Average Number of Employees
562022-01-01 ~ 2022-12-31
682021-01-01 ~ 2021-12-31
Turnover/Revenue
8,839,331 GBP2022-01-01 ~ 2022-12-31
10,812,891 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
-7,792,532 GBP2022-01-01 ~ 2022-12-31
-7,903,820 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
1,046,799 GBP2022-01-01 ~ 2022-12-31
2,909,071 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-761,473 GBP2022-01-01 ~ 2022-12-31
-989,419 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
304,353 GBP2022-01-01 ~ 2022-12-31
1,947,187 GBP2021-01-01 ~ 2021-12-31
Other Interest Receivable/Similar Income (Finance Income)
1 GBP2021-01-01 ~ 2021-12-31
Interest Payable/Similar Charges (Finance Costs)
-15,580 GBP2022-01-01 ~ 2022-12-31
-11,363 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
288,773 GBP2022-01-01 ~ 2022-12-31
1,935,825 GBP2021-01-01 ~ 2021-12-31
Equity
Retained earnings (accumulated losses)
2,580,533 GBP2022-12-31
2,246,521 GBP2021-12-31
2,714,735 GBP2021-01-01
Profit/Loss
Retained earnings (accumulated losses)
334,012 GBP2022-01-01 ~ 2022-12-31
1,571,786 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,040,000 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
372,952 GBP2022-12-31
449,421 GBP2021-12-31
Fixed Assets
372,952 GBP2022-12-31
449,421 GBP2021-12-31
Debtors
Current
3,042,124 GBP2022-12-31
2,027,204 GBP2021-12-31
Cash at bank and in hand
759,701 GBP2022-12-31
2,339,401 GBP2021-12-31
Current Assets
3,801,825 GBP2022-12-31
4,366,605 GBP2021-12-31
Creditors
Current, Amounts falling due within one year
-1,505,399 GBP2022-12-31
Net Current Assets/Liabilities
2,296,426 GBP2022-12-31
1,952,927 GBP2021-12-31
Total Assets Less Current Liabilities
2,669,378 GBP2022-12-31
2,402,348 GBP2021-12-31
Net Assets/Liabilities
2,580,639 GBP2022-12-31
2,246,627 GBP2021-12-31
Equity
Called up share capital
106 GBP2022-12-31
106 GBP2021-12-31
Equity
2,580,639 GBP2022-12-31
2,246,627 GBP2021-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
152022-01-01 ~ 2022-12-31
Motor vehicles
252022-01-01 ~ 2022-12-31
Furniture and fittings
152022-01-01 ~ 2022-12-31
Audit Fees/Expenses
4,840 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,498,664 GBP2022-01-01 ~ 2022-12-31
1,936,885 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
146,572 GBP2022-01-01 ~ 2022-12-31
163,347 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
1,672,678 GBP2022-01-01 ~ 2022-12-31
2,133,384 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-16,265 GBP2022-01-01 ~ 2022-12-31
-19,289 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
54,867 GBP2022-01-01 ~ 2022-12-31
367,807 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Gross Cost
Development expenditure
68,696 GBP2022-12-31
68,696 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
68,696 GBP2022-12-31
68,696 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
545,444 GBP2022-12-31
544,279 GBP2021-12-31
Motor vehicles
188,353 GBP2022-12-31
188,353 GBP2021-12-31
Furniture and fittings
27,120 GBP2022-12-31
27,120 GBP2021-12-31
Computers
169,247 GBP2022-12-31
172,106 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
972,350 GBP2022-12-31
974,044 GBP2021-12-31
Property, Plant & Equipment - Other Disposals
Computers
-2,859 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals
-2,859 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
288,919 GBP2021-12-31
Motor vehicles
117,370 GBP2021-12-31
Furniture and fittings
14,510 GBP2021-12-31
Computers
85,192 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
524,623 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
2,506 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings, Owned/Freehold
1,871 GBP2022-01-01 ~ 2022-12-31
Computers, Owned/Freehold
7,286 GBP2022-01-01 ~ 2022-12-31
Owned/Freehold
28,331 GBP2022-01-01 ~ 2022-12-31
Plant and equipment, Under hire purchased contracts or finance leases
25,883 GBP2022-01-01 ~ 2022-12-31
Motor vehicles, Under hire purchased contracts or finance leases
15,239 GBP2022-01-01 ~ 2022-12-31
Under hire purchased contracts or finance leases
46,444 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
327,252 GBP2022-12-31
Motor vehicles
135,115 GBP2022-12-31
Furniture and fittings
16,381 GBP2022-12-31
Computers
97,800 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
599,398 GBP2022-12-31
Property, Plant & Equipment
Plant and equipment
218,192 GBP2022-12-31
255,360 GBP2021-12-31
Motor vehicles
53,238 GBP2022-12-31
70,983 GBP2021-12-31
Furniture and fittings
10,739 GBP2022-12-31
12,610 GBP2021-12-31
Computers
71,447 GBP2022-12-31
86,914 GBP2021-12-31
Plant and equipment, Under hire purchased contracts or finance leases
146,669 GBP2022-12-31
172,552 GBP2021-12-31
Motor vehicles, Under hire purchased contracts or finance leases
45,716 GBP2022-12-31
Under hire purchased contracts or finance leases, Motor vehicles
60,955 GBP2021-12-31
Under hire purchased contracts or finance leases
222,545 GBP2022-12-31
268,989 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
942,672 GBP2022-12-31
1,328,046 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
1,335,612 GBP2022-12-31
13,548 GBP2021-12-31
Other Debtors
Current
309,527 GBP2022-12-31
282,949 GBP2021-12-31
Prepayments/Accrued Income
Current
454,313 GBP2022-12-31
402,661 GBP2021-12-31
Trade Creditors/Trade Payables
Current
377,414 GBP2022-12-31
513,292 GBP2021-12-31
Amounts owed to group undertakings
Current
23,178 GBP2022-12-31
17,764 GBP2021-12-31
Corporation Tax Payable
Current
538,404 GBP2021-12-31
Taxation/Social Security Payable
Current
372,187 GBP2022-12-31
192,039 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Current
48,964 GBP2022-12-31
76,704 GBP2021-12-31
Other Creditors
Current
550 GBP2022-12-31
1,647 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
188,310 GBP2022-12-31
246,712 GBP2021-12-31
Creditors
Current
1,505,399 GBP2022-12-31
2,413,678 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Non-current
3,834 GBP2022-12-31
53,000 GBP2021-12-31
Minimum gross finance lease payments owing
52,798 GBP2022-12-31
129,704 GBP2021-12-31
Net Deferred Tax Liability/Asset
-84,905 GBP2022-12-31
-102,721 GBP2021-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
17,816 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-84,905 GBP2022-12-31
-102,721 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
106 shares2022-12-31
106 shares2021-12-31
Par Value of Share
Class 1 ordinary share
12022-01-01 ~ 2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,134,735 GBP2022-12-31
1,571,331 GBP2021-12-31
Between one and five year
1,900,405 GBP2022-12-31
2,262,606 GBP2021-12-31
More than five year
230,000 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,035,140 GBP2022-12-31
4,063,937 GBP2021-12-31