Cost of Sales
-1,122,883 GBP2022-01-01 ~ 2022-12-31
-1,276,018 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-609,173 GBP2022-01-01 ~ 2022-12-31
-628,431 GBP2021-01-01 ~ 2021-12-31
Other Interest Receivable/Similar Income (Finance Income)
2 GBP2022-01-01 ~ 2022-12-31
0 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
-99,753 GBP2022-01-01 ~ 2022-12-31
55,548 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
-85,668 GBP2022-01-01 ~ 2022-12-31
14,245 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Gain or loss on the revaluation before tax in other comprehensive income
0 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
-33,668 GBP2022-01-01 ~ 2022-12-31
14,245 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
1,568,943 GBP2022-12-31
1,593,618 GBP2021-12-31
Fixed Assets - Investments
2 GBP2022-12-31
2 GBP2021-12-31
Fixed Assets
1,568,945 GBP2022-12-31
1,593,620 GBP2021-12-31
Debtors
626,425 GBP2022-12-31
528,868 GBP2021-12-31
Cash at bank and in hand
1,008 GBP2022-12-31
33,691 GBP2021-12-31
Current Assets
675,248 GBP2022-12-31
607,984 GBP2021-12-31
Creditors
Current, Amounts falling due within one year
-642,891 GBP2022-12-31
-472,233 GBP2021-12-31
Net Current Assets/Liabilities
32,357 GBP2022-12-31
135,751 GBP2021-12-31
Total Assets Less Current Liabilities
1,601,302 GBP2022-12-31
1,729,371 GBP2021-12-31
Creditors
Non-current, Amounts falling due after one year
-233,421 GBP2022-12-31
-313,933 GBP2021-12-31
Net Assets/Liabilities
1,169,572 GBP2022-12-31
1,203,240 GBP2021-12-31
Equity
Called up share capital
50,000 GBP2022-12-31
50,000 GBP2021-12-31
50,000 GBP2020-12-31
Revaluation reserve
393,986 GBP2022-12-31
341,986 GBP2021-12-31
341,986 GBP2020-12-31
Retained earnings (accumulated losses)
725,586 GBP2022-12-31
811,254 GBP2021-12-31
797,009 GBP2020-12-31
Equity
1,169,572 GBP2022-12-31
1,203,240 GBP2021-12-31
Audit Fees/Expenses
29,944 GBP2022-01-01 ~ 2022-12-31
10,650 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
172022-01-01 ~ 2022-12-31
152021-01-01 ~ 2021-12-31
Wages/Salaries
495,386 GBP2022-01-01 ~ 2022-12-31
493,612 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
14,731 GBP2022-01-01 ~ 2022-12-31
13,947 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
552,032 GBP2022-01-01 ~ 2022-12-31
558,162 GBP2021-01-01 ~ 2021-12-31
Director Remuneration
110,224 GBP2022-01-01 ~ 2022-12-31
88,295 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-13,889 GBP2022-01-01 ~ 2022-12-31
41,107 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Gross Cost
Goodwill
15,000 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
15,000 GBP2021-12-31
Intangible Assets
Goodwill
0 GBP2022-12-31
0 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
752,000 GBP2022-12-31
700,507 GBP2021-12-31
Plant and equipment
1,114,769 GBP2022-12-31
1,101,553 GBP2021-12-31
Furniture and fittings
113,993 GBP2022-12-31
103,421 GBP2021-12-31
Motor vehicles
645,165 GBP2022-12-31
761,685 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
2,747,227 GBP2022-12-31
2,788,466 GBP2021-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
0 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
-155,852 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals
-155,852 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
51,493 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
0 GBP2022-12-31
507 GBP2021-12-31
Plant and equipment
764,317 GBP2022-12-31
725,378 GBP2021-12-31
Furniture and fittings
56,378 GBP2022-12-31
50,097 GBP2021-12-31
Motor vehicles
357,589 GBP2022-12-31
418,866 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,178,284 GBP2022-12-31
1,194,848 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
0 GBP2022-01-01 ~ 2022-12-31
Plant and equipment
38,939 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
6,281 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
38,216 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
83,436 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
0 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
-99,493 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-99,493 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
752,000 GBP2022-12-31
700,000 GBP2021-12-31
Plant and equipment
350,452 GBP2022-12-31
376,175 GBP2021-12-31
Furniture and fittings
57,615 GBP2022-12-31
53,324 GBP2021-12-31
Motor vehicles
287,576 GBP2022-12-31
342,819 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
621,375 GBP2022-12-31
510,216 GBP2021-12-31
Amount of corporation tax that is recoverable
Current
196 GBP2022-12-31
0 GBP2021-12-31
Other Debtors
Current
0 GBP2022-12-31
13,584 GBP2021-12-31
Prepayments/Accrued Income
Current
4,854 GBP2022-12-31
5,068 GBP2021-12-31
Debtors
Current, Amounts falling due within one year
626,425 GBP2022-12-31
528,868 GBP2021-12-31
Bank Borrowings/Overdrafts
Current
172,194 GBP2022-12-31
81,988 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Current
14,517 GBP2022-12-31
41,711 GBP2021-12-31
Trade Creditors/Trade Payables
Current
302,955 GBP2022-12-31
198,931 GBP2021-12-31
Corporation Tax Payable
Current
0 GBP2022-12-31
196 GBP2021-12-31
Other Taxation & Social Security Payable
Current
68,841 GBP2022-12-31
108,449 GBP2021-12-31
Other Creditors
Current
22,831 GBP2022-12-31
0 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
61,553 GBP2022-12-31
40,958 GBP2021-12-31
Creditors
Current
642,891 GBP2022-12-31
472,233 GBP2021-12-31
Bank Borrowings/Overdrafts
Non-current
213,856 GBP2022-12-31
291,327 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Non-current
19,565 GBP2022-12-31
22,606 GBP2021-12-31
Creditors
Non-current
233,421 GBP2022-12-31
313,933 GBP2021-12-31
Bank Borrowings
296,101 GBP2022-12-31
373,315 GBP2021-12-31
Bank Overdrafts
89,949 GBP2022-12-31
-89,949 GBP2022-12-31
0 GBP2021-12-31
Total Borrowings
386,050 GBP2022-12-31
373,315 GBP2021-12-31
Current
172,194 GBP2022-12-31
81,988 GBP2021-12-31
Non-current
213,856 GBP2022-12-31
291,327 GBP2021-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
18,060 GBP2022-12-31
47,571 GBP2021-12-31
Minimum gross finance lease payments owing
40,989 GBP2022-12-31
74,383 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
34,082 GBP2022-12-31
64,317 GBP2021-12-31