Turnover/Revenue
6,052,271 GBP2023-01-01 ~ 2023-12-31
7,818,459 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-2,390,639 GBP2023-01-01 ~ 2023-12-31
-2,446,411 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
3,661,632 GBP2023-01-01 ~ 2023-12-31
5,372,048 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,165,423 GBP2023-01-01 ~ 2023-12-31
-2,223,172 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,496,209 GBP2023-01-01 ~ 2023-12-31
3,148,876 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
15,688 GBP2023-01-01 ~ 2023-12-31
3,268 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,506,869 GBP2023-01-01 ~ 2023-12-31
3,066,865 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,365,315 GBP2023-01-01 ~ 2023-12-31
2,612,892 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
59,977 GBP2023-12-31
31,009 GBP2022-12-31
Property, Plant & Equipment
1,093,859 GBP2023-12-31
882,245 GBP2022-12-31
Fixed Assets
1,153,836 GBP2023-12-31
913,254 GBP2022-12-31
Total Inventories
1,811,196 GBP2023-12-31
1,484,992 GBP2022-12-31
Debtors
2,075,228 GBP2023-12-31
1,442,064 GBP2022-12-31
Cash at bank and in hand
1,656,845 GBP2023-12-31
1,733,622 GBP2022-12-31
Current Assets
5,543,269 GBP2023-12-31
4,660,678 GBP2022-12-31
Net Current Assets/Liabilities
4,109,097 GBP2023-12-31
2,931,634 GBP2022-12-31
Total Assets Less Current Liabilities
5,262,933 GBP2023-12-31
3,844,888 GBP2022-12-31
Creditors
Amounts falling due after one year
-13,337 GBP2023-12-31
-15,674 GBP2022-12-31
Net Assets/Liabilities
4,985,989 GBP2023-12-31
3,620,674 GBP2022-12-31
Equity
Called up share capital
50,000 GBP2023-12-31
50,000 GBP2022-12-31
50,000 GBP2021-12-31
Retained earnings (accumulated losses)
4,935,989 GBP2023-12-31
3,570,674 GBP2022-12-31
3,726,949 GBP2021-12-31
Equity
4,985,989 GBP2023-12-31
3,620,674 GBP2022-12-31
3,776,949 GBP2021-12-31
Dividends Paid
-2,769,167 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,365,315 GBP2023-01-01 ~ 2023-12-31
2,612,892 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
40,876 GBP2023-01-01 ~ 2023-12-31
38,526 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
Director Remuneration
532,317 GBP2023-01-01 ~ 2023-12-31
507,703 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,195,383 GBP2023-01-01 ~ 2023-12-31
2,077,236 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
220,114 GBP2023-01-01 ~ 2023-12-31
210,076 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
60,550 GBP2023-01-01 ~ 2023-12-31
54,624 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,476,047 GBP2023-01-01 ~ 2023-12-31
2,341,936 GBP2022-01-01 ~ 2022-12-31
Average number of employees in administration and support functions
332023-01-01 ~ 2023-12-31
282022-01-01 ~ 2022-12-31
Average Number of Employees
782023-01-01 ~ 2023-12-31
862022-01-01 ~ 2022-12-31
Current Tax for the Period
94,387 GBP2023-01-01 ~ 2023-12-31
394,549 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
55,067 GBP2023-01-01 ~ 2023-12-31
29,133 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
354,416 GBP2023-01-01 ~ 2023-12-31
582,704 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
69,891 GBP2023-12-31
34,259 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
9,914 GBP2023-12-31
3,250 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
6,664 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
59,977 GBP2023-12-31
31,009 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Computers
1,264,490 GBP2023-12-31
1,004,318 GBP2022-12-31
Furniture and fittings
40,046 GBP2023-12-31
37,200 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,304,536 GBP2023-12-31
1,041,518 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Computers
180,709 GBP2023-12-31
135,793 GBP2022-12-31
Furniture and fittings
29,968 GBP2023-12-31
23,480 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
210,677 GBP2023-12-31
159,273 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Computers
44,916 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
6,488 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
51,404 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Computers
1,083,781 GBP2023-12-31
868,525 GBP2022-12-31
Furniture and fittings
10,078 GBP2023-12-31
13,720 GBP2022-12-31
Value of work in progress
1,811,196 GBP2023-12-31
1,484,992 GBP2022-12-31
Trade Debtors/Trade Receivables
450,271 GBP2023-12-31
984,279 GBP2022-12-31
Amounts owed by group undertakings and participating interests
1,539,833 GBP2023-12-31
359,224 GBP2022-12-31
Prepayments/Accrued Income
85,124 GBP2023-12-31
98,561 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
20,802 GBP2023-12-31
21,682 GBP2022-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
201,496 GBP2023-12-31
164,579 GBP2022-12-31
Other Creditors
835,673 GBP2023-12-31
736,115 GBP2022-12-31
Corporation Tax Payable
Amounts falling due within one year
94,387 GBP2023-12-31
394,550 GBP2022-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
236,915 GBP2023-12-31
320,088 GBP2022-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
44,899 GBP2023-12-31
92,030 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
13,337 GBP2023-12-31
15,674 GBP2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
263,607 GBP2023-12-31
208,540 GBP2022-12-31
Deferred Tax Liabilities
263,607 GBP2023-12-31
208,540 GBP2022-12-31
136,349 GBP2021-12-31
Par Value of Share
Class 1 ordinary share
1 GBP/shares2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50,000 shares2023-12-31
Nominal value of allotted share capital
Class 1 ordinary share
50,000 GBP2023-01-01 ~ 2023-12-31
50,000 GBP2022-01-01 ~ 2022-12-31