3,909,012 GBP2023-05-31
Current Assets
6,876,104 GBP2024-05-31
7,492,384 GBP2023-05-31
Creditors
Current, Amounts falling due within one year
-4,384,467 GBP2024-05-31
-3,170,985 GBP2023-05-31
Net Current Assets/Liabilities
2,491,637 GBP2024-05-31
4,321,399 GBP2023-05-31
Total Assets Less Current Liabilities
4,733,854 GBP2024-05-31
6,677,361 GBP2023-05-31
Creditors
Non-current, Amounts falling due after one year
-429,958 GBP2024-05-31
-862,254 GBP2023-05-31
Net Assets/Liabilities
3,797,358 GBP2024-05-31
5,254,252 GBP2023-05-31
Equity
Called up share capital
1,000 GBP2024-05-31
1,000 GBP2023-05-31
1,000 GBP2022-06-01
Capital redemption reserve
1,000 GBP2024-05-31
1,000 GBP2023-05-31
1,000 GBP2022-06-01
Retained earnings (accumulated losses)
3,795,358 GBP2024-05-31
5,252,252 GBP2023-05-31
4,357,475 GBP2022-06-01
Equity
3,797,358 GBP2024-05-31
5,254,252 GBP2023-05-31
4,359,475 GBP2022-06-01
Profit/Loss
Retained earnings (accumulated losses)
1,543,106 GBP2023-06-01 ~ 2024-05-31
994,777 GBP2022-06-01 ~ 2023-05-31
Dividends Paid
Retained earnings (accumulated losses)
-3,000,000 GBP2023-06-01 ~ 2024-05-31
-100,000 GBP2022-06-01 ~ 2023-05-31
Dividends Paid
-3,000,000 GBP2023-06-01 ~ 2024-05-31
-100,000 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Depreciation Expense
880,944 GBP2023-06-01 ~ 2024-05-31
903,616 GBP2022-06-01 ~ 2023-05-31
Cash and Cash Equivalents
3,732,817 GBP2024-05-31
3,909,012 GBP2023-05-31
2,916,597 GBP2022-06-01
Audit Fees/Expenses
11,000 GBP2023-06-01 ~ 2024-05-31
9,700 GBP2022-06-01 ~ 2023-05-31
Wages/Salaries
6,520,914 GBP2023-06-01 ~ 2024-05-31
4,766,378 GBP2022-06-01 ~ 2023-05-31
Social Security Costs
716,559 GBP2023-06-01 ~ 2024-05-31
442,039 GBP2022-06-01 ~ 2023-05-31
Staff Costs/Employee Benefits Expense
7,461,316 GBP2023-06-01 ~ 2024-05-31
5,336,066 GBP2022-06-01 ~ 2023-05-31
Director Remuneration
1,503,196 GBP2023-06-01 ~ 2024-05-31
544,605 GBP2022-06-01 ~ 2023-05-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-54,317 GBP2023-06-01 ~ 2024-05-31
264,481 GBP2022-06-01 ~ 2023-05-31
Tax Expense/Credit at Applicable Tax Rate
515,835 GBP2023-06-01 ~ 2024-05-31
255,903 GBP2022-06-01 ~ 2023-05-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,948,015 GBP2024-05-31
1,850,331 GBP2023-05-31
Motor vehicles
3,050,937 GBP2024-05-31
2,645,238 GBP2023-05-31
Furniture and fittings
263,310 GBP2024-05-31
253,435 GBP2023-05-31
Property, Plant & Equipment - Gross Cost
5,705,619 GBP2024-05-31
5,192,361 GBP2023-05-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-59,583 GBP2023-06-01 ~ 2024-05-31
Motor vehicles
-233,113 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals
-292,696 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
943,094 GBP2023-05-31
Motor vehicles
1,300,445 GBP2023-05-31
Furniture and fittings
149,504 GBP2023-05-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,836,400 GBP2023-05-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
245,269 GBP2023-06-01 ~ 2024-05-31
Motor vehicles, Owned/Freehold
598,904 GBP2023-06-01 ~ 2024-05-31
Furniture and fittings, Owned/Freehold
36,772 GBP2023-06-01 ~ 2024-05-31
Owned/Freehold
880,945 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-37,104 GBP2023-06-01 ~ 2024-05-31
Motor vehicles
-216,839 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-253,943 GBP2023-06-01 ~ 2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,151,259 GBP2024-05-31
Motor vehicles
1,682,510 GBP2024-05-31
Furniture and fittings
186,276 GBP2024-05-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,463,402 GBP2024-05-31
Property, Plant & Equipment
Plant and equipment
796,756 GBP2024-05-31
907,238 GBP2023-05-31
Motor vehicles
1,368,427 GBP2024-05-31
1,344,793 GBP2023-05-31
Furniture and fittings
77,034 GBP2024-05-31
103,931 GBP2023-05-31
Plant and equipment, Under hire purchased contracts or finance leases
359,715 GBP2024-05-31
Under hire purchased contracts or finance leases, Plant and equipment
482,267 GBP2023-05-31
Under hire purchased contracts or finance leases, Motor vehicles
424,705 GBP2024-05-31
624,620 GBP2023-05-31
Under hire purchased contracts or finance leases
784,420 GBP2024-05-31
1,106,887 GBP2023-05-31
Raw materials and consumables
5,000 GBP2024-05-31
5,000 GBP2023-05-31
Trade Debtors/Trade Receivables
Current
1,593,826 GBP2024-05-31
990,294 GBP2023-05-31
Prepayments/Accrued Income
Current
64,534 GBP2024-05-31
57,592 GBP2023-05-31
Trade Creditors/Trade Payables
Current
852,314 GBP2024-05-31
1,634,883 GBP2023-05-31
Corporation Tax Payable
Current
574,510 GBP2024-05-31
20,118 GBP2023-05-31
Taxation/Social Security Payable
Current
898,666 GBP2024-05-31
503,658 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Current
339,228 GBP2024-05-31
387,880 GBP2023-05-31
Other Creditors
Current
131,662 GBP2024-05-31
17,271 GBP2023-05-31
Accrued Liabilities/Deferred Income
Current
1,588,087 GBP2024-05-31
607,175 GBP2023-05-31
Creditors
Current
4,384,467 GBP2024-05-31
3,170,985 GBP2023-05-31
Finance Lease Liabilities - Total Present Value
Non-current
429,958 GBP2024-05-31
862,254 GBP2023-05-31
Minimum gross finance lease payments owing
808,973 GBP2024-05-31
1,325,377 GBP2023-05-31
Net Deferred Tax Liability/Asset
-506,538 GBP2024-05-31
-560,855 GBP2023-05-31
-296,374 GBP2022-06-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
54,317 GBP2023-06-01 ~ 2024-05-31
-264,481 GBP2022-06-01 ~ 2023-05-31
Deferred Tax Liabilities
Accelerated tax depreciation
-530,283 GBP2024-05-31
-562,720 GBP2023-05-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2024-05-31
1,000 shares2023-05-31
Par Value of Share
Class 1 ordinary share
1.002023-06-01 ~ 2024-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
86,394 GBP2024-05-31
65,035 GBP2023-05-31
Between one and five year
251,113 GBP2024-05-31
253,336 GBP2023-05-31
More than five year
62,223 GBP2023-05-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
337,507 GBP2024-05-31
380,594 GBP2023-05-31