Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
28,538,171 GBP2023-01-01 ~ 2023-12-31
34,953,863 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
25,192,058 GBP2023-01-01 ~ 2023-12-31
30,824,343 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
3,346,113 GBP2023-01-01 ~ 2023-12-31
4,129,520 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
3,351,782 GBP2023-01-01 ~ 2023-12-31
3,515,986 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-5,669 GBP2023-01-01 ~ 2023-12-31
613,534 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
22,066 GBP2023-01-01 ~ 2023-12-31
14,696 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
83 GBP2023-01-01 ~ 2023-12-31
3,596 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
16,314 GBP2023-01-01 ~ 2023-12-31
624,634 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
4,803 GBP2023-01-01 ~ 2023-12-31
35,993 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
11,511 GBP2023-01-01 ~ 2023-12-31
588,641 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
11,511 GBP2023-01-01 ~ 2023-12-31
588,641 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
295,127 GBP2023-12-31
337,080 GBP2022-12-31
Total Inventories
395,684 GBP2023-12-31
1,202,023 GBP2022-12-31
Debtors
3,652,669 GBP2023-12-31
5,989,200 GBP2022-12-31
Cash at bank and in hand
1,904,008 GBP2023-12-31
2,976,162 GBP2022-12-31
Current Assets
5,952,361 GBP2023-12-31
10,167,385 GBP2022-12-31
Creditors
Current
4,652,592 GBP2023-12-31
8,572,397 GBP2022-12-31
Net Current Assets/Liabilities
1,299,769 GBP2023-12-31
1,594,988 GBP2022-12-31
Total Assets Less Current Liabilities
1,594,896 GBP2023-12-31
1,932,068 GBP2022-12-31
Net Assets/Liabilities
1,551,231 GBP2023-12-31
1,873,720 GBP2022-12-31
Equity
Called up share capital
220 GBP2023-12-31
220 GBP2022-12-31
220 GBP2021-12-31
Share premium
380 GBP2023-12-31
380 GBP2022-12-31
380 GBP2021-12-31
Retained earnings (accumulated losses)
1,550,631 GBP2023-12-31
1,873,120 GBP2022-12-31
1,284,479 GBP2021-12-31
Equity
1,551,231 GBP2023-12-31
1,873,720 GBP2022-12-31
1,285,079 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
11,511 GBP2023-01-01 ~ 2023-12-31
588,641 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-334,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-334,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,235,903 GBP2023-01-01 ~ 2023-12-31
2,553,734 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
259,221 GBP2023-01-01 ~ 2023-12-31
311,663 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
229,286 GBP2023-01-01 ~ 2023-12-31
243,660 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,724,410 GBP2023-01-01 ~ 2023-12-31
3,109,057 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
432023-01-01 ~ 2023-12-31
442022-01-01 ~ 2022-12-31
Director Remuneration
283,302 GBP2023-01-01 ~ 2023-12-31
408,608 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
140,616 GBP2023-01-01 ~ 2023-12-31
79,899 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
10,673 GBP2023-01-01 ~ 2023-12-31
8,500 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
19,486 GBP2023-01-01 ~ 2023-12-31
72,866 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
3,837 GBP2023-01-01 ~ 2023-12-31
118,680 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
334,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
42,159 GBP2023-12-31
105,024 GBP2022-12-31
Furniture and fittings
19,907 GBP2023-12-31
26,155 GBP2022-12-31
Motor vehicles
409,869 GBP2023-12-31
340,572 GBP2022-12-31
Computers
225,845 GBP2023-12-31
259,323 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
697,780 GBP2023-12-31
731,074 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-62,865 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-6,248 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-33,602 GBP2023-01-01 ~ 2023-12-31
Computers
-50,151 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-152,866 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
38,224 GBP2023-12-31
98,784 GBP2022-12-31
Furniture and fittings
19,722 GBP2023-12-31
25,856 GBP2022-12-31
Motor vehicles
161,950 GBP2023-12-31
55,755 GBP2022-12-31
Computers
182,757 GBP2023-12-31
213,599 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
402,653 GBP2023-12-31
393,994 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
1,559 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
73 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
121,467 GBP2023-01-01 ~ 2023-12-31
Computers
17,517 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
140,616 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-62,119 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-6,207 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-15,272 GBP2023-01-01 ~ 2023-12-31
Computers
-48,359 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-131,957 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
3,935 GBP2023-12-31
6,240 GBP2022-12-31
Furniture and fittings
185 GBP2023-12-31
299 GBP2022-12-31
Motor vehicles
247,919 GBP2023-12-31
284,817 GBP2022-12-31
Computers
43,088 GBP2023-12-31
45,724 GBP2022-12-31
Raw Materials
5,325 GBP2023-12-31
5,325 GBP2022-12-31
Value of work in progress
390,359 GBP2023-12-31
1,196,698 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,211,396 GBP2023-12-31
5,273,522 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
184,013 GBP2022-12-31
Other Debtors
Current
16,478 GBP2023-12-31
4,946 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
158,206 GBP2022-12-31
Prepayments/Accrued Income
Current
271,948 GBP2023-12-31
206,426 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
3,652,669 GBP2023-12-31
5,989,200 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,811,484 GBP2023-12-31
6,128,622 GBP2022-12-31
Amounts owed to group undertakings
Current
69,068 GBP2023-12-31
25,013 GBP2022-12-31
Corporation Tax Payable
Current
19,486 GBP2023-12-31
72,866 GBP2022-12-31
Other Taxation & Social Security Payable
Current
188,230 GBP2023-12-31
163,675 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
262,656 GBP2023-12-31
438,879 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
56,490 GBP2023-12-31
Between one and five year
224,372 GBP2023-12-31
151,256 GBP2022-12-31
All periods
280,862 GBP2023-12-31
151,256 GBP2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
50,719 GBP2023-12-31
51,592 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
43,665 GBP2023-12-31
58,348 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
220 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
11,511 GBP2023-01-01 ~ 2023-12-31