Average Number of Employees
272023-01-01 ~ 2023-12-31
292022-01-01 ~ 2022-12-31
Turnover/Revenue
17,886,916 GBP2023-01-01 ~ 2023-12-31
17,645,858 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-15,649,315 GBP2023-01-01 ~ 2023-12-31
-15,748,105 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
2,237,601 GBP2023-01-01 ~ 2023-12-31
1,897,753 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,665,811 GBP2023-01-01 ~ 2023-12-31
-1,567,367 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
573,973 GBP2023-01-01 ~ 2023-12-31
330,576 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
2,348 GBP2023-01-01 ~ 2023-12-31
804 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-14,418 GBP2023-01-01 ~ 2023-12-31
-14,454 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
561,903 GBP2023-01-01 ~ 2023-12-31
316,926 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
75,913 GBP2023-01-01 ~ 2023-12-31
129,203 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
625,895 GBP2023-12-31
473,085 GBP2022-12-31
487,546 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
637,816 GBP2023-01-01 ~ 2023-12-31
446,129 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-485,006 GBP2023-01-01 ~ 2023-12-31
-460,590 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
143,299 GBP2023-12-31
175,080 GBP2022-12-31
Fixed Assets
143,299 GBP2023-12-31
175,080 GBP2022-12-31
Debtors
Non-current
176,059 GBP2023-12-31
144,605 GBP2022-12-31
Current
3,908,405 GBP2023-12-31
3,098,232 GBP2022-12-31
Cash at bank and in hand
280,940 GBP2023-12-31
657,524 GBP2022-12-31
Current Assets
4,365,404 GBP2023-12-31
3,900,361 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-3,767,929 GBP2023-12-31
-3,407,163 GBP2022-12-31
Net Current Assets/Liabilities
597,475 GBP2023-12-31
493,198 GBP2022-12-31
Total Assets Less Current Liabilities
740,774 GBP2023-12-31
668,278 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-77,679 GBP2023-12-31
-157,993 GBP2022-12-31
Net Assets/Liabilities
663,095 GBP2023-12-31
510,285 GBP2022-12-31
Equity
Called up share capital
36,000 GBP2023-12-31
36,000 GBP2022-12-31
Other miscellaneous reserve
1,200 GBP2023-12-31
1,200 GBP2022-12-31
Equity
663,095 GBP2023-12-31
510,285 GBP2022-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
252023-01-01 ~ 2023-12-31
Office equipment
202023-01-01 ~ 2023-12-31
Average number of employees in administration and support functions
192023-01-01 ~ 2023-12-31
192022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Computer software
30,835 GBP2023-12-31
30,835 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
38,529 GBP2023-12-31
33,634 GBP2022-12-31
Office equipment
254,694 GBP2023-12-31
246,845 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
293,223 GBP2023-12-31
280,479 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
16,659 GBP2022-12-31
Office equipment
88,739 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
105,398 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
2,287 GBP2023-01-01 ~ 2023-12-31
Office equipment, Owned/Freehold
12,970 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
15,257 GBP2023-01-01 ~ 2023-12-31
Under hire purchased contracts or finance leases
29,269 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
18,946 GBP2023-12-31
Office equipment
130,978 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
149,924 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
19,583 GBP2023-12-31
Office equipment
123,716 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,930,215 GBP2023-12-31
1,156,630 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
401,823 GBP2023-12-31
396,823 GBP2022-12-31
Other Debtors
Current
76,148 GBP2023-12-31
142,812 GBP2022-12-31
Prepayments/Accrued Income
Current
896,341 GBP2023-12-31
637,251 GBP2022-12-31
Bank Borrowings
Current
45,000 GBP2023-12-31
45,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
931,051 GBP2023-12-31
1,141,260 GBP2022-12-31
Corporation Tax Payable
Current
5,197 GBP2023-12-31
Taxation/Social Security Payable
Current
551,073 GBP2023-12-31
467,670 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
35,314 GBP2023-12-31
32,744 GBP2022-12-31
Other Creditors
Current
-505 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
2,200,294 GBP2023-12-31
1,720,994 GBP2022-12-31
Creditors
Current
3,767,929 GBP2023-12-31
3,407,163 GBP2022-12-31
Bank Borrowings
Non-current
63,750 GBP2023-12-31
108,750 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
13,929 GBP2023-12-31
49,243 GBP2022-12-31
Creditors
Non-current
77,679 GBP2023-12-31
157,993 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
45,000 GBP2023-12-31
45,000 GBP2022-12-31
Non-current, Between one and two years
45,000 GBP2023-12-31
45,000 GBP2022-12-31
Non-current, Between two and five year
18,750 GBP2023-12-31
63,750 GBP2022-12-31
Total Borrowings
108,750 GBP2023-12-31
153,750 GBP2022-12-31
Minimum gross finance lease payments owing
49,243 GBP2023-12-31
82,178 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
36,000 shares2023-12-31
36,000 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
113,181 GBP2023-12-31
49,908 GBP2022-12-31
Between one and five year
84,794 GBP2023-12-31
12,791 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
197,975 GBP2023-12-31
62,699 GBP2022-12-31