42990 - Construction Of Other Civil Engineering Projects N.e.c.
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
13,219,660 GBP2023-01-01 ~ 2023-12-31
15,438,104 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
11,416,070 GBP2023-01-01 ~ 2023-12-31
13,639,721 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
1,803,590 GBP2023-01-01 ~ 2023-12-31
1,798,383 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
1,600,116 GBP2023-01-01 ~ 2023-12-31
1,408,531 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
210,641 GBP2023-01-01 ~ 2023-12-31
389,852 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
10,859 GBP2023-01-01 ~ 2023-12-31
709 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
54,267 GBP2023-01-01 ~ 2023-12-31
37,602 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
167,233 GBP2023-01-01 ~ 2023-12-31
352,959 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-93,273 GBP2023-01-01 ~ 2023-12-31
38,650 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
260,506 GBP2023-01-01 ~ 2023-12-31
314,309 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
260,506 GBP2023-01-01 ~ 2023-12-31
314,309 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
1,935,335 GBP2023-12-31
1,746,978 GBP2022-12-31
Total Inventories
223,751 GBP2023-12-31
405,095 GBP2022-12-31
Debtors
3,810,047 GBP2023-12-31
5,156,604 GBP2022-12-31
Cash at bank and in hand
1,366,449 GBP2023-12-31
478,346 GBP2022-12-31
Current Assets
5,400,247 GBP2023-12-31
6,040,045 GBP2022-12-31
Creditors
Current
1,853,980 GBP2023-12-31
2,542,504 GBP2022-12-31
Net Current Assets/Liabilities
3,546,267 GBP2023-12-31
3,497,541 GBP2022-12-31
Total Assets Less Current Liabilities
5,481,602 GBP2023-12-31
5,244,519 GBP2022-12-31
Net Assets/Liabilities
4,566,815 GBP2023-12-31
4,366,309 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2021-12-31
Retained earnings (accumulated losses)
4,566,715 GBP2023-12-31
4,366,209 GBP2022-12-31
4,256,900 GBP2021-12-31
Equity
4,566,815 GBP2023-12-31
4,366,309 GBP2022-12-31
4,257,000 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-60,000 GBP2023-01-01 ~ 2023-12-31
-205,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-60,000 GBP2023-01-01 ~ 2023-12-31
-205,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
260,506 GBP2023-01-01 ~ 2023-12-31
314,309 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,160,843 GBP2023-01-01 ~ 2023-12-31
2,522,089 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
104,791 GBP2023-01-01 ~ 2023-12-31
108,335 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,265,634 GBP2023-01-01 ~ 2023-12-31
2,630,424 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
442023-01-01 ~ 2023-12-31
512022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
122,707 GBP2023-01-01 ~ 2023-12-31
210,247 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,336,007 GBP2023-12-31
522,696 GBP2022-12-31
Motor vehicles
2,313,854 GBP2023-12-31
2,313,854 GBP2022-12-31
Computers
500,000 GBP2023-12-31
500,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
4,398,340 GBP2023-12-31
3,585,029 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-1,570 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-1,570 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
500,361 GBP2023-12-31
223,364 GBP2022-12-31
Motor vehicles
1,518,138 GBP2023-12-31
1,252,899 GBP2022-12-31
Computers
289,063 GBP2023-12-31
218,750 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,463,005 GBP2023-12-31
1,838,051 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
278,549 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
265,239 GBP2023-01-01 ~ 2023-12-31
Computers
70,313 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
626,506 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-1,552 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-1,552 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
835,646 GBP2023-12-31
299,332 GBP2022-12-31
Motor vehicles
795,716 GBP2023-12-31
1,060,955 GBP2022-12-31
Computers
210,937 GBP2023-12-31
281,250 GBP2022-12-31
Property, Plant & Equipment - Increase or decrease
Plant and equipment, Under hire purchased contracts or finance leases
720,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
720,000 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
241,795 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
262,004 GBP2023-01-01 ~ 2023-12-31
Under hire purchased contracts or finance leases
503,799 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
241,795 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
478,205 GBP2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
519,505 GBP2023-12-31
1,048,016 GBP2022-12-31
Under hire purchased contracts or finance leases
997,710 GBP2023-12-31
1,048,016 GBP2022-12-31
Merchandise
223,751 GBP2023-12-31
405,095 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,473,236 GBP2023-12-31
3,831,762 GBP2022-12-31
Other Debtors
Current
120,376 GBP2023-12-31
39 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
50,118 GBP2023-12-31
110,234 GBP2022-12-31
Prepayments
Current
13,501 GBP2023-12-31
11,753 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
2,657,231 GBP2023-12-31
3,953,788 GBP2022-12-31
Other Debtors
Non-current
1,152,816 GBP2023-12-31
1,202,816 GBP2022-12-31
Other Remaining Borrowings
Current
56,394 GBP2023-12-31
56,394 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
599,931 GBP2023-12-31
515,455 GBP2022-12-31
Trade Creditors/Trade Payables
Current
975,605 GBP2023-12-31
1,695,273 GBP2022-12-31
Other Taxation & Social Security Payable
Current
57,279 GBP2023-12-31
73,363 GBP2022-12-31
Other Creditors
Current
159,898 GBP2023-12-31
199,157 GBP2022-12-31
Other Remaining Borrowings
Non-current
36,417 GBP2023-12-31
87,485 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
521,620 GBP2023-12-31
562,775 GBP2022-12-31
Between one and five year, hire purchase agreements
521,620 GBP2023-12-31
562,775 GBP2022-12-31
hire purchase agreements
1,121,551 GBP2023-12-31
1,078,230 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
232,500 GBP2023-12-31
232,500 GBP2022-12-31
Between one and five year
321,625 GBP2023-12-31
321,625 GBP2022-12-31
More than five year
22,500 GBP2023-12-31
255,000 GBP2022-12-31
All periods
576,625 GBP2023-12-31
809,125 GBP2022-12-31
Total Borrowings
Secured
1,214,362 GBP2023-12-31
1,222,109 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
356,750 GBP2023-12-31
227,950 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
260,506 GBP2023-01-01 ~ 2023-12-31