Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
15,598,992 GBP2023-01-01 ~ 2023-12-31
15,823,223 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
12,486,162 GBP2023-01-01 ~ 2023-12-31
12,825,037 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
3,112,830 GBP2023-01-01 ~ 2023-12-31
2,998,186 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
1,980,015 GBP2023-01-01 ~ 2023-12-31
1,828,460 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,133,698 GBP2023-01-01 ~ 2023-12-31
1,171,652 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
23,143 GBP2023-01-01 ~ 2023-12-31
591 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
8,738 GBP2023-01-01 ~ 2023-12-31
6,182 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,179,265 GBP2023-01-01 ~ 2023-12-31
1,003,021 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
299,114 GBP2023-01-01 ~ 2023-12-31
215,656 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
880,151 GBP2023-01-01 ~ 2023-12-31
787,365 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
880,151 GBP2023-01-01 ~ 2023-12-31
787,365 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
584,747 GBP2023-12-31
360,161 GBP2022-12-31
Total Inventories
199,037 GBP2023-12-31
260,558 GBP2022-12-31
Debtors
1,856,403 GBP2023-12-31
1,535,018 GBP2022-12-31
Current assets - Investments
767,452 GBP2023-12-31
667,425 GBP2022-12-31
Cash at bank and in hand
3,199,429 GBP2023-12-31
2,398,560 GBP2022-12-31
Current Assets
6,022,321 GBP2023-12-31
4,861,561 GBP2022-12-31
Creditors
Current
2,972,893 GBP2023-12-31
2,506,979 GBP2022-12-31
Net Current Assets/Liabilities
3,049,428 GBP2023-12-31
2,354,582 GBP2022-12-31
Total Assets Less Current Liabilities
3,634,175 GBP2023-12-31
2,714,743 GBP2022-12-31
Creditors
Non-current
-75,874 GBP2023-12-31
-62,882 GBP2022-12-31
Net Assets/Liabilities
3,450,225 GBP2023-12-31
2,570,074 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2021-12-31
Retained earnings (accumulated losses)
3,450,125 GBP2023-12-31
2,569,974 GBP2022-12-31
1,782,609 GBP2021-12-31
Equity
3,450,225 GBP2023-12-31
2,570,074 GBP2022-12-31
1,782,709 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
880,151 GBP2023-01-01 ~ 2023-12-31
787,365 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
3,047,175 GBP2023-01-01 ~ 2023-12-31
3,026,593 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
290,281 GBP2023-01-01 ~ 2023-12-31
308,880 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
224,234 GBP2023-01-01 ~ 2023-12-31
172,065 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,561,690 GBP2023-01-01 ~ 2023-12-31
3,507,538 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
862023-01-01 ~ 2023-12-31
902022-01-01 ~ 2022-12-31
Director Remuneration
93,553 GBP2023-01-01 ~ 2023-12-31
98,597 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
32,528 GBP2023-01-01 ~ 2023-12-31
44,251 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
13,700 GBP2023-01-01 ~ 2023-12-31
12,100 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
275,316 GBP2023-01-01 ~ 2023-12-31
216,781 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
277,127 GBP2023-01-01 ~ 2023-12-31
190,574 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
72,610 GBP2023-12-31
61,910 GBP2022-12-31
Motor vehicles
1,087,284 GBP2023-12-31
1,018,144 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,351,308 GBP2023-12-31
1,080,054 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-69,745 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-69,745 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
191,414 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
61,250 GBP2023-12-31
60,503 GBP2022-12-31
Motor vehicles
704,354 GBP2023-12-31
659,390 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
766,561 GBP2023-12-31
719,893 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
957 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
747 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
109,039 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
110,743 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-64,075 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-64,075 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
957 GBP2023-12-31
Property, Plant & Equipment
Land and buildings
190,457 GBP2023-12-31
Furniture and fittings
11,360 GBP2023-12-31
1,407 GBP2022-12-31
Motor vehicles
382,930 GBP2023-12-31
358,754 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
78,215 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
303,959 GBP2023-12-31
253,989 GBP2022-12-31
Merchandise
199,037 GBP2023-12-31
260,558 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
72,787 GBP2023-12-31
183,791 GBP2022-12-31
Prepayments/Accrued Income
Current
15,601 GBP2023-12-31
14,463 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
1,856,403 GBP2023-12-31
1,535,018 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
102,263 GBP2023-12-31
73,467 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,783,726 GBP2023-12-31
1,453,921 GBP2022-12-31
Corporation Tax Payable
Current
275,316 GBP2023-12-31
214,291 GBP2022-12-31
Other Taxation & Social Security Payable
Current
109,316 GBP2023-12-31
111,902 GBP2022-12-31
Other Creditors
Current
3,662 GBP2023-12-31
11,412 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
314,502 GBP2023-12-31
247,148 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
75,874 GBP2023-12-31
62,882 GBP2022-12-31
Between one and five year, hire purchase agreements
75,874 GBP2023-12-31
62,882 GBP2022-12-31
hire purchase agreements
178,137 GBP2023-12-31
136,349 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
36,899 GBP2023-12-31
36,899 GBP2022-12-31
Between one and five year
145,349 GBP2023-12-31
146,248 GBP2022-12-31
More than five year
9,000 GBP2023-12-31
45,000 GBP2022-12-31
All periods
191,248 GBP2023-12-31
228,147 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
108,076 GBP2023-12-31
81,787 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
880,151 GBP2023-01-01 ~ 2023-12-31