Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
16,866,932 GBP2023-01-01 ~ 2023-12-31
28,582,661 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-12,553,641 GBP2023-01-01 ~ 2023-12-31
-20,552,441 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
4,313,291 GBP2023-01-01 ~ 2023-12-31
8,030,220 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,084,553 GBP2023-01-01 ~ 2023-12-31
-2,228,238 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
2,228,738 GBP2023-01-01 ~ 2023-12-31
5,806,909 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
54,906 GBP2023-01-01 ~ 2023-12-31
37,500 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
784,651 GBP2023-01-01 ~ 2023-12-31
4,894,803 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
519,167 GBP2023-01-01 ~ 2023-12-31
3,980,073 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
519,167 GBP2023-01-01 ~ 2023-12-31
3,980,073 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
1,378,689 GBP2023-12-31
1,551,232 GBP2022-12-31
Fixed Assets - Investments
1,800,000 GBP2023-12-31
1,800,000 GBP2022-12-31
Fixed Assets
3,178,689 GBP2023-12-31
3,351,232 GBP2022-12-31
Total Inventories
18,826,296 GBP2023-12-31
14,008,738 GBP2022-12-31
Debtors
13,102,416 GBP2023-12-31
12,394,470 GBP2022-12-31
Cash at bank and in hand
3,713,115 GBP2023-12-31
4,866,001 GBP2022-12-31
Current Assets
35,641,827 GBP2023-12-31
31,269,209 GBP2022-12-31
Net Current Assets/Liabilities
10,037,378 GBP2023-12-31
9,393,166 GBP2022-12-31
Total Assets Less Current Liabilities
13,216,067 GBP2023-12-31
12,744,398 GBP2022-12-31
Net Assets/Liabilities
12,522,152 GBP2023-12-31
12,002,985 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2021-12-31
Retained earnings (accumulated losses)
10,722,152 GBP2023-12-31
10,202,985 GBP2022-12-31
6,222,912 GBP2021-12-31
Equity
12,522,152 GBP2023-12-31
12,002,985 GBP2022-12-31
8,022,912 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
519,167 GBP2023-01-01 ~ 2023-12-31
3,980,073 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
587,285 GBP2023-01-01 ~ 2023-12-31
554,787 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
63,730 GBP2023-01-01 ~ 2023-12-31
60,282 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
106,987 GBP2023-01-01 ~ 2023-12-31
23,122 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
758,002 GBP2023-01-01 ~ 2023-12-31
638,191 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
152023-01-01 ~ 2023-12-31
142022-01-01 ~ 2022-12-31
Director Remuneration
204,600 GBP2023-01-01 ~ 2023-12-31
204,082 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
356,810 GBP2023-01-01 ~ 2023-12-31
318,339 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
228,313 GBP2023-01-01 ~ 2023-12-31
903,939 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
196,163 GBP2023-01-01 ~ 2023-12-31
930,013 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
28,080 GBP2023-12-31
28,080 GBP2022-12-31
Plant and equipment
1,743,742 GBP2023-12-31
1,788,745 GBP2022-12-31
Motor vehicles
794,966 GBP2023-12-31
717,217 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,566,788 GBP2023-12-31
2,534,042 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-99,309 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-118,619 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-217,928 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
926,471 GBP2023-12-31
781,546 GBP2022-12-31
Motor vehicles
258,820 GBP2023-12-31
201,264 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,188,099 GBP2023-12-31
982,810 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
2,808 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
236,110 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
117,892 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
356,810 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-91,185 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-60,336 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-151,521 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
2,808 GBP2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
25,272 GBP2023-12-31
28,080 GBP2022-12-31
Plant and equipment
817,271 GBP2023-12-31
1,007,199 GBP2022-12-31
Motor vehicles
536,146 GBP2023-12-31
515,953 GBP2022-12-31
Merchandise
50,121 GBP2023-12-31
35,415 GBP2022-12-31
Value of work in progress
18,776,175 GBP2023-12-31
13,973,323 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
137,967 GBP2023-12-31
390,860 GBP2022-12-31
Other Debtors
Current
271,138 GBP2023-12-31
419,177 GBP2022-12-31
Prepayments/Accrued Income
Current
40,090 GBP2023-12-31
18,861 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
12,352,416 GBP2023-12-31
11,644,470 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
11,740,215 GBP2023-12-31
5,585,579 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
187,132 GBP2023-12-31
277,249 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,314,592 GBP2023-12-31
2,460,101 GBP2022-12-31
Corporation Tax Payable
Current
270,202 GBP2023-12-31
903,939 GBP2022-12-31
Other Taxation & Social Security Payable
Current
28,200 GBP2023-12-31
41,142 GBP2022-12-31
Other Creditors
Current
1,194,780 GBP2023-12-31
1,367,669 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
4,348,211 GBP2023-12-31
6,190,701 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
14,167 GBP2023-12-31
24,167 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
373,947 GBP2023-12-31
445,948 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
11,740,215 GBP2023-12-31
5,585,579 GBP2022-12-31
Non-current, Between one and two years
10,000 GBP2023-12-31
10,000 GBP2022-12-31
Non-current, Between two and five year
4,167 GBP2023-12-31
14,167 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
373,947 GBP2023-12-31
445,948 GBP2022-12-31
hire purchase agreements
561,079 GBP2023-12-31
723,197 GBP2022-12-31
Total Borrowings
Secured
12,291,294 GBP2023-12-31
6,298,776 GBP2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
305,801 GBP2023-12-31
271,298 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
305,801 GBP2023-12-31
271,298 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
519,167 GBP2023-01-01 ~ 2023-12-31