Average Number of Employees
1652023-01-01 ~ 2023-12-31
1512022-01-01 ~ 2022-12-31
Profit/Loss
96,218 GBP2023-01-01 ~ 2023-12-31
104,253 GBP2022-01-01 ~ 2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
65,945 GBP2023-12-31
26,390 GBP2022-12-31
Turnover/Revenue
13,413,289 GBP2023-01-01 ~ 2023-12-31
10,485,999 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
10,033,490 GBP2023-01-01 ~ 2023-12-31
7,594,505 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
3,379,799 GBP2023-01-01 ~ 2023-12-31
2,891,494 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
67,133 GBP2023-01-01 ~ 2023-12-31
27,324 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
4,365,352 GBP2023-01-01 ~ 2023-12-31
3,300,565 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
204,762 GBP2023-01-01 ~ 2023-12-31
42,939 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
65,374 GBP2023-01-01 ~ 2023-12-31
48,205 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
139,388 GBP2023-01-01 ~ 2023-12-31
-5,266 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
43,170 GBP2023-01-01 ~ 2023-12-31
-109,519 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
96,218 GBP2023-01-01 ~ 2023-12-31
104,253 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
1,877,720 GBP2023-12-31
1,781,502 GBP2022-12-31
1,677,249 GBP2021-12-31
Property, Plant & Equipment
404,459 GBP2023-12-31
105,558 GBP2022-12-31
Total Inventories
1,339,369 GBP2023-12-31
959,943 GBP2022-12-31
Debtors
5,525,357 GBP2023-12-31
3,748,980 GBP2022-12-31
Cash at bank and in hand
7,272 GBP2023-12-31
44,198 GBP2022-12-31
Current Assets
6,871,998 GBP2023-12-31
4,753,121 GBP2022-12-31
Creditors
Amounts falling due within one year
4,888,024 GBP2023-12-31
2,756,842 GBP2022-12-31
Net Current Assets/Liabilities
1,983,974 GBP2023-12-31
1,996,279 GBP2022-12-31
Total Assets Less Current Liabilities
2,388,433 GBP2023-12-31
2,101,837 GBP2022-12-31
Creditors
Amounts falling due after one year
444,668 GBP2023-12-31
293,845 GBP2022-12-31
Net Assets/Liabilities
1,877,820 GBP2023-12-31
1,781,602 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
Equity
1,877,820 GBP2023-12-31
1,781,602 GBP2022-12-31
Property, Plant & Equipment - Depreciation Expense
57,542 GBP2023-01-01 ~ 2023-12-31
26,390 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation rate used
Furniture and fittings
0.202023-01-01 ~ 2023-12-31
Motor vehicles
0.202023-01-01 ~ 2023-12-31
Average number of employees in administration and support functions
902023-01-01 ~ 2023-12-31
502022-01-01 ~ 2022-12-31
Wages/Salaries
6,223,627 GBP2023-01-01 ~ 2023-12-31
5,267,583 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
580,722 GBP2023-01-01 ~ 2023-12-31
500,498 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
6,804,349 GBP2023-01-01 ~ 2023-12-31
5,768,081 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
102,049 GBP2023-01-01 ~ 2023-12-31
148,098 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
39,555 GBP2023-01-01 ~ 2023-12-31
-8,393 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
32,617 GBP2023-01-01 ~ 2023-12-31
-1,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
37,807 GBP2023-12-31
37,807 GBP2022-12-31
Motor vehicles
570,045 GBP2023-12-31
236,523 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
607,852 GBP2023-12-31
274,330 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-36,700 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-36,700 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
21,053 GBP2023-12-31
16,864 GBP2022-12-31
Motor vehicles
182,340 GBP2023-12-31
151,908 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
203,393 GBP2023-12-31
168,772 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
4,189 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
53,353 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
57,542 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-22,921 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-22,921 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Furniture and fittings
16,754 GBP2023-12-31
20,943 GBP2022-12-31
Motor vehicles
387,705 GBP2023-12-31
84,615 GBP2022-12-31
Under hire purchased contracts or finance leases, Motor vehicles
349,917 GBP2023-12-31
57,020 GBP2022-12-31
Value of work in progress
1,339,369 GBP2023-12-31
959,943 GBP2022-12-31
Trade Debtors/Trade Receivables
4,267,342 GBP2023-12-31
2,787,777 GBP2022-12-31
Prepayments/Accrued Income
62,075 GBP2023-12-31
105,834 GBP2022-12-31
Other Debtors
92,378 GBP2023-12-31
133,310 GBP2022-12-31
Bank Overdrafts
-1,070,945 GBP2023-12-31
-504,016 GBP2022-12-31
Cash and Cash Equivalents
-1,063,673 GBP2023-12-31
-459,818 GBP2022-12-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
1,173,134 GBP2023-12-31
599,838 GBP2022-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
1,808,246 GBP2023-12-31
1,307,821 GBP2022-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
176,810 GBP2023-12-31
83,650 GBP2022-12-31
Corporation Tax Payable
Amounts falling due within one year
21,333 GBP2023-12-31
36,188 GBP2022-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
1,377,507 GBP2023-12-31
435,610 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
78,969 GBP2023-12-31
28,439 GBP2022-12-31
Other Creditors
Amounts falling due within one year
127,926 GBP2023-12-31
130,347 GBP2022-12-31
Bank Borrowings/Overdrafts
Amounts falling due after one year
178,229 GBP2023-12-31
283,533 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
266,439 GBP2023-12-31
10,312 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
78,969 GBP2023-12-31
28,439 GBP2022-12-31
Between one and five year
266,439 GBP2023-12-31
10,312 GBP2022-12-31
Minimum gross finance lease payments owing
345,408 GBP2023-12-31
38,751 GBP2022-12-31
Deferred Tax Liabilities
65,945 GBP2023-12-31
26,390 GBP2022-12-31
Par Value of Share
Class 1 ordinary share
1 shares2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-12-31
100 shares2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
311,760 GBP2023-12-31
311,760 GBP2022-12-31
Between one and five year
311,760 GBP2023-12-31
623,520 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
623,520 GBP2023-12-31
935,280 GBP2022-12-31