Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
7,085,800 GBP2023-01-01 ~ 2023-12-31
11,020,142 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
6,367,409 GBP2023-01-01 ~ 2023-12-31
9,668,468 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
718,391 GBP2023-01-01 ~ 2023-12-31
1,351,674 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
2,843,644 GBP2023-01-01 ~ 2023-12-31
3,228,065 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-1,488,209 GBP2023-01-01 ~ 2023-12-31
-1,405,791 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
192,143 GBP2023-01-01 ~ 2023-12-31
70,497 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-1,680,352 GBP2023-01-01 ~ 2023-12-31
-1,476,288 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-405,219 GBP2023-01-01 ~ 2023-12-31
-280,431 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-1,275,133 GBP2023-01-01 ~ 2023-12-31
-1,195,857 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-1,275,133 GBP2023-01-01 ~ 2023-12-31
-1,195,857 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
1,372,058 GBP2023-12-31
1,665,819 GBP2022-12-31
Total Inventories
40,200 GBP2022-12-31
Debtors
3,923,852 GBP2023-12-31
3,692,087 GBP2022-12-31
Cash at bank and in hand
830,679 GBP2023-12-31
423,637 GBP2022-12-31
Current Assets
4,754,531 GBP2023-12-31
4,155,924 GBP2022-12-31
Creditors
Current
3,819,586 GBP2023-12-31
4,191,465 GBP2022-12-31
Net Current Assets/Liabilities
934,945 GBP2023-12-31
-35,541 GBP2022-12-31
Total Assets Less Current Liabilities
2,307,003 GBP2023-12-31
1,630,278 GBP2022-12-31
Creditors
Non-current
2,728,970 GBP2023-12-31
777,112 GBP2022-12-31
Net Assets/Liabilities
-421,967 GBP2023-12-31
853,166 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2021-12-31
Retained earnings (accumulated losses)
-422,067 GBP2023-12-31
853,066 GBP2022-12-31
2,548,923 GBP2021-12-31
Equity
-421,967 GBP2023-12-31
853,166 GBP2022-12-31
2,549,023 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-500,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-500,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-1,275,133 GBP2023-01-01 ~ 2023-12-31
-1,195,857 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,667,484 GBP2023-01-01 ~ 2023-12-31
3,004,544 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
19,427 GBP2023-01-01 ~ 2023-12-31
20,137 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,686,911 GBP2023-01-01 ~ 2023-12-31
3,024,681 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
522023-01-01 ~ 2023-12-31
632022-01-01 ~ 2022-12-31
Director Remuneration
147,636 GBP2023-01-01 ~ 2023-12-31
152,571 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
196,001 GBP2023-01-01 ~ 2023-12-31
227,317 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-394,883 GBP2023-01-01 ~ 2023-12-31
-280,495 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,608,860 GBP2023-12-31
2,608,860 GBP2022-12-31
Furniture and fittings
301,652 GBP2023-12-31
298,811 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,788,455 GBP2023-12-31
1,583,353 GBP2022-12-31
Furniture and fittings
203,379 GBP2023-12-31
179,123 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
205,102 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
24,256 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
820,405 GBP2023-12-31
1,025,507 GBP2022-12-31
Furniture and fittings
98,273 GBP2023-12-31
119,688 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
33,429 GBP2023-12-31
61,526 GBP2022-12-31
Computers
30,071 GBP2023-12-31
30,071 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,645,265 GBP2023-12-31
3,670,521 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-30,596 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-30,596 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
19,904 GBP2023-12-31
36,270 GBP2022-12-31
Computers
30,071 GBP2023-12-31
30,071 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,273,207 GBP2023-12-31
2,004,702 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
7,991 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
292,862 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-24,357 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-24,357 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles
13,525 GBP2023-12-31
25,256 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
710,000 GBP2023-12-31
1,396,258 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
447,261 GBP2023-12-31
698,197 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
92,820 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
4,041 GBP2023-01-01 ~ 2023-12-31
Under hire purchased contracts or finance leases
96,861 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
262,739 GBP2023-12-31
698,061 GBP2022-12-31
Motor vehicles, Under hire purchased contracts or finance leases
12,123 GBP2023-12-31
16,164 GBP2022-12-31
Under hire purchased contracts or finance leases
274,862 GBP2023-12-31
714,225 GBP2022-12-31
Merchandise
40,200 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
505,308 GBP2023-12-31
584,888 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
48,150 GBP2023-12-31
112,529 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
420,540 GBP2023-12-31
50,705 GBP2022-12-31
Prepayments
Current
259,695 GBP2023-12-31
264,905 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
3,923,852 GBP2023-12-31
3,692,087 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
1,000,000 GBP2023-12-31
1,000,000 GBP2022-12-31
Other Remaining Borrowings
Current
640,000 GBP2023-12-31
320,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
99,726 GBP2023-12-31
174,762 GBP2022-12-31
Trade Creditors/Trade Payables
Current
514,532 GBP2023-12-31
997,953 GBP2022-12-31
Amounts owed to group undertakings
Current
567,460 GBP2023-12-31
281,839 GBP2022-12-31
Corporation Tax Payable
Current
-18,483 GBP2022-12-31
Other Taxation & Social Security Payable
Current
125,541 GBP2023-12-31
104,086 GBP2022-12-31
Other Creditors
Current
27,098 GBP2023-12-31
-2,843 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
826,251 GBP2023-12-31
1,123,545 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
2,371,584 GBP2023-12-31
Other Remaining Borrowings
Non-current
351,021 GBP2023-12-31
671,021 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
6,365 GBP2023-12-31
106,091 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
1,640,000 GBP2023-12-31
1,320,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
6,365 GBP2023-12-31
106,091 GBP2022-12-31
hire purchase agreements
106,091 GBP2023-12-31
280,853 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
162,338 GBP2023-12-31
173,084 GBP2022-12-31
Between one and five year
390,392 GBP2023-12-31
477,169 GBP2022-12-31
More than five year
250,500 GBP2023-12-31
334,000 GBP2022-12-31
All periods
803,230 GBP2023-12-31
984,253 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
-420,540 GBP2023-12-31
-50,705 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-12-31