Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
4,509,703 GBP2023-01-01 ~ 2023-12-31
4,413,992 GBP2022-01-01 ~ 2022-12-31
Raw materials and consumables used in the production process
1,462,888 GBP2023-01-01 ~ 2023-12-31
1,642,943 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,587,081 GBP2023-01-01 ~ 2023-12-31
2,388,064 GBP2022-01-01 ~ 2022-12-31
Expenses related to depreciation, amortization, and impairment of assets
66,031 GBP2023-01-01 ~ 2023-12-31
40,305 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
135,650 GBP2023-01-01 ~ 2023-12-31
-233,396 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
130,708 GBP2023-01-01 ~ 2023-12-31
52,364 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-106,690 GBP2023-01-01 ~ 2023-12-31
-512,529 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-106,690 GBP2023-01-01 ~ 2023-12-31
-512,529 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-106,690 GBP2023-01-01 ~ 2023-12-31
-512,529 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
84,968 GBP2023-12-31
22,783 GBP2022-12-31
Property, Plant & Equipment
237,363 GBP2023-12-31
37,820 GBP2022-12-31
Fixed Assets
322,331 GBP2023-12-31
60,603 GBP2022-12-31
Debtors
2,806,655 GBP2023-12-31
2,630,248 GBP2022-12-31
Cash at bank and in hand
26 GBP2023-12-31
26 GBP2022-12-31
Current Assets
2,806,681 GBP2023-12-31
2,630,274 GBP2022-12-31
Creditors
Current
2,693,486 GBP2023-12-31
1,225,023 GBP2022-12-31
Net Current Assets/Liabilities
113,195 GBP2023-12-31
1,405,251 GBP2022-12-31
Total Assets Less Current Liabilities
435,526 GBP2023-12-31
1,465,854 GBP2022-12-31
Creditors
Non-current
197,325 GBP2023-12-31
1,120,963 GBP2022-12-31
Net Assets/Liabilities
238,201 GBP2023-12-31
344,891 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2021-12-31
Retained earnings (accumulated losses)
238,101 GBP2023-12-31
344,791 GBP2022-12-31
857,320 GBP2021-12-31
Equity
238,201 GBP2023-12-31
344,891 GBP2022-12-31
857,420 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-106,690 GBP2023-01-01 ~ 2023-12-31
-512,529 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,254,885 GBP2023-01-01 ~ 2023-12-31
2,077,733 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
247,241 GBP2023-01-01 ~ 2023-12-31
245,353 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
84,955 GBP2023-01-01 ~ 2023-12-31
64,978 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
522023-01-01 ~ 2023-12-31
532022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
19,023 GBP2023-01-01 ~ 2023-12-31
16,792 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-25,095 GBP2023-01-01 ~ 2023-12-31
-97,381 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
245,058 GBP2023-12-31
138,849 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
160,090 GBP2023-12-31
116,066 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
44,024 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Net goodwill
84,968 GBP2023-12-31
22,783 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
853,500 GBP2023-12-31
707,186 GBP2022-12-31
Motor vehicles
8,000 GBP2023-12-31
8,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
861,500 GBP2023-12-31
715,186 GBP2022-12-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-75,498 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-75,498 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
620,937 GBP2023-12-31
675,766 GBP2022-12-31
Motor vehicles
3,200 GBP2023-12-31
1,600 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
624,137 GBP2023-12-31
677,366 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
17,423 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
1,600 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
19,023 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-72,252 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-72,252 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Furniture and fittings
232,563 GBP2023-12-31
31,420 GBP2022-12-31
Motor vehicles
4,800 GBP2023-12-31
6,400 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
595,009 GBP2023-12-31
371,079 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,993,718 GBP2023-12-31
1,921,064 GBP2022-12-31
Other Debtors
Current
6,998 GBP2023-12-31
1,998 GBP2022-12-31
Prepayments/Accrued Income
Current
50,500 GBP2023-12-31
74,526 GBP2022-12-31
Prepayments
Current
38,426 GBP2023-12-31
132,581 GBP2022-12-31
Debtors
Amounts falling due within one year, Current
2,684,651 GBP2023-12-31
2,501,248 GBP2022-12-31
Other Debtors
Non-current
122,004 GBP2023-12-31
129,000 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
1,473,629 GBP2023-12-31
78,517 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
39,600 GBP2023-12-31
Trade Creditors/Trade Payables
Current
333,274 GBP2023-12-31
294,210 GBP2022-12-31
Amounts owed to group undertakings
Current
14,693 GBP2023-12-31
25 GBP2022-12-31
Other Taxation & Social Security Payable
Current
216,758 GBP2023-12-31
272,684 GBP2022-12-31
Other Creditors
Current
71,598 GBP2023-12-31
23,165 GBP2022-12-31
Accrued Liabilities
Current
96,149 GBP2023-12-31
119,410 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
24,425 GBP2023-12-31
1,110,938 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
144,200 GBP2023-12-31
Other Creditors
Non-current
28,700 GBP2023-12-31
Bank Borrowings
Non-current, Between one and two years
10,162 GBP2023-12-31
Between two and five year, Non-current
14,263 GBP2023-12-31
24,157 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
hire purchase agreements
183,800 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
49,764 GBP2023-12-31
Between one and five year
1,009,996 GBP2023-12-31
More than five year
1,230,044 GBP2023-12-31
All periods
2,289,804 GBP2023-12-31
Bank Overdrafts
Secured
374,756 GBP2023-12-31
33,286 GBP2022-12-31
Bank Borrowings
Secured
1,123,298 GBP2023-12-31
1,156,169 GBP2022-12-31
Total Borrowings
Secured
1,681,854 GBP2023-12-31
1,189,455 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-106,690 GBP2023-01-01 ~ 2023-12-31