Turnover/Revenue
8,376,721 GBP2024-01-01 ~ 2024-12-31
9,274,247 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-5,658,247 GBP2024-01-01 ~ 2024-12-31
-6,376,494 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,718,474 GBP2024-01-01 ~ 2024-12-31
2,897,753 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-1,666,108 GBP2024-01-01 ~ 2024-12-31
-1,756,304 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,052,366 GBP2024-01-01 ~ 2024-12-31
1,141,449 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
11,402 GBP2024-01-01 ~ 2024-12-31
6,031 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-154,088 GBP2024-01-01 ~ 2024-12-31
-164,744 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
909,680 GBP2024-01-01 ~ 2024-12-31
982,736 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
668,435 GBP2024-01-01 ~ 2024-12-31
571,937 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
668,435 GBP2024-01-01 ~ 2024-12-31
571,937 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
3,820,219 GBP2024-12-31
3,454,502 GBP2023-12-31
Fixed Assets
3,820,219 GBP2024-12-31
3,454,502 GBP2023-12-31
Debtors
3,351,670 GBP2024-12-31
2,127,696 GBP2023-12-31
Cash at bank and in hand
909,990 GBP2024-12-31
1,140,740 GBP2023-12-31
Current Assets
4,261,660 GBP2024-12-31
3,268,436 GBP2023-12-31
Creditors
-3,264,904 GBP2024-12-31
-2,298,226 GBP2023-12-31
Net Current Assets/Liabilities
996,756 GBP2024-12-31
970,210 GBP2023-12-31
Total Assets Less Current Liabilities
4,816,975 GBP2024-12-31
4,424,712 GBP2023-12-31
Net Assets/Liabilities
3,460,020 GBP2024-12-31
2,921,585 GBP2023-12-31
Equity
Called up share capital
100,000 GBP2024-12-31
100,000 GBP2023-12-31
100,000 GBP2022-12-31
Revaluation reserve
304,000 GBP2024-12-31
342,000 GBP2023-12-31
380,000 GBP2022-12-31
Retained earnings (accumulated losses)
3,056,020 GBP2024-12-31
2,479,585 GBP2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
668,435 GBP2024-01-01 ~ 2024-12-31
571,937 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
516,757 GBP2024-01-01 ~ 2024-12-31
492,751 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
7,500 GBP2024-01-01 ~ 2024-12-31
7,500 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,695,369 GBP2024-01-01 ~ 2024-12-31
4,000,274 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
406,627 GBP2024-01-01 ~ 2024-12-31
388,563 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
89,667 GBP2024-01-01 ~ 2024-12-31
79,159 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,191,663 GBP2024-01-01 ~ 2024-12-31
4,467,996 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
742024-01-01 ~ 2024-12-31
742023-01-01 ~ 2023-12-31
Current Tax for the Period
138,175 GBP2024-01-01 ~ 2024-12-31
87,067 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
227,420 GBP2024-01-01 ~ 2024-12-31
245,684 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
130,000 GBP2024-12-31
130,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
130,000 GBP2024-12-31
130,000 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
5,902,900 GBP2024-12-31
5,551,735 GBP2023-12-31
Motor vehicles
1,241,145 GBP2024-12-31
1,037,781 GBP2023-12-31
Furniture and fittings
54,196 GBP2024-12-31
53,870 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-68,488 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-343,587 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
22,670 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,693,644 GBP2024-12-31
2,355,073 GBP2023-12-31
Motor vehicles
643,286 GBP2024-12-31
795,487 GBP2023-12-31
Furniture and fittings
53,372 GBP2024-12-31
52,939 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
2,267 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
344,987 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
169,002 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
433 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-6,416 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-321,203 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
10,390 GBP2024-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
12,280 GBP2024-12-31
Plant and equipment
3,209,256 GBP2024-12-31
3,196,662 GBP2023-12-31
Motor vehicles
597,859 GBP2024-12-31
242,294 GBP2023-12-31
Furniture and fittings
824 GBP2024-12-31
931 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Computers
29,158 GBP2024-12-31
29,158 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
7,250,069 GBP2024-12-31
6,695,214 GBP2023-12-31
Property, Plant & Equipment - Disposals
-412,075 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Computers
29,158 GBP2024-12-31
29,090 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,429,850 GBP2024-12-31
3,240,712 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Computers
68 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
516,757 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-327,619 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Computers
68 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,484,447 GBP2024-12-31
1,556,907 GBP2023-12-31
Prepayments/Accrued Income
Current
66,066 GBP2024-12-31
70,881 GBP2023-12-31
Other Debtors
Current
45,805 GBP2024-12-31
445,663 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
47,949 GBP2024-12-31
54,245 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,707,403 GBP2024-12-31
Finance Lease Liabilities - Total Present Value
Current
365,984 GBP2024-12-31
341,295 GBP2023-12-31
Trade Creditors/Trade Payables
Current
612,222 GBP2024-12-31
494,990 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
174,101 GBP2023-12-31
Corporation Tax Payable
Current
138,175 GBP2024-12-31
87,067 GBP2023-12-31
Other Taxation & Social Security Payable
Current
75,395 GBP2024-12-31
109,186 GBP2023-12-31
Other Creditors
Current
443,727 GBP2024-12-31
14,823 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,439,819 GBP2024-12-31
916,000 GBP2023-12-31
Amounts owed to group undertakings
Current
189,582 GBP2024-12-31
160,764 GBP2023-12-31
Creditors
Current
3,264,904 GBP2024-12-31
2,298,226 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
413,458 GBP2024-12-31
367,199 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
287,152 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
365,984 GBP2024-12-31
341,295 GBP2023-12-31
Between one and five year
413,458 GBP2024-12-31
367,199 GBP2023-12-31
Minimum gross finance lease payments owing
779,442 GBP2024-12-31
708,494 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
779,442 GBP2024-12-31
708,494 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
943,497 GBP2024-12-31
848,776 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
24,999 shares2024-12-31
Nominal value of allotted share capital
Class 2 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
75,000 shares2024-12-31
Class 4 ordinary share
1 shares2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
129,422 GBP2024-12-31
124,925 GBP2023-12-31
Between one and five year
533,128 GBP2024-12-31
593,156 GBP2023-12-31
More than five year
47,917 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
662,550 GBP2024-12-31
765,998 GBP2023-12-31
Dividends paid as a final distribution
130,000 GBP2024-01-01 ~ 2024-12-31
120,000 GBP2023-01-01 ~ 2023-12-31