Average Number of Employees
222023-01-01 ~ 2023-12-31
272022-01-01 ~ 2022-12-31
Property, Plant & Equipment
11,600 GBP2023-12-31
15,398 GBP2022-12-31
Fixed Assets
11,600 GBP2023-12-31
15,398 GBP2022-12-31
Total Inventories
203,619 GBP2023-12-31
208,904 GBP2022-12-31
Debtors
Current
3,372,552 GBP2023-12-31
3,224,841 GBP2022-12-31
Cash at bank and in hand
902,165 GBP2023-12-31
404,988 GBP2022-12-31
Current Assets
4,478,336 GBP2023-12-31
3,838,733 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-4,290,742 GBP2023-12-31
-3,273,590 GBP2022-12-31
Net Current Assets/Liabilities
187,594 GBP2023-12-31
565,143 GBP2022-12-31
Total Assets Less Current Liabilities
199,194 GBP2023-12-31
580,541 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-275,000 GBP2022-12-31
Net Assets/Liabilities
199,194 GBP2023-12-31
305,541 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
Capital redemption reserve
100 GBP2023-12-31
100 GBP2022-12-31
Retained earnings (accumulated losses)
198,994 GBP2023-12-31
305,341 GBP2022-12-31
Equity
199,194 GBP2023-12-31
305,541 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
66,165 GBP2023-12-31
74,341 GBP2022-12-31
Computers
44,083 GBP2023-12-31
195,906 GBP2022-12-31
Other
229,001 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
110,248 GBP2023-12-31
499,248 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-8,176 GBP2023-01-01 ~ 2023-12-31
Computers
-161,668 GBP2023-01-01 ~ 2023-12-31
Other
-229,001 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-398,845 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
67,106 GBP2022-12-31
Computers
187,743 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
483,850 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
1,512 GBP2023-01-01 ~ 2023-12-31
Computers, Owned/Freehold
6,408 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
7,920 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-2,453 GBP2023-01-01 ~ 2023-12-31
Computers
-161,668 GBP2023-01-01 ~ 2023-12-31
Other
-229,001 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-393,122 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
66,165 GBP2023-12-31
Computers
32,483 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
98,648 GBP2023-12-31
Property, Plant & Equipment
Computers
11,600 GBP2023-12-31
8,163 GBP2022-12-31
Motor vehicles
7,235 GBP2022-12-31
Raw materials and consumables
203,619 GBP2023-12-31
208,904 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,408,114 GBP2023-12-31
1,015,922 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
973,441 GBP2023-12-31
887,763 GBP2022-12-31
Other Debtors
Current
70,080 GBP2023-12-31
Prepayments/Accrued Income
Current
913,012 GBP2023-12-31
1,313,401 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
7,905 GBP2023-12-31
7,755 GBP2022-12-31
Bank Borrowings
Current
275,000 GBP2023-12-31
200,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
286,472 GBP2023-12-31
400,051 GBP2022-12-31
Amounts owed to group undertakings
Current
1,201,875 GBP2023-12-31
1,230,169 GBP2022-12-31
Corporation Tax Payable
Current
3,919 GBP2022-12-31
Taxation/Social Security Payable
Current
323,344 GBP2023-12-31
52,392 GBP2022-12-31
Other Creditors
Current
19,572 GBP2023-12-31
40,151 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
2,184,479 GBP2023-12-31
1,346,908 GBP2022-12-31
Creditors
Current
4,290,742 GBP2023-12-31
3,273,590 GBP2022-12-31
Bank Borrowings
Non-current
275,000 GBP2022-12-31
Current, Amounts falling due within one year
275,000 GBP2023-12-31
200,000 GBP2022-12-31
Non-current, Between one and two years
100,000 GBP2022-12-31
Non-current, Between two and five year
175,000 GBP2022-12-31
Total Borrowings
275,000 GBP2023-12-31
475,000 GBP2022-12-31
Net Deferred Tax Liability/Asset
7,905 GBP2023-12-31
7,755 GBP2022-12-31
4,646 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
150 GBP2023-01-01 ~ 2023-12-31
3,109 GBP2022-01-01 ~ 2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-12-31
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
4,800 GBP2023-12-31
28,800 GBP2022-12-31
Between one and five year
4,800 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
4,800 GBP2023-12-31
33,600 GBP2022-12-31