Average Number of Employees
442023-01-01 ~ 2023-12-31
342022-01-01 ~ 2022-12-31
Property, Plant & Equipment
204,971 GBP2023-12-31
282,093 GBP2022-12-31
Fixed Assets - Investments
100 GBP2023-12-31
100 GBP2022-12-31
Fixed Assets
205,071 GBP2023-12-31
282,193 GBP2022-12-31
Debtors
Current
3,688,522 GBP2023-12-31
1,900,687 GBP2022-12-31
Cash at bank and in hand
647,582 GBP2023-12-31
196,182 GBP2022-12-31
Current Assets
4,336,104 GBP2023-12-31
2,096,869 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-1,966,841 GBP2022-12-31
Net Current Assets/Liabilities
196,200 GBP2023-12-31
130,028 GBP2022-12-31
Total Assets Less Current Liabilities
401,271 GBP2023-12-31
412,221 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-25,000 GBP2023-12-31
-100,000 GBP2022-12-31
Net Assets/Liabilities
326,992 GBP2023-12-31
262,163 GBP2022-12-31
Equity
Called up share capital
1,500 GBP2023-12-31
1,500 GBP2022-12-31
Retained earnings (accumulated losses)
325,492 GBP2023-12-31
260,663 GBP2022-12-31
Equity
326,992 GBP2023-12-31
262,163 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
635,101 GBP2023-12-31
546,026 GBP2022-12-31
Motor vehicles
70,872 GBP2023-12-31
90,872 GBP2022-12-31
Furniture and fittings
17,281 GBP2023-12-31
17,281 GBP2022-12-31
Office equipment
72,390 GBP2023-12-31
72,390 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
937,150 GBP2023-12-31
868,075 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-20,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-20,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
319,886 GBP2022-12-31
Motor vehicles
42,069 GBP2022-12-31
Furniture and fittings
14,262 GBP2022-12-31
Office equipment
68,260 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
585,982 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
123,736 GBP2023-01-01 ~ 2023-12-31
Office equipment, Owned/Freehold
4,130 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
151,679 GBP2023-01-01 ~ 2023-12-31
Under hire purchased contracts or finance leases, Plant and equipment
5,490 GBP2023-01-01 ~ 2023-12-31
Under hire purchased contracts or finance leases
5,490 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-10,972 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-10,972 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
449,112 GBP2023-12-31
Motor vehicles
51,891 GBP2023-12-31
Furniture and fittings
17,281 GBP2023-12-31
Office equipment
72,390 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
732,179 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
185,989 GBP2023-12-31
226,140 GBP2022-12-31
Motor vehicles
18,981 GBP2023-12-31
48,803 GBP2022-12-31
Furniture and fittings
3,019 GBP2022-12-31
Office equipment
4,130 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,407,895 GBP2023-12-31
681,937 GBP2022-12-31
Other Debtors
Current
479,027 GBP2023-12-31
352,143 GBP2022-12-31
Prepayments/Accrued Income
Current
1,801,600 GBP2023-12-31
866,607 GBP2022-12-31
Bank Overdrafts
Current
313,574 GBP2023-12-31
70,587 GBP2022-12-31
Bank Borrowings
Current
75,000 GBP2023-12-31
75,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,317,151 GBP2023-12-31
499,328 GBP2022-12-31
Corporation Tax Payable
Current
127,260 GBP2023-12-31
49,477 GBP2022-12-31
Taxation/Social Security Payable
Current
969,200 GBP2023-12-31
732,527 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
62,700 GBP2023-12-31
2,961 GBP2022-12-31
Other Creditors
Current
73,853 GBP2023-12-31
10,940 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
183,211 GBP2023-12-31
81,402 GBP2022-12-31
Creditors
Current
4,139,904 GBP2023-12-31
1,966,841 GBP2022-12-31
Bank Borrowings
Non-current
25,000 GBP2023-12-31
100,000 GBP2022-12-31
Current, Amounts falling due within one year
75,000 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
75,000 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
25,000 GBP2023-12-31
Between two and five year, Non-current
25,000 GBP2022-12-31
Total Borrowings
100,000 GBP2023-12-31
175,000 GBP2022-12-31
Net Deferred Tax Liability/Asset
-49,279 GBP2023-12-31
-50,058 GBP2022-12-31
-58,795 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
779 GBP2023-01-01 ~ 2023-12-31
8,737 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-49,279 GBP2023-12-31
-50,058 GBP2022-12-31