Average Number of Employees
232023-01-01 ~ 2023-12-31
222022-01-01 ~ 2022-12-31
Turnover/Revenue
21,596,567 GBP2023-01-01 ~ 2023-12-31
24,635,206 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-20,307,147 GBP2023-01-01 ~ 2023-12-31
-22,999,074 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
1,289,420 GBP2023-01-01 ~ 2023-12-31
1,636,132 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,129,764 GBP2023-01-01 ~ 2023-12-31
-895,013 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
159,656 GBP2023-01-01 ~ 2023-12-31
741,119 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
35,326 GBP2023-01-01 ~ 2023-12-31
3,568 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-11,813 GBP2023-01-01 ~ 2023-12-31
-6,050 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
183,169 GBP2023-01-01 ~ 2023-12-31
738,637 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
140,170 GBP2023-01-01 ~ 2023-12-31
633,061 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
1,539,650 GBP2023-12-31
1,533,534 GBP2022-12-31
Total Inventories
157,937 GBP2023-12-31
249,632 GBP2022-12-31
Debtors
Current
1,518,583 GBP2023-12-31
1,711,231 GBP2022-12-31
Cash at bank and in hand
2,103,392 GBP2023-12-31
2,320,956 GBP2022-12-31
Current Assets
3,779,912 GBP2023-12-31
4,281,819 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-1,792,082 GBP2023-12-31
-2,378,796 GBP2022-12-31
Net Current Assets/Liabilities
1,987,830 GBP2023-12-31
1,903,023 GBP2022-12-31
Total Assets Less Current Liabilities
3,527,480 GBP2023-12-31
3,436,557 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-40,562 GBP2023-12-31
-98,659 GBP2022-12-31
Net Assets/Liabilities
3,305,466 GBP2023-12-31
3,165,296 GBP2022-12-31
Equity
Called up share capital
43,820 GBP2023-12-31
43,820 GBP2022-12-31
306,740 GBP2022-01-01
Revaluation reserve
557,281 GBP2023-12-31
557,281 GBP2022-12-31
557,281 GBP2022-01-01
Capital redemption reserve
298,260 GBP2023-12-31
298,260 GBP2022-12-31
35,340 GBP2022-01-01
Retained earnings (accumulated losses)
2,406,105 GBP2023-12-31
2,265,935 GBP2022-12-31
1,895,794 GBP2022-01-01
Equity
3,305,466 GBP2023-12-31
3,165,296 GBP2022-12-31
2,795,155 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
140,170 GBP2023-01-01 ~ 2023-12-31
633,061 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
211,892 GBP2023-01-01 ~ 2023-12-31
188,166 GBP2022-01-01 ~ 2022-12-31
Cash and Cash Equivalents
2,103,392 GBP2023-12-31
2,320,956 GBP2022-12-31
1,519,789 GBP2022-01-01
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
02023-01-01 ~ 2023-12-31
Motor vehicles
02023-01-01 ~ 2023-12-31
Furniture and fittings
02023-01-01 ~ 2023-12-31
Office equipment
02023-01-01 ~ 2023-12-31
Computers
02023-01-01 ~ 2023-12-31
Wages/Salaries
763,226 GBP2023-01-01 ~ 2023-12-31
820,685 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
77,573 GBP2023-01-01 ~ 2023-12-31
89,538 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
961,669 GBP2023-01-01 ~ 2023-12-31
930,482 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
8,850 GBP2023-01-01 ~ 2023-12-31
21,245 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
45,792 GBP2023-01-01 ~ 2023-12-31
140,341 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
726,454 GBP2023-12-31
726,454 GBP2022-12-31
Plant and equipment
4,724 GBP2023-12-31
4,724 GBP2022-12-31
Motor vehicles
1,619,352 GBP2023-12-31
1,417,100 GBP2022-12-31
Furniture and fittings
39,487 GBP2023-12-31
34,099 GBP2022-12-31
Office equipment
54,950 GBP2023-12-31
54,950 GBP2022-12-31
Other
242,505 GBP2023-12-31
232,138 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,687,472 GBP2023-12-31
2,469,465 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
4,612 GBP2022-12-31
Motor vehicles
773,816 GBP2022-12-31
Furniture and fittings
30,619 GBP2022-12-31
Office equipment
5,495 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
935,931 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
28 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
122,808 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
1,009 GBP2023-01-01 ~ 2023-12-31
Office equipment, Owned/Freehold
1,099 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
148,249 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
63,642 GBP2023-01-01 ~ 2023-12-31
Under hire purchased contracts or finance leases
63,642 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
4,640 GBP2023-12-31
Motor vehicles
960,266 GBP2023-12-31
Furniture and fittings
31,628 GBP2023-12-31
Office equipment
6,594 GBP2023-12-31
Other
144,694 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,147,822 GBP2023-12-31
Property, Plant & Equipment
Buildings
726,454 GBP2023-12-31
726,454 GBP2022-12-31
Plant and equipment
84 GBP2023-12-31
112 GBP2022-12-31
Motor vehicles
659,086 GBP2023-12-31
643,283 GBP2022-12-31
Furniture and fittings
7,859 GBP2023-12-31
3,480 GBP2022-12-31
Office equipment
48,356 GBP2023-12-31
49,455 GBP2022-12-31
Other
97,811 GBP2023-12-31
110,750 GBP2022-12-31
Motor vehicles, Under hire purchased contracts or finance leases
124,688 GBP2023-12-31
254,570 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,069,697 GBP2023-12-31
1,322,543 GBP2022-12-31
Other Debtors
Current
442,606 GBP2023-12-31
371,052 GBP2022-12-31
Prepayments/Accrued Income
Current
6,280 GBP2023-12-31
17,636 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,450,769 GBP2023-12-31
1,824,650 GBP2022-12-31
Corporation Tax Payable
Current
34,149 GBP2023-12-31
84,332 GBP2022-12-31
Taxation/Social Security Payable
Current
18,645 GBP2023-12-31
19,651 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
58,099 GBP2023-12-31
86,996 GBP2022-12-31
Other Creditors
Current
41,250 GBP2023-12-31
73,160 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
84,519 GBP2023-12-31
185,135 GBP2022-12-31
Creditors
Current
1,792,082 GBP2023-12-31
2,378,796 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
40,562 GBP2023-12-31
98,659 GBP2022-12-31
Minimum gross finance lease payments owing
98,662 GBP2023-12-31
188,655 GBP2022-12-31
Net Deferred Tax Liability/Asset
181,452 GBP2023-12-31
172,602 GBP2022-12-31
151,357 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
8,850 GBP2023-01-01 ~ 2023-12-31
21,245 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
169,958 GBP2023-12-31
161,108 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
43,820 shares2023-12-31
43,820 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31