Average Number of Employees
322023-01-01 ~ 2023-12-31
332022-01-01 ~ 2022-12-31
Turnover/Revenue
12,555,273 GBP2023-01-01 ~ 2023-12-31
12,038,041 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-8,654,375 GBP2023-01-01 ~ 2023-12-31
-8,098,809 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
3,900,898 GBP2023-01-01 ~ 2023-12-31
3,939,232 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,295,568 GBP2023-01-01 ~ 2023-12-31
-2,544,326 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
2,605,330 GBP2023-01-01 ~ 2023-12-31
1,394,906 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
26,756 GBP2023-01-01 ~ 2023-12-31
17,287 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
2,632,086 GBP2023-01-01 ~ 2023-12-31
1,412,193 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
2,002,549 GBP2023-12-31
3,539,587 GBP2022-12-31
2,699,162 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
2,012,462 GBP2023-01-01 ~ 2023-12-31
1,140,425 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-3,549,500 GBP2023-01-01 ~ 2023-12-31
-300,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
135,659 GBP2023-12-31
30,728 GBP2022-12-31
Fixed Assets
135,659 GBP2023-12-31
30,728 GBP2022-12-31
Debtors
Current
3,558,177 GBP2023-12-31
2,167,338 GBP2022-12-31
Cash at bank and in hand
1,419,733 GBP2023-12-31
3,954,000 GBP2022-12-31
Current Assets
4,977,910 GBP2023-12-31
6,121,338 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-3,082,297 GBP2023-12-31
-2,609,471 GBP2022-12-31
Net Current Assets/Liabilities
1,895,613 GBP2023-12-31
3,511,867 GBP2022-12-31
Total Assets Less Current Liabilities
2,031,272 GBP2023-12-31
3,542,595 GBP2022-12-31
Net Assets/Liabilities
2,002,849 GBP2023-12-31
3,539,887 GBP2022-12-31
Equity
Called up share capital
300 GBP2023-12-31
300 GBP2022-12-31
Equity
2,002,849 GBP2023-12-31
3,539,887 GBP2022-12-31
Profit/Loss
2,012,462 GBP2023-01-01 ~ 2023-12-31
1,140,425 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
44,678 GBP2023-01-01 ~ 2023-12-31
12,329 GBP2022-01-01 ~ 2022-12-31
Cash and Cash Equivalents
1,419,733 GBP2023-12-31
3,954,000 GBP2022-12-31
3,147,617 GBP2022-01-01
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
152023-01-01 ~ 2023-12-31
Motor vehicles
252023-01-01 ~ 2023-12-31
Furniture and fittings
102023-01-01 ~ 2023-12-31
Audit Fees/Expenses
10,500 GBP2023-01-01 ~ 2023-12-31
9,750 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,268,320 GBP2023-01-01 ~ 2023-12-31
2,321,355 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
-43,918 GBP2023-01-01 ~ 2023-12-31
275,391 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,274,249 GBP2023-01-01 ~ 2023-12-31
2,645,452 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
25,715 GBP2023-01-01 ~ 2023-12-31
-2,777 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
619,081 GBP2023-01-01 ~ 2023-12-31
268,317 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
47,442 GBP2023-12-31
47,442 GBP2022-12-31
Motor vehicles
277,982 GBP2023-12-31
128,373 GBP2022-12-31
Furniture and fittings
46,619 GBP2023-12-31
46,619 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
372,043 GBP2023-12-31
222,434 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
46,507 GBP2022-12-31
Motor vehicles
121,271 GBP2022-12-31
Furniture and fittings
23,928 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
191,706 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
238 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
42,160 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
2,280 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
44,678 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
46,745 GBP2023-12-31
Motor vehicles
163,431 GBP2023-12-31
Furniture and fittings
26,208 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
236,384 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
697 GBP2023-12-31
935 GBP2022-12-31
Motor vehicles
114,551 GBP2023-12-31
7,102 GBP2022-12-31
Furniture and fittings
20,411 GBP2023-12-31
22,691 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,613,668 GBP2023-12-31
1,056,988 GBP2022-12-31
Other Debtors
Current
43,093 GBP2023-12-31
Prepayments/Accrued Income
Current
4,143 GBP2023-12-31
4,143 GBP2022-12-31
Trade Creditors/Trade Payables
Current
844,878 GBP2023-12-31
605,402 GBP2022-12-31
Corporation Tax Payable
Current
593,909 GBP2023-12-31
274,545 GBP2022-12-31
Taxation/Social Security Payable
Current
41,981 GBP2023-12-31
49,315 GBP2022-12-31
Other Creditors
Current
4,069 GBP2023-12-31
3,904 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,597,460 GBP2023-12-31
1,676,305 GBP2022-12-31
Creditors
Current
3,082,297 GBP2023-12-31
2,609,471 GBP2022-12-31
Net Deferred Tax Liability/Asset
-28,423 GBP2023-12-31
-2,708 GBP2022-12-31
-5,485 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-25,715 GBP2023-01-01 ~ 2023-12-31
2,777 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-28,423 GBP2023-12-31
-2,708 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
300 shares2023-12-31
300 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
22,600 GBP2023-12-31
5,268 GBP2022-12-31
Between one and five year
28,250 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
50,850 GBP2023-12-31
5,268 GBP2022-12-31