Average Number of Employees
1712023-01-01 ~ 2023-12-31
1702022-01-01 ~ 2022-12-31
Turnover/Revenue
57,429,897 GBP2023-01-01 ~ 2023-12-31
48,844,398 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-47,981,258 GBP2023-01-01 ~ 2023-12-31
-40,502,728 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
9,448,639 GBP2023-01-01 ~ 2023-12-31
8,341,670 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-6,109,290 GBP2023-01-01 ~ 2023-12-31
-5,512,842 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
3,339,349 GBP2023-01-01 ~ 2023-12-31
2,828,828 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
2,756,412 GBP2023-01-01 ~ 2023-12-31
2,615,597 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
7,634,387 GBP2023-12-31
5,523,936 GBP2022-12-31
3,366,101 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
2,110,451 GBP2023-01-01 ~ 2023-12-31
2,157,835 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
4,130,705 GBP2023-12-31
3,145,666 GBP2022-12-31
Fixed Assets
4,130,705 GBP2023-12-31
3,145,666 GBP2022-12-31
Total Inventories
4,646,449 GBP2023-12-31
4,243,689 GBP2022-12-31
Debtors
Current
3,628,257 GBP2023-12-31
3,623,249 GBP2022-12-31
Cash at bank and in hand
9,231,272 GBP2023-12-31
7,220,957 GBP2022-12-31
Current Assets
17,505,978 GBP2023-12-31
15,087,895 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-8,754,722 GBP2023-12-31
-8,211,330 GBP2022-12-31
Net Current Assets/Liabilities
8,751,256 GBP2023-12-31
6,876,565 GBP2022-12-31
Total Assets Less Current Liabilities
12,881,961 GBP2023-12-31
10,022,231 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-1,833,562 GBP2023-12-31
-1,295,778 GBP2022-12-31
Net Assets/Liabilities
10,134,387 GBP2023-12-31
8,023,936 GBP2022-12-31
Equity
Called up share capital
2,500,000 GBP2023-12-31
2,500,000 GBP2022-12-31
Equity
10,134,387 GBP2023-12-31
8,023,936 GBP2022-12-31
Audit Fees/Expenses
23,675 GBP2023-01-01 ~ 2023-12-31
33,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
6,395,769 GBP2023-01-01 ~ 2023-12-31
6,019,469 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
724,392 GBP2023-01-01 ~ 2023-12-31
713,386 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
7,353,471 GBP2023-01-01 ~ 2023-12-31
6,865,414 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
211,495 GBP2023-01-01 ~ 2023-12-31
-18,974 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
648,323 GBP2023-01-01 ~ 2023-12-31
496,963 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,125,139 GBP2023-12-31
1,915,905 GBP2022-12-31
Motor vehicles
3,519,273 GBP2023-12-31
2,628,322 GBP2022-12-31
Furniture and fittings
995,381 GBP2023-12-31
692,664 GBP2022-12-31
Computers
331,244 GBP2023-12-31
293,187 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
8,266,537 GBP2023-12-31
6,818,693 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-1,472,624 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-1,472,624 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,171,278 GBP2022-12-31
Motor vehicles
674,269 GBP2022-12-31
Furniture and fittings
401,211 GBP2022-12-31
Computers
270,142 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
3,673,026 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
153,433 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
567,275 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
57,253 GBP2023-01-01 ~ 2023-12-31
Computers, Owned/Freehold
18,253 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
877,032 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-414,226 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-414,226 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,324,711 GBP2023-12-31
Motor vehicles
827,318 GBP2023-12-31
Furniture and fittings
458,464 GBP2023-12-31
Computers
288,395 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,135,832 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
800,428 GBP2023-12-31
744,627 GBP2022-12-31
Motor vehicles
2,691,955 GBP2023-12-31
1,954,053 GBP2022-12-31
Furniture and fittings
536,917 GBP2023-12-31
291,453 GBP2022-12-31
Computers
42,849 GBP2023-12-31
23,045 GBP2022-12-31
Finished Goods/Goods for Resale
4,646,449 GBP2023-12-31
4,243,689 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,171,023 GBP2023-12-31
2,778,003 GBP2022-12-31
Other Debtors
Current
70,389 GBP2023-12-31
499,382 GBP2022-12-31
Prepayments/Accrued Income
Current
386,845 GBP2023-12-31
345,864 GBP2022-12-31
Bank Overdrafts
-3,520,159 GBP2023-12-31
-2,113,358 GBP2022-12-31
Cash and Cash Equivalents
5,711,113 GBP2023-12-31
5,107,599 GBP2022-12-31
Bank Overdrafts
Current
3,520,159 GBP2023-12-31
2,113,358 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
403,019 GBP2023-12-31
323,601 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,897,699 GBP2023-12-31
3,933,867 GBP2022-12-31
Amounts owed to group undertakings
Current
35,721 GBP2023-12-31
35,721 GBP2022-12-31
Corporation Tax Payable
Current
434,466 GBP2023-12-31
476,736 GBP2022-12-31
Taxation/Social Security Payable
Current
693,939 GBP2023-12-31
602,704 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
660,719 GBP2023-12-31
604,567 GBP2022-12-31
Creditors
Current
8,754,722 GBP2023-12-31
8,211,330 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
1,833,562 GBP2023-12-31
1,295,778 GBP2022-12-31
Creditors
Non-current
1,833,562 GBP2023-12-31
1,295,778 GBP2022-12-31
Minimum gross finance lease payments owing
2,236,581 GBP2023-12-31
1,619,379 GBP2022-12-31
Net Deferred Tax Liability/Asset
-914,012 GBP2023-12-31
-702,517 GBP2022-12-31
-721,491 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-211,495 GBP2023-01-01 ~ 2023-12-31
18,974 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-914,012 GBP2023-12-31
-702,517 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,500,000 shares2023-12-31
2,500,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
678,500 GBP2023-12-31
744,150 GBP2022-12-31
Between one and five year
993,917 GBP2023-12-31
1,442,017 GBP2022-12-31
More than five year
138,720 GBP2023-12-31
217,220 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,811,137 GBP2023-12-31
2,403,387 GBP2022-12-31