Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
22,991,995 GBP2023-01-01 ~ 2023-12-31
24,778,830 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
20,966,061 GBP2023-01-01 ~ 2023-12-31
23,039,692 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
2,025,934 GBP2023-01-01 ~ 2023-12-31
1,739,138 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
1,703,147 GBP2023-01-01 ~ 2023-12-31
1,611,063 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
385,451 GBP2023-01-01 ~ 2023-12-31
233,119 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
18,581 GBP2023-01-01 ~ 2023-12-31
7,450 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
404,032 GBP2023-01-01 ~ 2023-12-31
240,569 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-52,729 GBP2023-01-01 ~ 2023-12-31
-197,495 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
456,761 GBP2023-01-01 ~ 2023-12-31
438,064 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
456,761 GBP2023-01-01 ~ 2023-12-31
438,064 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
245,716 GBP2023-12-31
161,120 GBP2022-12-31
Debtors
Current
4,773,922 GBP2023-12-31
3,625,387 GBP2022-12-31
Non-current
140,812 GBP2023-12-31
302,769 GBP2022-12-31
Cash at bank and in hand
2,390,535 GBP2023-12-31
2,720,346 GBP2022-12-31
Current Assets
7,305,269 GBP2023-12-31
6,648,502 GBP2022-12-31
Creditors
Current
6,150,375 GBP2023-12-31
5,844,273 GBP2022-12-31
Net Current Assets/Liabilities
1,154,894 GBP2023-12-31
804,229 GBP2022-12-31
Total Assets Less Current Liabilities
1,400,610 GBP2023-12-31
965,349 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)
1,390,610 GBP2023-12-31
955,349 GBP2022-12-31
517,285 GBP2021-12-31
Equity
1,400,610 GBP2023-12-31
965,349 GBP2022-12-31
527,285 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
456,761 GBP2023-01-01 ~ 2023-12-31
438,064 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-21,500 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-21,500 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,918,899 GBP2023-01-01 ~ 2023-12-31
2,525,174 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
288,701 GBP2023-01-01 ~ 2023-12-31
269,795 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
146,317 GBP2023-01-01 ~ 2023-12-31
64,142 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,353,917 GBP2023-01-01 ~ 2023-12-31
2,859,111 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
522023-01-01 ~ 2023-12-31
482022-01-01 ~ 2022-12-31
Director Remuneration
385,238 GBP2023-01-01 ~ 2023-12-31
225,570 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
55,675 GBP2023-01-01 ~ 2023-12-31
50,206 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
27,194 GBP2023-01-01 ~ 2023-12-31
22,587 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
-7,319 GBP2023-01-01 ~ 2023-12-31
-3,733 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
101,008 GBP2023-01-01 ~ 2023-12-31
45,708 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
277,246 GBP2023-12-31
276,005 GBP2022-12-31
Motor vehicles
298,533 GBP2023-12-31
193,104 GBP2022-12-31
Computers
116,026 GBP2023-12-31
101,025 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
691,805 GBP2023-12-31
570,134 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-55,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-55,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
232,815 GBP2023-12-31
218,417 GBP2022-12-31
Motor vehicles
114,613 GBP2023-12-31
99,713 GBP2022-12-31
Computers
98,661 GBP2023-12-31
90,884 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
446,089 GBP2023-12-31
409,014 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
14,398 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
33,500 GBP2023-01-01 ~ 2023-12-31
Computers
7,777 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
55,675 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-18,600 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-18,600 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
44,431 GBP2023-12-31
57,588 GBP2022-12-31
Motor vehicles
183,920 GBP2023-12-31
93,391 GBP2022-12-31
Computers
17,365 GBP2023-12-31
10,141 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,211,267 GBP2023-12-31
1,236,319 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,252,587 GBP2023-12-31
383,320 GBP2022-12-31
Other Debtors
Current
178,327 GBP2023-12-31
322,680 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
173,594 GBP2023-12-31
179,915 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
4,773,922 GBP2023-12-31
3,625,387 GBP2022-12-31
Other Debtors
Non-current
19,000 GBP2023-12-31
Debtors
4,914,734 GBP2023-12-31
3,928,156 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,243,017 GBP2023-12-31
2,236,575 GBP2022-12-31
Other Taxation & Social Security Payable
Current
771,569 GBP2023-12-31
650,501 GBP2022-12-31
Other Creditors
Current
33,805 GBP2023-12-31
3,807 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
288,244 GBP2023-12-31
146,225 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
78,359 GBP2023-12-31
52,430 GBP2022-12-31
Between one and five year
149,111 GBP2023-12-31
91,788 GBP2022-12-31
All periods
227,470 GBP2023-12-31
144,218 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
456,761 GBP2023-01-01 ~ 2023-12-31