Cost of Sales
-20,370,473 GBP2022-12-31 ~ 2023-12-30
-14,835,395 GBP2021-12-31 ~ 2022-12-30
Administrative Expenses
-2,216,081 GBP2022-12-31 ~ 2023-12-30
-1,107,276 GBP2021-12-31 ~ 2022-12-30
Other Interest Receivable/Similar Income (Finance Income)
13,295 GBP2022-12-31 ~ 2023-12-30
1,750 GBP2021-12-31 ~ 2022-12-30
Profit/Loss on Ordinary Activities Before Tax
1,623,474 GBP2022-12-31 ~ 2023-12-30
1,080,649 GBP2021-12-31 ~ 2022-12-30
Profit/Loss
1,240,732 GBP2022-12-31 ~ 2023-12-30
863,220 GBP2021-12-31 ~ 2022-12-30
Intangible Assets
Goodwill
1 GBP2023-12-30
1 GBP2022-12-30
Property, Plant & Equipment
574,303 GBP2023-12-30
212,263 GBP2022-12-30
Fixed Assets
574,304 GBP2023-12-30
212,264 GBP2022-12-30
Debtors
3,978,827 GBP2023-12-30
2,778,816 GBP2022-12-30
Cash at bank and in hand
1,084,635 GBP2023-12-30
1,123,597 GBP2022-12-30
Current Assets
5,270,593 GBP2023-12-30
4,110,413 GBP2022-12-30
Creditors
Current, Amounts falling due within one year
-2,469,030 GBP2023-12-30
-1,919,363 GBP2022-12-30
Net Current Assets/Liabilities
2,801,563 GBP2023-12-30
2,191,050 GBP2022-12-30
Total Assets Less Current Liabilities
3,375,867 GBP2023-12-30
2,403,314 GBP2022-12-30
Creditors
Non-current, Amounts falling due after one year
-27,688 GBP2023-12-30
-42,834 GBP2022-12-30
Net Assets/Liabilities
3,219,660 GBP2023-12-30
2,328,928 GBP2022-12-30
Equity
Called up share capital
2 GBP2023-12-30
2 GBP2022-12-30
2 GBP2021-12-30
Retained earnings (accumulated losses)
3,219,658 GBP2023-12-30
2,328,926 GBP2022-12-30
3,237,606 GBP2021-12-30
Equity
3,219,660 GBP2023-12-30
2,328,928 GBP2022-12-30
3,237,608 GBP2021-12-30
Profit/Loss
Retained earnings (accumulated losses)
1,240,732 GBP2022-12-31 ~ 2023-12-30
863,220 GBP2021-12-31 ~ 2022-12-30
Dividends Paid
Retained earnings (accumulated losses)
-1,771,900 GBP2021-12-31 ~ 2022-12-30
Dividends Paid
-350,000 GBP2022-12-31 ~ 2023-12-30
Audit Fees/Expenses
8,500 GBP2022-12-31 ~ 2023-12-30
7,525 GBP2021-12-31 ~ 2022-12-30
Average Number of Employees
482022-12-31 ~ 2023-12-30
422021-12-31 ~ 2022-12-30
Wages/Salaries
2,114,647 GBP2022-12-31 ~ 2023-12-30
1,529,599 GBP2021-12-31 ~ 2022-12-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
174,209 GBP2022-12-31 ~ 2023-12-30
51,272 GBP2021-12-31 ~ 2022-12-30
Staff Costs/Employee Benefits Expense
2,518,583 GBP2022-12-31 ~ 2023-12-30
1,760,376 GBP2021-12-31 ~ 2022-12-30
Director Remuneration
17,453 GBP2022-12-31 ~ 2023-12-30
32,087 GBP2021-12-31 ~ 2022-12-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
96,967 GBP2022-12-31 ~ 2023-12-30
43,531 GBP2021-12-31 ~ 2022-12-30
Intangible Assets - Gross Cost
Goodwill
1 GBP2022-12-30
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
0 GBP2022-12-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
295,890 GBP2023-12-30
41,421 GBP2022-12-30
Furniture and fittings
4,392 GBP2023-12-30
4,392 GBP2022-12-30
Motor vehicles
881,511 GBP2023-12-30
589,439 GBP2022-12-30
Property, Plant & Equipment - Gross Cost
1,181,793 GBP2023-12-30
635,252 GBP2022-12-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2022-12-31 ~ 2023-12-30
Furniture and fittings
0 GBP2022-12-31 ~ 2023-12-30
Motor vehicles
-57,040 GBP2022-12-31 ~ 2023-12-30
Property, Plant & Equipment - Other Disposals
-57,040 GBP2022-12-31 ~ 2023-12-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
80,341 GBP2023-12-30
39,142 GBP2022-12-30
Furniture and fittings
4,392 GBP2023-12-30
4,392 GBP2022-12-30
Motor vehicles
522,757 GBP2023-12-30
379,455 GBP2022-12-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
607,490 GBP2023-12-30
422,989 GBP2022-12-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
41,199 GBP2022-12-31 ~ 2023-12-30
Furniture and fittings
0 GBP2022-12-31 ~ 2023-12-30
Motor vehicles
177,891 GBP2022-12-31 ~ 2023-12-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
219,090 GBP2022-12-31 ~ 2023-12-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2022-12-31 ~ 2023-12-30
Furniture and fittings
0 GBP2022-12-31 ~ 2023-12-30
Motor vehicles
-34,589 GBP2022-12-31 ~ 2023-12-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-34,589 GBP2022-12-31 ~ 2023-12-30
Property, Plant & Equipment
Plant and equipment
215,549 GBP2023-12-30
2,279 GBP2022-12-30
Furniture and fittings
0 GBP2023-12-30
0 GBP2022-12-30
Motor vehicles
358,754 GBP2023-12-30
209,984 GBP2022-12-30
Finished Goods/Goods for Resale
207,131 GBP2023-12-30
208,000 GBP2022-12-30
Trade Debtors/Trade Receivables
Current
1,136,853 GBP2023-12-30
954,153 GBP2022-12-30
Amount of corporation tax that is recoverable
Current
0 GBP2023-12-30
8,078 GBP2022-12-30
Amounts Owed by Group Undertakings
Current
2,206,968 GBP2023-12-30
1,668,521 GBP2022-12-30
Other Debtors
Current
141,119 GBP2023-12-30
25,810 GBP2022-12-30
Prepayments/Accrued Income
Current
493,887 GBP2023-12-30
122,254 GBP2022-12-30
Debtors
Current, Amounts falling due within one year
3,978,827 GBP2023-12-30
2,778,816 GBP2022-12-30
Finance Lease Liabilities - Total Present Value
Current
68,832 GBP2023-12-30
49,813 GBP2022-12-30
Trade Creditors/Trade Payables
Current
1,339,106 GBP2023-12-30
1,079,135 GBP2022-12-30
Amounts owed to group undertakings
Current
210,868 GBP2023-12-30
263,075 GBP2022-12-30
Corporation Tax Payable
Current
190,606 GBP2023-12-30
92,269 GBP2022-12-30
Other Taxation & Social Security Payable
Current
112,715 GBP2023-12-30
120,118 GBP2022-12-30
Other Creditors
Current
16,583 GBP2023-12-30
13,268 GBP2022-12-30
Accrued Liabilities/Deferred Income
Current
530,320 GBP2023-12-30
301,685 GBP2022-12-30
Creditors
Current
2,469,030 GBP2023-12-30
1,919,363 GBP2022-12-30
Finance Lease Liabilities - Total Present Value
Non-current
27,688 GBP2023-12-30
42,834 GBP2022-12-30
Minimum gross finance lease payments owing
Amounts falling due within one year
71,990 GBP2023-12-30
52,444 GBP2022-12-30
Minimum gross finance lease payments owing
102,205 GBP2023-12-30
97,777 GBP2022-12-30
Finance Lease Liabilities - Total Present Value
96,520 GBP2023-12-30
92,647 GBP2022-12-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
8,174 GBP2023-12-30
11,331 GBP2022-12-30
Between two and five year
3,143 GBP2023-12-30
11,317 GBP2022-12-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
22,648 GBP2022-12-30