Average Number of Employees
02023-01-01 ~ 2023-12-31
02022-01-01 ~ 2022-12-31
Par Value of Share
Class 2 ordinary share
12023-01-01 ~ 2023-12-31
Intangible Assets
647 GBP2023-12-31
1,548 GBP2022-12-31
Property, Plant & Equipment
1,852,214 GBP2023-12-31
1,899,785 GBP2022-12-31
Fixed Assets
1,852,861 GBP2023-12-31
1,901,333 GBP2022-12-31
Total Inventories
93,233 GBP2023-12-31
97,290 GBP2022-12-31
Debtors
1,321,312 GBP2023-12-31
1,665,197 GBP2022-12-31
Cash at bank and in hand
727,448 GBP2023-12-31
499,252 GBP2022-12-31
Current Assets
2,141,993 GBP2023-12-31
2,261,739 GBP2022-12-31
Creditors
Current
654,451 GBP2023-12-31
594,813 GBP2022-12-31
Net Current Assets/Liabilities
1,487,542 GBP2023-12-31
1,666,926 GBP2022-12-31
Total Assets Less Current Liabilities
3,340,403 GBP2023-12-31
3,568,259 GBP2022-12-31
Creditors
Non-current
-238,086 GBP2023-12-31
-393,517 GBP2022-12-31
Net Assets/Liabilities
2,746,292 GBP2023-12-31
2,810,564 GBP2022-12-31
Equity
Called up share capital
323,458 GBP2023-12-31
323,458 GBP2022-12-31
Share premium
326,763 GBP2023-12-31
326,763 GBP2022-12-31
Retained earnings (accumulated losses)
2,096,071 GBP2023-12-31
2,160,343 GBP2022-12-31
Equity
2,746,292 GBP2023-12-31
2,810,564 GBP2022-12-31
Intangible Assets - Gross Cost
Net goodwill
268,626 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
267,979 GBP2023-12-31
267,078 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
901 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Net goodwill
647 GBP2023-12-31
1,548 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
4,526,365 GBP2023-12-31
4,256,934 GBP2022-12-31
Furniture and fittings
11,363 GBP2023-12-31
11,363 GBP2022-12-31
Motor vehicles
110,683 GBP2023-12-31
62,691 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
5,167,739 GBP2023-12-31
4,850,316 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-1,600 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-21,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-22,600 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,873,297 GBP2023-12-31
2,512,498 GBP2022-12-31
Furniture and fittings
9,223 GBP2023-12-31
7,831 GBP2022-12-31
Motor vehicles
34,933 GBP2023-12-31
48,795 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,315,525 GBP2023-12-31
2,950,531 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
16,665 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
362,399 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
1,392 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
6,109 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
386,565 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-1,600 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-19,971 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-21,571 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
1,653,068 GBP2023-12-31
1,744,436 GBP2022-12-31
Furniture and fittings
2,140 GBP2023-12-31
3,532 GBP2022-12-31
Motor vehicles
75,750 GBP2023-12-31
13,896 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
1,159,024 GBP2023-12-31
1,036,452 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
346,939 GBP2023-12-31
112,737 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Plant and equipment
234,202 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
812,085 GBP2023-12-31
923,715 GBP2022-12-31
Merchandise
93,233 GBP2023-12-31
97,290 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
404,695 GBP2023-12-31
536,047 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
7,856 GBP2023-12-31
19,909 GBP2022-12-31
Other Debtors
Current
5,233 GBP2023-12-31
222,592 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
31,673 GBP2023-12-31
Prepayments/Accrued Income
Current
100,088 GBP2023-12-31
114,882 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
549,545 GBP2023-12-31
893,430 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
238,990 GBP2023-12-31
240,208 GBP2022-12-31
Trade Creditors/Trade Payables
Current
146,168 GBP2023-12-31
135,290 GBP2022-12-31
Amounts owed to group undertakings
Current
32,389 GBP2023-12-31
29,816 GBP2022-12-31
Other Creditors
Current
169,139 GBP2023-12-31
204 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
67,765 GBP2023-12-31
164,623 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
238,086 GBP2023-12-31
393,517 GBP2022-12-31
hire purchase agreements
477,076 GBP2023-12-31
633,725 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
91,750 GBP2023-12-31
91,750 GBP2022-12-31
Between one and five year
125,500 GBP2023-12-31
200,250 GBP2022-12-31
More than five year
186,250 GBP2023-12-31
203,250 GBP2022-12-31
All periods
403,500 GBP2023-12-31
495,250 GBP2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
356,025 GBP2023-12-31
364,178 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
356,025 GBP2023-12-31
364,178 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
323,438 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
356,850 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
356,850 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-421,122 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-421,122 GBP2023-01-01 ~ 2023-12-31