Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
21,020,803 GBP2024-01-01 ~ 2024-12-31
19,120,552 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
13,628,034 GBP2024-01-01 ~ 2024-12-31
14,190,159 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
7,392,769 GBP2024-01-01 ~ 2024-12-31
4,930,393 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
2,787,986 GBP2024-01-01 ~ 2024-12-31
2,314,027 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
4,633,233 GBP2024-01-01 ~ 2024-12-31
2,644,266 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
143,394 GBP2024-01-01 ~ 2024-12-31
95,541 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
149,230 GBP2024-01-01 ~ 2024-12-31
67,049 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
4,627,397 GBP2024-01-01 ~ 2024-12-31
2,672,758 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
1,058,175 GBP2024-01-01 ~ 2024-12-31
397,873 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
3,569,222 GBP2024-01-01 ~ 2024-12-31
2,274,885 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
3,569,222 GBP2024-01-01 ~ 2024-12-31
2,274,885 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
5,344,614 GBP2024-12-31
4,826,029 GBP2023-12-31
Debtors
4,873,776 GBP2024-12-31
4,937,843 GBP2023-12-31
Cash at bank and in hand
4,307,682 GBP2024-12-31
4,322,677 GBP2023-12-31
Current Assets
9,181,458 GBP2024-12-31
9,260,520 GBP2023-12-31
Creditors
Current
3,008,689 GBP2024-12-31
3,090,143 GBP2023-12-31
Net Current Assets/Liabilities
6,172,769 GBP2024-12-31
6,170,377 GBP2023-12-31
Total Assets Less Current Liabilities
11,517,383 GBP2024-12-31
10,996,406 GBP2023-12-31
Creditors
Non-current
1,094,887 GBP2024-12-31
1,074,732 GBP2023-12-31
Net Assets/Liabilities
10,422,496 GBP2024-12-31
9,921,674 GBP2023-12-31
Equity
Called up share capital
40 GBP2024-12-31
40 GBP2023-12-31
40 GBP2022-12-31
Retained earnings (accumulated losses)
10,422,456 GBP2024-12-31
9,921,634 GBP2023-12-31
9,148,349 GBP2022-12-31
Equity
10,422,496 GBP2024-12-31
9,921,674 GBP2023-12-31
9,148,389 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-3,068,400 GBP2024-01-01 ~ 2024-12-31
-1,501,600 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-3,068,400 GBP2024-01-01 ~ 2024-12-31
-1,501,600 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
3,569,222 GBP2024-01-01 ~ 2024-12-31
2,274,885 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
5,632,141 GBP2024-01-01 ~ 2024-12-31
4,522,290 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
-32,234 GBP2024-01-01 ~ 2024-12-31
1,184,593 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
146,921 GBP2024-01-01 ~ 2024-12-31
74,000 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
5,746,828 GBP2024-01-01 ~ 2024-12-31
5,780,883 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
982024-01-01 ~ 2024-12-31
862023-01-01 ~ 2023-12-31
Director Remuneration
35,200 GBP2024-01-01 ~ 2024-12-31
24,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
771,125 GBP2024-01-01 ~ 2024-12-31
565,931 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
8,500 GBP2024-01-01 ~ 2024-12-31
8,000 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
1,058,175 GBP2024-01-01 ~ 2024-12-31
397,873 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
431,171 GBP2024-12-31
431,171 GBP2023-12-31
Land and buildings, Long leasehold
409,247 GBP2023-12-31
Plant and equipment
6,928,156 GBP2024-12-31
5,918,991 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-177,500 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
3,295,670 GBP2024-12-31
2,728,658 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
744,512 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-177,500 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
431,171 GBP2024-12-31
431,171 GBP2023-12-31
Plant and equipment
3,632,486 GBP2024-12-31
3,190,333 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
83,171 GBP2024-12-31
76,315 GBP2023-12-31
Motor vehicles
2,663,819 GBP2024-12-31
2,191,277 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
10,515,564 GBP2024-12-31
9,027,001 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-149,380 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-326,880 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
72,921 GBP2024-12-31
66,781 GBP2023-12-31
Motor vehicles
1,791,991 GBP2024-12-31
1,398,439 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,170,950 GBP2024-12-31
4,200,972 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
6,140 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
523,053 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,276,979 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-129,501 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-307,001 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Furniture and fittings
10,250 GBP2024-12-31
9,534 GBP2023-12-31
Motor vehicles
871,828 GBP2024-12-31
792,838 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
3,869,713 GBP2023-12-31
Under hire purchased contracts or finance leases, Motor vehicles
167,560 GBP2023-12-31
Under hire purchased contracts or finance leases, Plant and equipment
3,884,262 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
1,419,340 GBP2023-12-31
Under hire purchased contracts or finance leases, Motor vehicles
103,127 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Plant and equipment
505,854 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases
505,854 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Plant and equipment
1,328,979 GBP2024-12-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Plant and equipment
2,555,283 GBP2024-12-31
2,450,373 GBP2023-12-31
Under hire purchased contracts or finance leases
2,555,283 GBP2024-12-31
2,514,806 GBP2023-12-31
Under hire purchased contracts or finance leases, Motor vehicles
64,433 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
4,588,683 GBP2024-12-31
4,337,571 GBP2023-12-31
Other Debtors
Current
11,639 GBP2024-12-31
422,442 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
218,094 GBP2024-12-31
132,268 GBP2023-12-31
Prepayments/Accrued Income
Current
55,360 GBP2024-12-31
45,562 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
4,873,776 GBP2024-12-31
4,937,843 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
740,820 GBP2024-12-31
677,586 GBP2023-12-31
Trade Creditors/Trade Payables
Current
761,048 GBP2024-12-31
826,122 GBP2023-12-31
Corporation Tax Payable
Current
469,269 GBP2024-12-31
277,299 GBP2023-12-31
Other Taxation & Social Security Payable
Current
240,561 GBP2024-12-31
196,336 GBP2023-12-31
Other Creditors
Current
397,032 GBP2024-12-31
58,543 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
399,959 GBP2024-12-31
1,054,257 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
1,094,887 GBP2024-12-31
1,074,732 GBP2023-12-31
Between one and five year, hire purchase agreements
1,074,732 GBP2023-12-31
hire purchase agreements
1,835,707 GBP2024-12-31
1,752,318 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
40 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
3,569,222 GBP2024-01-01 ~ 2024-12-31