Average Number of Employees
172023-01-01 ~ 2023-12-31
162021-10-18 ~ 2022-12-31
Intangible Assets
1,550,000 GBP2023-12-31
1,750,000 GBP2022-12-31
Property, Plant & Equipment
828,972 GBP2023-12-31
797,081 GBP2022-12-31
Fixed Assets
2,378,972 GBP2023-12-31
2,547,081 GBP2022-12-31
Total Inventories
369,894 GBP2023-12-31
774,309 GBP2022-12-31
Debtors
Current
538,927 GBP2023-12-31
330,133 GBP2022-12-31
Cash at bank and in hand
138,598 GBP2023-12-31
479,024 GBP2022-12-31
Current Assets
1,047,419 GBP2023-12-31
1,583,466 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-3,416,318 GBP2023-12-31
-3,443,392 GBP2022-12-31
Net Current Assets/Liabilities
-2,368,899 GBP2023-12-31
-1,859,926 GBP2022-12-31
Net Assets/Liabilities
-71,509 GBP2023-12-31
488,103 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
Retained earnings (accumulated losses)
-71,609 GBP2023-12-31
488,003 GBP2022-12-31
Equity
-71,509 GBP2023-12-31
488,103 GBP2022-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
252023-01-01 ~ 2023-12-31
Motor vehicles
252023-01-01 ~ 2023-12-31
Furniture and fittings
252023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
2,000,000 GBP2023-12-31
2,000,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
450,000 GBP2023-12-31
250,000 GBP2022-12-31
Intangible Assets
Goodwill
1,550,000 GBP2023-12-31
1,750,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,093,059 GBP2023-12-31
964,458 GBP2022-12-31
Motor vehicles
355,615 GBP2023-12-31
188,550 GBP2022-12-31
Furniture and fittings
10,669 GBP2023-12-31
5,135 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,460,343 GBP2023-12-31
1,159,143 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-29,500 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-60,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-89,500 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
301,404 GBP2022-12-31
Motor vehicles
58,926 GBP2022-12-31
Furniture and fittings
1,607 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
362,062 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
198,862 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
52,472 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
2,267 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
253,701 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
22,483 GBP2023-01-01 ~ 2023-12-31
Under hire purchased contracts or finance leases
22,483 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-3,750 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-3,125 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-6,875 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
496,516 GBP2023-12-31
Motor vehicles
130,756 GBP2023-12-31
Furniture and fittings
3,874 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
631,371 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
596,543 GBP2023-12-31
663,054 GBP2022-12-31
Motor vehicles
224,859 GBP2023-12-31
129,624 GBP2022-12-31
Furniture and fittings
6,795 GBP2023-12-31
3,528 GBP2022-12-31
Motor vehicles, Under hire purchased contracts or finance leases
67,447 GBP2023-12-31
Finished Goods/Goods for Resale
369,894 GBP2023-12-31
774,309 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
278,822 GBP2023-12-31
185,219 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
209,600 GBP2023-12-31
79,600 GBP2022-12-31
Other Debtors
Current
9,100 GBP2023-12-31
27,974 GBP2022-12-31
Prepayments/Accrued Income
Current
41,405 GBP2023-12-31
37,340 GBP2022-12-31
Trade Creditors/Trade Payables
Current
68,635 GBP2023-12-31
97,527 GBP2022-12-31
Corporation Tax Payable
Current
89,258 GBP2022-12-31
Taxation/Social Security Payable
Current
344,549 GBP2023-12-31
320,184 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
41,977 GBP2023-12-31
Other Creditors
Current
2,947,857 GBP2023-12-31
2,923,793 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
13,300 GBP2023-12-31
12,630 GBP2022-12-31
Creditors
Current
3,416,318 GBP2023-12-31
3,443,392 GBP2022-12-31
Net Deferred Tax Liability/Asset
-81,582 GBP2023-12-31
-199,052 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
117,470 GBP2023-01-01 ~ 2023-12-31
-199,052 GBP2021-10-18 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-185,916 GBP2023-12-31
-199,052 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-12-31
100 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31