Average Number of Employees
1002023-01-01 ~ 2023-12-31
942022-01-01 ~ 2022-12-31
Turnover/Revenue
15,664,670 GBP2023-01-01 ~ 2023-12-31
14,665,789 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-7,362,345 GBP2023-01-01 ~ 2023-12-31
-7,371,675 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
8,302,325 GBP2023-01-01 ~ 2023-12-31
7,294,114 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-7,815,543 GBP2023-01-01 ~ 2023-12-31
-6,939,108 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
486,782 GBP2023-01-01 ~ 2023-12-31
355,006 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-23,970 GBP2023-01-01 ~ 2023-12-31
-22,306 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
462,812 GBP2023-01-01 ~ 2023-12-31
332,700 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
332,334 GBP2023-01-01 ~ 2023-12-31
302,841 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
332,334 GBP2023-01-01 ~ 2023-12-31
302,841 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
1,402,081 GBP2023-12-31
1,457,247 GBP2022-12-31
Fixed Assets
1,402,081 GBP2023-12-31
1,457,247 GBP2022-12-31
Total Inventories
1,500 GBP2023-12-31
1,500 GBP2022-12-31
Debtors
6,426,062 GBP2023-12-31
5,523,256 GBP2022-12-31
Cash at bank and in hand
1,558,807 GBP2023-12-31
1,500,609 GBP2022-12-31
Current Assets
7,986,369 GBP2023-12-31
7,025,365 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-5,901,466 GBP2023-12-31
-4,950,783 GBP2022-12-31
Net Current Assets/Liabilities
2,084,903 GBP2023-12-31
2,074,582 GBP2022-12-31
Total Assets Less Current Liabilities
3,486,984 GBP2023-12-31
3,531,829 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-371,461 GBP2023-12-31
-457,061 GBP2022-12-31
Net Assets/Liabilities
3,063,249 GBP2023-12-31
3,030,915 GBP2022-12-31
Equity
Called up share capital
200 GBP2023-12-31
200 GBP2022-12-31
200 GBP2022-01-01
Retained earnings (accumulated losses)
3,063,049 GBP2023-12-31
3,030,715 GBP2022-12-31
3,740,374 GBP2022-01-01
Equity
3,063,249 GBP2023-12-31
3,030,915 GBP2022-12-31
3,740,574 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
332,334 GBP2023-01-01 ~ 2023-12-31
302,841 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-300,000 GBP2023-01-01 ~ 2023-12-31
-1,012,500 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-300,000 GBP2023-01-01 ~ 2023-12-31
-1,012,500 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
252023-01-01 ~ 2023-12-31
Motor vehicles
252023-01-01 ~ 2023-12-31
Furniture and fittings
102023-01-01 ~ 2023-12-31
Office equipment
252023-01-01 ~ 2023-12-31
Audit Fees/Expenses
35,500 GBP2023-01-01 ~ 2023-12-31
23,400 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
4,997,659 GBP2023-01-01 ~ 2023-12-31
4,209,554 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
530,743 GBP2023-01-01 ~ 2023-12-31
480,839 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
5,703,660 GBP2023-01-01 ~ 2023-12-31
4,845,480 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
365,650 GBP2023-01-01 ~ 2023-12-31
421,957 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
8,421 GBP2023-01-01 ~ 2023-12-31
-14,873 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
108,856 GBP2023-01-01 ~ 2023-12-31
63,213 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
1,750,908 GBP2023-12-31
1,750,908 GBP2022-12-31
Plant and equipment
30,380 GBP2023-12-31
30,380 GBP2022-12-31
Motor vehicles
14,990 GBP2023-12-31
14,990 GBP2022-12-31
Furniture and fittings
93,185 GBP2023-12-31
93,185 GBP2022-12-31
Other
806,042 GBP2023-12-31
693,637 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,010,247 GBP2023-12-31
2,897,842 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
28,218 GBP2022-12-31
Motor vehicles
11,236 GBP2022-12-31
Furniture and fittings
58,315 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,440,595 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
541 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
939 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
3,487 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
167,571 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
28,759 GBP2023-12-31
Motor vehicles
12,175 GBP2023-12-31
Furniture and fittings
61,802 GBP2023-12-31
Other
628,267 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,608,166 GBP2023-12-31
Property, Plant & Equipment
Buildings
981,162 GBP2023-12-31
1,065,998 GBP2022-12-31
Plant and equipment
1,621 GBP2023-12-31
2,162 GBP2022-12-31
Motor vehicles
2,815 GBP2023-12-31
3,754 GBP2022-12-31
Furniture and fittings
31,383 GBP2023-12-31
34,870 GBP2022-12-31
Other
177,775 GBP2023-12-31
132,948 GBP2022-12-31
Value of work in progress
1,500 GBP2023-12-31
1,500 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
4,284,718 GBP2023-12-31
3,751,440 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,057,652 GBP2023-12-31
1,120,517 GBP2022-12-31
Other Debtors
Current
62,846 GBP2022-12-31
Prepayments/Accrued Income
Current
1,083,692 GBP2023-12-31
588,453 GBP2022-12-31
Debtors
Current
6,426,062 GBP2023-12-31
5,523,256 GBP2022-12-31
Bank Borrowings
Current
87,333 GBP2023-12-31
84,297 GBP2022-12-31
Trade Creditors/Trade Payables
Current
302,115 GBP2023-12-31
724,090 GBP2022-12-31
Amounts owed to group undertakings
Current
1,430,827 GBP2023-12-31
1,307,613 GBP2022-12-31
Corporation Tax Payable
Current
77,294 GBP2023-12-31
Taxation/Social Security Payable
Current
794,251 GBP2023-12-31
658,007 GBP2022-12-31
Other Creditors
Current
409,585 GBP2023-12-31
1,187,455 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
2,800,061 GBP2023-12-31
989,321 GBP2022-12-31
Creditors
Current
5,901,466 GBP2023-12-31
4,950,783 GBP2022-12-31
Bank Borrowings
Non-current
371,461 GBP2023-12-31
457,061 GBP2022-12-31
Current, Amounts falling due within one year
87,333 GBP2023-12-31
84,297 GBP2022-12-31
Non-current, Between two and five year
363,617 GBP2023-12-31
368,659 GBP2022-12-31
Total Borrowings
458,794 GBP2023-12-31
541,358 GBP2022-12-31
Net Deferred Tax Liability/Asset
-52,274 GBP2023-12-31
52,274 GBP2023-12-31
-43,853 GBP2022-12-31
43,853 GBP2022-12-31
-58,726 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-8,421 GBP2023-01-01 ~ 2023-12-31
14,873 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
56,002 GBP2023-12-31
47,131 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-12-31
100 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
100 shares2023-12-31
100 shares2022-12-31
Par Value of Share
Class 2 ordinary share
1.002023-01-01 ~ 2023-12-31