Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
13,690,863 GBP2023-01-01 ~ 2023-12-31
13,124,894 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
11,005,970 GBP2023-01-01 ~ 2023-12-31
10,619,482 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
2,684,893 GBP2023-01-01 ~ 2023-12-31
2,505,412 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
2,391,712 GBP2023-01-01 ~ 2023-12-31
2,106,914 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
352,411 GBP2023-01-01 ~ 2023-12-31
560,881 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
1,601 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
73,579 GBP2023-01-01 ~ 2023-12-31
44,569 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
280,433 GBP2023-01-01 ~ 2023-12-31
516,312 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
28,321 GBP2023-01-01 ~ 2023-12-31
123,428 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
252,112 GBP2023-01-01 ~ 2023-12-31
392,884 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
252,112 GBP2023-01-01 ~ 2023-12-31
392,884 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
5,165,919 GBP2023-12-31
4,095,870 GBP2022-12-31
Total Inventories
72,933 GBP2023-12-31
72,933 GBP2022-12-31
Debtors
2,673,136 GBP2023-12-31
2,834,013 GBP2022-12-31
Cash at bank and in hand
353,058 GBP2023-12-31
124,364 GBP2022-12-31
Current Assets
3,099,127 GBP2023-12-31
3,031,310 GBP2022-12-31
Creditors
Current
2,488,887 GBP2023-12-31
2,201,654 GBP2022-12-31
Net Current Assets/Liabilities
610,240 GBP2023-12-31
829,656 GBP2022-12-31
Total Assets Less Current Liabilities
5,776,159 GBP2023-12-31
4,925,526 GBP2022-12-31
Creditors
Non-current
-1,433,023 GBP2023-12-31
-842,823 GBP2022-12-31
Net Assets/Liabilities
3,832,626 GBP2023-12-31
3,600,514 GBP2022-12-31
Equity
Called up share capital
10,000 GBP2023-12-31
10,000 GBP2022-12-31
10,000 GBP2021-12-31
Retained earnings (accumulated losses)
3,822,626 GBP2023-12-31
3,590,514 GBP2022-12-31
3,197,630 GBP2021-12-31
Equity
3,832,626 GBP2023-12-31
3,600,514 GBP2022-12-31
3,207,630 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
252,112 GBP2023-01-01 ~ 2023-12-31
392,884 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-20,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-20,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,906,362 GBP2023-01-01 ~ 2023-12-31
3,644,608 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
377,221 GBP2023-01-01 ~ 2023-12-31
379,331 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
70,885 GBP2023-01-01 ~ 2023-12-31
73,257 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
4,354,468 GBP2023-01-01 ~ 2023-12-31
4,097,196 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1072023-01-01 ~ 2023-12-31
1092022-01-01 ~ 2022-12-31
Director Remuneration
99,297 GBP2023-01-01 ~ 2023-12-31
77,632 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
998,380 GBP2023-01-01 ~ 2023-12-31
829,689 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
11,500 GBP2023-01-01 ~ 2023-12-31
11,000 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
65,902 GBP2023-01-01 ~ 2023-12-31
98,099 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
742,480 GBP2023-12-31
612,505 GBP2022-12-31
Plant and equipment
68,570 GBP2023-12-31
50,395 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
25,217 GBP2023-12-31
20,200 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
5,017 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
742,480 GBP2023-12-31
612,505 GBP2022-12-31
Plant and equipment
43,353 GBP2023-12-31
30,195 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
70,373 GBP2023-12-31
54,914 GBP2022-12-31
Motor vehicles
9,613,435 GBP2023-12-31
8,589,567 GBP2022-12-31
Computers
32,175 GBP2023-12-31
30,774 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
10,552,033 GBP2023-12-31
9,363,155 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-1,039,089 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-1,039,089 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
40,110 GBP2023-12-31
33,899 GBP2022-12-31
Motor vehicles
5,293,583 GBP2023-12-31
5,188,046 GBP2022-12-31
Computers
24,912 GBP2023-12-31
22,848 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,386,114 GBP2023-12-31
5,267,285 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
6,211 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
985,088 GBP2023-01-01 ~ 2023-12-31
Computers
2,064 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
998,380 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-879,551 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-879,551 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Furniture and fittings
30,263 GBP2023-12-31
21,015 GBP2022-12-31
Motor vehicles
4,319,852 GBP2023-12-31
3,401,521 GBP2022-12-31
Computers
7,263 GBP2023-12-31
7,926 GBP2022-12-31
Merchandise
72,933 GBP2023-12-31
72,933 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,535,370 GBP2023-12-31
2,737,535 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
45,425 GBP2022-12-31
Prepayments/Accrued Income
Current
137,766 GBP2023-12-31
51,053 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
2,673,136 GBP2023-12-31
2,834,013 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
816,094 GBP2023-12-31
606,645 GBP2022-12-31
Trade Creditors/Trade Payables
Current
765,868 GBP2023-12-31
762,031 GBP2022-12-31
Other Taxation & Social Security Payable
Current
96,672 GBP2023-12-31
97,291 GBP2022-12-31
Other Creditors
Current
375,467 GBP2023-12-31
404,257 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
199,030 GBP2023-12-31
91,834 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
1,433,023 GBP2023-12-31
842,823 GBP2022-12-31
Between one and five year, hire purchase agreements
1,433,023 GBP2023-12-31
842,823 GBP2022-12-31
hire purchase agreements
2,249,117 GBP2023-12-31
1,449,468 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
52,000 GBP2023-12-31
52,000 GBP2022-12-31
Between one and five year
208,000 GBP2023-12-31
208,000 GBP2022-12-31
More than five year
121,333 GBP2023-12-31
173,333 GBP2022-12-31
All periods
381,333 GBP2023-12-31
433,333 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
510,510 GBP2023-12-31
482,189 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
252,112 GBP2023-01-01 ~ 2023-12-31