Average Number of Employees
1712023-01-01 ~ 2023-12-31
1642022-01-01 ~ 2022-12-31
Turnover/Revenue
19,468,542 GBP2023-01-01 ~ 2023-12-31
17,284,659 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-11,332,452 GBP2023-01-01 ~ 2023-12-31
-9,906,153 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
8,136,090 GBP2023-01-01 ~ 2023-12-31
7,378,506 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-6,475,745 GBP2023-01-01 ~ 2023-12-31
-5,732,270 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,660,345 GBP2023-01-01 ~ 2023-12-31
1,646,236 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,628,852 GBP2023-01-01 ~ 2023-12-31
1,620,579 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,584,443 GBP2023-01-01 ~ 2023-12-31
1,651,109 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
1,519,070 GBP2023-12-31
1,370,659 GBP2022-12-31
Fixed Assets - Investments
1 GBP2023-12-31
1 GBP2022-12-31
Fixed Assets
1,519,071 GBP2023-12-31
1,370,660 GBP2022-12-31
Total Inventories
632,209 GBP2023-12-31
671,627 GBP2022-12-31
Debtors
Non-current
78,566 GBP2023-12-31
187,255 GBP2022-12-31
Current
13,095,693 GBP2023-12-31
11,399,334 GBP2022-12-31
Cash at bank and in hand
1,036,286 GBP2023-12-31
549,422 GBP2022-12-31
Current Assets
14,842,754 GBP2023-12-31
12,807,638 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-4,353,476 GBP2023-12-31
-3,967,540 GBP2022-12-31
Net Current Assets/Liabilities
10,489,278 GBP2023-12-31
8,840,098 GBP2022-12-31
Total Assets Less Current Liabilities
12,008,349 GBP2023-12-31
10,210,758 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-436,133 GBP2023-12-31
Net Assets/Liabilities
11,232,664 GBP2023-12-31
9,648,221 GBP2022-12-31
Equity
Called up share capital
118,015 GBP2023-12-31
118,015 GBP2022-12-31
118,015 GBP2022-01-01
Share premium
10,496 GBP2023-12-31
10,496 GBP2022-12-31
10,496 GBP2022-01-01
Other miscellaneous reserve
14,489 GBP2023-12-31
14,489 GBP2022-12-31
14,489 GBP2022-01-01
Retained earnings (accumulated losses)
11,089,664 GBP2023-12-31
9,505,221 GBP2022-12-31
7,854,112 GBP2022-01-01
Equity
11,232,664 GBP2023-12-31
9,648,221 GBP2022-12-31
7,997,112 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,584,443 GBP2023-01-01 ~ 2023-12-31
1,651,109 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
12,000 GBP2023-01-01 ~ 2023-12-31
11,895 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
6,102,279 GBP2023-01-01 ~ 2023-12-31
5,619,682 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
637,104 GBP2023-01-01 ~ 2023-12-31
584,227 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
6,929,722 GBP2023-01-01 ~ 2023-12-31
6,387,967 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
274,534 GBP2023-01-01 ~ 2023-12-31
161,561 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
44,409 GBP2023-01-01 ~ 2023-12-31
-30,530 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
383,115 GBP2023-01-01 ~ 2023-12-31
307,910 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
1,749,159 GBP2023-12-31
1,539,337 GBP2022-12-31
Furniture and fittings
671,441 GBP2023-12-31
613,161 GBP2022-12-31
Office equipment
1,197,816 GBP2023-12-31
1,108,795 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,618,416 GBP2023-12-31
3,261,293 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-298,297 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-298,297 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
817,883 GBP2022-12-31
Furniture and fittings
390,453 GBP2022-12-31
Office equipment
682,298 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,890,634 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
1,818 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
78,724 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
202,323 GBP2023-01-01 ~ 2023-12-31
Under hire purchased contracts or finance leases, Motor vehicles
231,067 GBP2023-01-01 ~ 2023-12-31
Under hire purchased contracts or finance leases
231,067 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-224,678 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-224,678 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
826,090 GBP2023-12-31
Furniture and fittings
469,177 GBP2023-12-31
Office equipment
804,079 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,099,346 GBP2023-12-31
Property, Plant & Equipment
Motor vehicles
923,069 GBP2023-12-31
721,454 GBP2022-12-31
Furniture and fittings
202,264 GBP2023-12-31
222,708 GBP2022-12-31
Office equipment
393,737 GBP2023-12-31
426,497 GBP2022-12-31
Motor vehicles, Under hire purchased contracts or finance leases
909,977 GBP2023-12-31
Under hire purchased contracts or finance leases, Motor vehicles
715,710 GBP2022-12-31
Value of work in progress
213,139 GBP2022-12-31
Finished Goods/Goods for Resale
632,209 GBP2023-12-31
458,488 GBP2022-12-31
Other Debtors
Non-current
78,566 GBP2023-12-31
187,255 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,237,302 GBP2023-12-31
2,880,992 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
8,847,884 GBP2023-12-31
7,229,247 GBP2022-12-31
Other Debtors
Current
186,433 GBP2023-12-31
163,009 GBP2022-12-31
Prepayments/Accrued Income
Current
1,824,074 GBP2023-12-31
1,126,086 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,570,572 GBP2023-12-31
2,282,254 GBP2022-12-31
Amounts owed to group undertakings
Current
192,927 GBP2023-12-31
Taxation/Social Security Payable
Current
351,269 GBP2023-12-31
331,739 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
262,386 GBP2023-12-31
232,202 GBP2022-12-31
Other Creditors
Current
1,880 GBP2023-12-31
8,767 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
974,442 GBP2023-12-31
1,112,578 GBP2022-12-31
Creditors
Current
4,353,476 GBP2023-12-31
3,967,540 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
436,133 GBP2023-12-31
267,394 GBP2022-12-31
Minimum gross finance lease payments owing
698,519 GBP2023-12-31
499,596 GBP2022-12-31
Net Deferred Tax Liability/Asset
-339,552 GBP2023-12-31
-295,143 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-44,409 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-343,544 GBP2023-12-31
-298,881 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
118,015 shares2023-12-31
118,015 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
382,554 GBP2023-12-31
424,045 GBP2022-12-31
Between one and five year
779,697 GBP2023-12-31
379,141 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,162,251 GBP2023-12-31
803,186 GBP2022-12-31