Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Class 2 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
11,414,837 GBP2023-01-01 ~ 2023-12-31
12,721,526 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
10,220,653 GBP2023-01-01 ~ 2023-12-31
11,236,403 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
1,194,184 GBP2023-01-01 ~ 2023-12-31
1,485,123 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
1,129,218 GBP2023-01-01 ~ 2023-12-31
1,133,193 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
98,864 GBP2023-01-01 ~ 2023-12-31
371,779 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
11,598 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
996 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
112,943 GBP2023-01-01 ~ 2023-12-31
371,689 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
27,646 GBP2023-01-01 ~ 2023-12-31
82,302 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
85,297 GBP2023-01-01 ~ 2023-12-31
289,387 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
85,297 GBP2023-01-01 ~ 2023-12-31
289,387 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
295,379 GBP2023-12-31
303,292 GBP2022-12-31
Fixed Assets - Investments
778,653 GBP2022-12-31
Fixed Assets
295,379 GBP2023-12-31
1,081,945 GBP2022-12-31
Total Inventories
15,000 GBP2023-12-31
15,000 GBP2022-12-31
Debtors
1,272,988 GBP2023-12-31
807,777 GBP2022-12-31
Cash at bank and in hand
1,744,381 GBP2023-12-31
646,445 GBP2022-12-31
Current Assets
3,032,369 GBP2023-12-31
1,469,222 GBP2022-12-31
Creditors
Current
1,981,425 GBP2023-12-31
1,272,416 GBP2022-12-31
Net Current Assets/Liabilities
1,050,944 GBP2023-12-31
196,806 GBP2022-12-31
Total Assets Less Current Liabilities
1,346,323 GBP2023-12-31
1,278,751 GBP2022-12-31
Creditors
Non-current
-47,572 GBP2023-12-31
-66,855 GBP2022-12-31
Net Assets/Liabilities
1,226,315 GBP2023-12-31
1,141,018 GBP2022-12-31
Equity
Called up share capital
122 GBP2023-12-31
122 GBP2022-12-31
122 GBP2021-12-31
Share premium
11,966 GBP2023-12-31
11,966 GBP2022-12-31
11,966 GBP2021-12-31
Capital redemption reserve
18 GBP2023-12-31
18 GBP2022-12-31
18 GBP2021-12-31
Retained earnings (accumulated losses)
1,214,209 GBP2023-12-31
1,128,912 GBP2022-12-31
1,022,525 GBP2021-12-31
Equity
1,226,315 GBP2023-12-31
1,141,018 GBP2022-12-31
1,034,631 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-183,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-183,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
85,297 GBP2023-01-01 ~ 2023-12-31
289,387 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,620,618 GBP2023-01-01 ~ 2023-12-31
2,617,541 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
269,444 GBP2023-01-01 ~ 2023-12-31
283,125 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
83,625 GBP2023-01-01 ~ 2023-12-31
83,840 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,973,687 GBP2023-01-01 ~ 2023-12-31
2,984,506 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
722023-01-01 ~ 2023-12-31
712022-01-01 ~ 2022-12-31
Director Remuneration
350,188 GBP2023-01-01 ~ 2023-12-31
370,634 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
103,275 GBP2023-01-01 ~ 2023-12-31
110,365 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
10,200 GBP2023-01-01 ~ 2023-12-31
10,000 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
25,890 GBP2023-01-01 ~ 2023-12-31
64,096 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
26,542 GBP2023-01-01 ~ 2023-12-31
70,621 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
183,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
37,230 GBP2023-12-31
36,606 GBP2022-12-31
Motor vehicles
935,863 GBP2023-12-31
843,725 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
973,093 GBP2023-12-31
880,331 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-3,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-3,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
33,207 GBP2023-12-31
27,183 GBP2022-12-31
Motor vehicles
644,507 GBP2023-12-31
549,856 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
677,714 GBP2023-12-31
577,039 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
6,024 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
97,251 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
103,275 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-2,600 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-2,600 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Furniture and fittings
4,023 GBP2023-12-31
9,423 GBP2022-12-31
Motor vehicles
291,356 GBP2023-12-31
293,869 GBP2022-12-31
Raw Materials
15,000 GBP2023-12-31
15,000 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
579,354 GBP2023-12-31
195,185 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
46 GBP2022-12-31
Other Debtors
Current
12,958 GBP2023-12-31
17,009 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
24,873 GBP2022-12-31
Prepayments/Accrued Income
Current
30,612 GBP2023-12-31
16,901 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
1,272,988 GBP2023-12-31
807,777 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
29,784 GBP2023-12-31
40,286 GBP2022-12-31
Trade Creditors/Trade Payables
Current
941,887 GBP2023-12-31
695,441 GBP2022-12-31
Corporation Tax Payable
Current
25,890 GBP2023-12-31
64,096 GBP2022-12-31
Other Taxation & Social Security Payable
Current
126,182 GBP2023-12-31
87,157 GBP2022-12-31
Other Creditors
Current
66,775 GBP2023-12-31
62,828 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
291,946 GBP2023-12-31
93,688 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
47,572 GBP2023-12-31
66,855 GBP2022-12-31
Between one and five year, hire purchase agreements
47,572 GBP2023-12-31
66,855 GBP2022-12-31
hire purchase agreements
77,356 GBP2023-12-31
107,141 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
70,000 GBP2023-12-31
70,000 GBP2022-12-31
Between one and five year
110,833 GBP2023-12-31
180,833 GBP2022-12-31
All periods
180,833 GBP2023-12-31
250,833 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
72,436 GBP2023-12-31
70,878 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
96 shares2023-12-31
Class 2 ordinary share
26 shares2023-12-31