Property, Plant & Equipment
1,842,038 GBP2023-12-31
1,879,368 GBP2022-12-31
Investment Property
2,125,000 GBP2023-12-31
2,023,500 GBP2022-12-31
Fixed Assets - Investments
126,594 GBP2023-12-31
126,594 GBP2022-12-31
Fixed Assets
4,093,632 GBP2023-12-31
4,029,462 GBP2022-12-31
Total Inventories
1,891,820 GBP2023-12-31
3,472,681 GBP2022-12-31
Debtors
Current
4,688,849 GBP2023-12-31
3,810,787 GBP2022-12-31
Cash at bank and in hand
1,278,129 GBP2023-12-31
821,860 GBP2022-12-31
Current Assets
7,858,798 GBP2023-12-31
8,105,328 GBP2022-12-31
Net Current Assets/Liabilities
6,737,646 GBP2023-12-31
7,057,877 GBP2022-12-31
Total Assets Less Current Liabilities
10,831,278 GBP2023-12-31
11,087,339 GBP2022-12-31
Net Assets/Liabilities
10,519,137 GBP2023-12-31
10,791,160 GBP2022-12-31
Equity
Called up share capital
93 GBP2023-12-31
113 GBP2022-12-31
113 GBP2021-12-31
Share premium
215,973 GBP2023-12-31
215,973 GBP2022-12-31
215,973 GBP2021-12-31
Retained earnings (accumulated losses)
10,303,051 GBP2023-12-31
10,575,074 GBP2022-12-31
10,089,845 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
872,977 GBP2023-01-01 ~ 2023-12-31
485,229 GBP2022-01-01 ~ 2022-12-31
Equity
Capital redemption reserve
20 GBP2023-12-31
Equity
10,519,137 GBP2023-12-31
10,791,160 GBP2022-12-31
10,305,931 GBP2021-12-31
Profit/Loss
872,977 GBP2023-01-01 ~ 2023-12-31
485,229 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
224,213 GBP2023-12-31
233,626 GBP2022-12-31
Deferred Tax Liabilities
312,141 GBP2023-12-31
296,179 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
977,626 GBP2023-12-31
977,626 GBP2022-12-31
Land and buildings, Short leasehold
28,420 GBP2023-12-31
28,420 GBP2022-12-31
Furniture and fittings
188,150 GBP2023-12-31
180,376 GBP2022-12-31
Plant and equipment
1,880,015 GBP2023-12-31
1,789,719 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-57,750 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
53,805 GBP2023-12-31
34,252 GBP2022-12-31
Land and buildings, Short leasehold
3,408 GBP2023-12-31
2,840 GBP2022-12-31
Furniture and fittings
109,232 GBP2023-12-31
108,619 GBP2022-12-31
Plant and equipment
1,313,215 GBP2023-12-31
1,224,735 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
19,553 GBP2023-01-01 ~ 2023-12-31
Land and buildings, Short leasehold
568 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
613 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
123,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-34,520 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
923,821 GBP2023-12-31
943,374 GBP2022-12-31
Land and buildings, Short leasehold
25,012 GBP2023-12-31
25,580 GBP2022-12-31
Furniture and fittings
78,918 GBP2023-12-31
71,757 GBP2022-12-31
Plant and equipment
566,800 GBP2023-12-31
564,984 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
833,717 GBP2023-12-31
820,417 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,907,928 GBP2023-12-31
3,796,558 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-45,200 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-102,950 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
586,230 GBP2023-12-31
546,744 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,065,890 GBP2023-12-31
1,917,190 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
71,372 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
215,106 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-31,886 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-66,406 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles
247,487 GBP2023-12-31
273,673 GBP2022-12-31
Investment Property - Fair Value Model
2,125,000 GBP2023-12-31
2,023,500 GBP2022-12-31
Investments in Subsidiaries
126,594 GBP2023-12-31
126,594 GBP2022-12-31
Cost valuation
126,594 GBP2022-12-31
Value of work in progress
1,891,820 GBP2023-12-31
3,472,681 GBP2022-12-31
Trade Debtors/Trade Receivables
Current, Amounts falling due within one year
2,242,550 GBP2023-12-31
1,550,380 GBP2022-12-31
Other Debtors
Current, Amounts falling due within one year
193,826 GBP2023-12-31
368,086 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
4,688,849 GBP2023-12-31
3,810,787 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
2,624 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
312,141 GBP2023-12-31
296,179 GBP2022-12-31
Total Borrowings
Current
2,624 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
2,624 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
32,000 GBP2023-12-31
32,000 GBP2022-12-31
Between two and five year
32,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
32,000 GBP2023-12-31
64,000 GBP2022-12-31