Average Number of Employees
672023-01-01 ~ 2023-12-31
652022-01-01 ~ 2022-12-31
Turnover/Revenue
17,432,663 GBP2023-01-01 ~ 2023-12-31
21,208,033 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-9,714,600 GBP2023-01-01 ~ 2023-12-31
-12,343,607 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
7,718,063 GBP2023-01-01 ~ 2023-12-31
8,864,426 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-8,998,637 GBP2023-01-01 ~ 2023-12-31
-9,085,636 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,904,837 GBP2023-01-01 ~ 2023-12-31
2,605,962 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
79,907 GBP2023-01-01 ~ 2023-12-31
87,248 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-1,813 GBP2023-01-01 ~ 2023-12-31
-2,929 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,300,522 GBP2023-01-01 ~ 2023-12-31
3,030,806 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
943,735 GBP2023-01-01 ~ 2023-12-31
2,911,102 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,132,019 GBP2023-01-01 ~ 2023-12-31
3,689,112 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
200,000 GBP2023-12-31
250,000 GBP2022-12-31
Property, Plant & Equipment
570,253 GBP2023-12-31
605,353 GBP2022-12-31
Fixed Assets - Investments
1,220,568 GBP2023-12-31
691,990 GBP2022-12-31
Fixed Assets
1,990,821 GBP2023-12-31
1,547,343 GBP2022-12-31
Total Inventories
9,770 GBP2023-12-31
1,006,981 GBP2022-12-31
Debtors
Current
26,359,418 GBP2023-12-31
22,737,707 GBP2022-12-31
Cash at bank and in hand
2,155,915 GBP2023-12-31
3,176,005 GBP2022-12-31
Current Assets
28,525,103 GBP2023-12-31
26,920,693 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-13,813,690 GBP2023-12-31
-12,848,273 GBP2022-12-31
Net Current Assets/Liabilities
14,711,413 GBP2023-12-31
14,072,420 GBP2022-12-31
Total Assets Less Current Liabilities
16,702,234 GBP2023-12-31
15,619,763 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-128,333 GBP2023-12-31
-177,881 GBP2022-12-31
Net Assets/Liabilities
16,573,901 GBP2023-12-31
15,441,882 GBP2022-12-31
Equity
Called up share capital
614 GBP2023-12-31
614 GBP2022-12-31
614 GBP2022-01-01
Capital redemption reserve
600 GBP2023-12-31
600 GBP2022-12-31
600 GBP2022-01-01
Other miscellaneous reserve
2,560,433 GBP2023-12-31
2,372,149 GBP2022-12-31
1,594,139 GBP2022-01-01
Retained earnings (accumulated losses)
14,012,254 GBP2023-12-31
13,068,519 GBP2022-12-31
10,287,718 GBP2022-01-01
Equity
16,573,901 GBP2023-12-31
15,441,882 GBP2022-12-31
11,883,071 GBP2022-01-01
Retained earnings (accumulated losses), Restated amount
13,068,519 GBP2022-12-31
10,157,417 GBP2022-01-01
Restated amount
15,441,882 GBP2022-12-31
11,752,770 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
943,735 GBP2023-01-01 ~ 2023-12-31
2,911,102 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
30,000 GBP2023-01-01 ~ 2023-12-31
30,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
4,886,344 GBP2023-01-01 ~ 2023-12-31
5,416,863 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
613,858 GBP2023-01-01 ~ 2023-12-31
647,853 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
5,768,756 GBP2023-01-01 ~ 2023-12-31
6,279,603 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
1,175,435 GBP2023-01-01 ~ 2023-12-31
1,137,115 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
1,987 GBP2023-01-01 ~ 2023-12-31
-262,067 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
305,883 GBP2023-01-01 ~ 2023-12-31
575,853 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
4,456,926 GBP2023-12-31
4,275,499 GBP2022-12-31
Motor vehicles
176,727 GBP2023-12-31
176,727 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
5,867,886 GBP2023-12-31
5,686,459 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
3,948,273 GBP2022-12-31
Motor vehicles
176,727 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
5,081,106 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
154,617 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
216,527 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
4,102,890 GBP2023-12-31
Motor vehicles
176,727 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,297,633 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
354,036 GBP2023-12-31
327,226 GBP2022-12-31
Plant and equipment, Under hire purchased contracts or finance leases
7,510 GBP2023-12-31
20,385 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,289,185 GBP2023-12-31
2,301,825 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
22,132,190 GBP2023-12-31
17,746,106 GBP2022-12-31
Other Debtors
Current
338,708 GBP2023-12-31
19,422 GBP2022-12-31
Prepayments/Accrued Income
Current
1,994,397 GBP2023-12-31
1,181,242 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
597,985 GBP2023-12-31
599,972 GBP2022-12-31
Trade Creditors/Trade Payables
Current
330,092 GBP2023-12-31
225,898 GBP2022-12-31
Amounts owed to group undertakings
Current
8,819,756 GBP2023-12-31
7,289,802 GBP2022-12-31
Corporation Tax Payable
Current
103,837 GBP2022-12-31
Taxation/Social Security Payable
Current
749,655 GBP2023-12-31
682,481 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
14,548 GBP2023-12-31
13,432 GBP2022-12-31
Other Creditors
Current
26,107 GBP2023-12-31
94,993 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
3,873,532 GBP2023-12-31
4,437,830 GBP2022-12-31
Creditors
Current
13,813,690 GBP2023-12-31
12,848,273 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
14,548 GBP2022-12-31
Creditors
Non-current
128,333 GBP2023-12-31
177,881 GBP2022-12-31
Minimum gross finance lease payments owing
14,548 GBP2023-12-31
27,981 GBP2022-12-31
Net Deferred Tax Liability/Asset
597,985 GBP2023-12-31
599,972 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-1,987 GBP2023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
700,000 GBP2023-12-31
700,000 GBP2022-12-31
Between one and five year
2,800,000 GBP2023-12-31
2,800,000 GBP2022-12-31
More than five year
350,000 GBP2023-12-31
700,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,850,000 GBP2023-12-31
4,200,000 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
614 shares2023-12-31
614 shares2022-12-31
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31