Average Number of Employees
782021-12-31 ~ 2022-12-30
682020-12-31 ~ 2021-12-30
Turnover/Revenue
13,387,248 GBP2021-12-31 ~ 2022-12-30
11,930,840 GBP2020-12-31 ~ 2021-12-30
Cost of Sales
-8,806,896 GBP2021-12-31 ~ 2022-12-30
-7,645,084 GBP2020-12-31 ~ 2021-12-30
Gross Profit/Loss
4,580,352 GBP2021-12-31 ~ 2022-12-30
4,285,756 GBP2020-12-31 ~ 2021-12-30
Administrative Expenses
-5,419,044 GBP2021-12-31 ~ 2022-12-30
-3,701,135 GBP2020-12-31 ~ 2021-12-30
Operating Profit/Loss
214,495 GBP2021-12-31 ~ 2022-12-30
850,133 GBP2020-12-31 ~ 2021-12-30
Other Interest Receivable/Similar Income (Finance Income)
2 GBP2020-12-31 ~ 2021-12-30
Profit/Loss on Ordinary Activities Before Tax
-86,726 GBP2021-12-31 ~ 2022-12-30
652,447 GBP2020-12-31 ~ 2021-12-30
Profit/Loss
20,811 GBP2021-12-31 ~ 2022-12-30
449,736 GBP2020-12-31 ~ 2021-12-30
Intangible Assets
571,408 GBP2022-12-30
308,288 GBP2021-12-30
Property, Plant & Equipment
2,413,970 GBP2022-12-30
1,977,427 GBP2021-12-30
Total Inventories
1,148,791 GBP2022-12-30
913,939 GBP2021-12-30
Debtors
Non-current
8,189,313 GBP2022-12-30
8,026,161 GBP2021-12-30
Current
2,635,412 GBP2022-12-30
2,493,140 GBP2021-12-30
Cash at bank and in hand
80,904 GBP2022-12-30
59,746 GBP2021-12-30
Current Assets
12,054,420 GBP2022-12-30
11,492,986 GBP2021-12-30
Creditors
Current, Amounts falling due within one year
-5,080,238 GBP2022-12-30
-4,815,914 GBP2021-12-30
Net Current Assets/Liabilities
6,974,182 GBP2022-12-30
6,677,072 GBP2021-12-30
Total Assets Less Current Liabilities
9,959,560 GBP2022-12-30
8,962,787 GBP2021-12-30
Creditors
Non-current, Amounts falling due after one year
-4,594,382 GBP2022-12-30
-3,600,765 GBP2021-12-30
Net Assets/Liabilities
4,973,007 GBP2022-12-30
4,952,196 GBP2021-12-30
Equity
Called up share capital
100 GBP2022-12-30
100 GBP2021-12-30
100 GBP2020-12-31
Retained earnings (accumulated losses)
4,972,907 GBP2022-12-30
4,952,096 GBP2021-12-30
4,502,360 GBP2020-12-31
Equity
4,973,007 GBP2022-12-30
4,952,196 GBP2021-12-30
4,502,460 GBP2020-12-31
Profit/Loss
Retained earnings (accumulated losses)
20,811 GBP2021-12-31 ~ 2022-12-30
449,736 GBP2020-12-31 ~ 2021-12-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
20,811 GBP2021-12-31 ~ 2022-12-30
449,736 GBP2020-12-31 ~ 2021-12-30
Comprehensive Income/Expense
20,811 GBP2021-12-31 ~ 2022-12-30
449,736 GBP2020-12-31 ~ 2021-12-30
Property, Plant & Equipment - Depreciation Expense
158,859 GBP2021-12-31 ~ 2022-12-30
379,615 GBP2020-12-31 ~ 2021-12-30
Audit Fees/Expenses
21,000 GBP2021-12-31 ~ 2022-12-30
20,000 GBP2020-12-31 ~ 2021-12-30
Wages/Salaries
3,978,762 GBP2021-12-31 ~ 2022-12-30
3,392,640 GBP2020-12-31 ~ 2021-12-30
Social Security Costs
383,231 GBP2021-12-31 ~ 2022-12-30
305,151 GBP2020-12-31 ~ 2021-12-30
Staff Costs/Employee Benefits Expense
4,459,677 GBP2021-12-31 ~ 2022-12-30
3,778,013 GBP2020-12-31 ~ 2021-12-30
Director Remuneration
122,832 GBP2021-12-31 ~ 2022-12-30
136,825 GBP2020-12-31 ~ 2021-12-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-65,347 GBP2021-12-31 ~ 2022-12-30
191,351 GBP2020-12-31 ~ 2021-12-30
Tax Expense/Credit at Applicable Tax Rate
-16,478 GBP2021-12-31 ~ 2022-12-30
123,965 GBP2020-12-31 ~ 2021-12-30
Intangible Assets - Gross Cost
Development expenditure
597,099 GBP2022-12-30
308,288 GBP2021-12-30
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
25,691 GBP2022-12-30
Intangible Assets
Development expenditure
571,408 GBP2022-12-30
308,288 GBP2021-12-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
3,964,527 GBP2022-12-30
3,081,181 GBP2021-12-30
Motor vehicles
957,315 GBP2022-12-30
894,315 GBP2021-12-30
Furniture and fittings
598,785 GBP2022-12-30
544,351 GBP2021-12-30
Property, Plant & Equipment - Gross Cost
5,553,147 GBP2022-12-30
4,552,367 GBP2021-12-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,694,524 GBP2021-12-30
Motor vehicles
359,067 GBP2021-12-30
Furniture and fittings
488,829 GBP2021-12-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,574,940 GBP2021-12-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
381,116 GBP2021-12-31 ~ 2022-12-30
Motor vehicles, Owned/Freehold
162,909 GBP2021-12-31 ~ 2022-12-30
Furniture and fittings, Owned/Freehold
20,212 GBP2021-12-31 ~ 2022-12-30
Owned/Freehold
564,237 GBP2021-12-31 ~ 2022-12-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,075,640 GBP2022-12-30
Motor vehicles
521,976 GBP2022-12-30
Furniture and fittings
509,041 GBP2022-12-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,139,177 GBP2022-12-30
Property, Plant & Equipment
Plant and equipment
1,888,887 GBP2022-12-30
1,386,657 GBP2021-12-30
Motor vehicles
435,339 GBP2022-12-30
535,248 GBP2021-12-30
Furniture and fittings
89,744 GBP2022-12-30
55,522 GBP2021-12-30
Plant and equipment, Under hire purchased contracts or finance leases
1,332,951 GBP2022-12-30
735,162 GBP2021-12-30
Motor vehicles, Under hire purchased contracts or finance leases
415,077 GBP2022-12-30
535,248 GBP2021-12-30
Under hire purchased contracts or finance leases
1,748,028 GBP2022-12-30
1,270,410 GBP2021-12-30
Raw materials and consumables
407,328 GBP2022-12-30
412,906 GBP2021-12-30
Value of work in progress
741,463 GBP2022-12-30
501,033 GBP2021-12-30
Trade Debtors/Trade Receivables
Current
2,076,875 GBP2022-12-30
1,853,972 GBP2021-12-30
Other Debtors
Current
249,658 GBP2022-12-30
351,498 GBP2021-12-30
Prepayments/Accrued Income
Current
308,879 GBP2022-12-30
287,670 GBP2021-12-30
Bank Overdrafts
-2,714 GBP2021-12-30
Cash and Cash Equivalents
80,904 GBP2022-12-30
57,032 GBP2021-12-30
Bank Overdrafts
Current
2,714 GBP2021-12-30
Bank Borrowings
Current
290,000 GBP2022-12-30
290,000 GBP2021-12-30
Other Remaining Borrowings
Current
48,000 GBP2022-12-30
116,000 GBP2021-12-30
Trade Creditors/Trade Payables
Current
1,477,165 GBP2022-12-30
1,076,193 GBP2021-12-30
Amounts owed to group undertakings
Current
696,450 GBP2021-12-30
Corporation Tax Payable
Current
253,740 GBP2021-12-30
Taxation/Social Security Payable
Current
570,084 GBP2022-12-30
296,245 GBP2021-12-30
Finance Lease Liabilities - Total Present Value
Current
480,588 GBP2022-12-30
339,145 GBP2021-12-30
Other Creditors
Current
1,550,949 GBP2022-12-30
1,254,389 GBP2021-12-30
Accrued Liabilities/Deferred Income
Current
663,452 GBP2022-12-30
491,038 GBP2021-12-30
Creditors
Current
5,080,238 GBP2022-12-30
4,815,914 GBP2021-12-30
Bank Borrowings
Non-current
700,833 GBP2022-12-30
990,833 GBP2021-12-30
Finance Lease Liabilities - Total Present Value
Non-current
1,105,981 GBP2022-12-30
814,064 GBP2021-12-30
Amounts owed to group undertakings
Non-current
2,787,568 GBP2022-12-30
1,795,868 GBP2021-12-30
Creditors
Non-current
4,594,382 GBP2022-12-30
3,600,765 GBP2021-12-30
Bank Borrowings
Current, Amounts falling due within one year
290,000 GBP2022-12-30
290,000 GBP2021-12-30
Total Borrowings
Current, Amounts falling due within one year
338,000 GBP2022-12-30
406,000 GBP2021-12-30
Bank Borrowings
Non-current, Between one and two years
290,000 GBP2022-12-30
290,000 GBP2021-12-30
Non-current, Between two and five year
410,833 GBP2022-12-30
700,833 GBP2021-12-30
Total Borrowings
1,038,833 GBP2022-12-30
1,396,833 GBP2021-12-30
Minimum gross finance lease payments owing
1,586,569 GBP2022-12-30
1,153,209 GBP2021-12-30
Net Deferred Tax Liability/Asset
-392,171 GBP2022-12-30
-409,826 GBP2021-12-30
-220,940 GBP2020-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
17,655 GBP2021-12-31 ~ 2022-12-30
-188,886 GBP2020-12-31 ~ 2021-12-30
Deferred Tax Liabilities
Accelerated tax depreciation
582,287 GBP2022-12-30
413,340 GBP2021-12-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2022-12-30
100 shares2021-12-30
Par Value of Share
Class 1 ordinary share
1.002021-12-31 ~ 2022-12-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
322,212 GBP2022-12-30
263,087 GBP2021-12-30
Between one and five year
1,270,718 GBP2022-12-30
1,039,138 GBP2021-12-30
More than five year
1,210,043 GBP2022-12-30
1,183,335 GBP2021-12-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,802,973 GBP2022-12-30
2,485,560 GBP2021-12-30