(expand)Comprehensive Income/Expense
744,696 GBP2023-01-01 ~ 2023-12-31
514,091 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
31,932 GBP2023-12-31
49,432 GBP2022-12-31
Property, Plant & Equipment
2,846,687 GBP2023-12-31
2,675,026 GBP2022-12-31
Fixed Assets - Investments
125,000 GBP2023-12-31
125,000 GBP2022-12-31
Fixed Assets
3,003,619 GBP2023-12-31
2,849,458 GBP2022-12-31
Total Inventories
38,914 GBP2023-12-31
27,848 GBP2022-12-31
Debtors
5,411,035 GBP2023-12-31
4,307,601 GBP2022-12-31
Cash at bank and in hand
100,615 GBP2023-12-31
16,711 GBP2022-12-31
Current Assets
5,550,564 GBP2023-12-31
4,352,160 GBP2022-12-31
Creditors
Current
4,200,313 GBP2023-12-31
3,582,203 GBP2022-12-31
Net Current Assets/Liabilities
1,350,251 GBP2023-12-31
769,957 GBP2022-12-31
Total Assets Less Current Liabilities
4,353,870 GBP2023-12-31
3,619,415 GBP2022-12-31
Net Assets/Liabilities
2,857,727 GBP2023-12-31
2,316,685 GBP2022-12-31
Equity
2,857,727 GBP2023-12-31
2,316,685 GBP2022-12-31
Wages/Salaries
2,435,473 GBP2023-01-01 ~ 2023-12-31
2,506,424 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
245,119 GBP2023-01-01 ~ 2023-12-31
259,724 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
135,495 GBP2023-01-01 ~ 2023-12-31
93,771 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,816,087 GBP2023-01-01 ~ 2023-12-31
2,859,919 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
832023-01-01 ~ 2023-12-31
892022-01-01 ~ 2022-12-31
Director Remuneration
82,364 GBP2023-01-01 ~ 2023-12-31
40,526 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
192,207 GBP2023-01-01 ~ 2023-12-31
116,971 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
5,500 GBP2023-01-01 ~ 2023-12-31
10,780 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
119,388 GBP2023-01-01 ~ 2023-12-31
147,431 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
242,241 GBP2023-01-01 ~ 2023-12-31
149,919 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
350,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
318,068 GBP2023-12-31
300,568 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
17,500 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Net goodwill
31,932 GBP2023-12-31
49,432 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
409,337 GBP2023-12-31
409,337 GBP2022-12-31
Plant and equipment
3,544,371 GBP2023-12-31
3,569,595 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-1,046,829 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
84,966 GBP2023-12-31
57,735 GBP2022-12-31
Plant and equipment
1,553,497 GBP2023-12-31
1,944,977 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
27,231 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
420,828 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-812,308 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
324,371 GBP2023-12-31
351,602 GBP2022-12-31
Plant and equipment
1,990,874 GBP2023-12-31
1,624,618 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
644,953 GBP2023-12-31
608,242 GBP2022-12-31
Motor vehicles
352,332 GBP2023-12-31
498,918 GBP2022-12-31
Computers
206,928 GBP2023-12-31
206,011 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
5,173,471 GBP2023-12-31
5,307,653 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-146,586 GBP2023-01-01 ~ 2023-12-31
Computers
-2,536 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-1,195,951 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
348,161 GBP2023-12-31
299,803 GBP2022-12-31
Motor vehicles
157,196 GBP2023-12-31
181,379 GBP2022-12-31
Computers
167,414 GBP2023-12-31
138,031 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,326,784 GBP2023-12-31
2,632,627 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
48,358 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
69,152 GBP2023-01-01 ~ 2023-12-31
Computers
29,911 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
600,328 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-93,335 GBP2023-01-01 ~ 2023-12-31
Computers
-528 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-906,171 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Furniture and fittings
296,792 GBP2023-12-31
308,439 GBP2022-12-31
Motor vehicles
195,136 GBP2023-12-31
317,539 GBP2022-12-31
Computers
39,514 GBP2023-12-31
67,980 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
2,572,282 GBP2023-12-31
3,392,624 GBP2022-12-31
Property, Plant & Equipment - Increase or decrease
Plant and equipment, Under hire purchased contracts or finance leases
1,021,605 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
838,980 GBP2023-12-31
1,818,149 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
331,789 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
67,677 GBP2023-01-01 ~ 2023-12-31
Under hire purchased contracts or finance leases
408,121 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
1,733,302 GBP2023-12-31
1,574,475 GBP2022-12-31
Motor vehicles, Under hire purchased contracts or finance leases
190,713 GBP2023-12-31
317,539 GBP2022-12-31
Under hire purchased contracts or finance leases
2,001,908 GBP2023-12-31
1,978,562 GBP2022-12-31
Merchandise
38,914 GBP2023-12-31
27,848 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,734,536 GBP2023-12-31
1,899,377 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,779,272 GBP2023-12-31
1,296,087 GBP2022-12-31
Prepayments
Current
399,343 GBP2023-12-31
309,717 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
5,131,972 GBP2023-12-31
4,153,127 GBP2022-12-31
Non-current
279,063 GBP2023-12-31
154,474 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
1,124,274 GBP2023-12-31
993,837 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
831,625 GBP2023-12-31
702,275 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,422,700 GBP2023-12-31
1,257,762 GBP2022-12-31
Corporation Tax Payable
Current
389,298 GBP2023-12-31
147,431 GBP2022-12-31
Other Taxation & Social Security Payable
Current
53,473 GBP2023-12-31
54,844 GBP2022-12-31
Other Creditors
Current
3,351 GBP2023-12-31
48,274 GBP2022-12-31
Accrued Liabilities
Current
105,342 GBP2023-12-31
125,588 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
35,819 GBP2023-12-31
104,949 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
868,990 GBP2023-12-31
721,328 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
1,055,820 GBP2023-12-31
876,137 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
1,124,274 GBP2023-12-31
993,837 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
35,819 GBP2023-12-31
64,855 GBP2022-12-31
Non-current, Between two and five year
40,094 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
868,990 GBP2023-12-31
721,328 GBP2022-12-31
hire purchase agreements
1,700,615 GBP2023-12-31
1,423,603 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
686,118 GBP2023-12-31
508,228 GBP2022-12-31
Between one and five year
1,110,938 GBP2023-12-31
740,721 GBP2022-12-31
All periods
1,797,056 GBP2023-12-31
1,248,949 GBP2022-12-31
Bank Borrowings
Secured
1,160,093 GBP2023-12-31
1,098,786 GBP2022-12-31
Total Borrowings
Secured
2,860,708 GBP2023-12-31
2,522,389 GBP2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
581,334 GBP2023-12-31
476,453 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
581,334 GBP2023-12-31
476,453 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
90 shares2023-12-31
Class 2 ordinary share
99 shares2023-12-31
Class 3 ordinary share
100 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
744,696 GBP2023-01-01 ~ 2023-12-31