Cost of Sales
-7,728,084 GBP2023-01-01 ~ 2023-12-31
-9,064,652 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-1,829,635 GBP2023-01-01 ~ 2023-12-31
-1,978,583 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,471,863 GBP2023-01-01 ~ 2023-12-31
-1,618,488 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
14 GBP2023-01-01 ~ 2023-12-31
21 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
312,198 GBP2023-01-01 ~ 2023-12-31
421,749 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
247,895 GBP2023-01-01 ~ 2023-12-31
410,754 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Goodwill
140,000 GBP2023-12-31
160,000 GBP2022-12-31
Other
69,251 GBP2023-12-31
52,475 GBP2022-12-31
Intangible Assets
209,251 GBP2023-12-31
212,475 GBP2022-12-31
Property, Plant & Equipment
2,760,319 GBP2023-12-31
3,370,095 GBP2022-12-31
Fixed Assets
2,969,570 GBP2023-12-31
3,582,570 GBP2022-12-31
Debtors
2,731,542 GBP2023-12-31
2,749,949 GBP2022-12-31
Cash at bank and in hand
87,653 GBP2023-12-31
94,129 GBP2022-12-31
Current Assets
2,891,847 GBP2023-12-31
2,910,284 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-3,814,072 GBP2023-12-31
-4,033,169 GBP2022-12-31
Net Current Assets/Liabilities
-922,225 GBP2023-12-31
-1,122,885 GBP2022-12-31
Total Assets Less Current Liabilities
2,047,345 GBP2023-12-31
2,459,685 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-772,271 GBP2023-12-31
-1,372,200 GBP2022-12-31
Net Assets/Liabilities
794,961 GBP2023-12-31
547,066 GBP2022-12-31
Equity
Called up share capital
296 GBP2023-12-31
296 GBP2022-12-31
296 GBP2021-12-31
Capital redemption reserve
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2021-12-31
Retained earnings (accumulated losses)
794,565 GBP2023-12-31
546,670 GBP2022-12-31
135,916 GBP2021-12-31
Equity
794,961 GBP2023-12-31
547,066 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
247,895 GBP2023-01-01 ~ 2023-12-31
410,754 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
24,271 GBP2023-01-01 ~ 2023-12-31
39,967 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
772023-01-01 ~ 2023-12-31
822022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
96,793 GBP2023-01-01 ~ 2023-12-31
129,644 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,654,635 GBP2023-01-01 ~ 2023-12-31
3,745,290 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-60,306 GBP2023-01-01 ~ 2023-12-31
10,995 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
200,000 GBP2023-12-31
200,000 GBP2022-12-31
Intangible Assets - Gross Cost
315,517 GBP2023-12-31
280,372 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
60,000 GBP2023-12-31
40,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
106,266 GBP2023-12-31
67,897 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
20,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
38,369 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
226,458 GBP2023-12-31
222,708 GBP2022-12-31
Plant and equipment
1,093,448 GBP2023-12-31
1,019,018 GBP2022-12-31
Furniture and fittings
9,346 GBP2023-12-31
9,346 GBP2022-12-31
Computers
39,234 GBP2023-12-31
39,234 GBP2022-12-31
Motor vehicles
6,918,674 GBP2023-12-31
7,269,439 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
8,287,160 GBP2023-12-31
8,559,745 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-10,270 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Computers
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-536,459 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-546,729 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
69,645 GBP2023-12-31
44,337 GBP2022-12-31
Plant and equipment
860,914 GBP2023-12-31
806,580 GBP2022-12-31
Furniture and fittings
6,983 GBP2023-12-31
5,633 GBP2022-12-31
Computers
39,234 GBP2023-12-31
39,234 GBP2022-12-31
Motor vehicles
4,550,065 GBP2023-12-31
4,293,866 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,526,841 GBP2023-12-31
5,189,650 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
25,308 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
64,604 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
1,350 GBP2023-01-01 ~ 2023-12-31
Computers
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
755,217 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
846,479 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-10,270 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Computers
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-499,018 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-509,288 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
156,813 GBP2023-12-31
178,371 GBP2022-12-31
Plant and equipment
232,534 GBP2023-12-31
212,438 GBP2022-12-31
Furniture and fittings
2,363 GBP2023-12-31
3,713 GBP2022-12-31
Computers
0 GBP2023-12-31
0 GBP2022-12-31
Motor vehicles
2,368,609 GBP2023-12-31
2,975,573 GBP2022-12-31
Finished Goods/Goods for Resale
72,652 GBP2023-12-31
66,206 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
609,189 GBP2023-12-31
1,166,927 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
345,046 GBP2023-12-31
193,665 GBP2022-12-31
Other Debtors
Current
1,448,613 GBP2023-12-31
1,135,835 GBP2022-12-31
Prepayments/Accrued Income
Current
328,694 GBP2023-12-31
253,522 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
2,731,542 GBP2023-12-31
2,749,949 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
0 GBP2023-12-31
120,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
596,275 GBP2023-12-31
860,473 GBP2022-12-31
Other Remaining Borrowings
Current
217,500 GBP2023-12-31
87,500 GBP2022-12-31
Trade Creditors/Trade Payables
Current
973,629 GBP2023-12-31
1,285,747 GBP2022-12-31
Amounts owed to group undertakings
Current
63,913 GBP2023-12-31
6,430 GBP2022-12-31
Corporation Tax Payable
Current
124,609 GBP2023-12-31
0 GBP2022-12-31
Other Taxation & Social Security Payable
Current
232,584 GBP2023-12-31
407,510 GBP2022-12-31
Other Creditors
Current
11,883 GBP2023-12-31
26,454 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
145,066 GBP2023-12-31
104,729 GBP2022-12-31
Creditors
Current
3,814,072 GBP2023-12-31
4,033,169 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
0 GBP2023-12-31
220,740 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
517,989 GBP2023-12-31
1,000,418 GBP2022-12-31
Other Remaining Borrowings
Non-current
254,282 GBP2023-12-31
151,042 GBP2022-12-31
Creditors
Non-current
772,271 GBP2023-12-31
1,372,200 GBP2022-12-31
Bank Borrowings
0 GBP2023-12-31
340,740 GBP2022-12-31
Total Borrowings
471,782 GBP2023-12-31
579,282 GBP2022-12-31
Current
217,500 GBP2023-12-31
207,500 GBP2022-12-31
Non-current
254,282 GBP2023-12-31
371,782 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
1,099,954 GBP2022-12-31
Minimum gross finance lease payments owing
1,860,891 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
436,129 GBP2023-12-31
295,059 GBP2022-12-31
Between two and five year
794,539 GBP2023-12-31
774,705 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,069,764 GBP2022-12-31