(expand)Turnover/Revenue
14,399,453 GBP2024-01-01 ~ 2024-12-31
13,787,368 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-10,881,072 GBP2024-01-01 ~ 2024-12-31
-10,524,955 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
3,518,381 GBP2024-01-01 ~ 2024-12-31
3,262,413 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,780,173 GBP2024-01-01 ~ 2024-12-31
-2,971,856 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
738,874 GBP2024-01-01 ~ 2024-12-31
294,517 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
437 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
239,468 GBP2024-01-01 ~ 2024-12-31
4,975 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
126,951 GBP2024-01-01 ~ 2024-12-31
-180,672 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
5,180,205 GBP2024-12-31
5,701,236 GBP2023-12-31
Fixed Assets - Investments
61,050 GBP2023-12-31
Fixed Assets
5,180,205 GBP2024-12-31
5,762,286 GBP2023-12-31
Total Inventories
9,000 GBP2024-12-31
9,000 GBP2023-12-31
Debtors
2,721,682 GBP2024-12-31
3,278,236 GBP2023-12-31
Cash at bank and in hand
68,225 GBP2024-12-31
80,580 GBP2023-12-31
Current Assets
2,798,907 GBP2024-12-31
3,367,816 GBP2023-12-31
Net Current Assets/Liabilities
-2,252,136 GBP2024-12-31
-1,435,372 GBP2023-12-31
Total Assets Less Current Liabilities
2,928,069 GBP2024-12-31
4,326,914 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-1,994,256 GBP2024-12-31
-2,426,768 GBP2023-12-31
Net Assets/Liabilities
382,376 GBP2024-12-31
1,255,425 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2023-01-01
Retained earnings (accumulated losses)
382,276 GBP2024-12-31
1,255,325 GBP2023-12-31
1,435,997 GBP2023-01-01
Equity
382,376 GBP2024-12-31
1,255,425 GBP2023-12-31
1,436,097 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
126,951 GBP2024-01-01 ~ 2024-12-31
-180,672 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
126,951 GBP2024-01-01 ~ 2024-12-31
-180,672 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
126,951 GBP2024-01-01 ~ 2024-12-31
-180,672 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,000,000 GBP2024-01-01 ~ 2024-12-31
Dividends Paid
-1,000,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Depreciation Expense
551,729 GBP2024-01-01 ~ 2024-12-31
572,801 GBP2023-01-01 ~ 2023-12-31
Cash and Cash Equivalents
68,225 GBP2024-12-31
80,580 GBP2023-12-31
189,222 GBP2023-01-01
Audit Fees/Expenses
10,000 GBP2024-01-01 ~ 2024-12-31
10,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,913,803 GBP2024-01-01 ~ 2024-12-31
4,111,489 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
114,733 GBP2024-01-01 ~ 2024-12-31
120,681 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,083,313 GBP2024-01-01 ~ 2024-12-31
4,292,480 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
340,308 GBP2024-01-01 ~ 2024-12-31
336,333 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-93,284 GBP2024-01-01 ~ 2024-12-31
197,838 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
59,867 GBP2024-01-01 ~ 2024-12-31
945 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
394,000 GBP2024-12-31
394,000 GBP2023-12-31
Motor vehicles
3,684,431 GBP2024-12-31
3,748,431 GBP2023-12-31
Furniture and fittings
227,056 GBP2024-12-31
226,337 GBP2023-12-31
Office equipment
216,544 GBP2024-12-31
212,376 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
8,780,474 GBP2024-12-31
8,777,913 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-64,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-64,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
293,824 GBP2023-12-31
Motor vehicles
1,609,645 GBP2023-12-31
Furniture and fittings
138,335 GBP2023-12-31
Office equipment
133,704 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
3,076,677 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
254,222 GBP2024-01-01 ~ 2024-12-31
Plant and equipment, Under hire purchased contracts or finance leases
5,694 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases, Motor vehicles
282,750 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases
297,506 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-28,136 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-28,136 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
318,806 GBP2024-12-31
Motor vehicles
1,901,679 GBP2024-12-31
Furniture and fittings
159,775 GBP2024-12-31
Office equipment
153,398 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,600,269 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
75,194 GBP2024-12-31
100,176 GBP2023-12-31
Motor vehicles
1,782,752 GBP2024-12-31
2,138,786 GBP2023-12-31
Furniture and fittings
67,281 GBP2024-12-31
88,002 GBP2023-12-31
Office equipment
63,146 GBP2024-12-31
78,672 GBP2023-12-31
Plant and equipment, Under hire purchased contracts or finance leases
17,080 GBP2024-12-31
22,774 GBP2023-12-31
Under hire purchased contracts or finance leases, Motor vehicles
1,569,965 GBP2024-12-31
Motor vehicles, Under hire purchased contracts or finance leases
1,885,987 GBP2023-12-31
Under hire purchased contracts or finance leases
1,685,548 GBP2024-12-31
2,028,468 GBP2023-12-31
Finished Goods/Goods for Resale
9,000 GBP2024-12-31
9,000 GBP2023-12-31
Other Debtors
Non-current
65,086 GBP2024-12-31
65,086 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
794,827 GBP2024-12-31
904,740 GBP2023-12-31
Other Debtors
Current
68,482 GBP2024-12-31
616,597 GBP2023-12-31
Prepayments/Accrued Income
Current
24,249 GBP2024-12-31
12,635 GBP2023-12-31
Debtors
Current
2,721,682 GBP2024-12-31
3,278,236 GBP2023-12-31
Bank Borrowings
Current
75,000 GBP2024-12-31
75,000 GBP2023-12-31
Other Remaining Borrowings
Current
52,248 GBP2024-12-31
Trade Creditors/Trade Payables
Current
1,607,395 GBP2024-12-31
1,697,746 GBP2023-12-31
Corporation Tax Payable
Current
205,801 GBP2024-12-31
194,322 GBP2023-12-31
Taxation/Social Security Payable
Current
629,878 GBP2024-12-31
659,171 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
818,231 GBP2024-12-31
605,183 GBP2023-12-31
Other Creditors
Current
147,513 GBP2024-12-31
54,472 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
79,672 GBP2024-12-31
114,726 GBP2023-12-31
Creditors
Current
5,051,043 GBP2024-12-31
4,803,188 GBP2023-12-31
Bank Borrowings
Non-current
1,368,173 GBP2024-12-31
1,402,062 GBP2023-12-31
Other Remaining Borrowings
Non-current
174,169 GBP2024-12-31
Finance Lease Liabilities - Total Present Value
Non-current
451,914 GBP2024-12-31
1,024,706 GBP2023-12-31
Creditors
Non-current
1,994,256 GBP2024-12-31
2,426,768 GBP2023-12-31
Bank Borrowings
Non-current, Between one and two years
75,000 GBP2024-12-31
Between two and five year, Non-current
225,000 GBP2024-12-31
Non-current, Between two and five year
225,000 GBP2023-12-31
Total Borrowings
1,669,590 GBP2024-12-31
1,477,062 GBP2023-12-31
Minimum gross finance lease payments owing
1,270,145 GBP2024-12-31
1,629,889 GBP2023-12-31
Net Deferred Tax Liability/Asset
-551,437 GBP2024-12-31
-644,721 GBP2023-12-31
-446,883 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
93,284 GBP2024-01-01 ~ 2024-12-31
-197,838 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-551,437 GBP2024-12-31
-644,721 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-12-31
100 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
249,070 GBP2024-12-31
152,580 GBP2023-12-31
Between one and five year
246,549 GBP2024-12-31
340,775 GBP2023-12-31
More than five year
10,500 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
495,619 GBP2024-12-31
503,855 GBP2023-12-31