Average Number of Employees
1202023-01-01 ~ 2023-12-31
1142022-01-01 ~ 2022-12-31
Turnover/Revenue
19,265,099 GBP2023-01-01 ~ 2023-12-31
17,892,070 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-15,951,542 GBP2023-01-01 ~ 2023-12-31
-15,389,758 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
3,313,557 GBP2023-01-01 ~ 2023-12-31
2,502,312 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,699,666 GBP2023-01-01 ~ 2023-12-31
-2,214,154 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
613,891 GBP2023-01-01 ~ 2023-12-31
298,674 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
8,903 GBP2023-01-01 ~ 2023-12-31
4,210 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
396,562 GBP2023-01-01 ~ 2023-12-31
145,045 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
3,927,401 GBP2023-12-31
3,684,641 GBP2022-12-31
3,471,436 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
242,760 GBP2023-01-01 ~ 2023-12-31
213,205 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
287,528 GBP2023-12-31
396,380 GBP2022-12-31
Property, Plant & Equipment
5,448,741 GBP2023-12-31
5,650,179 GBP2022-12-31
Fixed Assets - Investments
202 GBP2023-12-31
202 GBP2022-12-31
Fixed Assets
5,736,471 GBP2023-12-31
6,046,761 GBP2022-12-31
Total Inventories
34,741 GBP2023-12-31
44,394 GBP2022-12-31
Debtors
Current
4,434,958 GBP2023-12-31
4,186,526 GBP2022-12-31
Cash at bank and in hand
735,401 GBP2023-12-31
272,597 GBP2022-12-31
Current Assets
5,205,100 GBP2023-12-31
4,503,517 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-4,233,773 GBP2023-12-31
-4,156,478 GBP2022-12-31
Net Current Assets/Liabilities
971,327 GBP2023-12-31
347,039 GBP2022-12-31
Total Assets Less Current Liabilities
6,707,798 GBP2023-12-31
6,393,800 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-2,340,647 GBP2023-12-31
-2,520,541 GBP2022-12-31
Net Assets/Liabilities
3,927,403 GBP2023-12-31
3,684,643 GBP2022-12-31
Equity
Called up share capital
2 GBP2023-12-31
2 GBP2022-12-31
Equity
3,927,403 GBP2023-12-31
3,684,643 GBP2022-12-31
Audit Fees/Expenses
18,195 GBP2023-01-01 ~ 2023-12-31
17,250 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
3,904,734 GBP2023-01-01 ~ 2023-12-31
3,549,117 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
400,580 GBP2023-01-01 ~ 2023-12-31
379,616 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
4,346,787 GBP2023-01-01 ~ 2023-12-31
3,963,296 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
87,750 GBP2023-01-01 ~ 2023-12-31
85,731 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
251,132 GBP2023-01-01 ~ 2023-12-31
-68,160 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
93,274 GBP2023-01-01 ~ 2023-12-31
27,559 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
2,177,087 GBP2023-12-31
2,177,087 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
1,889,559 GBP2023-12-31
1,780,707 GBP2022-12-31
Intangible Assets
Goodwill
287,528 GBP2023-12-31
396,380 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
13,664,675 GBP2023-12-31
12,890,578 GBP2022-12-31
Motor vehicles
859,644 GBP2023-12-31
919,912 GBP2022-12-31
Furniture and fittings
266,518 GBP2023-12-31
242,815 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
14,790,837 GBP2023-12-31
14,053,305 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-722,737 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-276,902 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-999,639 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
7,752,523 GBP2022-12-31
Motor vehicles
489,800 GBP2022-12-31
Furniture and fittings
160,803 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
8,403,126 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
326,316 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
73,613 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
18,708 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
418,637 GBP2023-01-01 ~ 2023-12-31
Plant and equipment, Under hire purchased contracts or finance leases
1,093,987 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
44,371 GBP2023-01-01 ~ 2023-12-31
Under hire purchased contracts or finance leases
1,138,358 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-460,295 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-157,730 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-618,025 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
8,712,531 GBP2023-12-31
Motor vehicles
450,054 GBP2023-12-31
Furniture and fittings
179,511 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
9,342,096 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
4,952,144 GBP2023-12-31
5,138,055 GBP2022-12-31
Motor vehicles
409,590 GBP2023-12-31
430,112 GBP2022-12-31
Furniture and fittings
87,007 GBP2023-12-31
82,012 GBP2022-12-31
Plant and equipment, Under hire purchased contracts or finance leases
3,803,908 GBP2023-12-31
3,917,486 GBP2022-12-31
Motor vehicles, Under hire purchased contracts or finance leases
183,590 GBP2023-12-31
162,887 GBP2022-12-31
Under hire purchased contracts or finance leases
3,987,498 GBP2023-12-31
4,080,373 GBP2022-12-31
Raw materials and consumables
34,741 GBP2023-12-31
44,394 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,217,380 GBP2023-12-31
2,417,813 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,704,138 GBP2023-12-31
1,246,105 GBP2022-12-31
Other Debtors
Current
168,785 GBP2023-12-31
223,079 GBP2022-12-31
Prepayments/Accrued Income
Current
344,655 GBP2023-12-31
299,529 GBP2022-12-31
Bank Overdrafts
-11,530 GBP2023-12-31
-73,768 GBP2022-12-31
Cash and Cash Equivalents
723,871 GBP2023-12-31
198,829 GBP2022-12-31
Bank Overdrafts
Current
11,530 GBP2023-12-31
73,768 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,196,574 GBP2023-12-31
2,130,915 GBP2022-12-31
Amounts owed to group undertakings
Current
188,595 GBP2023-12-31
164,500 GBP2022-12-31
Taxation/Social Security Payable
Current
248,782 GBP2023-12-31
225,782 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
1,359,116 GBP2023-12-31
1,351,014 GBP2022-12-31
Other Creditors
Current
82,287 GBP2023-12-31
82,792 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
146,889 GBP2023-12-31
127,707 GBP2022-12-31
Creditors
Current
4,233,773 GBP2023-12-31
4,156,478 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
2,340,647 GBP2023-12-31
2,520,541 GBP2022-12-31
Minimum gross finance lease payments owing
3,699,763 GBP2023-12-31
3,871,555 GBP2022-12-31
Net Deferred Tax Liability/Asset
439,748 GBP2023-12-31
188,616 GBP2022-12-31
256,776 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
251,132 GBP2023-01-01 ~ 2023-12-31
-68,160 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
936,229 GBP2023-12-31
779,727 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2 shares2023-12-31
2 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
9,249 GBP2023-12-31
10,615 GBP2022-12-31
Between one and five year
1,106 GBP2023-12-31
10,355 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
10,355 GBP2023-12-31
20,970 GBP2022-12-31