Average Number of Employees
422023-01-01 ~ 2023-12-31
382022-01-01 ~ 2022-12-31
Turnover/Revenue
48,698,487 GBP2023-01-01 ~ 2023-12-31
42,297,124 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-46,915,900 GBP2023-01-01 ~ 2023-12-31
-41,188,018 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
1,782,587 GBP2023-01-01 ~ 2023-12-31
1,109,106 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,490,305 GBP2023-01-01 ~ 2023-12-31
-2,188,752 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-707,718 GBP2023-01-01 ~ 2023-12-31
-1,075,812 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
1,117,918 GBP2023-01-01 ~ 2023-12-31
1,293,606 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
6,410,200 GBP2023-01-01 ~ 2023-12-31
217,794 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
6,313,219 GBP2023-01-01 ~ 2023-12-31
515,517 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
287,318 GBP2023-12-31
143,753 GBP2022-12-31
Property, Plant & Equipment
860,767 GBP2023-12-31
824,020 GBP2022-12-31
Fixed Assets - Investments
2 GBP2023-12-31
2 GBP2022-12-31
Fixed Assets
1,148,087 GBP2023-12-31
967,775 GBP2022-12-31
Total Inventories
27,132 GBP2023-12-31
23,374 GBP2022-12-31
Debtors
Current
10,052,818 GBP2023-12-31
12,570,287 GBP2022-12-31
Cash at bank and in hand
181,392 GBP2023-12-31
100,271 GBP2022-12-31
Current Assets
10,261,342 GBP2023-12-31
12,693,932 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-5,273,036 GBP2023-12-31
-7,844,774 GBP2022-12-31
Net Current Assets/Liabilities
4,988,306 GBP2023-12-31
4,849,158 GBP2022-12-31
Total Assets Less Current Liabilities
6,136,393 GBP2023-12-31
5,816,933 GBP2022-12-31
Net Assets/Liabilities
6,118,318 GBP2023-12-31
5,805,099 GBP2022-12-31
Equity
Called up share capital
200,000 GBP2023-12-31
200,000 GBP2022-12-31
200,000 GBP2022-01-01
Revaluation reserve
320,501 GBP2023-12-31
320,501 GBP2022-12-31
320,501 GBP2022-01-01
Retained earnings (accumulated losses)
5,597,817 GBP2023-12-31
5,284,598 GBP2022-12-31
4,769,081 GBP2022-01-01
Equity
6,118,318 GBP2023-12-31
5,805,099 GBP2022-12-31
5,289,582 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
6,313,219 GBP2023-01-01 ~ 2023-12-31
515,517 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-6,000,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-6,000,000 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
10,200 GBP2023-01-01 ~ 2023-12-31
8,550 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
941,069 GBP2023-01-01 ~ 2023-12-31
802,316 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
76,335 GBP2023-01-01 ~ 2023-12-31
64,560 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,034,899 GBP2023-01-01 ~ 2023-12-31
879,919 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
6,241 GBP2023-01-01 ~ 2023-12-31
3,526 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
1,507,679 GBP2023-01-01 ~ 2023-12-31
41,381 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
6,000,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
369,774 GBP2023-12-31
216,750 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
82,456 GBP2023-12-31
72,997 GBP2022-12-31
Intangible Assets
Development expenditure
287,318 GBP2023-12-31
143,753 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
730,000 GBP2023-12-31
730,000 GBP2022-12-31
Plant and equipment
33,238 GBP2023-12-31
26,287 GBP2022-12-31
Furniture and fittings
420,202 GBP2023-12-31
361,142 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,183,440 GBP2023-12-31
1,117,429 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
21,269 GBP2022-12-31
Furniture and fittings
272,140 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
293,409 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
6,860 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
22,404 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
29,264 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
28,129 GBP2023-12-31
Furniture and fittings
294,544 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
322,673 GBP2023-12-31
Property, Plant & Equipment
Buildings
730,000 GBP2023-12-31
730,000 GBP2022-12-31
Plant and equipment
5,109 GBP2023-12-31
5,018 GBP2022-12-31
Furniture and fittings
125,658 GBP2023-12-31
89,002 GBP2022-12-31
Raw materials and consumables
27,132 GBP2023-12-31
23,374 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
6,740 GBP2023-12-31
125,888 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
5,592,144 GBP2023-12-31
8,467,396 GBP2022-12-31
Other Debtors
Current
40,188 GBP2023-12-31
43,078 GBP2022-12-31
Prepayments/Accrued Income
Current
184,770 GBP2023-12-31
136,287 GBP2022-12-31
Bank Overdrafts
-27,511 GBP2022-12-31
Cash and Cash Equivalents
181,392 GBP2023-12-31
72,760 GBP2022-12-31
Bank Overdrafts
Current
27,511 GBP2022-12-31
Trade Creditors/Trade Payables
Current
284,566 GBP2023-12-31
259,670 GBP2022-12-31
Amounts owed to group undertakings
Current
1,662,121 GBP2023-12-31
4,863,609 GBP2022-12-31
Corporation Tax Payable
Current
57,000 GBP2022-12-31
Taxation/Social Security Payable
Current
20,789 GBP2023-12-31
23,716 GBP2022-12-31
Other Creditors
Current
193,786 GBP2023-12-31
263,413 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
3,111,774 GBP2023-12-31
2,349,855 GBP2022-12-31
Creditors
Current
5,273,036 GBP2023-12-31
7,844,774 GBP2022-12-31
Net Deferred Tax Liability/Asset
-18,075 GBP2023-12-31
-11,834 GBP2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-19,219 GBP2023-12-31
-12,181 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
200,000 shares2023-12-31
200,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31