Average Number of Employees
472023-01-01 ~ 2023-12-31
402022-01-01 ~ 2022-12-31
Turnover/Revenue
29,986,726 GBP2023-01-01 ~ 2023-12-31
24,141,971 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-23,501,908 GBP2023-01-01 ~ 2023-12-31
-17,930,841 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
6,484,818 GBP2023-01-01 ~ 2023-12-31
6,211,130 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,244,052 GBP2023-01-01 ~ 2023-12-31
-2,387,070 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
4,411,266 GBP2023-01-01 ~ 2023-12-31
3,994,560 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
527,872 GBP2023-01-01 ~ 2023-12-31
110,417 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
5,336,334 GBP2023-01-01 ~ 2023-12-31
4,104,471 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
4,079,342 GBP2023-01-01 ~ 2023-12-31
3,529,247 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
334,131 GBP2023-12-31
351,045 GBP2022-12-31
Property, Plant & Equipment
2,808,259 GBP2023-12-31
2,951,815 GBP2022-12-31
Fixed Assets - Investments
1,462,878 GBP2023-12-31
32,878 GBP2022-12-31
Fixed Assets
4,605,268 GBP2023-12-31
3,335,738 GBP2022-12-31
Debtors
Current
21,484,149 GBP2023-12-31
16,863,679 GBP2022-12-31
Cash at bank and in hand
11,565,923 GBP2023-12-31
11,839,437 GBP2022-12-31
Current Assets
33,050,072 GBP2023-12-31
28,703,116 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-8,836,245 GBP2023-12-31
-7,247,134 GBP2022-12-31
Net Current Assets/Liabilities
24,213,827 GBP2023-12-31
21,455,982 GBP2022-12-31
Total Assets Less Current Liabilities
28,819,095 GBP2023-12-31
24,791,720 GBP2022-12-31
Net Assets/Liabilities
28,782,417 GBP2023-12-31
24,703,075 GBP2022-12-31
Equity
Called up share capital
25,184 GBP2023-12-31
25,184 GBP2022-12-31
25,184 GBP2022-01-01
Share premium
68,773 GBP2023-12-31
68,773 GBP2022-12-31
68,773 GBP2022-01-01
Other miscellaneous reserve
5,000 GBP2023-12-31
5,000 GBP2022-12-31
5,000 GBP2022-01-01
Retained earnings (accumulated losses)
28,683,460 GBP2023-12-31
24,604,118 GBP2022-12-31
21,074,871 GBP2022-01-01
Equity
28,782,417 GBP2023-12-31
24,703,075 GBP2022-12-31
21,173,828 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
4,079,342 GBP2023-01-01 ~ 2023-12-31
3,529,247 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation rate used
Furniture and fittings
02023-01-01 ~ 2023-12-31
Computers
02023-01-01 ~ 2023-12-31
Audit Fees/Expenses
9,800 GBP2023-01-01 ~ 2023-12-31
9,500 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,442,919 GBP2023-01-01 ~ 2023-12-31
1,431,528 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
115,648 GBP2023-01-01 ~ 2023-12-31
103,863 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,587,958 GBP2023-01-01 ~ 2023-12-31
1,558,865 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
33,333 GBP2023-01-01 ~ 2023-12-31
115,000 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-51,967 GBP2023-01-01 ~ 2023-12-31
-21,952 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
1,334,084 GBP2023-01-01 ~ 2023-12-31
779,849 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Computer software
10,541 GBP2023-12-31
9,568 GBP2022-12-31
Goodwill
398,950 GBP2023-12-31
398,950 GBP2022-12-31
Intangible Assets - Gross Cost
409,491 GBP2023-12-31
408,518 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
73,142 GBP2023-12-31
57,184 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
75,360 GBP2023-12-31
57,473 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
17,887 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
325,808 GBP2023-12-31
341,766 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
6,812,846 GBP2023-12-31
6,852,047 GBP2022-12-31
Furniture and fittings
1,442,246 GBP2023-12-31
1,434,667 GBP2022-12-31
Computers
39,231 GBP2023-12-31
37,460 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
8,294,323 GBP2023-12-31
8,324,174 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
-230,462 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
1,098,658 GBP2022-12-31
Computers
14,442 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
5,372,359 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
135,908 GBP2023-01-01 ~ 2023-12-31
Computers, Owned/Freehold
7,758 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
231,929 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-118,224 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
1,234,566 GBP2023-12-31
Computers
22,200 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,486,064 GBP2023-12-31
Property, Plant & Equipment
Buildings
2,583,548 GBP2023-12-31
2,592,788 GBP2022-12-31
Furniture and fittings
207,680 GBP2023-12-31
336,009 GBP2022-12-31
Computers
17,031 GBP2023-12-31
23,018 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
20,348,138 GBP2023-12-31
16,215,505 GBP2022-12-31
Other Debtors
Current
288,765 GBP2023-12-31
131,724 GBP2022-12-31
Prepayments/Accrued Income
Current
847,246 GBP2023-12-31
516,450 GBP2022-12-31
Cash and Cash Equivalents
11,565,923 GBP2023-12-31
11,839,437 GBP2022-12-31
Trade Creditors/Trade Payables
Current
991,319 GBP2023-12-31
1,150,739 GBP2022-12-31
Amounts owed to group undertakings
Current
2,933,120 GBP2023-12-31
1,749,868 GBP2022-12-31
Corporation Tax Payable
Current
558,958 GBP2023-12-31
684,339 GBP2022-12-31
Taxation/Social Security Payable
Current
55,153 GBP2023-12-31
42,221 GBP2022-12-31
Other Creditors
Current
2,281,998 GBP2023-12-31
2,613,012 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
2,015,697 GBP2023-12-31
1,006,955 GBP2022-12-31
Creditors
Current
8,836,245 GBP2023-12-31
7,247,134 GBP2022-12-31
Net Deferred Tax Liability/Asset
-36,678 GBP2023-12-31
-88,645 GBP2022-12-31
-110,597 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
51,967 GBP2023-01-01 ~ 2023-12-31
21,952 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-37,893 GBP2023-12-31
-89,674 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
134 shares2023-12-31
134 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
22,500 shares2023-12-31
22,500 shares2022-12-31
Par Value of Share
Class 2 ordinary share
1.002023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
2,550 shares2023-12-31
2,550 shares2022-12-31
Par Value of Share
Class 3 ordinary share
1.002023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
32,021 GBP2023-12-31
28,000 GBP2022-12-31
Between one and five year
112,000 GBP2023-12-31
112,000 GBP2022-12-31
More than five year
28,153 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
144,021 GBP2023-12-31
168,153 GBP2022-12-31