Property, Plant & Equipment
1,440,758 GBP2023-12-31
1,106,634 GBP2022-12-31
Fixed Assets - Investments
691,500 GBP2023-12-31
35,041 GBP2022-12-31
Fixed Assets
2,132,258 GBP2023-12-31
1,141,675 GBP2022-12-31
Total Inventories
525,130 GBP2023-12-31
630,826 GBP2022-12-31
Debtors
1,227,489 GBP2023-12-31
1,269,119 GBP2022-12-31
Cash at bank and in hand
343,131 GBP2023-12-31
169,727 GBP2022-12-31
Current Assets
2,095,750 GBP2023-12-31
2,069,672 GBP2022-12-31
Creditors
-1,894,694 GBP2023-12-31
-1,469,730 GBP2022-12-31
Net Current Assets/Liabilities
201,056 GBP2023-12-31
599,942 GBP2022-12-31
Total Assets Less Current Liabilities
2,333,314 GBP2023-12-31
1,741,617 GBP2022-12-31
Net Assets/Liabilities
929,903 GBP2023-12-31
913,533 GBP2022-12-31
Equity
Called up share capital
2 GBP2023-12-31
2 GBP2022-12-31
Retained earnings (accumulated losses)
929,901 GBP2023-12-31
913,531 GBP2022-12-31
Average Number of Employees
462023-01-01 ~ 2023-12-31
512022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
535,500 GBP2023-12-31
535,500 GBP2022-12-31
Plant and equipment
449,562 GBP2023-12-31
165,303 GBP2022-12-31
Motor vehicles
971,556 GBP2023-12-31
708,609 GBP2022-12-31
Furniture and fittings
6,006 GBP2023-12-31
3,991 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-225,459 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
14,266 GBP2023-12-31
7,133 GBP2022-12-31
Plant and equipment
149,498 GBP2023-12-31
49,476 GBP2022-12-31
Motor vehicles
392,944 GBP2023-12-31
280,312 GBP2022-12-31
Furniture and fittings
2,660 GBP2023-12-31
1,545 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
7,133 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
100,022 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
192,871 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
1,115 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-80,239 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
521,234 GBP2023-12-31
528,367 GBP2022-12-31
Plant and equipment
300,064 GBP2023-12-31
115,827 GBP2022-12-31
Motor vehicles
578,612 GBP2023-12-31
428,297 GBP2022-12-31
Furniture and fittings
3,346 GBP2023-12-31
2,446 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Computers
79,349 GBP2023-12-31
61,043 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,041,973 GBP2023-12-31
1,474,446 GBP2022-12-31
Property, Plant & Equipment - Disposals
-225,459 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Computers
41,847 GBP2023-12-31
29,346 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
601,215 GBP2023-12-31
367,812 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Computers
12,501 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
313,642 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-80,239 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Computers
37,502 GBP2023-12-31
31,697 GBP2022-12-31
Investments in Subsidiaries
Cost valuation
691,500 GBP2023-12-31
35,041 GBP2022-12-31
Investments in Subsidiaries
691,500 GBP2023-12-31
35,041 GBP2022-12-31
Raw Materials
120,000 GBP2023-12-31
116,931 GBP2022-12-31
Value of work in progress
405,130 GBP2023-12-31
513,895 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
882,959 GBP2023-12-31
1,168,246 GBP2022-12-31
Prepayments/Accrued Income
Current
17,570 GBP2023-12-31
4,560 GBP2022-12-31
Other Debtors
Current
76,674 GBP2023-12-31
96,313 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
15,323 GBP2023-12-31
Amounts owed by directors
Current
45,402 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
152,280 GBP2023-12-31
118,651 GBP2022-12-31
Trade Creditors/Trade Payables
Current
955,942 GBP2023-12-31
840,447 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
7,589 GBP2023-12-31
24,431 GBP2022-12-31
Other Remaining Borrowings
Current
40,000 GBP2023-12-31
Corporation Tax Payable
Current
37,817 GBP2023-12-31
22,494 GBP2022-12-31
Other Taxation & Social Security Payable
Current
167,713 GBP2023-12-31
136,504 GBP2022-12-31
Amount of value-added tax that is payable
Current
377,834 GBP2023-12-31
135,329 GBP2022-12-31
Other Creditors
Current
155,437 GBP2023-12-31
191,871 GBP2022-12-31
Amounts owed to directors
Current
82 GBP2023-12-31
3 GBP2022-12-31
Creditors
Current
1,894,694 GBP2023-12-31
1,469,730 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
804,276 GBP2023-12-31
428,210 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
327,983 GBP2023-12-31
318,730 GBP2022-12-31
Other Remaining Borrowings
Non-current
120,000 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
152,280 GBP2023-12-31
118,651 GBP2022-12-31
Between one and five year
804,276 GBP2023-12-31
428,210 GBP2022-12-31
Minimum gross finance lease payments owing
956,556 GBP2023-12-31
546,861 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
956,556 GBP2023-12-31
546,861 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
63,732 GBP2023-12-31
52,575 GBP2022-12-31
Between one and five year
174,158 GBP2023-12-31
157,294 GBP2022-12-31
More than five year
61,667 GBP2023-12-31
98,667 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
299,557 GBP2023-12-31
308,536 GBP2022-12-31