Average Number of Employees
1232023-01-01 ~ 2023-12-31
1222022-01-01 ~ 2022-12-31
Turnover/Revenue
47,593,406 GBP2023-01-01 ~ 2023-12-31
38,861,521 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-38,866,681 GBP2023-01-01 ~ 2023-12-31
-31,602,774 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
8,726,725 GBP2023-01-01 ~ 2023-12-31
7,258,747 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-6,175,323 GBP2023-01-01 ~ 2023-12-31
-5,500,231 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
2,551,402 GBP2023-01-01 ~ 2023-12-31
1,758,516 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
63,984 GBP2023-01-01 ~ 2023-12-31
62,368 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,391,356 GBP2023-01-01 ~ 2023-12-31
1,135,260 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
3,661,902 GBP2023-12-31
2,618,027 GBP2022-12-31
1,676,996 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,043,875 GBP2023-01-01 ~ 2023-12-31
941,031 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
13,787,291 GBP2023-12-31
14,584,237 GBP2022-12-31
Fixed Assets
13,787,291 GBP2023-12-31
14,584,237 GBP2022-12-31
Total Inventories
4,507,132 GBP2023-12-31
2,667,804 GBP2022-12-31
Debtors
Current
4,727,747 GBP2023-12-31
5,443,138 GBP2022-12-31
Cash at bank and in hand
343,822 GBP2023-12-31
585,845 GBP2022-12-31
Current Assets
9,578,701 GBP2023-12-31
8,696,787 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-10,802,954 GBP2023-12-31
-10,949,883 GBP2022-12-31
Net Current Assets/Liabilities
-1,224,253 GBP2023-12-31
-2,253,096 GBP2022-12-31
Total Assets Less Current Liabilities
12,563,038 GBP2023-12-31
12,331,141 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-8,118,536 GBP2023-12-31
-8,930,514 GBP2022-12-31
Net Assets/Liabilities
4,444,502 GBP2023-12-31
3,400,627 GBP2022-12-31
Equity
Called up share capital
782,600 GBP2023-12-31
782,600 GBP2022-12-31
Equity
4,444,502 GBP2023-12-31
3,400,627 GBP2022-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
102023-01-01 ~ 2023-12-31
Motor vehicles
202023-01-01 ~ 2023-12-31
Furniture and fittings
102023-01-01 ~ 2023-12-31
Office equipment
202023-01-01 ~ 2023-12-31
Computers
252023-01-01 ~ 2023-12-31
Audit Fees/Expenses
25,750 GBP2023-01-01 ~ 2023-12-31
24,687 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
3,897,297 GBP2023-01-01 ~ 2023-12-31
3,705,017 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
393,747 GBP2023-01-01 ~ 2023-12-31
392,407 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
4,408,033 GBP2023-01-01 ~ 2023-12-31
4,174,426 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
102,651 GBP2023-01-01 ~ 2023-12-31
171,526 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
99,109 GBP2023-01-01 ~ 2023-12-31
-8,963 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
413,105 GBP2023-01-01 ~ 2023-12-31
215,699 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
4,213,620 GBP2023-12-31
4,213,620 GBP2022-12-31
Plant and equipment
559,084 GBP2023-12-31
493,422 GBP2022-12-31
Motor vehicles
18,874,859 GBP2023-12-31
18,941,133 GBP2022-12-31
Furniture and fittings
252,195 GBP2023-12-31
236,716 GBP2022-12-31
Office equipment
133,254 GBP2023-12-31
90,397 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-3,964,633 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
310,303 GBP2022-12-31
Motor vehicles
8,198,285 GBP2022-12-31
Furniture and fittings
179,342 GBP2022-12-31
Office equipment
73,117 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
39,093 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
2,791,770 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
18,018 GBP2023-01-01 ~ 2023-12-31
Office equipment, Owned/Freehold
16,736 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-2,055,755 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
349,396 GBP2023-12-31
Motor vehicles
8,934,300 GBP2023-12-31
Furniture and fittings
197,360 GBP2023-12-31
Office equipment
89,853 GBP2023-12-31
Property, Plant & Equipment
Buildings
3,538,808 GBP2023-12-31
3,583,617 GBP2022-12-31
Plant and equipment
209,688 GBP2023-12-31
183,118 GBP2022-12-31
Motor vehicles
9,940,559 GBP2023-12-31
10,742,848 GBP2022-12-31
Furniture and fittings
54,835 GBP2023-12-31
57,374 GBP2022-12-31
Office equipment
43,401 GBP2023-12-31
17,280 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
24,033,012 GBP2023-12-31
23,975,288 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
-3,964,633 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
9,391,050 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
2,910,426 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-2,055,755 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
10,245,721 GBP2023-12-31
Property, Plant & Equipment
Land and buildings
3,538,808 GBP2023-12-31
3,583,617 GBP2022-12-31
Finished Goods/Goods for Resale
4,507,132 GBP2023-12-31
2,667,804 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,854,497 GBP2023-12-31
4,671,693 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
95,504 GBP2023-12-31
34,292 GBP2022-12-31
Other Debtors
Current
506,630 GBP2023-12-31
233,820 GBP2022-12-31
Prepayments/Accrued Income
Current
200,248 GBP2023-12-31
333,356 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
70,868 GBP2023-12-31
169,977 GBP2022-12-31
Bank Overdrafts
-1,965,036 GBP2023-12-31
-608,403 GBP2022-12-31
Cash and Cash Equivalents
-1,621,214 GBP2023-12-31
-22,558 GBP2022-12-31
Bank Overdrafts
Current
1,965,036 GBP2023-12-31
608,403 GBP2022-12-31
Bank Borrowings
Current
181,810 GBP2023-12-31
178,044 GBP2022-12-31
Trade Creditors/Trade Payables
Current
3,551,141 GBP2023-12-31
4,841,636 GBP2022-12-31
Corporation Tax Payable
Current
293,133 GBP2023-12-31
248,116 GBP2022-12-31
Taxation/Social Security Payable
Current
41,091 GBP2023-12-31
366,983 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
4,362,296 GBP2023-12-31
3,552,271 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
408,447 GBP2023-12-31
1,154,430 GBP2022-12-31
Creditors
Current
10,802,954 GBP2023-12-31
10,949,883 GBP2022-12-31
Bank Borrowings
Non-current
1,489,948 GBP2023-12-31
1,674,900 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
6,628,588 GBP2023-12-31
7,255,614 GBP2022-12-31
Creditors
Non-current
8,118,536 GBP2023-12-31
8,930,514 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
181,810 GBP2023-12-31
178,044 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
181,810 GBP2023-12-31
178,044 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
1,489,948 GBP2023-12-31
181,810 GBP2022-12-31
Non-current, Between two and five year
1,493,090 GBP2022-12-31
Total Borrowings
1,671,758 GBP2023-12-31
1,852,944 GBP2022-12-31
Minimum gross finance lease payments owing
10,990,884 GBP2023-12-31
10,807,885 GBP2022-12-31
Net Deferred Tax Liability/Asset
70,868 GBP2023-12-31
169,977 GBP2022-12-31
161,014 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-99,109 GBP2023-01-01 ~ 2023-12-31
8,963 GBP2022-01-01 ~ 2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
782,600 shares2023-12-31
782,600 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
45,000 GBP2023-12-31
40,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
45,000 GBP2023-12-31
40,000 GBP2022-12-31