Cost of Sales
-9,749,873 GBP2023-01-01 ~ 2023-12-31
-9,430,312 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,203,460 GBP2023-01-01 ~ 2023-12-31
-1,055,760 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
927,960 GBP2023-01-01 ~ 2023-12-31
895,813 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
702,856 GBP2023-01-01 ~ 2023-12-31
718,009 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
166,834 GBP2023-12-31
146,962 GBP2022-12-31
Debtors
6,104,987 GBP2023-12-31
5,804,761 GBP2022-12-31
Cash at bank and in hand
255,274 GBP2023-12-31
293,148 GBP2022-12-31
Current Assets
6,797,103 GBP2023-12-31
6,681,075 GBP2022-12-31
Net Current Assets/Liabilities
5,337,263 GBP2023-12-31
4,644,884 GBP2022-12-31
Total Assets Less Current Liabilities
5,504,097 GBP2023-12-31
4,791,846 GBP2022-12-31
Net Assets/Liabilities
5,464,386 GBP2023-12-31
4,761,530 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
Retained earnings (accumulated losses)
5,464,286 GBP2023-12-31
4,761,430 GBP2022-12-31
Equity
5,464,386 GBP2023-12-31
4,761,530 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
702,856 GBP2023-01-01 ~ 2023-12-31
718,009 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
5,000 GBP2023-01-01 ~ 2023-12-31
5,000 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
292023-01-01 ~ 2023-12-31
262022-01-01 ~ 2022-12-31
Wages/Salaries
1,434,404 GBP2023-01-01 ~ 2023-12-31
1,214,872 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
25,521 GBP2023-01-01 ~ 2023-12-31
24,417 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,611,740 GBP2023-01-01 ~ 2023-12-31
1,363,571 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
377,305 GBP2023-01-01 ~ 2023-12-31
220,463 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
9,395 GBP2023-01-01 ~ 2023-12-31
5,840 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
133,842 GBP2023-12-31
130,824 GBP2022-12-31
Plant and equipment
80,861 GBP2023-12-31
80,861 GBP2022-12-31
Furniture and fittings
7,265 GBP2023-12-31
7,265 GBP2022-12-31
Computers
96,748 GBP2023-12-31
96,031 GBP2022-12-31
Motor vehicles
201,356 GBP2023-12-31
153,829 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
520,072 GBP2023-12-31
468,810 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Computers
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-31,543 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-31,543 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
125,850 GBP2023-12-31
107,580 GBP2022-12-31
Plant and equipment
48,477 GBP2023-12-31
42,376 GBP2022-12-31
Furniture and fittings
6,227 GBP2023-12-31
6,113 GBP2022-12-31
Computers
86,687 GBP2023-12-31
76,532 GBP2022-12-31
Motor vehicles
85,997 GBP2023-12-31
89,247 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
353,238 GBP2023-12-31
321,848 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
18,270 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
6,101 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
114 GBP2023-01-01 ~ 2023-12-31
Computers
10,155 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
19,989 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
54,629 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Computers
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-23,239 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-23,239 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
7,992 GBP2023-12-31
23,244 GBP2022-12-31
Plant and equipment
32,384 GBP2023-12-31
38,485 GBP2022-12-31
Furniture and fittings
1,038 GBP2023-12-31
1,152 GBP2022-12-31
Computers
10,061 GBP2023-12-31
19,499 GBP2022-12-31
Motor vehicles
115,359 GBP2023-12-31
64,582 GBP2022-12-31
Finished Goods/Goods for Resale
436,842 GBP2023-12-31
583,166 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,108,602 GBP2023-12-31
2,454,191 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
3,953,975 GBP2023-12-31
3,303,331 GBP2022-12-31
Other Debtors
Current
3,250 GBP2023-12-31
3,250 GBP2022-12-31
Prepayments/Accrued Income
Current
39,160 GBP2023-12-31
43,989 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
6,104,987 GBP2023-12-31
5,804,761 GBP2022-12-31
Trade Creditors/Trade Payables
Current
726,860 GBP2023-12-31
1,567,451 GBP2022-12-31
Amounts owed to group undertakings
Current
25,632 GBP2023-12-31
15,631 GBP2022-12-31
Corporation Tax Payable
Current
123,782 GBP2023-12-31
93,812 GBP2022-12-31
Other Taxation & Social Security Payable
Current
206,949 GBP2023-12-31
144,202 GBP2022-12-31
Other Creditors
Current
13,169 GBP2023-12-31
5,159 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
363,448 GBP2023-12-31
209,936 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
49,780 GBP2023-12-31
89,640 GBP2022-12-31
Between two and five year
68,720 GBP2023-12-31
33,500 GBP2022-12-31
More than five year
17,000 GBP2023-12-31
0 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
135,500 GBP2023-12-31
123,140 GBP2022-12-31