Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
20,277,424 GBP2023-01-01 ~ 2023-12-31
16,772,407 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
18,113,199 GBP2023-01-01 ~ 2023-12-31
15,038,362 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
2,164,225 GBP2023-01-01 ~ 2023-12-31
1,734,045 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
2,136,141 GBP2023-01-01 ~ 2023-12-31
1,778,385 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
91,387 GBP2023-01-01 ~ 2023-12-31
16,291 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
3,049 GBP2023-01-01 ~ 2023-12-31
40,979 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
100,503 GBP2023-01-01 ~ 2023-12-31
89,612 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
19,569 GBP2023-01-01 ~ 2023-12-31
54,363 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
9,221 GBP2023-01-01 ~ 2023-12-31
-2,662 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
10,348 GBP2023-01-01 ~ 2023-12-31
57,025 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
10,348 GBP2023-01-01 ~ 2023-12-31
57,025 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
7,214 GBP2023-12-31
2,745 GBP2022-12-31
Investment Property
1,989,000 GBP2023-12-31
1,956,000 GBP2022-12-31
Fixed Assets
1,996,214 GBP2023-12-31
1,958,745 GBP2022-12-31
Debtors
Current
2,399,830 GBP2023-12-31
2,628,300 GBP2022-12-31
Current assets - Investments
203 GBP2023-12-31
6,069 GBP2022-12-31
Cash at bank and in hand
483,638 GBP2023-12-31
541,430 GBP2022-12-31
Current Assets
2,883,671 GBP2023-12-31
3,175,799 GBP2022-12-31
Net Current Assets/Liabilities
206,943 GBP2023-12-31
317,329 GBP2022-12-31
Total Assets Less Current Liabilities
2,203,157 GBP2023-12-31
2,276,074 GBP2022-12-31
Net Assets/Liabilities
1,173,631 GBP2023-12-31
1,193,283 GBP2022-12-31
Equity
Called up share capital
100,000 GBP2023-12-31
100,000 GBP2022-12-31
100,000 GBP2021-12-31
Retained earnings (accumulated losses)
1,073,631 GBP2023-12-31
1,093,283 GBP2022-12-31
1,076,258 GBP2021-12-31
Equity
1,173,631 GBP2023-12-31
1,193,283 GBP2022-12-31
1,176,258 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
10,348 GBP2023-01-01 ~ 2023-12-31
57,025 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-30,000 GBP2023-01-01 ~ 2023-12-31
-40,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-30,000 GBP2023-01-01 ~ 2023-12-31
-40,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
628,062 GBP2023-01-01 ~ 2023-12-31
567,189 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
65,307 GBP2023-01-01 ~ 2023-12-31
56,944 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
3,652 GBP2023-01-01 ~ 2023-12-31
3,844 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
697,021 GBP2023-01-01 ~ 2023-12-31
627,977 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
192023-01-01 ~ 2023-12-31
192022-01-01 ~ 2022-12-31
Director Remuneration
8,885 GBP2023-01-01 ~ 2023-12-31
9,102 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
1,976 GBP2023-01-01 ~ 2023-12-31
688 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
12,000 GBP2023-01-01 ~ 2023-12-31
12,000 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
4,892 GBP2023-01-01 ~ 2023-12-31
10,329 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Computers
9,878 GBP2023-12-31
3,433 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Computers
2,664 GBP2023-12-31
688 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Computers
1,976 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Computers
7,214 GBP2023-12-31
2,745 GBP2022-12-31
Investment Property - Fair Value Model
1,989,000 GBP2023-12-31
1,956,000 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,066,347 GBP2023-12-31
2,542,594 GBP2022-12-31
Other Debtors
Current
219,897 GBP2023-12-31
68,629 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
26,636 GBP2023-12-31
15,882 GBP2022-12-31
Prepayments/Accrued Income
Current
86,950 GBP2023-12-31
1,195 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
2,399,830 GBP2023-12-31
2,628,300 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
77,805 GBP2023-12-31
125,564 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,217,369 GBP2023-12-31
2,374,224 GBP2022-12-31
Corporation Tax Payable
Current
64 GBP2022-12-31
Other Taxation & Social Security Payable
Current
28,094 GBP2023-12-31
29,095 GBP2022-12-31
Other Creditors
Current
86,086 GBP2023-12-31
1,923 GBP2022-12-31
Accrued Liabilities
Current
35,910 GBP2023-12-31
327,600 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
878,813 GBP2023-12-31
941,299 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
77,805 GBP2023-12-31
125,564 GBP2022-12-31
Non-current, Between one and two years
191,647 GBP2023-12-31
81,012 GBP2022-12-31
Non-current, Between two and five year
21,563 GBP2023-12-31
205,845 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
12,452 GBP2023-12-31
9,213 GBP2022-12-31
Bank Borrowings
Secured
956,618 GBP2023-12-31
1,066,863 GBP2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
971 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
138,076 GBP2023-12-31
128,855 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
10,348 GBP2023-01-01 ~ 2023-12-31