42990 - Construction Of Other Civil Engineering Projects N.e.c.
77320 - Renting And Leasing Of Construction And Civil Engineering Machinery And Equipment
Average Number of Employees
532023-01-01 ~ 2024-06-30
622022-01-01 ~ 2022-12-31
Turnover/Revenue
24,822,559 GBP2023-01-01 ~ 2024-06-30
21,092,755 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-15,873,110 GBP2023-01-01 ~ 2024-06-30
-14,536,946 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
8,949,449 GBP2023-01-01 ~ 2024-06-30
6,555,809 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-6,914,125 GBP2023-01-01 ~ 2024-06-30
-4,480,152 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
2,035,324 GBP2023-01-01 ~ 2024-06-30
2,075,657 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,024,284 GBP2023-01-01 ~ 2024-06-30
1,428,328 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
917,078 GBP2023-01-01 ~ 2024-06-30
1,284,136 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
1,061,466 GBP2024-06-30
188,215 GBP2022-12-31
Property, Plant & Equipment
10,709,000 GBP2024-06-30
11,031,240 GBP2022-12-31
Fixed Assets
11,770,466 GBP2024-06-30
11,219,455 GBP2022-12-31
Debtors
Current
4,245,351 GBP2024-06-30
3,297,596 GBP2022-12-31
Cash at bank and in hand
125,972 GBP2024-06-30
195,044 GBP2022-12-31
Current Assets
4,371,323 GBP2024-06-30
3,492,640 GBP2022-12-31
Net Current Assets/Liabilities
-3,197,567 GBP2024-06-30
-1,385,346 GBP2022-12-31
Total Assets Less Current Liabilities
8,572,899 GBP2024-06-30
9,834,109 GBP2022-12-31
Net Assets/Liabilities
4,271,086 GBP2024-06-30
4,033,872 GBP2022-12-31
Equity
Called up share capital
100 GBP2024-06-30
100 GBP2022-12-31
100 GBP2022-01-01
Retained earnings (accumulated losses)
4,270,986 GBP2024-06-30
4,033,772 GBP2022-12-31
2,749,636 GBP2022-01-01
Equity
4,271,086 GBP2024-06-30
4,033,872 GBP2022-12-31
2,749,736 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
917,078 GBP2023-01-01 ~ 2024-06-30
1,284,136 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
917,078 GBP2023-01-01 ~ 2024-06-30
1,284,136 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
917,078 GBP2023-01-01 ~ 2024-06-30
1,284,136 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-679,864 GBP2023-01-01 ~ 2024-06-30
Dividends Paid
-679,864 GBP2023-01-01 ~ 2024-06-30
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-679,864 GBP2023-01-01 ~ 2024-06-30
Equity - Income/Expense Recognised Directly
-679,864 GBP2023-01-01 ~ 2024-06-30
Property, Plant & Equipment - Depreciation Expense
933,656 GBP2023-01-01 ~ 2024-06-30
519,515 GBP2022-01-01 ~ 2022-12-31
Cash and Cash Equivalents
125,972 GBP2024-06-30
195,044 GBP2022-12-31
1,048,821 GBP2022-01-01
Audit Fees/Expenses
25,500 GBP2023-01-01 ~ 2024-06-30
15,500 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
3,875,036 GBP2023-01-01 ~ 2024-06-30
2,951,476 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
413,810 GBP2023-01-01 ~ 2024-06-30
331,059 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
4,396,377 GBP2023-01-01 ~ 2024-06-30
3,361,859 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
18,855 GBP2023-01-01 ~ 2024-06-30
12,570 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
262,631 GBP2023-01-01 ~ 2024-06-30
144,192 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
256,071 GBP2023-01-01 ~ 2024-06-30
241,150 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Development expenditure
1,061,466 GBP2024-06-30
188,215 GBP2022-12-31
Intangible Assets
Development expenditure
1,061,466 GBP2024-06-30
188,215 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
71,975 GBP2024-06-30
121,975 GBP2022-12-31
Plant and equipment
12,233,516 GBP2024-06-30
11,834,511 GBP2022-12-31
Motor vehicles
689,931 GBP2024-06-30
432,437 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
12,995,422 GBP2024-06-30
12,388,923 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-5,000 GBP2023-01-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals
-55,000 GBP2023-01-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,233,230 GBP2022-12-31
Motor vehicles
118,795 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,357,683 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
933,656 GBP2023-01-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-4,917 GBP2023-01-01 ~ 2024-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-4,917 GBP2023-01-01 ~ 2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,043,795 GBP2024-06-30
Motor vehicles
229,694 GBP2024-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,286,422 GBP2024-06-30
Property, Plant & Equipment
Buildings
59,042 GBP2024-06-30
116,317 GBP2022-12-31
Plant and equipment
10,189,721 GBP2024-06-30
10,601,281 GBP2022-12-31
Motor vehicles
460,237 GBP2024-06-30
313,642 GBP2022-12-31
Under hire purchased contracts or finance leases, Plant and equipment
9,702,161 GBP2024-06-30
Plant and equipment, Under hire purchased contracts or finance leases
8,140,339 GBP2022-12-31
Under hire purchased contracts or finance leases, Motor vehicles
460,237 GBP2024-06-30
Motor vehicles, Under hire purchased contracts or finance leases
313,642 GBP2022-12-31
Under hire purchased contracts or finance leases
10,221,440 GBP2024-06-30
8,570,298 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,015,675 GBP2024-06-30
1,376,091 GBP2022-12-31
Other Debtors
Current
571,221 GBP2024-06-30
1,286,869 GBP2022-12-31
Prepayments/Accrued Income
Current
383,168 GBP2024-06-30
310,192 GBP2022-12-31
Bank Borrowings
Current
81,000 GBP2024-06-30
81,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,077,794 GBP2024-06-30
1,044,552 GBP2022-12-31
Corporation Tax Payable
Current
190 GBP2024-06-30
Taxation/Social Security Payable
Current
114,805 GBP2024-06-30
69,027 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
2,641,892 GBP2024-06-30
2,458,856 GBP2022-12-31
Other Creditors
Current
1,762,381 GBP2024-06-30
1,052,429 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
890,828 GBP2024-06-30
172,122 GBP2022-12-31
Creditors
Current
7,568,890 GBP2024-06-30
4,877,986 GBP2022-12-31
Bank Borrowings
Non-current
114,750 GBP2024-06-30
236,250 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
3,263,870 GBP2024-06-30
4,903,425 GBP2022-12-31
Creditors
Non-current
3,378,620 GBP2024-06-30
5,139,675 GBP2022-12-31
Bank Borrowings
Non-current, Between two and five year
114,750 GBP2024-06-30
Between two and five year, Non-current
236,250 GBP2022-12-31
Total Borrowings
195,750 GBP2024-06-30
317,250 GBP2022-12-31
Minimum gross finance lease payments owing
5,905,762 GBP2024-06-30
7,362,281 GBP2022-12-31
Net Deferred Tax Liability/Asset
-923,193 GBP2024-06-30
-660,562 GBP2022-12-31
-516,370 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-262,631 GBP2023-01-01 ~ 2024-06-30
-144,192 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-2,122,881 GBP2024-06-30
-2,123,122 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-06-30
100 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2024-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
166,324 GBP2024-06-30
67,569 GBP2022-12-31
Between one and five year
676,663 GBP2024-06-30
36,110 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
842,987 GBP2024-06-30
103,679 GBP2022-12-31