Property, Plant & Equipment
3,454,502 GBP2023-12-31
3,302,445 GBP2022-12-31
Fixed Assets
3,454,502 GBP2023-12-31
3,302,445 GBP2022-12-31
Debtors
2,127,696 GBP2023-12-31
1,659,963 GBP2022-12-31
Cash at bank and in hand
1,140,740 GBP2023-12-31
450,183 GBP2022-12-31
Current Assets
3,268,436 GBP2023-12-31
2,110,146 GBP2022-12-31
Creditors
-2,246,076 GBP2023-12-31
-1,470,994 GBP2022-12-31
Net Current Assets/Liabilities
1,022,360 GBP2023-12-31
639,152 GBP2022-12-31
Total Assets Less Current Liabilities
4,476,862 GBP2023-12-31
3,941,597 GBP2022-12-31
Net Assets/Liabilities
2,973,735 GBP2023-12-31
2,469,648 GBP2022-12-31
Equity
Called up share capital
100,000 GBP2023-12-31
100,000 GBP2022-12-31
Revaluation reserve
342,000 GBP2023-12-31
380,000 GBP2022-12-31
Retained earnings (accumulated losses)
2,531,735 GBP2023-12-31
1,989,648 GBP2022-12-31
Average Number of Employees
742023-01-01 ~ 2023-12-31
672022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
130,000 GBP2023-12-31
130,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
130,000 GBP2023-12-31
130,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
22,670 GBP2023-12-31
22,670 GBP2022-12-31
Plant and equipment
5,551,735 GBP2023-12-31
5,037,548 GBP2022-12-31
Motor vehicles
1,037,781 GBP2023-12-31
1,061,499 GBP2022-12-31
Furniture and fittings
53,870 GBP2023-12-31
53,333 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-186,744 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-153,303 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
8,123 GBP2023-12-31
5,856 GBP2022-12-31
Plant and equipment
2,355,073 GBP2023-12-31
1,991,749 GBP2022-12-31
Motor vehicles
795,487 GBP2023-12-31
822,984 GBP2022-12-31
Furniture and fittings
52,939 GBP2023-12-31
52,576 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
2,267 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
383,615 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
106,014 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
363 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-20,291 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-133,511 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
14,547 GBP2023-12-31
16,814 GBP2022-12-31
Plant and equipment
3,196,662 GBP2023-12-31
3,045,799 GBP2022-12-31
Motor vehicles
242,294 GBP2023-12-31
238,515 GBP2022-12-31
Furniture and fittings
931 GBP2023-12-31
757 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Computers
29,158 GBP2023-12-31
29,158 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
6,695,214 GBP2023-12-31
6,204,208 GBP2022-12-31
Property, Plant & Equipment - Disposals
-340,047 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Computers
29,090 GBP2023-12-31
28,598 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,240,712 GBP2023-12-31
2,901,763 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Computers
492 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
492,751 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-153,802 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Computers
68 GBP2023-12-31
560 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,556,907 GBP2023-12-31
1,479,023 GBP2022-12-31
Prepayments/Accrued Income
Current
70,881 GBP2023-12-31
46,325 GBP2022-12-31
Other Debtors
Current
445,663 GBP2023-12-31
46,139 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
54,245 GBP2023-12-31
38,058 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
50,418 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
341,295 GBP2023-12-31
283,899 GBP2022-12-31
Trade Creditors/Trade Payables
Current
494,990 GBP2023-12-31
424,988 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
174,101 GBP2023-12-31
79,687 GBP2022-12-31
Corporation Tax Payable
Current
95,417 GBP2023-12-31
Other Taxation & Social Security Payable
Current
109,186 GBP2023-12-31
94,835 GBP2022-12-31
Other Creditors
Current
14,823 GBP2023-12-31
145,585 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
855,500 GBP2023-12-31
442,000 GBP2022-12-31
Amounts owed to group undertakings
Current
160,764 GBP2023-12-31
Creditors
Current
2,246,076 GBP2023-12-31
1,470,994 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
367,199 GBP2023-12-31
402,487 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
287,152 GBP2023-12-31
544,418 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
341,295 GBP2023-12-31
283,899 GBP2022-12-31
Between one and five year
367,199 GBP2023-12-31
402,487 GBP2022-12-31
Minimum gross finance lease payments owing
708,494 GBP2023-12-31
686,386 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
708,494 GBP2023-12-31
686,386 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
848,776 GBP2023-12-31
525,044 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
24,999 shares2023-12-31
Nominal value of allotted share capital
Class 2 ordinary share
1 GBP2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
75,000 shares2023-12-31
Class 4 ordinary share
1 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
124,880 GBP2023-12-31
124,880 GBP2022-12-31
Between one and five year
62,737 GBP2023-12-31
187,617 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
187,617 GBP2023-12-31
312,497 GBP2022-12-31
Dividends paid as a final distribution
120,000 GBP2023-01-01 ~ 2023-12-31
143,625 GBP2022-01-01 ~ 2022-12-31