Average Number of Employees
2282023-01-01 ~ 2023-12-31
1002022-01-01 ~ 2022-12-31
Turnover/Revenue
36,893,082 GBP2023-01-01 ~ 2023-12-31
22,122,482 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-27,371,596 GBP2023-01-01 ~ 2023-12-31
-17,227,576 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
9,521,486 GBP2023-01-01 ~ 2023-12-31
4,894,906 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-8,981,487 GBP2023-01-01 ~ 2023-12-31
-6,290,417 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
539,999 GBP2023-01-01 ~ 2023-12-31
344,489 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
445,419 GBP2023-01-01 ~ 2023-12-31
262,461 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
275,200 GBP2023-01-01 ~ 2023-12-31
196,352 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
5,236,016 GBP2023-12-31
4,047,115 GBP2022-12-31
Fixed Assets
5,236,016 GBP2023-12-31
4,047,115 GBP2022-12-31
Debtors
Current
8,289,123 GBP2023-12-31
10,168,063 GBP2022-12-31
Cash at bank and in hand
68,402 GBP2023-12-31
98,867 GBP2022-12-31
Current Assets
8,357,525 GBP2023-12-31
10,266,930 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-6,061,981 GBP2023-12-31
-10,771,519 GBP2022-12-31
Net Current Assets/Liabilities
2,295,544 GBP2023-12-31
-504,589 GBP2022-12-31
Total Assets Less Current Liabilities
7,531,560 GBP2023-12-31
3,542,526 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-3,671,842 GBP2023-12-31
-355,874 GBP2022-12-31
Net Assets/Liabilities
2,898,991 GBP2023-12-31
2,723,791 GBP2022-12-31
Equity
Called up share capital
100,000 GBP2023-12-31
100,000 GBP2022-12-31
100,000 GBP2022-01-01
Retained earnings (accumulated losses)
2,798,991 GBP2023-12-31
2,623,791 GBP2022-12-31
2,727,439 GBP2022-01-01
Equity
2,898,991 GBP2023-12-31
2,723,791 GBP2022-12-31
2,827,439 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
275,200 GBP2023-01-01 ~ 2023-12-31
196,352 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-100,000 GBP2023-01-01 ~ 2023-12-31
-300,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-100,000 GBP2023-01-01 ~ 2023-12-31
-300,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
8,746,978 GBP2023-01-01 ~ 2023-12-31
4,209,971 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
895,433 GBP2023-01-01 ~ 2023-12-31
475,415 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
10,076,089 GBP2023-01-01 ~ 2023-12-31
4,970,002 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
980,693 GBP2023-01-01 ~ 2023-12-31
928,184 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
208,399 GBP2023-01-01 ~ 2023-12-31
19,664 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
104,765 GBP2023-01-01 ~ 2023-12-31
49,868 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
100,000 GBP2023-01-01 ~ 2023-12-31
300,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
190,000 GBP2023-12-31
190,000 GBP2022-12-31
Plant and equipment
2,075,030 GBP2023-12-31
1,716,367 GBP2022-12-31
Motor vehicles
2,254,757 GBP2023-12-31
980,707 GBP2022-12-31
Office equipment
328,997 GBP2023-12-31
487,159 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
6,393,733 GBP2023-12-31
4,835,870 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-147,677 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-556,034 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-917,984 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
66,604 GBP2022-12-31
Motor vehicles
329,687 GBP2022-12-31
Office equipment
313,571 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
788,755 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
294,991 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
386,057 GBP2023-01-01 ~ 2023-12-31
Office equipment, Owned/Freehold
66,839 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
869,924 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-77,038 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-210,104 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-500,962 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
284,557 GBP2023-12-31
Motor vehicles
505,640 GBP2023-12-31
Office equipment
166,590 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,157,717 GBP2023-12-31
Property, Plant & Equipment
Buildings
190,000 GBP2023-12-31
190,000 GBP2022-12-31
Plant and equipment
1,790,473 GBP2023-12-31
1,649,763 GBP2022-12-31
Motor vehicles
1,749,117 GBP2023-12-31
651,020 GBP2022-12-31
Office equipment
162,407 GBP2023-12-31
173,588 GBP2022-12-31
Under hire purchased contracts or finance leases
1,441,141 GBP2023-12-31
821,937 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
6,318,676 GBP2023-12-31
6,301,358 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
947,680 GBP2023-12-31
1,667,774 GBP2022-12-31
Other Debtors
Current
35,486 GBP2023-12-31
727,747 GBP2022-12-31
Prepayments/Accrued Income
Current
987,281 GBP2023-12-31
1,471,184 GBP2022-12-31
Bank Overdrafts
Current
26,092 GBP2023-12-31
1,636,954 GBP2022-12-31
Other Remaining Borrowings
Current
5,832 GBP2022-12-31
Trade Creditors/Trade Payables
Current
3,381,237 GBP2023-12-31
3,504,436 GBP2022-12-31
Amounts owed to group undertakings
Current
545,602 GBP2023-12-31
3,659,266 GBP2022-12-31
Corporation Tax Payable
Current
188,284 GBP2022-12-31
Taxation/Social Security Payable
Current
867,376 GBP2023-12-31
863,486 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
608,431 GBP2023-12-31
278,744 GBP2022-12-31
Other Creditors
Current
497,594 GBP2023-12-31
167,445 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
135,649 GBP2023-12-31
467,072 GBP2022-12-31
Creditors
Current
6,061,981 GBP2023-12-31
10,771,519 GBP2022-12-31
Other Remaining Borrowings
Non-current
13,608 GBP2023-12-31
13,608 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
697,344 GBP2023-12-31
342,266 GBP2022-12-31
Creditors
Non-current
3,671,842 GBP2023-12-31
355,874 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
5,832 GBP2022-12-31
Total Borrowings
13,608 GBP2023-12-31
19,440 GBP2022-12-31
Minimum gross finance lease payments owing
1,305,775 GBP2023-12-31
621,010 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-208,399 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
899,909 GBP2023-12-31
60,927 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2023-12-31
100,000 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
864,000 GBP2023-12-31
843,887 GBP2022-12-31
Between one and five year
2,025,273 GBP2023-12-31
2,353,330 GBP2022-12-31
More than five year
1,953,167 GBP2023-12-31
2,135,522 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
4,842,440 GBP2023-12-31
5,332,739 GBP2022-12-31