Average Number of Employees
252023-01-01 ~ 2023-12-31
292022-01-01 ~ 2022-12-31
Turnover/Revenue
8,443,820 GBP2023-01-01 ~ 2023-12-31
7,555,631 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-6,201,549 GBP2023-01-01 ~ 2023-12-31
-5,649,393 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
2,242,271 GBP2023-01-01 ~ 2023-12-31
1,906,238 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,655,387 GBP2023-01-01 ~ 2023-12-31
-1,429,924 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
586,884 GBP2023-01-01 ~ 2023-12-31
476,314 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
106,334 GBP2023-01-01 ~ 2023-12-31
23,002 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
928,790 GBP2023-01-01 ~ 2023-12-31
499,314 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
755,395 GBP2023-01-01 ~ 2023-12-31
404,445 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
19,944 GBP2023-12-31
31,690 GBP2022-12-31
Fixed Assets - Investments
1 GBP2023-12-31
1 GBP2022-12-31
Fixed Assets
19,945 GBP2023-12-31
31,691 GBP2022-12-31
Total Inventories
1,324,455 GBP2023-12-31
1,033,712 GBP2022-12-31
Debtors
Current
3,926,136 GBP2023-12-31
3,232,378 GBP2022-12-31
Cash at bank and in hand
214,576 GBP2023-12-31
233,872 GBP2022-12-31
Current Assets
5,465,167 GBP2023-12-31
4,499,962 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-1,100,990 GBP2023-12-31
-908,529 GBP2022-12-31
Net Current Assets/Liabilities
4,364,177 GBP2023-12-31
3,591,433 GBP2022-12-31
Total Assets Less Current Liabilities
4,384,122 GBP2023-12-31
3,623,124 GBP2022-12-31
Net Assets/Liabilities
4,371,455 GBP2023-12-31
3,616,060 GBP2022-12-31
Equity
Called up share capital
350,000 GBP2023-12-31
350,000 GBP2022-12-31
350,000 GBP2022-01-01
Retained earnings (accumulated losses)
4,021,455 GBP2023-12-31
3,266,060 GBP2022-12-31
2,861,615 GBP2022-01-01
Equity
4,371,455 GBP2023-12-31
3,616,060 GBP2022-12-31
3,211,615 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
755,395 GBP2023-01-01 ~ 2023-12-31
404,445 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
13,800 GBP2023-01-01 ~ 2023-12-31
12,150 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,191,967 GBP2023-01-01 ~ 2023-12-31
1,895,834 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,191,967 GBP2023-01-01 ~ 2023-12-31
1,895,834 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
4,932 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
168,463 GBP2023-01-01 ~ 2023-12-31
94,869 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
49,319 GBP2023-12-31
49,319 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
49,319 GBP2023-12-31
49,319 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
87,643 GBP2023-12-31
88,121 GBP2022-12-31
Motor vehicles
36,915 GBP2023-12-31
18,590 GBP2022-12-31
Office equipment
127,690 GBP2023-12-31
124,331 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
308,611 GBP2023-12-31
287,405 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-1,944 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-14,425 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-26,311 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
84,170 GBP2022-12-31
Motor vehicles
18,590 GBP2022-12-31
Office equipment
109,330 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
255,715 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
4,945 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
26,705 GBP2023-01-01 ~ 2023-12-31
Office equipment, Owned/Freehold
24,545 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
59,263 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-1,944 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-14,425 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-26,311 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
87,171 GBP2023-12-31
Motor vehicles
30,870 GBP2023-12-31
Office equipment
123,933 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
288,667 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
472 GBP2023-12-31
3,951 GBP2022-12-31
Motor vehicles
6,045 GBP2023-12-31
Office equipment
3,757 GBP2023-12-31
15,001 GBP2022-12-31
Value of work in progress
156,011 GBP2023-12-31
117,749 GBP2022-12-31
Finished Goods/Goods for Resale
1,168,444 GBP2023-12-31
915,963 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,238,915 GBP2023-12-31
1,338,990 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
2,615,260 GBP2023-12-31
1,850,000 GBP2022-12-31
Other Debtors
Current
11,013 GBP2023-12-31
4,235 GBP2022-12-31
Prepayments/Accrued Income
Current
60,948 GBP2023-12-31
39,153 GBP2022-12-31
Cash and Cash Equivalents
214,576 GBP2023-12-31
233,872 GBP2022-12-31
Trade Creditors/Trade Payables
Current
511,649 GBP2023-12-31
371,539 GBP2022-12-31
Corporation Tax Payable
Current
69,689 GBP2023-12-31
5,911 GBP2022-12-31
Taxation/Social Security Payable
Current
32,037 GBP2023-12-31
14,708 GBP2022-12-31
Other Creditors
Current
2,942 GBP2023-12-31
1,676 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
484,673 GBP2023-12-31
514,695 GBP2022-12-31
Creditors
Current
1,100,990 GBP2023-12-31
908,529 GBP2022-12-31
Net Deferred Tax Liability/Asset
-12,667 GBP2023-12-31
-7,064 GBP2022-12-31
-7,064 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-5,603 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-12,667 GBP2023-12-31
-7,064 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
350,000 shares2023-12-31
350,000 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
62,787 GBP2023-12-31
19,868 GBP2022-12-31
Between one and five year
94,312 GBP2023-12-31
67,882 GBP2022-12-31
More than five year
27,200 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
184,299 GBP2023-12-31
87,750 GBP2022-12-31