Par Value of Share
Class 1 ordinary share
12022-07-01 ~ 2023-06-30
Class 2 ordinary share
12022-07-01 ~ 2023-06-30
Turnover/Revenue
19,689,933 GBP2022-07-01 ~ 2023-06-30
21,015,887 GBP2021-07-01 ~ 2022-06-30
Cost of Sales
13,576,083 GBP2022-07-01 ~ 2023-06-30
14,539,312 GBP2021-07-01 ~ 2022-06-30
Gross Profit/Loss
6,113,850 GBP2022-07-01 ~ 2023-06-30
6,476,575 GBP2021-07-01 ~ 2022-06-30
Administrative Expenses
3,257,349 GBP2022-07-01 ~ 2023-06-30
3,487,793 GBP2021-07-01 ~ 2022-06-30
Operating Profit/Loss
2,856,501 GBP2022-07-01 ~ 2023-06-30
2,988,782 GBP2021-07-01 ~ 2022-06-30
Other Interest Receivable/Similar Income (Finance Income)
23,285 GBP2022-07-01 ~ 2023-06-30
Interest Payable/Similar Charges (Finance Costs)
106,472 GBP2022-07-01 ~ 2023-06-30
76,636 GBP2021-07-01 ~ 2022-06-30
Profit/Loss on Ordinary Activities Before Tax
2,773,314 GBP2022-07-01 ~ 2023-06-30
2,912,146 GBP2021-07-01 ~ 2022-06-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
630,535 GBP2022-07-01 ~ 2023-06-30
769,014 GBP2021-07-01 ~ 2022-06-30
Profit/Loss
2,142,779 GBP2022-07-01 ~ 2023-06-30
2,143,132 GBP2021-07-01 ~ 2022-06-30
Equity
Retained earnings (accumulated losses)
6,643,467 GBP2023-06-30
4,862,188 GBP2022-06-30
3,360,556 GBP2021-06-30
Dividends Paid
Retained earnings (accumulated losses)
-361,500 GBP2022-07-01 ~ 2023-06-30
-641,500 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment
4,608,787 GBP2023-06-30
4,705,524 GBP2022-06-30
Total Inventories
24,053 GBP2023-06-30
36,594 GBP2022-06-30
Debtors
7,606,556 GBP2023-06-30
6,413,981 GBP2022-06-30
Cash at bank and in hand
216,486 GBP2023-06-30
408,536 GBP2022-06-30
Current Assets
7,847,095 GBP2023-06-30
6,859,111 GBP2022-06-30
Creditors
Current
2,485,564 GBP2023-06-30
3,298,057 GBP2022-06-30
Net Current Assets/Liabilities
5,361,531 GBP2023-06-30
3,561,054 GBP2022-06-30
Total Assets Less Current Liabilities
9,970,318 GBP2023-06-30
8,266,578 GBP2022-06-30
Net Assets/Liabilities
6,723,467 GBP2023-06-30
4,942,188 GBP2022-06-30
Wages/Salaries
3,181,646 GBP2022-07-01 ~ 2023-06-30
763,297 GBP2021-07-01 ~ 2022-06-30
Social Security Costs
317,886 GBP2022-07-01 ~ 2023-06-30
78,746 GBP2021-07-01 ~ 2022-06-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
63,924 GBP2022-07-01 ~ 2023-06-30
15,956 GBP2021-07-01 ~ 2022-06-30
Staff Costs/Employee Benefits Expense
3,563,456 GBP2022-07-01 ~ 2023-06-30
857,999 GBP2021-07-01 ~ 2022-06-30
Average Number of Employees
882022-07-01 ~ 2023-06-30
902021-07-01 ~ 2022-06-30
Director Remuneration
12,314 GBP2022-07-01 ~ 2023-06-30
4,750 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
338,829 GBP2022-07-01 ~ 2023-06-30
222,976 GBP2021-07-01 ~ 2022-06-30
Audit Fees/Expenses
13,000 GBP2022-07-01 ~ 2023-06-30
13,000 GBP2021-07-01 ~ 2022-06-30
Current Tax for the Period
596,634 GBP2022-07-01 ~ 2023-06-30
424,411 GBP2021-07-01 ~ 2022-06-30
Tax Expense/Credit at Applicable Tax Rate
568,418 GBP2022-07-01 ~ 2023-06-30
553,308 GBP2021-07-01 ~ 2022-06-30
Dividends Paid on Shares
361,500 GBP2022-07-01 ~ 2023-06-30
641,500 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
246,361 GBP2023-06-30
246,230 GBP2022-06-30
Furniture and fittings
138,589 GBP2023-06-30
127,869 GBP2022-06-30
Motor vehicles
7,125,906 GBP2023-06-30
6,337,746 GBP2022-06-30
Computers
96,054 GBP2023-06-30
88,413 GBP2022-06-30
Property, Plant & Equipment - Gross Cost
7,606,910 GBP2023-06-30
6,800,258 GBP2022-06-30
Property, Plant & Equipment - Disposals
Motor vehicles
-223,175 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Disposals
-223,175 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
182,858 GBP2023-06-30
163,433 GBP2022-06-30
Furniture and fittings
110,335 GBP2023-06-30
98,030 GBP2022-06-30
Motor vehicles
2,620,033 GBP2023-06-30
1,754,709 GBP2022-06-30
Computers
84,897 GBP2023-06-30
78,562 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,998,123 GBP2023-06-30
2,094,734 GBP2022-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
19,425 GBP2022-07-01 ~ 2023-06-30
Furniture and fittings
12,305 GBP2022-07-01 ~ 2023-06-30
Motor vehicles
1,022,018 GBP2022-07-01 ~ 2023-06-30
Computers
6,335 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,060,083 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-156,694 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-156,694 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
Plant and equipment
63,503 GBP2023-06-30
82,797 GBP2022-06-30
Furniture and fittings
28,254 GBP2023-06-30
29,839 GBP2022-06-30
Motor vehicles
4,505,873 GBP2023-06-30
4,583,037 GBP2022-06-30
Computers
11,157 GBP2023-06-30
9,851 GBP2022-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
721,254 GBP2022-07-01 ~ 2023-06-30
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
3,562,664 GBP2023-06-30
3,899,446 GBP2022-06-30
Finished Goods
24,053 GBP2023-06-30
36,594 GBP2022-06-30
Trade Debtors/Trade Receivables
Current
2,169,716 GBP2023-06-30
3,032,447 GBP2022-06-30
Other Debtors
Current
4,649,902 GBP2023-06-30
3,098,202 GBP2022-06-30
Amount of value-added tax that is recoverable
Current
56,539 GBP2023-06-30
85,794 GBP2022-06-30
Prepayments/Accrued Income
Current
730,399 GBP2023-06-30
197,538 GBP2022-06-30
Debtors
Current, Amounts falling due within one year
7,606,556 GBP2023-06-30
6,413,981 GBP2022-06-30
Bank Borrowings/Overdrafts
Current
108,400 GBP2023-06-30
162,600 GBP2022-06-30
Finance Lease Liabilities - Total Present Value
Current
967,358 GBP2023-06-30
1,069,785 GBP2022-06-30
Trade Creditors/Trade Payables
Current
482,362 GBP2023-06-30
980,519 GBP2022-06-30
Corporation Tax Payable
Current
278,326 GBP2023-06-30
424,411 GBP2022-06-30
Other Taxation & Social Security Payable
Current
93,848 GBP2023-06-30
76,863 GBP2022-06-30
Other Creditors
Current
50,146 GBP2023-06-30
49,604 GBP2022-06-30
Accrued Liabilities/Deferred Income
Current
404,574 GBP2023-06-30
254,719 GBP2022-06-30
Bank Borrowings/Overdrafts
Non-current
108,400 GBP2022-06-30
Finance Lease Liabilities - Total Present Value
Non-current
927,958 GBP2023-06-30
1,146,207 GBP2022-06-30
Bank Borrowings
Current, Amounts falling due within one year
108,400 GBP2023-06-30
162,600 GBP2022-06-30
Non-current, Between one and two years
108,400 GBP2022-06-30
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
927,958 GBP2023-06-30
1,146,207 GBP2022-06-30
hire purchase agreements
1,895,316 GBP2023-06-30
2,215,992 GBP2022-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
57,693 GBP2023-06-30
83,578 GBP2022-06-30
Between one and five year
46,705 GBP2023-06-30
84,501 GBP2022-06-30
All periods
104,398 GBP2023-06-30
168,079 GBP2022-06-30
Bank Borrowings
Secured
108,400 GBP2023-06-30
271,000 GBP2022-06-30
Total Borrowings
Secured
2,003,716 GBP2023-06-30
2,486,992 GBP2022-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
968,893 GBP2023-06-30
934,992 GBP2022-06-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
968,893 GBP2023-06-30
934,992 GBP2022-06-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50,000 shares2023-06-30
Class 2 ordinary share
21,428 shares2023-06-30
Equity
4,870,760 GBP2022-06-30
Profit/Loss
Retained earnings (accumulated losses)
2,142,779 GBP2022-07-01 ~ 2023-06-30
Dividends Paid
-361,500 GBP2022-07-01 ~ 2023-06-30