Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Class 2 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
17,912,585 GBP2023-01-01 ~ 2023-12-31
15,178,946 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
15,051,516 GBP2023-01-01 ~ 2023-12-31
13,491,831 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
2,861,069 GBP2023-01-01 ~ 2023-12-31
1,687,115 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
2,384,860 GBP2023-01-01 ~ 2023-12-31
1,288,083 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
485,238 GBP2023-01-01 ~ 2023-12-31
414,169 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
67,110 GBP2023-01-01 ~ 2023-12-31
17,753 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
552,348 GBP2023-01-01 ~ 2023-12-31
431,922 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
139,716 GBP2023-01-01 ~ 2023-12-31
91,373 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
412,632 GBP2023-01-01 ~ 2023-12-31
340,549 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
412,632 GBP2023-01-01 ~ 2023-12-31
340,549 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
1,117,108 GBP2023-12-31
790,265 GBP2022-12-31
Fixed Assets
1,117,108 GBP2023-12-31
790,265 GBP2022-12-31
Total Inventories
18,643 GBP2023-12-31
18,113 GBP2022-12-31
Debtors
2,712,132 GBP2023-12-31
3,292,162 GBP2022-12-31
Cash at bank and in hand
7,237,616 GBP2023-12-31
6,750,173 GBP2022-12-31
Current Assets
9,968,391 GBP2023-12-31
10,060,448 GBP2022-12-31
Net Current Assets/Liabilities
8,449,333 GBP2023-12-31
8,667,882 GBP2022-12-31
Total Assets Less Current Liabilities
9,566,441 GBP2023-12-31
9,458,147 GBP2022-12-31
Net Assets/Liabilities
9,447,096 GBP2023-12-31
9,422,464 GBP2022-12-31
Equity
Called up share capital
200 GBP2023-12-31
200 GBP2022-12-31
200 GBP2021-12-31
Retained earnings (accumulated losses)
9,446,896 GBP2023-12-31
9,422,264 GBP2022-12-31
9,469,715 GBP2021-12-31
Equity
9,447,096 GBP2023-12-31
9,422,464 GBP2022-12-31
9,469,915 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-388,000 GBP2023-01-01 ~ 2023-12-31
-388,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-388,000 GBP2023-01-01 ~ 2023-12-31
-388,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
412,632 GBP2023-01-01 ~ 2023-12-31
340,549 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,032,588 GBP2023-01-01 ~ 2023-12-31
845,286 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
128,567 GBP2023-01-01 ~ 2023-12-31
111,553 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
16,931 GBP2023-01-01 ~ 2023-12-31
12,158 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,178,086 GBP2023-01-01 ~ 2023-12-31
968,997 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
172023-01-01 ~ 2023-12-31
182022-01-01 ~ 2022-12-31
Director Remuneration
402,401 GBP2023-01-01 ~ 2023-12-31
450,514 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
153,748 GBP2023-01-01 ~ 2023-12-31
136,207 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
27,434 GBP2023-01-01 ~ 2023-12-31
26,705 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
56,054 GBP2023-01-01 ~ 2023-12-31
90,827 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
129,912 GBP2023-01-01 ~ 2023-12-31
82,065 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
404,020 GBP2023-12-31
404,020 GBP2022-12-31
Plant and equipment
631,250 GBP2023-12-31
469,363 GBP2022-12-31
Furniture and fittings
8,968 GBP2023-12-31
4,458 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-125,000 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-119 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
217,006 GBP2023-12-31
231,481 GBP2022-12-31
Furniture and fittings
2,610 GBP2023-12-31
1,832 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
55,025 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
897 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-69,500 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-119 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
404,020 GBP2023-12-31
404,020 GBP2022-12-31
Plant and equipment
414,244 GBP2023-12-31
237,882 GBP2022-12-31
Furniture and fittings
6,358 GBP2023-12-31
2,626 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
570,867 GBP2023-12-31
487,654 GBP2022-12-31
Computers
32,282 GBP2023-12-31
12,384 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,647,387 GBP2023-12-31
1,377,879 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-296,584 GBP2023-01-01 ~ 2023-12-31
Computers
-2,760 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-424,463 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
294,080 GBP2023-12-31
345,725 GBP2022-12-31
Computers
16,583 GBP2023-12-31
8,576 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
530,279 GBP2023-12-31
587,614 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
87,059 GBP2023-01-01 ~ 2023-12-31
Computers
10,767 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
153,748 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-138,704 GBP2023-01-01 ~ 2023-12-31
Computers
-2,760 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-211,083 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles
276,787 GBP2023-12-31
141,929 GBP2022-12-31
Computers
15,699 GBP2023-12-31
3,808 GBP2022-12-31
Raw Materials
18,643 GBP2023-12-31
18,113 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,049,893 GBP2023-12-31
2,506,559 GBP2022-12-31
Other Debtors
Current
8,500 GBP2023-12-31
27,000 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
352,618 GBP2023-12-31
320,137 GBP2022-12-31
Prepayments/Accrued Income
Current
38,412 GBP2023-12-31
39,144 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
2,712,132 GBP2023-12-31
3,292,162 GBP2022-12-31
Trade Creditors/Trade Payables
Current
537,039 GBP2023-12-31
764,033 GBP2022-12-31
Amounts owed to group undertakings
Current
1,004 GBP2023-12-31
1,004 GBP2022-12-31
Corporation Tax Payable
Current
146,881 GBP2023-12-31
90,827 GBP2022-12-31
Other Taxation & Social Security Payable
Current
94,487 GBP2023-12-31
92,006 GBP2022-12-31
Other Creditors
Current
678,110 GBP2023-12-31
25,720 GBP2022-12-31
Accrued Liabilities
Current
61,537 GBP2023-12-31
70,820 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
30,737 GBP2023-12-31
23,010 GBP2022-12-31
Between one and five year
19,451 GBP2023-12-31
13,800 GBP2022-12-31
All periods
50,188 GBP2023-12-31
36,810 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
119,345 GBP2023-12-31
35,683 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-12-31
Class 2 ordinary share
100 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
412,632 GBP2023-01-01 ~ 2023-12-31