Distribution Costs
-1,451,969 GBP2024-01-01 ~ 2024-12-31
-1,829,635 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-1,653,794 GBP2024-01-01 ~ 2024-12-31
-1,471,863 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
2 GBP2024-01-01 ~ 2024-12-31
14 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
234,016 GBP2024-01-01 ~ 2024-12-31
312,198 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
175,041 GBP2024-01-01 ~ 2024-12-31
247,895 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
120,000 GBP2024-12-31
140,000 GBP2023-12-31
Other
52,504 GBP2024-12-31
69,251 GBP2023-12-31
Intangible Assets
172,504 GBP2024-12-31
209,251 GBP2023-12-31
Property, Plant & Equipment
2,584,683 GBP2024-12-31
2,760,319 GBP2023-12-31
Fixed Assets
2,757,187 GBP2024-12-31
2,969,570 GBP2023-12-31
Debtors
3,055,670 GBP2024-12-31
2,731,542 GBP2023-12-31
Cash at bank and in hand
66,460 GBP2024-12-31
87,653 GBP2023-12-31
Current Assets
3,186,371 GBP2024-12-31
2,891,847 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-3,649,890 GBP2024-12-31
-3,814,072 GBP2023-12-31
Net Current Assets/Liabilities
-463,519 GBP2024-12-31
-922,225 GBP2023-12-31
Total Assets Less Current Liabilities
2,293,668 GBP2024-12-31
2,047,345 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-772,271 GBP2023-12-31
Net Assets/Liabilities
970,002 GBP2024-12-31
794,961 GBP2023-12-31
Equity
Called up share capital
296 GBP2024-12-31
296 GBP2023-12-31
296 GBP2022-12-31
Capital redemption reserve
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2022-12-31
Retained earnings (accumulated losses)
969,606 GBP2024-12-31
794,565 GBP2023-12-31
546,670 GBP2022-12-31
Equity
970,002 GBP2024-12-31
794,961 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
175,041 GBP2024-01-01 ~ 2024-12-31
247,895 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
19,282 GBP2024-01-01 ~ 2024-12-31
24,271 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
642024-01-01 ~ 2024-12-31
772023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
62,530 GBP2024-01-01 ~ 2024-12-31
96,793 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,965,046 GBP2024-01-01 ~ 2024-12-31
3,654,635 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
5,599 GBP2024-01-01 ~ 2024-12-31
-60,306 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
200,000 GBP2023-12-31
Intangible Assets - Gross Cost
315,517 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
80,000 GBP2024-12-31
60,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
143,013 GBP2024-12-31
106,266 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
20,000 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
36,747 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
226,458 GBP2024-12-31
226,458 GBP2023-12-31
Plant and equipment
1,291,904 GBP2024-12-31
1,093,448 GBP2023-12-31
Furniture and fittings
9,346 GBP2024-12-31
9,346 GBP2023-12-31
Computers
42,069 GBP2024-12-31
39,234 GBP2023-12-31
Motor vehicles
6,611,890 GBP2024-12-31
6,918,674 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
8,181,667 GBP2024-12-31
8,287,160 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-10,380 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Computers
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-749,029 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-759,409 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
94,104 GBP2024-12-31
69,645 GBP2023-12-31
Plant and equipment
930,134 GBP2024-12-31
860,914 GBP2023-12-31
Furniture and fittings
8,333 GBP2024-12-31
6,983 GBP2023-12-31
Computers
39,785 GBP2024-12-31
39,234 GBP2023-12-31
Motor vehicles
4,524,628 GBP2024-12-31
4,550,065 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,596,984 GBP2024-12-31
5,526,841 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
24,459 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
79,600 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
1,350 GBP2024-01-01 ~ 2024-12-31
Computers
551 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
698,592 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
804,552 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-10,380 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Computers
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-724,029 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-734,409 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
132,354 GBP2024-12-31
156,813 GBP2023-12-31
Plant and equipment
361,770 GBP2024-12-31
232,534 GBP2023-12-31
Furniture and fittings
1,013 GBP2024-12-31
2,363 GBP2023-12-31
Computers
2,284 GBP2024-12-31
0 GBP2023-12-31
Motor vehicles
2,087,262 GBP2024-12-31
2,368,609 GBP2023-12-31
Finished Goods/Goods for Resale
64,241 GBP2024-12-31
72,652 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,095,475 GBP2024-12-31
609,189 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
443,639 GBP2024-12-31
345,046 GBP2023-12-31
Other Debtors
Current
1,231,125 GBP2024-12-31
1,448,613 GBP2023-12-31
Prepayments/Accrued Income
Current
285,431 GBP2024-12-31
328,694 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
3,055,670 GBP2024-12-31
2,731,542 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
426,171 GBP2024-12-31
596,275 GBP2023-12-31
Other Remaining Borrowings
Current
69,527 GBP2024-12-31
217,500 GBP2023-12-31
Trade Creditors/Trade Payables
Current
695,234 GBP2024-12-31
973,629 GBP2023-12-31
Amounts owed to group undertakings
Current
643,826 GBP2024-12-31
63,913 GBP2023-12-31
Corporation Tax Payable
Current
177,984 GBP2024-12-31
124,609 GBP2023-12-31
Other Taxation & Social Security Payable
Current
215,982 GBP2024-12-31
232,584 GBP2023-12-31
Other Creditors
Current
5,451 GBP2024-12-31
11,883 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
184,590 GBP2024-12-31
145,066 GBP2023-12-31
Creditors
Current
3,649,890 GBP2024-12-31
3,814,072 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
589,256 GBP2024-12-31
517,989 GBP2023-12-31
Other Remaining Borrowings
Non-current
248,698 GBP2024-12-31
254,282 GBP2023-12-31
Creditors
Non-current
837,954 GBP2024-12-31
772,271 GBP2023-12-31
Total Borrowings
318,225 GBP2024-12-31
471,782 GBP2023-12-31
Current
69,527 GBP2024-12-31
217,500 GBP2023-12-31
Non-current
248,698 GBP2024-12-31
254,282 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
596,275 GBP2023-12-31
Minimum gross finance lease payments owing
1,114,264 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
296 shares2024-12-31
296 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
353,336 GBP2024-12-31
436,129 GBP2023-12-31
Between two and five year
446,263 GBP2024-12-31
794,539 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,230,668 GBP2023-12-31