Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
12,798,071 GBP2023-01-01 ~ 2023-12-31
15,991,259 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
9,300,217 GBP2023-01-01 ~ 2023-12-31
12,911,916 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
3,497,854 GBP2023-01-01 ~ 2023-12-31
3,079,343 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
3,362,185 GBP2023-01-01 ~ 2023-12-31
3,242,050 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
135,669 GBP2023-01-01 ~ 2023-12-31
-162,707 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
22,293 GBP2023-01-01 ~ 2023-12-31
4,863 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
157,962 GBP2023-01-01 ~ 2023-12-31
-157,844 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
44,913 GBP2023-01-01 ~ 2023-12-31
-19,935 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
113,049 GBP2023-01-01 ~ 2023-12-31
-137,909 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
1,798,250 GBP2023-12-31
1,685,201 GBP2022-12-31
1,823,110 GBP2021-12-31
Property, Plant & Equipment
175,929 GBP2023-12-31
337,232 GBP2022-12-31
Total Inventories
123,940 GBP2023-12-31
101,609 GBP2022-12-31
Debtors
3,251,448 GBP2023-12-31
4,179,201 GBP2022-12-31
Cash at bank and in hand
2,884,707 GBP2023-12-31
2,568,689 GBP2022-12-31
Current Assets
6,260,095 GBP2023-12-31
6,849,499 GBP2022-12-31
Creditors
Current
4,316,654 GBP2023-12-31
5,129,494 GBP2022-12-31
Net Current Assets/Liabilities
1,943,441 GBP2023-12-31
1,720,005 GBP2022-12-31
Total Assets Less Current Liabilities
2,119,370 GBP2023-12-31
2,057,237 GBP2022-12-31
Net Assets/Liabilities
2,012,250 GBP2023-12-31
1,899,201 GBP2022-12-31
Equity
Called up share capital
214,000 GBP2023-12-31
214,000 GBP2022-12-31
Equity
2,012,250 GBP2023-12-31
1,899,201 GBP2022-12-31
Wages/Salaries
2,913,412 GBP2023-01-01 ~ 2023-12-31
2,810,943 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
358,783 GBP2023-01-01 ~ 2023-12-31
365,477 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
222,215 GBP2023-01-01 ~ 2023-12-31
222,081 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,494,410 GBP2023-01-01 ~ 2023-12-31
3,398,501 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
492023-01-01 ~ 2023-12-31
492022-01-01 ~ 2022-12-31
Director Remuneration
153,696 GBP2023-01-01 ~ 2023-12-31
154,398 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
66,056 GBP2023-01-01 ~ 2023-12-31
102,949 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
30,000 GBP2023-01-01 ~ 2023-12-31
27,150 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
57,338 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
39,491 GBP2023-01-01 ~ 2023-12-31
-29,990 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
89,739 GBP2023-12-31
137,138 GBP2022-12-31
Motor vehicles
385,635 GBP2023-12-31
674,938 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
566,448 GBP2023-12-31
903,150 GBP2022-12-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-52,051 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-289,303 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-341,354 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
66,487 GBP2023-12-31
107,777 GBP2022-12-31
Motor vehicles
266,519 GBP2023-12-31
419,228 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
390,519 GBP2023-12-31
565,918 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
7,751 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
39,705 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
66,056 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-49,041 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-192,414 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-241,455 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Furniture and fittings
23,252 GBP2023-12-31
29,361 GBP2022-12-31
Motor vehicles
119,116 GBP2023-12-31
255,710 GBP2022-12-31
Merchandise
123,940 GBP2023-12-31
101,609 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,726,458 GBP2023-12-31
3,253,154 GBP2022-12-31
Other Debtors
Current
9,500 GBP2023-12-31
9,993 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
39,871 GBP2022-12-31
Prepayments/Accrued Income
Current
515,490 GBP2023-12-31
876,183 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
3,251,448 GBP2023-12-31
4,179,201 GBP2022-12-31
Trade Creditors/Trade Payables
Current
398,309 GBP2023-12-31
747,428 GBP2022-12-31
Amounts owed to group undertakings
Current
990,456 GBP2023-12-31
2,430,238 GBP2022-12-31
Corporation Tax Payable
Current
17,467 GBP2023-12-31
Other Taxation & Social Security Payable
Current
88,963 GBP2023-12-31
89,476 GBP2022-12-31
Accrued Liabilities
Current
2,033,071 GBP2023-12-31
1,278,186 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
174,043 GBP2023-12-31
137,001 GBP2022-12-31
Between one and five year
284,208 GBP2023-12-31
458,251 GBP2022-12-31
All periods
458,251 GBP2023-12-31
595,252 GBP2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
12,425 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
12,425 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
214,000 shares2023-12-31