Average Number of Employees
522023-01-01 ~ 2023-12-31
492022-01-01 ~ 2022-12-31
Intangible Assets
10,000 GBP2023-12-31
Property, Plant & Equipment
626,346 GBP2023-12-31
657,450 GBP2022-12-31
Fixed Assets
636,346 GBP2023-12-31
657,450 GBP2022-12-31
Total Inventories
415,097 GBP2023-12-31
371,313 GBP2022-12-31
Debtors
Current
862,122 GBP2023-12-31
953,949 GBP2022-12-31
Cash at bank and in hand
2,632,083 GBP2023-12-31
2,183,635 GBP2022-12-31
Current Assets
3,909,302 GBP2023-12-31
3,508,897 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-1,243,712 GBP2023-12-31
-1,125,588 GBP2022-12-31
Net Current Assets/Liabilities
2,665,590 GBP2023-12-31
2,383,309 GBP2022-12-31
Total Assets Less Current Liabilities
3,301,936 GBP2023-12-31
3,040,759 GBP2022-12-31
Net Assets/Liabilities
2,975,362 GBP2023-12-31
2,326,304 GBP2022-12-31
Equity
Called up share capital
108 GBP2023-12-31
108 GBP2022-12-31
Share premium
93,206 GBP2023-12-31
93,206 GBP2022-12-31
Retained earnings (accumulated losses)
2,882,048 GBP2023-12-31
2,232,990 GBP2022-12-31
Equity
2,975,362 GBP2023-12-31
2,326,304 GBP2022-12-31
Intangible Assets - Gross Cost
Goodwill
49,044 GBP2023-12-31
49,044 GBP2022-12-31
Intangible Assets - Gross Cost
64,044 GBP2023-12-31
54,044 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
49,044 GBP2023-12-31
49,044 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
54,044 GBP2023-12-31
54,044 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
881,711 GBP2023-12-31
835,668 GBP2022-12-31
Motor vehicles
387,244 GBP2023-12-31
320,740 GBP2022-12-31
Furniture and fittings
14,763 GBP2023-12-31
14,180 GBP2022-12-31
Office equipment
168,531 GBP2023-12-31
147,894 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,514,437 GBP2023-12-31
1,368,482 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
424,185 GBP2022-12-31
Motor vehicles
148,067 GBP2022-12-31
Furniture and fittings
7,706 GBP2022-12-31
Office equipment
104,408 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
711,034 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
66,305 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
177,057 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
507,876 GBP2023-12-31
Motor vehicles
214,372 GBP2023-12-31
Furniture and fittings
10,009 GBP2023-12-31
Office equipment
121,303 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
888,091 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
373,835 GBP2023-12-31
411,484 GBP2022-12-31
Motor vehicles
172,872 GBP2023-12-31
172,673 GBP2022-12-31
Furniture and fittings
4,754 GBP2023-12-31
6,474 GBP2022-12-31
Office equipment
47,228 GBP2023-12-31
43,486 GBP2022-12-31
Motor vehicles, Under hire purchased contracts or finance leases
37,943 GBP2023-12-31
49,618 GBP2022-12-31
Under hire purchased contracts or finance leases
37,943 GBP2023-12-31
49,618 GBP2022-12-31
Other Debtors
Current
40,101 GBP2023-12-31
40,100 GBP2022-12-31
Prepayments/Accrued Income
Current
113,035 GBP2023-12-31
93,688 GBP2022-12-31
Bank Overdrafts
Current
336 GBP2023-12-31
336 GBP2022-12-31
Bank Borrowings
Current
160,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
586,105 GBP2023-12-31
462,484 GBP2022-12-31
Corporation Tax Payable
Current
221,071 GBP2023-12-31
162,843 GBP2022-12-31
Taxation/Social Security Payable
Current
200,599 GBP2023-12-31
157,067 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
7,063 GBP2023-12-31
7,062 GBP2022-12-31
Other Creditors
Current
12,374 GBP2023-12-31
11,644 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
216,164 GBP2023-12-31
164,152 GBP2022-12-31
Creditors
Current
1,243,712 GBP2023-12-31
1,125,588 GBP2022-12-31
Bank Borrowings
Non-current
400,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
8,828 GBP2023-12-31
15,891 GBP2022-12-31
Creditors
Non-current
8,828 GBP2023-12-31
415,891 GBP2022-12-31
Minimum gross finance lease payments owing
15,891 GBP2023-12-31
22,953 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2023-12-31
1,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
0.102023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
84 shares2023-12-31
84 shares2022-12-31
Par Value of Share
Class 2 ordinary share
0.102023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
215,000 GBP2023-12-31
205,000 GBP2022-12-31
Between one and five year
880,000 GBP2023-12-31
875,000 GBP2022-12-31
More than five year
770,000 GBP2023-12-31
1,100,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,865,000 GBP2023-12-31
2,180,000 GBP2022-12-31