Average Number of Employees
02023-01-01 ~ 2023-12-31
02022-01-01 ~ 2022-12-31
Equity
Called up share capital
4,225,000 GBP2023-12-31
4,225,000 GBP2022-12-31
4,225,000 GBP2022-01-01
Retained earnings (accumulated losses)
2,481,000 GBP2023-12-31
1,619,000 GBP2022-12-31
980,000 GBP2022-01-01
Equity
6,706,000 GBP2023-12-31
5,844,000 GBP2022-12-31
5,205,000 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,462,000 GBP2023-01-01 ~ 2023-12-31
639,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,462,000 GBP2023-01-01 ~ 2023-12-31
639,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,462,000 GBP2023-01-01 ~ 2023-12-31
639,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,462,000 GBP2023-01-01 ~ 2023-12-31
639,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-600,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-600,000 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-600,000 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
-600,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
681,000 GBP2023-01-01 ~ 2023-12-31
659,000 GBP2022-01-01 ~ 2022-12-31
Cash and Cash Equivalents
2,127,000 GBP2023-12-31
4,951,000 GBP2022-12-31
1,291,000 GBP2022-01-01
Cash at bank and in hand
2,127,000 GBP2023-12-31
4,951,000 GBP2022-12-31
Audit Fees/Expenses
50,000 GBP2023-01-01 ~ 2023-12-31
48,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
16,710,000 GBP2023-01-01 ~ 2023-12-31
13,766,000 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
1,884,000 GBP2023-01-01 ~ 2023-12-31
1,617,000 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
19,976,000 GBP2023-01-01 ~ 2023-12-31
16,492,000 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
159,000 GBP2023-01-01 ~ 2023-12-31
310,000 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
415,000 GBP2023-01-01 ~ 2023-12-31
507,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,877,000 GBP2023-01-01 ~ 2023-12-31
1,146,000 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
357,000 GBP2023-01-01 ~ 2023-12-31
218,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
1,496,000 GBP2023-12-31
2,575,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
1,266,000 GBP2023-12-31
2,253,000 GBP2022-12-31
Intangible Assets
Goodwill
230,000 GBP2023-12-31
322,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
236,000 GBP2023-12-31
258,000 GBP2022-12-31
Plant and equipment
334,000 GBP2023-12-31
324,000 GBP2022-12-31
Motor vehicles
11,955,000 GBP2023-12-31
11,370,000 GBP2022-12-31
Computers
14,000 GBP2023-12-31
29,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
12,539,000 GBP2023-12-31
11,981,000 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-151,000 GBP2023-01-01 ~ 2023-12-31
Computers
-28,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-179,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase or decrease due to transfers between classes
-86,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
137,000 GBP2022-12-31
Motor vehicles
3,121,000 GBP2022-12-31
Computers
28,000 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
3,286,000 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
19,000 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
658,000 GBP2023-01-01 ~ 2023-12-31
Computers, Owned/Freehold
4,000 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
681,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-235,000 GBP2023-01-01 ~ 2023-12-31
Computers
-28,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-263,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
156,000 GBP2023-12-31
Motor vehicles
3,544,000 GBP2023-12-31
Computers
4,000 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,704,000 GBP2023-12-31
Property, Plant & Equipment
Buildings
236,000 GBP2023-12-31
258,000 GBP2022-12-31
Plant and equipment
178,000 GBP2023-12-31
187,000 GBP2022-12-31
Motor vehicles
8,411,000 GBP2023-12-31
8,249,000 GBP2022-12-31
Computers
10,000 GBP2023-12-31
1,000 GBP2022-12-31
Property, Plant & Equipment
8,835,000 GBP2023-12-31
8,695,000 GBP2022-12-31
Motor vehicles, Under hire purchased contracts or finance leases
1,140,000 GBP2023-12-31
8,249,000 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,086,000 GBP2023-12-31
844,000 GBP2022-12-31
Other Debtors
Current
351,000 GBP2023-12-31
381,000 GBP2022-12-31
Prepayments/Accrued Income
Current
1,157,000 GBP2023-12-31
1,428,000 GBP2022-12-31
Debtors
Current
3,455,000 GBP2023-12-31
3,295,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
744,000 GBP2023-12-31
1,307,000 GBP2022-12-31
Corporation Tax Payable
Current
26,000 GBP2023-12-31
140,000 GBP2022-12-31
Taxation/Social Security Payable
Current
419,000 GBP2023-12-31
972,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
860,000 GBP2023-12-31
1,347,000 GBP2022-12-31
Other Creditors
Current
2,070,000 GBP2023-12-31
2,193,000 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
2,089,000 GBP2023-12-31
3,027,000 GBP2022-12-31
Creditors
Current
6,208,000 GBP2023-12-31
8,986,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
280,000 GBP2023-12-31
1,140,000 GBP2022-12-31
Net Deferred Tax Liability/Asset
1,453,000 GBP2023-12-31
1,293,000 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
160,000 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
1,453,000 GBP2023-12-31
1,293,000 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
4,225,000 shares2023-12-31
4,225,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
02023-01-01 ~ 2023-12-31
Nominal value of allotted share capital
Class 1 ordinary share
4,225,000 GBP2023-01-01 ~ 2023-12-31
4,225,000 GBP2022-01-01 ~ 2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
3,394,000 GBP2023-12-31
2,900,000 GBP2022-12-31
Between one and five year
1,731,000 GBP2023-12-31
2,866,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
5,125,000 GBP2023-12-31
5,766,000 GBP2022-12-31