Cost of Sales
-11,023,437 GBP2023-01-01 ~ 2023-12-31
-9,465,676 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-5,042 GBP2023-01-01 ~ 2023-12-31
-40,666 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,720,544 GBP2023-01-01 ~ 2023-12-31
-1,487,849 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
761,600 GBP2023-01-01 ~ 2023-12-31
312,132 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-187,723 GBP2023-01-01 ~ 2023-12-31
187,723 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
573,877 GBP2023-01-01 ~ 2023-12-31
312,132 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
1,041,509 GBP2023-12-31
847,199 GBP2022-12-31
Fixed Assets - Investments
100 GBP2023-12-31
100 GBP2022-12-31
Fixed Assets
1,041,609 GBP2023-12-31
847,299 GBP2022-12-31
Debtors
3,571,229 GBP2023-12-31
3,217,652 GBP2022-12-31
Cash at bank and in hand
1,223,139 GBP2023-12-31
441,540 GBP2022-12-31
Current Assets
4,849,845 GBP2023-12-31
3,712,027 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-3,716,972 GBP2023-12-31
-2,838,493 GBP2022-12-31
Net Current Assets/Liabilities
1,132,873 GBP2023-12-31
873,534 GBP2022-12-31
Total Assets Less Current Liabilities
2,174,482 GBP2023-12-31
1,720,833 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-31,465 GBP2023-12-31
-192,274 GBP2022-12-31
Net Assets/Liabilities
2,102,435 GBP2023-12-31
1,528,559 GBP2022-12-31
Equity
Called up share capital
11,764 GBP2023-12-31
11,764 GBP2022-12-31
11,764 GBP2021-12-31
Retained earnings (accumulated losses)
2,090,671 GBP2023-12-31
1,516,795 GBP2022-12-31
1,263,993 GBP2021-12-31
Equity
2,102,435 GBP2023-12-31
1,528,559 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
573,877 GBP2023-01-01 ~ 2023-12-31
312,132 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-59,330 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
15,600 GBP2023-01-01 ~ 2023-12-31
14,860 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1172023-01-01 ~ 2023-12-31
1222022-01-01 ~ 2022-12-31
Wages/Salaries
4,588,474 GBP2023-01-01 ~ 2023-12-31
4,248,269 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
135,054 GBP2023-01-01 ~ 2023-12-31
107,015 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
5,133,298 GBP2023-01-01 ~ 2023-12-31
4,759,328 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
174,571 GBP2023-01-01 ~ 2023-12-31
173,799 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
40,582 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
862,983 GBP2023-12-31
760,641 GBP2022-12-31
Plant and equipment
155,823 GBP2023-12-31
143,302 GBP2022-12-31
Furniture and fittings
194,525 GBP2023-12-31
152,189 GBP2022-12-31
Motor vehicles
445,686 GBP2023-12-31
316,751 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,659,017 GBP2023-12-31
1,372,883 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-31,257 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-31,257 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
128,848 GBP2023-12-31
113,548 GBP2022-12-31
Plant and equipment
133,315 GBP2023-12-31
125,813 GBP2022-12-31
Furniture and fittings
153,034 GBP2023-12-31
139,203 GBP2022-12-31
Motor vehicles
202,311 GBP2023-12-31
147,120 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
617,508 GBP2023-12-31
525,684 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
15,300 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
7,502 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
13,831 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
81,125 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
117,758 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-25,934 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-25,934 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
734,135 GBP2023-12-31
647,093 GBP2022-12-31
Plant and equipment
22,508 GBP2023-12-31
17,489 GBP2022-12-31
Furniture and fittings
41,491 GBP2023-12-31
12,986 GBP2022-12-31
Motor vehicles
243,375 GBP2023-12-31
169,631 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,218,374 GBP2023-12-31
2,560,944 GBP2022-12-31
Prepayments/Accrued Income
Current
14,419 GBP2023-12-31
11,545 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
3,571,229 GBP2023-12-31
3,217,652 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
93,198 GBP2023-12-31
119,715 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,683,483 GBP2023-12-31
1,463,630 GBP2022-12-31
Amounts owed to group undertakings
Current
407,962 GBP2023-12-31
299,600 GBP2022-12-31
Corporation Tax Payable
Current
147,141 GBP2023-12-31
0 GBP2022-12-31
Other Taxation & Social Security Payable
Current
200,687 GBP2023-12-31
247,198 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
112,154 GBP2023-12-31
113,671 GBP2022-12-31
Creditors
Current
3,716,972 GBP2023-12-31
2,838,493 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
31,465 GBP2023-12-31
192,274 GBP2022-12-31
Bank Borrowings
124,663 GBP2023-12-31
311,989 GBP2022-12-31
Total Borrowings
Current
93,198 GBP2023-12-31
119,715 GBP2022-12-31
Non-current
31,465 GBP2023-12-31
192,274 GBP2022-12-31
Equity
Called up share capital
11,764 GBP2023-12-31
11,764 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
2,909 GBP2023-12-31
8,125 GBP2022-12-31
Between two and five year
166,890 GBP2023-12-31
198,231 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
169,799 GBP2023-12-31
206,356 GBP2022-12-31