Average Number of Employees
132023-01-01 ~ 2023-12-31
112022-01-01 ~ 2022-12-31
Turnover/Revenue
15,965,997 GBP2023-01-01 ~ 2023-12-31
15,811,103 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-14,614,029 GBP2023-01-01 ~ 2023-12-31
-14,594,337 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
1,351,968 GBP2023-01-01 ~ 2023-12-31
1,216,766 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-485,289 GBP2023-01-01 ~ 2023-12-31
-422,285 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
884,835 GBP2023-01-01 ~ 2023-12-31
816,985 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
917,880 GBP2023-01-01 ~ 2023-12-31
813,296 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
688,694 GBP2023-01-01 ~ 2023-12-31
656,437 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
361,856 GBP2023-12-31
319,243 GBP2022-12-31
Fixed Assets
361,856 GBP2023-12-31
319,243 GBP2022-12-31
Total Inventories
58,500 GBP2023-12-31
7,500 GBP2022-12-31
Debtors
1,902,731 GBP2023-12-31
1,983,661 GBP2022-12-31
Cash at bank and in hand
5,800,782 GBP2023-12-31
3,981,284 GBP2022-12-31
Current Assets
7,762,013 GBP2023-12-31
5,972,445 GBP2022-12-31
Net Current Assets/Liabilities
4,115,996 GBP2023-12-31
3,532,262 GBP2022-12-31
Total Assets Less Current Liabilities
4,477,852 GBP2023-12-31
3,851,505 GBP2022-12-31
Creditors
Amounts falling due after one year
-1,100 GBP2022-12-31
Net Assets/Liabilities
4,458,099 GBP2023-12-31
3,850,405 GBP2022-12-31
Equity
Called up share capital
50 GBP2023-12-31
50 GBP2022-12-31
50 GBP2021-12-31
Capital redemption reserve
50 GBP2023-12-31
50 GBP2022-12-31
50 GBP2021-12-31
Retained earnings (accumulated losses)
4,457,999 GBP2023-12-31
3,850,305 GBP2022-12-31
3,235,868 GBP2021-12-31
Equity
4,458,099 GBP2023-12-31
3,850,405 GBP2022-12-31
3,235,968 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
688,694 GBP2023-01-01 ~ 2023-12-31
656,437 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
688,694 GBP2023-01-01 ~ 2023-12-31
656,437 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
688,694 GBP2023-01-01 ~ 2023-12-31
656,437 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-81,000 GBP2023-01-01 ~ 2023-12-31
-42,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-81,000 GBP2023-01-01 ~ 2023-12-31
-42,000 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-81,000 GBP2023-01-01 ~ 2023-12-31
-42,000 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
-81,000 GBP2023-01-01 ~ 2023-12-31
-42,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
40,044 GBP2023-01-01 ~ 2023-12-31
24,718 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
0.152023-01-01 ~ 2023-12-31
Tools/Equipment for furniture and fittings
0.152023-01-01 ~ 2023-12-31
Motor vehicles
0.252023-01-01 ~ 2023-12-31
Computers
0.332023-01-01 ~ 2023-12-31
Audit Fees/Expenses
13,500 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
361,627 GBP2023-01-01 ~ 2023-12-31
338,429 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
30,418 GBP2023-01-01 ~ 2023-12-31
35,272 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
4,715 GBP2023-01-01 ~ 2023-12-31
4,947 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
396,760 GBP2023-01-01 ~ 2023-12-31
378,648 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
90,599 GBP2023-01-01 ~ 2023-12-31
111,602 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
19,753 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
215,885 GBP2023-01-01 ~ 2023-12-31
154,526 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
All ordinary shares
81,000 GBP2023-01-01 ~ 2023-12-31
42,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
248,339 GBP2023-12-31
248,339 GBP2022-12-31
Plant and equipment
15,448 GBP2023-12-31
15,448 GBP2022-12-31
Tools/Equipment for furniture and fittings
13,797 GBP2023-12-31
13,797 GBP2022-12-31
Motor vehicles
172,531 GBP2023-12-31
158,655 GBP2022-12-31
Computers
25,792 GBP2023-12-31
25,792 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
475,907 GBP2023-12-31
462,031 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-125,315 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-125,315 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
15,291 GBP2023-12-31
15,263 GBP2022-12-31
Tools/Equipment for furniture and fittings
12,883 GBP2023-12-31
12,722 GBP2022-12-31
Motor vehicles
62,798 GBP2023-12-31
94,999 GBP2022-12-31
Computers
23,079 GBP2023-12-31
19,802 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
114,051 GBP2023-12-31
142,786 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
28 GBP2023-01-01 ~ 2023-12-31
Tools/Equipment for furniture and fittings
161 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
36,578 GBP2023-01-01 ~ 2023-12-31
Computers
3,277 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
40,044 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-68,779 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-68,779 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
248,339 GBP2023-12-31
248,339 GBP2022-12-31
Plant and equipment
157 GBP2023-12-31
185 GBP2022-12-31
Tools/Equipment for furniture and fittings
914 GBP2023-12-31
1,075 GBP2022-12-31
Motor vehicles
109,733 GBP2023-12-31
63,656 GBP2022-12-31
Computers
2,713 GBP2023-12-31
5,990 GBP2022-12-31
Under hire purchased contracts or finance leases, Motor vehicles
4,386 GBP2023-12-31
5,848 GBP2022-12-31
Raw Materials
7,500 GBP2023-12-31
4,500 GBP2022-12-31
Value of work in progress
48,000 GBP2023-12-31
Finished Goods
3,000 GBP2023-12-31
3,000 GBP2022-12-31
Trade Debtors/Trade Receivables
1,126,857 GBP2023-12-31
1,084,755 GBP2022-12-31
Prepayments/Accrued Income
24,831 GBP2023-12-31
14,291 GBP2022-12-31
Other Debtors
751,043 GBP2023-12-31
884,615 GBP2022-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
2,493,943 GBP2023-12-31
1,448,256 GBP2022-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
13,500 GBP2023-12-31
117,950 GBP2022-12-31
Corporation Tax Payable
Amounts falling due within one year
209,433 GBP2023-12-31
197,420 GBP2022-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
869,857 GBP2023-12-31
603,664 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
1,100 GBP2023-12-31
64,952 GBP2022-12-31
Amounts owed to directors
Amounts falling due within one year
50,843 GBP2023-12-31
600 GBP2022-12-31
Other Creditors
Amounts falling due within one year
7,341 GBP2023-12-31
7,341 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
1,100 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
1,100 GBP2023-12-31
64,952 GBP2022-12-31
Between one and five year
1,100 GBP2022-12-31
Minimum gross finance lease payments owing
1,100 GBP2023-12-31
66,052 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
1,100 GBP2023-12-31
66,052 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
19,753 GBP2023-12-31
Deferred Tax Liabilities
19,753 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 shares2023-01-01 ~ 2023-12-31