Cost of Sales
-6,224,011 GBP2023-01-01 ~ 2023-12-31
-4,945,302 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,173,237 GBP2023-01-01 ~ 2023-12-31
-965,771 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
149,431 GBP2023-01-01 ~ 2023-12-31
19,261 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,303,730 GBP2023-01-01 ~ 2023-12-31
908,544 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
994,306 GBP2023-01-01 ~ 2023-12-31
734,288 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
994,306 GBP2023-01-01 ~ 2023-12-31
734,288 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
561,784 GBP2023-12-31
629,022 GBP2022-12-31
Debtors
3,684,562 GBP2023-12-31
4,766,486 GBP2022-12-31
Cash at bank and in hand
4,265,747 GBP2023-12-31
2,162,566 GBP2022-12-31
Current Assets
7,991,359 GBP2023-12-31
6,951,679 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-5,857,265 GBP2023-12-31
-5,228,717 GBP2022-12-31
Net Current Assets/Liabilities
2,134,094 GBP2023-12-31
1,722,962 GBP2022-12-31
Total Assets Less Current Liabilities
2,695,878 GBP2023-12-31
2,351,984 GBP2022-12-31
Net Assets/Liabilities
2,683,182 GBP2023-12-31
2,338,876 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2021-12-31
Retained earnings (accumulated losses)
2,683,082 GBP2023-12-31
2,338,776 GBP2022-12-31
2,604,488 GBP2021-12-31
Equity
2,683,182 GBP2023-12-31
2,338,876 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
994,306 GBP2023-01-01 ~ 2023-12-31
734,288 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,000,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-650,000 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
9,690 GBP2023-01-01 ~ 2023-12-31
9,288 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
392023-01-01 ~ 2023-12-31
362022-01-01 ~ 2022-12-31
Wages/Salaries
2,455,345 GBP2023-01-01 ~ 2023-12-31
2,160,282 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
266,321 GBP2023-01-01 ~ 2023-12-31
200,475 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,943,843 GBP2023-01-01 ~ 2023-12-31
2,577,310 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
309,442 GBP2023-01-01 ~ 2023-12-31
307,133 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-412 GBP2023-01-01 ~ 2023-12-31
-3,909 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Computer software
27,840 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
671,303 GBP2023-12-31
671,303 GBP2022-12-31
Furniture and fittings
312,875 GBP2023-12-31
315,739 GBP2022-12-31
Motor vehicles
74,299 GBP2023-12-31
54,194 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,058,477 GBP2023-12-31
1,041,236 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-7,109 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-11,795 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-18,904 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
171,572 GBP2023-12-31
127,783 GBP2022-12-31
Furniture and fittings
276,741 GBP2023-12-31
232,693 GBP2022-12-31
Motor vehicles
48,380 GBP2023-12-31
51,738 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
496,693 GBP2023-12-31
412,214 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
43,789 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
51,157 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
8,437 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
103,383 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-7,109 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-11,795 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-18,904 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
499,731 GBP2023-12-31
543,520 GBP2022-12-31
Furniture and fittings
36,134 GBP2023-12-31
83,046 GBP2022-12-31
Motor vehicles
25,919 GBP2023-12-31
2,456 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
647,442 GBP2023-12-31
524,890 GBP2022-12-31
Finished Goods/Goods for Resale
16,258 GBP2023-12-31
17,281 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,802,097 GBP2023-12-31
3,912,755 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
0 GBP2023-12-31
12,699 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
73,573 GBP2023-12-31
534,501 GBP2022-12-31
Other Debtors
Current
0 GBP2023-12-31
5,320 GBP2022-12-31
Prepayments/Accrued Income
Current
99,547 GBP2023-12-31
92,041 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
3,684,562 GBP2023-12-31
4,766,486 GBP2022-12-31
Trade Creditors/Trade Payables
Current
179,905 GBP2023-12-31
331,064 GBP2022-12-31
Amounts owed to group undertakings
Current
57,665 GBP2023-12-31
40,728 GBP2022-12-31
Corporation Tax Payable
Current
92,694 GBP2023-12-31
20,134 GBP2022-12-31
Other Taxation & Social Security Payable
Current
236,041 GBP2023-12-31
300,702 GBP2022-12-31
Other Creditors
Current
389,154 GBP2023-12-31
129,535 GBP2022-12-31
Creditors
Current
5,857,265 GBP2023-12-31
5,228,717 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
195,088 GBP2023-12-31
163,709 GBP2022-12-31
Between two and five year
55,982 GBP2023-12-31
195,844 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
251,070 GBP2023-12-31
359,553 GBP2022-12-31