(expand)Other Interest Receivable/Similar Income (Finance Income)
1,504 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
669,545 GBP2024-01-01 ~ 2024-12-31
1,109,971 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
941,477 GBP2024-01-01 ~ 2024-12-31
1,140,593 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
941,477 GBP2024-01-01 ~ 2024-12-31
1,140,593 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
10,734,000 GBP2024-12-31
11,652,753 GBP2023-12-31
Total Inventories
477,204 GBP2024-12-31
417,832 GBP2023-12-31
Debtors
5,054,117 GBP2024-12-31
4,184,894 GBP2023-12-31
Cash at bank and in hand
639,325 GBP2024-12-31
1,076,751 GBP2023-12-31
Current Assets
6,170,646 GBP2024-12-31
5,679,477 GBP2023-12-31
Creditors
Current
6,364,283 GBP2024-12-31
7,321,726 GBP2023-12-31
Net Current Assets/Liabilities
-193,637 GBP2024-12-31
-1,642,249 GBP2023-12-31
Total Assets Less Current Liabilities
10,540,363 GBP2024-12-31
10,010,504 GBP2023-12-31
Net Assets/Liabilities
6,998,454 GBP2024-12-31
6,056,977 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
Retained earnings (accumulated losses)
6,998,354 GBP2024-12-31
6,056,877 GBP2023-12-31
4,916,284 GBP2022-12-31
Equity
6,998,454 GBP2024-12-31
6,056,977 GBP2023-12-31
4,916,284 GBP2022-12-31
Issue of Equity Instruments
Called up share capital
100 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
100 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
941,477 GBP2024-01-01 ~ 2024-12-31
1,140,593 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,170,651 GBP2024-01-01 ~ 2024-12-31
2,336,939 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
325,008 GBP2024-01-01 ~ 2024-12-31
227,474 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
64,295 GBP2024-01-01 ~ 2024-12-31
50,215 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,559,954 GBP2024-01-01 ~ 2024-12-31
2,614,628 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
702024-01-01 ~ 2024-12-31
582023-01-01 ~ 2023-12-31
Director Remuneration
50,833 GBP2024-01-01 ~ 2024-12-31
40,500 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
2,399,842 GBP2024-01-01 ~ 2024-12-31
2,032,353 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
-1,017,436 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
167,386 GBP2024-01-01 ~ 2024-12-31
260,843 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
4,119,808 GBP2024-12-31
4,119,808 GBP2023-12-31
Plant and equipment
2,211,238 GBP2024-12-31
2,329,527 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-918,411 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
383,400 GBP2024-12-31
Improvements to leasehold property
80,508 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
962,624 GBP2024-12-31
572,184 GBP2023-12-31
Plant and equipment
1,260,988 GBP2024-12-31
1,551,164 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
4,723 GBP2024-01-01 ~ 2024-12-31
Land and buildings, Short leasehold
390,440 GBP2024-01-01 ~ 2024-12-31
Improvements to leasehold property
1,851 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
482,315 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-772,491 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
4,723 GBP2024-12-31
Improvements to leasehold property
1,851 GBP2024-12-31
Property, Plant & Equipment
Land and buildings
378,677 GBP2024-12-31
Land and buildings, Short leasehold
3,157,184 GBP2024-12-31
Improvements to leasehold property
78,657 GBP2024-12-31
Plant and equipment
950,250 GBP2024-12-31
778,363 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
4,587,735 GBP2024-12-31
4,730,712 GBP2023-12-31
Motor vehicles
6,479,517 GBP2024-12-31
6,096,320 GBP2023-12-31
Computers
307,782 GBP2024-12-31
301,992 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
18,169,988 GBP2024-12-31
17,578,359 GBP2023-12-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-379,167 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-41,774 GBP2024-01-01 ~ 2024-12-31
Computers
-12,525 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-1,351,877 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
2,163,447 GBP2024-12-31
1,683,922 GBP2023-12-31
Motor vehicles
2,760,350 GBP2024-12-31
1,853,509 GBP2023-12-31
Computers
282,005 GBP2024-12-31
264,827 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
7,435,988 GBP2024-12-31
5,925,606 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
830,350 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
913,969 GBP2024-01-01 ~ 2024-12-31
Computers
29,703 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
2,653,351 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-350,825 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-7,128 GBP2024-01-01 ~ 2024-12-31
Computers
-12,525 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-1,142,969 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Furniture and fittings
2,424,288 GBP2024-12-31
3,046,790 GBP2023-12-31
Motor vehicles
3,719,167 GBP2024-12-31
4,242,811 GBP2023-12-31
Computers
25,777 GBP2024-12-31
37,165 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Motor vehicles
1,855,624 GBP2024-12-31
1,693,624 GBP2023-12-31
Property, Plant & Equipment - Increase or decrease
Under hire purchased contracts or finance leases, Motor vehicles
162,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Motor vehicles
521,984 GBP2024-12-31
268,475 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Motor vehicles
253,509 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Motor vehicles
1,333,640 GBP2024-12-31
1,425,149 GBP2023-12-31
Merchandise
477,204 GBP2024-12-31
417,832 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,238,473 GBP2024-12-31
1,526,164 GBP2023-12-31
Other Debtors
Current
1,595,619 GBP2024-12-31
469,569 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
1,017,436 GBP2024-12-31
1,017,436 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
88,547 GBP2024-12-31
Prepayments/Accrued Income
Current
1,114,042 GBP2024-12-31
1,171,725 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
5,054,117 GBP2024-12-31
Amounts falling due within one year, Current
4,184,894 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
308,571 GBP2024-12-31
346,280 GBP2023-12-31
Trade Creditors/Trade Payables
Current
436,516 GBP2024-12-31
581,644 GBP2023-12-31
Other Taxation & Social Security Payable
Current
55,723 GBP2024-12-31
83,124 GBP2023-12-31
Other Creditors
Current
131,736 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
3,907,505 GBP2024-12-31
4,970,899 GBP2023-12-31
Accrued Liabilities
Current
928,777 GBP2024-12-31
765,107 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
1,151,624 GBP2024-12-31
1,151,624 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
534,100 GBP2024-12-31
727,786 GBP2023-12-31
Current, hire purchase agreements, Amounts falling due within one year
346,280 GBP2023-12-31
Between one and five year, hire purchase agreements
727,786 GBP2023-12-31
hire purchase agreements
842,671 GBP2024-12-31
1,074,066 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
393,910 GBP2024-12-31
290,718 GBP2023-12-31
Between one and five year
1,163,799 GBP2024-12-31
999,172 GBP2023-12-31
More than five year
2,948,242 GBP2024-12-31
3,184,861 GBP2023-12-31
All periods
4,505,951 GBP2024-12-31
4,474,751 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,685,185 GBP2024-12-31
1,957,117 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
941,477 GBP2024-01-01 ~ 2024-12-31