Par Value of Share
Class 2 ordinary share
12023-01-01 ~ 2023-12-31
Class 3 ordinary share
12023-01-01 ~ 2023-12-31
Class 4 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
42,327,130 GBP2023-01-01 ~ 2023-12-31
43,380,460 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
33,610,284 GBP2023-01-01 ~ 2023-12-31
35,269,950 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
8,716,846 GBP2023-01-01 ~ 2023-12-31
8,110,510 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
4,812,416 GBP2023-01-01 ~ 2023-12-31
4,037,752 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
3,966,362 GBP2023-01-01 ~ 2023-12-31
4,111,167 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
15 GBP2023-01-01 ~ 2023-12-31
11 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
3,966,377 GBP2023-01-01 ~ 2023-12-31
4,111,178 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
961,194 GBP2023-01-01 ~ 2023-12-31
795,522 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
3,005,183 GBP2023-01-01 ~ 2023-12-31
3,315,656 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
3,005,183 GBP2023-01-01 ~ 2023-12-31
3,315,656 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
2 GBP2023-12-31
2 GBP2022-12-31
Property, Plant & Equipment
60,448 GBP2023-12-31
71,247 GBP2022-12-31
Fixed Assets
60,450 GBP2023-12-31
71,249 GBP2022-12-31
Total Inventories
214,281 GBP2023-12-31
153,319 GBP2022-12-31
Debtors
7,298,383 GBP2023-12-31
8,705,863 GBP2022-12-31
Cash at bank and in hand
4,728,560 GBP2023-12-31
3,926,150 GBP2022-12-31
Current Assets
12,241,224 GBP2023-12-31
12,785,332 GBP2022-12-31
Creditors
Current
8,728,436 GBP2023-12-31
9,288,526 GBP2022-12-31
Net Current Assets/Liabilities
3,512,788 GBP2023-12-31
3,496,806 GBP2022-12-31
Total Assets Less Current Liabilities
3,573,238 GBP2023-12-31
3,568,055 GBP2022-12-31
Equity
Called up share capital
5,000 GBP2023-12-31
5,000 GBP2022-12-31
5,000 GBP2021-12-31
Share premium
169,500 GBP2023-12-31
169,500 GBP2022-12-31
169,500 GBP2021-12-31
Retained earnings (accumulated losses)
3,398,738 GBP2023-12-31
3,393,555 GBP2022-12-31
3,277,899 GBP2021-12-31
Equity
3,573,238 GBP2023-12-31
3,568,055 GBP2022-12-31
3,452,399 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
3,005,183 GBP2023-01-01 ~ 2023-12-31
3,315,656 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-3,000,000 GBP2023-01-01 ~ 2023-12-31
-3,200,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-3,000,000 GBP2023-01-01 ~ 2023-12-31
-3,200,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
3,628,480 GBP2023-01-01 ~ 2023-12-31
3,008,211 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
359,597 GBP2023-01-01 ~ 2023-12-31
307,843 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
56,401 GBP2023-01-01 ~ 2023-12-31
52,569 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
4,044,478 GBP2023-01-01 ~ 2023-12-31
3,368,623 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
602023-01-01 ~ 2023-12-31
622022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
20,974 GBP2023-01-01 ~ 2023-12-31
116,359 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
14,305 GBP2023-01-01 ~ 2023-12-31
13,500 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
961,492 GBP2023-01-01 ~ 2023-12-31
820,405 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
932,892 GBP2023-01-01 ~ 2023-12-31
781,124 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
3,000,000 GBP2023-01-01 ~ 2023-12-31
3,200,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
30,001 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
29,999 GBP2022-12-31
Intangible Assets
Net goodwill
2 GBP2023-12-31
2 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
302,728 GBP2023-12-31
284,083 GBP2022-12-31
Motor vehicles
84,700 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
302,728 GBP2023-12-31
368,783 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-84,700 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-84,700 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
242,280 GBP2023-12-31
221,306 GBP2022-12-31
Motor vehicles
76,230 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
242,280 GBP2023-12-31
297,536 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
20,974 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
20,974 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-76,230 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-76,230 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
60,448 GBP2023-12-31
62,777 GBP2022-12-31
Motor vehicles
8,470 GBP2022-12-31
Merchandise
81,655 GBP2023-12-31
80,871 GBP2022-12-31
Value of work in progress
132,626 GBP2023-12-31
72,448 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
6,087,304 GBP2023-12-31
6,566,105 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
529,799 GBP2023-12-31
1,170,153 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
22,509 GBP2023-12-31
22,211 GBP2022-12-31
Prepayments/Accrued Income
Current
294,375 GBP2023-12-31
253,251 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
6,986,150 GBP2023-12-31
8,103,020 GBP2022-12-31
Trade Creditors/Trade Payables
Current
5,538,625 GBP2023-12-31
6,046,553 GBP2022-12-31
Amounts owed to group undertakings
Current
2,252,600 GBP2023-12-31
2,453,463 GBP2022-12-31
Corporation Tax Payable
Current
150,830 GBP2023-12-31
Other Taxation & Social Security Payable
Current
434,412 GBP2023-12-31
362,553 GBP2022-12-31
Accrued Liabilities
Current
351,969 GBP2023-12-31
425,957 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
-22,509 GBP2023-12-31
-22,211 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
1,450 shares2023-12-31
Class 3 ordinary share
300 shares2023-12-31
Class 4 ordinary share
1,250 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
3,005,183 GBP2023-01-01 ~ 2023-12-31