Average Number of Employees
802023-01-01 ~ 2023-12-31
802022-01-01 ~ 2022-12-31
Turnover/Revenue
10,453,045 GBP2023-01-01 ~ 2023-12-31
9,868,156 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-4,375,324 GBP2023-01-01 ~ 2023-12-31
-3,563,982 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
6,077,721 GBP2023-01-01 ~ 2023-12-31
6,304,174 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,560,000 GBP2023-01-01 ~ 2023-12-31
-2,502,131 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
3,517,721 GBP2023-01-01 ~ 2023-12-31
3,802,043 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
4,410,436 GBP2023-01-01 ~ 2023-12-31
3,802,043 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
3,502,059 GBP2023-01-01 ~ 2023-12-31
3,340,392 GBP2022-01-01 ~ 2022-12-31
Fixed Assets - Investments
9,552,834 GBP2023-12-31
9,552,834 GBP2022-12-31
Fixed Assets
10,239,501 GBP2023-12-31
9,646,701 GBP2022-12-31
Total Inventories
68,279 GBP2023-12-31
89,431 GBP2022-12-31
Debtors
10,530,401 GBP2023-12-31
17,339,155 GBP2022-12-31
Cash at bank and in hand
879,394 GBP2023-12-31
428,034 GBP2022-12-31
Current Assets
11,478,074 GBP2023-12-31
17,856,620 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-16,483,328 GBP2023-12-31
-15,240,792 GBP2022-12-31
Net Current Assets/Liabilities
-5,005,254 GBP2023-12-31
2,615,828 GBP2022-12-31
Total Assets Less Current Liabilities
5,234,247 GBP2023-12-31
12,262,529 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-1,256,205 GBP2023-12-31
Net Assets/Liabilities
3,954,596 GBP2023-12-31
11,452,537 GBP2022-12-31
Equity
Called up share capital
5,000 GBP2023-12-31
5,000 GBP2022-12-31
5,000 GBP2022-01-01
Retained earnings (accumulated losses)
3,949,596 GBP2023-12-31
11,447,537 GBP2022-12-31
13,107,145 GBP2022-01-01
Equity
3,954,596 GBP2023-12-31
11,452,537 GBP2022-12-31
13,112,145 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
3,502,059 GBP2023-01-01 ~ 2023-12-31
3,340,392 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-11,000,000 GBP2023-01-01 ~ 2023-12-31
-5,000,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-11,000,000 GBP2023-01-01 ~ 2023-12-31
-5,000,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
114,739 GBP2023-01-01 ~ 2023-12-31
94,278 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
18,000 GBP2023-01-01 ~ 2023-12-31
19,250 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
3,746,199 GBP2023-01-01 ~ 2023-12-31
3,292,644 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
421,638 GBP2023-01-01 ~ 2023-12-31
447,972 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
4,453,271 GBP2023-01-01 ~ 2023-12-31
3,938,972 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
1,036,452 GBP2023-01-01 ~ 2023-12-31
722,388 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
11,000,000 GBP2023-01-01 ~ 2023-12-31
5,000,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
552,066 GBP2023-12-31
254,997 GBP2022-12-31
Motor vehicles
253,056 GBP2023-12-31
120,672 GBP2022-12-31
Computers
297,878 GBP2023-12-31
275,978 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,103,000 GBP2023-12-31
651,647 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Computers
-1,189 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-256,186 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
102,191 GBP2022-12-31
Computers
244,949 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
557,780 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
47,478 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
114,739 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Computers
-1,189 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-256,186 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
149,669 GBP2023-12-31
Computers
256,810 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
416,333 GBP2023-12-31
Finished Goods/Goods for Resale
68,279 GBP2023-12-31
89,431 GBP2022-12-31
Debtors
Non-current
203,643 GBP2023-12-31
214,231 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,369,975 GBP2023-12-31
2,553,604 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
8,150,177 GBP2023-12-31
13,867,552 GBP2022-12-31
Other Debtors
Current
239,595 GBP2023-12-31
269,947 GBP2022-12-31
Prepayments/Accrued Income
Current
567,011 GBP2023-12-31
433,821 GBP2022-12-31
Debtors
Current
10,530,401 GBP2023-12-31
17,339,155 GBP2022-12-31
Bank Overdrafts
-5,116 GBP2023-12-31
-4,975 GBP2022-12-31
Cash and Cash Equivalents
874,278 GBP2023-12-31
423,059 GBP2022-12-31
Bank Overdrafts
Current
5,116 GBP2023-12-31
4,975 GBP2022-12-31
Trade Creditors/Trade Payables
Current
50,145 GBP2023-12-31
200,818 GBP2022-12-31
Amounts owed to group undertakings
Current
12,553,109 GBP2023-12-31
11,544,945 GBP2022-12-31
Other Taxation & Social Security Payable
Current
464,460 GBP2023-12-31
446,986 GBP2022-12-31
Other Creditors
Current
752 GBP2023-12-31
21,996 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
3,320,168 GBP2023-12-31
2,948,819 GBP2022-12-31
Creditors
Current
16,483,328 GBP2023-12-31
15,240,792 GBP2022-12-31
Non-current
1,256,205 GBP2023-12-31
786,546 GBP2022-12-31
Net Deferred Tax Liability/Asset
-23,446 GBP2023-12-31
-23,446 GBP2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-23,446 GBP2023-12-31
-23,446 GBP2022-12-31
Deferred Tax Liabilities
-23,446 GBP2023-12-31
-23,446 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
5,000 shares2023-12-31
5,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31