Property, Plant & Equipment
471,993 GBP2023-12-31
387,524 GBP2022-12-31
Fixed Assets - Investments
4,000 GBP2023-12-31
4,000 GBP2022-12-31
Fixed Assets
475,993 GBP2023-12-31
391,524 GBP2022-12-31
Debtors
Current
637,270 GBP2023-12-31
925,646 GBP2022-12-31
Cash at bank and in hand
1,006,181 GBP2023-12-31
567,238 GBP2022-12-31
Current Assets
1,643,451 GBP2023-12-31
1,492,884 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-1,188,764 GBP2023-12-31
-1,066,426 GBP2022-12-31
Net Current Assets/Liabilities
454,687 GBP2023-12-31
426,458 GBP2022-12-31
Total Assets Less Current Liabilities
930,680 GBP2023-12-31
817,982 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-69,564 GBP2023-12-31
-11,277 GBP2022-12-31
Net Assets/Liabilities
821,907 GBP2023-12-31
789,989 GBP2022-12-31
Equity
Called up share capital
20,000 GBP2023-12-31
20,000 GBP2022-12-31
20,000 GBP2022-01-01
Revaluation reserve
156,973 GBP2023-12-31
160,833 GBP2022-12-31
244,166 GBP2022-01-01
Retained earnings (accumulated losses)
644,934 GBP2023-12-31
609,156 GBP2022-12-31
1,007,683 GBP2022-01-01
Equity
821,907 GBP2023-12-31
789,989 GBP2022-12-31
1,271,849 GBP2022-01-01
Retained earnings (accumulated losses), Restated amount
609,156 GBP2022-12-31
1,087,156 GBP2022-01-01
Restated amount
789,989 GBP2022-12-31
1,271,849 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,433,730 GBP2023-01-01 ~ 2023-12-31
1,119,940 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,433,730 GBP2023-01-01 ~ 2023-12-31
1,119,940 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,401,812 GBP2023-01-01 ~ 2023-12-31
-1,601,800 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-1,401,812 GBP2023-01-01 ~ 2023-12-31
-1,601,800 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation rate used
Motor vehicles
252023-01-01 ~ 2023-12-31
Computers
252023-01-01 ~ 2023-12-31
Average Number of Employees
362023-01-01 ~ 2023-12-31
372022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
350,000 GBP2023-12-31
350,000 GBP2022-12-31
Motor vehicles
190,720 GBP2023-12-31
167,611 GBP2022-12-31
Computers
49,422 GBP2023-12-31
15,334 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
590,142 GBP2023-12-31
532,945 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-95,600 GBP2023-01-01 ~ 2023-12-31
Computers
-3,135 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-98,735 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
90,982 GBP2022-12-31
Computers
7,756 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
145,421 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
25,899 GBP2023-01-01 ~ 2023-12-31
Computers
6,802 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
39,701 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-64,091 GBP2023-01-01 ~ 2023-12-31
Computers
-2,882 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-66,973 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
52,790 GBP2023-12-31
Computers
11,676 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
118,149 GBP2023-12-31
Property, Plant & Equipment
Buildings
296,317 GBP2023-12-31
303,317 GBP2022-12-31
Motor vehicles
137,930 GBP2023-12-31
76,629 GBP2022-12-31
Computers
37,746 GBP2023-12-31
7,578 GBP2022-12-31
Motor vehicles, Under hire purchased contracts or finance leases
137,930 GBP2023-12-31
38,818 GBP2022-12-31
Investments in Subsidiaries
4,000 GBP2023-12-31
4,000 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
570,281 GBP2023-12-31
744,765 GBP2022-12-31
Other Debtors
Current
11,952 GBP2023-12-31
12,052 GBP2022-12-31
Prepayments/Accrued Income
Current
55,037 GBP2023-12-31
168,829 GBP2022-12-31
Trade Creditors/Trade Payables
Current
171,549 GBP2023-12-31
270,818 GBP2022-12-31
Corporation Tax Payable
Current
277,106 GBP2023-12-31
82,434 GBP2022-12-31
Taxation/Social Security Payable
Current
251,761 GBP2023-12-31
236,508 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
15,898 GBP2023-12-31
13,533 GBP2022-12-31
Other Creditors
Current
22,244 GBP2023-12-31
9,582 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
450,206 GBP2023-12-31
453,551 GBP2022-12-31
Creditors
Current
1,188,764 GBP2023-12-31
1,066,426 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
69,564 GBP2023-12-31
11,277 GBP2022-12-31
Minimum gross finance lease payments owing
85,462 GBP2023-12-31
24,810 GBP2022-12-31
Net Deferred Tax Liability/Asset
-39,209 GBP2023-12-31
-16,716 GBP2022-12-31
-22,710 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-22,493 GBP2023-01-01 ~ 2023-12-31
5,994 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-39,844 GBP2023-12-31
-16,716 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
80,000 shares2023-12-31
80,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
0.25 GBP2023-01-01 ~ 2023-12-31
Nominal value of allotted share capital
Class 1 ordinary share
20,000 GBP2023-01-01 ~ 2023-12-31
20,000 GBP2022-01-01 ~ 2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
56,176 GBP2023-12-31
54,540 GBP2022-12-31
Between one and five year
189,125 GBP2023-12-31
235,020 GBP2022-12-31
More than five year
10,281 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
245,301 GBP2023-12-31
299,841 GBP2022-12-31