Cost of Sales
-12,150,631 GBP2024-01-01 ~ 2024-12-31
-12,326,646 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-4,398,345 GBP2024-01-01 ~ 2024-12-31
-4,381,227 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
118,696 GBP2024-01-01 ~ 2024-12-31
64,922 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-27,468 GBP2024-01-01 ~ 2024-12-31
27,468 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,027,922 GBP2024-01-01 ~ 2024-12-31
1,079,664 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
774,324 GBP2024-01-01 ~ 2024-12-31
785,830 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
2,542,827 GBP2024-12-31
1,380,443 GBP2023-12-31
Fixed Assets - Investments
2,778 GBP2024-12-31
2,778 GBP2023-12-31
Fixed Assets
2,545,605 GBP2024-12-31
1,383,221 GBP2023-12-31
Debtors
1,513,371 GBP2024-12-31
1,365,164 GBP2023-12-31
Current assets - Investments
1,041,807 GBP2024-12-31
1,000,000 GBP2023-12-31
Cash at bank and in hand
2,933,232 GBP2024-12-31
3,148,151 GBP2023-12-31
Current Assets
7,068,068 GBP2024-12-31
6,882,579 GBP2023-12-31
Net Current Assets/Liabilities
5,331,219 GBP2024-12-31
5,643,819 GBP2023-12-31
Total Assets Less Current Liabilities
7,876,824 GBP2024-12-31
7,027,040 GBP2023-12-31
Net Assets/Liabilities
7,559,306 GBP2024-12-31
6,789,982 GBP2023-12-31
Equity
Called up share capital
66 GBP2024-12-31
66 GBP2023-12-31
66 GBP2022-12-31
Share premium
29,900 GBP2024-12-31
29,900 GBP2023-12-31
29,900 GBP2022-12-31
Other miscellaneous reserve
49 GBP2024-12-31
49 GBP2023-12-31
Retained earnings (accumulated losses)
7,529,291 GBP2024-12-31
6,759,967 GBP2023-12-31
7,978,137 GBP2022-12-31
Equity
7,559,306 GBP2024-12-31
6,789,982 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
774,324 GBP2024-01-01 ~ 2024-12-31
785,830 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,004,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-5,000 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
23,000 GBP2024-01-01 ~ 2024-12-31
17,500 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
602024-01-01 ~ 2024-12-31
542023-01-01 ~ 2023-12-31
Wages/Salaries
2,344,648 GBP2024-01-01 ~ 2024-12-31
2,309,696 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
56,671 GBP2024-01-01 ~ 2024-12-31
60,312 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,667,128 GBP2024-01-01 ~ 2024-12-31
2,628,932 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
100,000 GBP2024-01-01 ~ 2024-12-31
120,000 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
80,460 GBP2024-01-01 ~ 2024-12-31
25,188 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
517,979 GBP2024-12-31
441,879 GBP2023-12-31
Furniture and fittings
269,547 GBP2024-12-31
194,228 GBP2023-12-31
Motor vehicles
1,731,415 GBP2024-12-31
1,132,805 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
4,297,065 GBP2024-12-31
2,718,886 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-6,362 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-6,362 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
1,778,124 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
317,046 GBP2024-12-31
267,166 GBP2023-12-31
Furniture and fittings
181,788 GBP2024-12-31
175,801 GBP2023-12-31
Motor vehicles
707,238 GBP2024-12-31
396,616 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,754,238 GBP2024-12-31
1,338,443 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
49,880 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
12,349 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
310,622 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
422,157 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-6,362 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-6,362 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
548,166 GBP2024-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
1,229,958 GBP2024-12-31
451,114 GBP2023-12-31
Plant and equipment
200,933 GBP2024-12-31
174,713 GBP2023-12-31
Furniture and fittings
87,759 GBP2024-12-31
18,427 GBP2023-12-31
Motor vehicles
1,024,177 GBP2024-12-31
736,189 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,347,435 GBP2024-12-31
1,299,606 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
6,823 GBP2024-12-31
0 GBP2023-12-31
Other Debtors
Current
15,015 GBP2024-12-31
15,015 GBP2023-12-31
Prepayments/Accrued Income
Current
144,098 GBP2024-12-31
50,543 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
1,513,371 GBP2024-12-31
1,365,164 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
125,199 GBP2024-12-31
0 GBP2023-12-31
Trade Creditors/Trade Payables
Current
684,040 GBP2024-12-31
546,941 GBP2023-12-31
Corporation Tax Payable
Current
173,138 GBP2024-12-31
47,702 GBP2023-12-31
Other Taxation & Social Security Payable
Current
373,008 GBP2024-12-31
428,569 GBP2023-12-31
Other Creditors
Current
18,018 GBP2024-12-31
0 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
363,446 GBP2024-12-31
215,548 GBP2023-12-31
Creditors
Current
1,736,849 GBP2024-12-31
1,238,760 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
125,199 GBP2024-12-31
0 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
10 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
505 shares2024-12-31
505 shares2023-12-31
Par Value of Share
Class 2 ordinary share
10 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
50 shares2024-12-31
50 shares2023-12-31
Par Value of Share
Class 3 ordinary share
10 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
50 shares2024-12-31
50 shares2023-12-31
Par Value of Share
Class 4 ordinary share
10 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
50 shares2024-12-31
50 shares2023-12-31
Equity
Called up share capital
66 GBP2024-12-31
66 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
228,258 GBP2024-12-31
248,516 GBP2023-12-31
Between two and five year
312,254 GBP2024-12-31
456,758 GBP2023-12-31
More than five year
2,599,333 GBP2024-12-31
2,656,333 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,139,845 GBP2024-12-31
3,361,607 GBP2023-12-31