Average Number of Employees
242023-01-01 ~ 2023-12-31
242022-01-01 ~ 2022-12-31
Turnover/Revenue
10,933,939 GBP2023-01-01 ~ 2023-12-31
16,995,146 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-6,066,814 GBP2023-01-01 ~ 2023-12-31
-10,494,362 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
4,867,125 GBP2023-01-01 ~ 2023-12-31
6,500,784 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,548,707 GBP2023-01-01 ~ 2023-12-31
-3,080,823 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
2,318,418 GBP2023-01-01 ~ 2023-12-31
3,419,961 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
178,046 GBP2023-01-01 ~ 2023-12-31
13,566 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
2,496,464 GBP2023-01-01 ~ 2023-12-31
3,433,527 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,781,562 GBP2023-01-01 ~ 2023-12-31
2,808,074 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
211,612 GBP2023-12-31
224,865 GBP2022-12-31
Fixed Assets
211,612 GBP2023-12-31
224,865 GBP2022-12-31
Total Inventories
149,189 GBP2023-12-31
76,995 GBP2022-12-31
Debtors
Current
1,808,825 GBP2023-12-31
5,006,277 GBP2022-12-31
Cash at bank and in hand
8,120,523 GBP2023-12-31
6,611,988 GBP2022-12-31
Current Assets
10,078,537 GBP2023-12-31
11,695,260 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-5,010,268 GBP2023-12-31
-6,935,306 GBP2022-12-31
Net Current Assets/Liabilities
5,068,269 GBP2023-12-31
4,759,954 GBP2022-12-31
Total Assets Less Current Liabilities
5,279,881 GBP2023-12-31
4,984,819 GBP2022-12-31
Net Assets/Liabilities
5,113,281 GBP2023-12-31
4,818,219 GBP2022-12-31
Equity
Called up share capital
800 GBP2023-12-31
800 GBP2022-12-31
800 GBP2022-01-01
Capital redemption reserve
200 GBP2023-12-31
200 GBP2022-12-31
200 GBP2022-01-01
Retained earnings (accumulated losses)
5,112,281 GBP2023-12-31
4,817,219 GBP2022-12-31
2,135,645 GBP2022-01-01
Equity
5,113,281 GBP2023-12-31
4,818,219 GBP2022-12-31
2,136,645 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,781,562 GBP2023-01-01 ~ 2023-12-31
2,808,074 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,486,500 GBP2023-01-01 ~ 2023-12-31
-126,500 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-1,486,500 GBP2023-01-01 ~ 2023-12-31
-126,500 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
332023-01-01 ~ 2023-12-31
Motor vehicles
252023-01-01 ~ 2023-12-31
Furniture and fittings
332023-01-01 ~ 2023-12-31
Office equipment
332023-01-01 ~ 2023-12-31
Audit Fees/Expenses
15,000 GBP2023-01-01 ~ 2023-12-31
15,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,312,924 GBP2023-01-01 ~ 2023-12-31
3,073,678 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
282,845 GBP2023-01-01 ~ 2023-12-31
398,972 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,929,105 GBP2023-01-01 ~ 2023-12-31
3,685,497 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
1,278,001 GBP2023-01-01 ~ 2023-12-31
2,018,806 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
587,182 GBP2023-01-01 ~ 2023-12-31
652,370 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
1,486,500 GBP2023-01-01 ~ 2023-12-31
126,500 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
64,814 GBP2023-12-31
64,814 GBP2022-12-31
Other
600,463 GBP2023-12-31
570,093 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
665,277 GBP2023-12-31
634,907 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Other
-92,530 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-92,530 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
410,042 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
109,826 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Other
-66,203 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-66,203 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Other
388,851 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
453,665 GBP2023-12-31
Property, Plant & Equipment
Other
211,612 GBP2023-12-31
218,561 GBP2022-12-31
Buildings
6,304 GBP2022-12-31
Raw materials and consumables
425 GBP2023-12-31
800 GBP2022-12-31
Value of work in progress
148,764 GBP2023-12-31
76,195 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
878,276 GBP2023-12-31
3,964,702 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
107,910 GBP2022-12-31
Other Debtors
Current
861,858 GBP2023-12-31
860,514 GBP2022-12-31
Prepayments/Accrued Income
Current
68,691 GBP2023-12-31
73,151 GBP2022-12-31
Cash and Cash Equivalents
8,120,523 GBP2023-12-31
6,611,988 GBP2022-12-31
Trade Creditors/Trade Payables
Current
870,888 GBP2023-12-31
3,267,686 GBP2022-12-31
Amounts owed to group undertakings
Current
1,015,527 GBP2023-12-31
Corporation Tax Payable
Current
529,039 GBP2023-12-31
568,947 GBP2022-12-31
Taxation/Social Security Payable
Current
201,799 GBP2023-12-31
720,991 GBP2022-12-31
Other Creditors
Current
904 GBP2023-12-31
1,609 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
2,392,111 GBP2023-12-31
2,376,073 GBP2022-12-31
Creditors
Current
5,010,268 GBP2023-12-31
6,935,306 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
800 shares2023-12-31
800 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
33,600 GBP2023-12-31
33,600 GBP2022-12-31
Between one and five year
64,400 GBP2023-12-31
98,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
98,000 GBP2023-12-31
131,600 GBP2022-12-31