(expand)Administrative Expenses
-1,910,722 GBP2020-01-01 ~ 2020-12-31
-2,177,037 GBP2019-01-01 ~ 2019-12-31
Operating Profit/Loss
272,013 GBP2020-01-01 ~ 2020-12-31
1,363,090 GBP2019-01-01 ~ 2019-12-31
Other Interest Receivable/Similar Income (Finance Income)
434 GBP2020-01-01 ~ 2020-12-31
1,647 GBP2019-01-01 ~ 2019-12-31
Interest Payable/Similar Charges (Finance Costs)
-24,076 GBP2020-01-01 ~ 2020-12-31
-25,505 GBP2019-01-01 ~ 2019-12-31
Profit/Loss on Ordinary Activities Before Tax
248,371 GBP2020-01-01 ~ 2020-12-31
1,339,232 GBP2019-01-01 ~ 2019-12-31
Profit/Loss
286,477 GBP2020-01-01 ~ 2020-12-31
1,168,731 GBP2019-01-01 ~ 2019-12-31
Comprehensive Income/Expense
261,363 GBP2020-01-01 ~ 2020-12-31
1,147,050 GBP2019-01-01 ~ 2019-12-31
Property, Plant & Equipment
1,128,470 GBP2020-12-31
1,373,669 GBP2019-12-31
Fixed Assets - Investments
4,357 GBP2020-12-31
4,357 GBP2019-12-31
Fixed Assets
1,132,827 GBP2020-12-31
1,378,026 GBP2019-12-31
Debtors
Non-current
920,713 GBP2020-12-31
157,810 GBP2019-12-31
Current
8,628,348 GBP2020-12-31
9,572,329 GBP2019-12-31
Cash at bank and in hand
939,681 GBP2020-12-31
461,294 GBP2019-12-31
Current Assets
10,488,742 GBP2020-12-31
10,191,433 GBP2019-12-31
Creditors
Current, Amounts falling due within one year
-6,357,293 GBP2020-12-31
-7,750,907 GBP2019-12-31
Net Current Assets/Liabilities
4,131,449 GBP2020-12-31
2,440,526 GBP2019-12-31
Total Assets Less Current Liabilities
5,264,276 GBP2020-12-31
3,818,552 GBP2019-12-31
Creditors
Non-current, Amounts falling due after one year
-2,143,808 GBP2020-12-31
-702,713 GBP2019-12-31
Net Assets/Liabilities
2,948,670 GBP2020-12-31
2,912,193 GBP2019-12-31
Equity
Called up share capital
68,750 GBP2020-12-31
68,750 GBP2019-12-31
68,750 GBP2019-01-01
Share premium
13,750 GBP2020-12-31
13,750 GBP2019-12-31
13,750 GBP2019-01-01
Revaluation reserve
60,535 GBP2020-12-31
85,649 GBP2019-12-31
107,330 GBP2019-01-01
Retained earnings (accumulated losses)
2,805,635 GBP2020-12-31
2,744,044 GBP2019-12-31
2,255,979 GBP2019-01-01
Equity
2,948,670 GBP2020-12-31
2,912,193 GBP2019-12-31
2,445,809 GBP2019-01-01
Profit/Loss
Retained earnings (accumulated losses)
286,477 GBP2020-01-01 ~ 2020-12-31
1,168,731 GBP2019-01-01 ~ 2019-12-31
Dividends Paid
Retained earnings (accumulated losses)
-250,000 GBP2020-01-01 ~ 2020-12-31
-702,347 GBP2019-01-01 ~ 2019-12-31
Dividends Paid
-250,000 GBP2020-01-01 ~ 2020-12-31
-702,347 GBP2019-01-01 ~ 2019-12-31
Audit Fees/Expenses
14,500 GBP2020-01-01 ~ 2020-12-31
12,000 GBP2019-01-01 ~ 2019-12-31
Wages/Salaries
3,044,510 GBP2020-01-01 ~ 2020-12-31
3,206,709 GBP2019-01-01 ~ 2019-12-31
Social Security Costs
209,197 GBP2020-01-01 ~ 2020-12-31
215,951 GBP2019-01-01 ~ 2019-12-31
Staff Costs/Employee Benefits Expense
3,305,241 GBP2020-01-01 ~ 2020-12-31
3,488,023 GBP2019-01-01 ~ 2019-12-31
Director Remuneration
229,184 GBP2020-01-01 ~ 2020-12-31
367,361 GBP2019-01-01 ~ 2019-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-31,848 GBP2020-01-01 ~ 2020-12-31
170,501 GBP2019-01-01 ~ 2019-12-31
Tax Expense/Credit at Applicable Tax Rate
47,190 GBP2020-01-01 ~ 2020-12-31
254,454 GBP2019-01-01 ~ 2019-12-31
Dividends Paid on Shares
250,000 GBP2020-01-01 ~ 2020-12-31
702,347 GBP2019-01-01 ~ 2019-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
978,388 GBP2020-12-31
978,388 GBP2019-12-31
Motor vehicles
388,408 GBP2020-12-31
434,963 GBP2019-12-31
Furniture and fittings
25,233 GBP2020-12-31
25,233 GBP2019-12-31
Property, Plant & Equipment - Gross Cost
1,434,394 GBP2020-12-31
1,480,949 GBP2019-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-46,555 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Other Disposals
-46,555 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
29,019 GBP2019-12-31
Motor vehicles
50,727 GBP2019-12-31
Furniture and fittings
24,976 GBP2019-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
107,280 GBP2019-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
40,256 GBP2020-01-01 ~ 2020-12-31
Motor vehicles, Owned/Freehold
34,920 GBP2020-01-01 ~ 2020-12-31
Furniture and fittings, Owned/Freehold
257 GBP2020-01-01 ~ 2020-12-31
Owned/Freehold
80,728 GBP2020-01-01 ~ 2020-12-31
Plant and equipment, Under hire purchased contracts or finance leases
97,243 GBP2020-01-01 ~ 2020-12-31
Motor vehicles, Under hire purchased contracts or finance leases
25,882 GBP2020-01-01 ~ 2020-12-31
Under hire purchased contracts or finance leases
123,125 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-5,209 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-5,209 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
166,518 GBP2020-12-31
Motor vehicles
106,320 GBP2020-12-31
Furniture and fittings
25,233 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
305,924 GBP2020-12-31
Property, Plant & Equipment
Plant and equipment
811,870 GBP2020-12-31
949,369 GBP2019-12-31
Motor vehicles
282,088 GBP2020-12-31
384,236 GBP2019-12-31
Furniture and fittings
257 GBP2019-12-31
Plant and equipment, Under hire purchased contracts or finance leases
586,468 GBP2020-12-31
685,377 GBP2019-12-31
Motor vehicles, Under hire purchased contracts or finance leases
167,481 GBP2020-12-31
230,517 GBP2019-12-31
Under hire purchased contracts or finance leases
753,949 GBP2020-12-31
915,894 GBP2019-12-31
Other Debtors
Non-current
46,500 GBP2020-12-31
46,500 GBP2019-12-31
Trade Debtors/Trade Receivables
Current
2,025,539 GBP2020-12-31
3,161,927 GBP2019-12-31
Amounts Owed by Group Undertakings
Current
6,124,288 GBP2020-12-31
5,196,973 GBP2019-12-31
Other Debtors
Current
6,258 GBP2020-12-31
Prepayments/Accrued Income
Current
9,821 GBP2020-12-31
4,758 GBP2019-12-31
Bank Overdrafts
-993,196 GBP2019-12-31
Cash and Cash Equivalents
939,681 GBP2020-12-31
-531,902 GBP2019-12-31
Bank Overdrafts
Current
993,196 GBP2019-12-31
Bank Borrowings
Current
95,000 GBP2020-12-31
Other Remaining Borrowings
Current
51,332 GBP2020-12-31
Trade Creditors/Trade Payables
Current
5,514,385 GBP2020-12-31
6,091,292 GBP2019-12-31
Amounts owed to group undertakings
Current
19,600 GBP2019-12-31
Taxation/Social Security Payable
Current
360,728 GBP2020-12-31
211,654 GBP2019-12-31
Finance Lease Liabilities - Total Present Value
Current
278,845 GBP2020-12-31
379,097 GBP2019-12-31
Other Creditors
Current
15,370 GBP2020-12-31
18,911 GBP2019-12-31
Accrued Liabilities/Deferred Income
Current
41,633 GBP2020-12-31
37,157 GBP2019-12-31
Creditors
Current
6,357,293 GBP2020-12-31
7,750,907 GBP2019-12-31
Bank Borrowings
Non-current
1,805,000 GBP2020-12-31
Finance Lease Liabilities - Total Present Value
Non-current
228,393 GBP2020-12-31
436,176 GBP2019-12-31
Trade Creditors/Trade Payables
Non-current
110,415 GBP2020-12-31
266,537 GBP2019-12-31
Creditors
Non-current
2,143,808 GBP2020-12-31
702,713 GBP2019-12-31
Bank Borrowings
Current, Amounts falling due within one year
95,000 GBP2020-12-31
Total Borrowings
Current, Amounts falling due within one year
146,332 GBP2020-12-31
Bank Borrowings
Non-current, Between one and two years
380,000 GBP2020-12-31
Non-current, Between two and five year
1,140,000 GBP2020-12-31
Total Borrowings
1,951,332 GBP2020-12-31
Minimum gross finance lease payments owing
507,238 GBP2020-12-31
815,273 GBP2019-12-31
Net Deferred Tax Liability/Asset
-171,798 GBP2020-12-31
-203,646 GBP2019-12-31
-33,145 GBP2019-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
31,848 GBP2020-01-01 ~ 2020-12-31
-170,501 GBP2019-01-01 ~ 2019-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-172,496 GBP2020-12-31
-203,646 GBP2019-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
68,750 shares2020-12-31
68,750 shares2019-12-31
Par Value of Share
Class 1 ordinary share
1.002020-01-01 ~ 2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
155,000 GBP2020-12-31
155,000 GBP2019-12-31
Between one and five year
620,000 GBP2020-12-31
620,000 GBP2019-12-31
More than five year
206,667 GBP2020-12-31
361,667 GBP2019-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
981,667 GBP2020-12-31
1,136,667 GBP2019-12-31