Turnover/Revenue
37,039,487 GBP2023-01-01 ~ 2023-12-31
32,972,026 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-25,274,454 GBP2023-01-01 ~ 2023-12-31
-21,257,631 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
11,765,033 GBP2023-01-01 ~ 2023-12-31
11,714,395 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-221,302 GBP2023-01-01 ~ 2023-12-31
-285,548 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-11,190,391 GBP2023-01-01 ~ 2023-12-31
-10,700,770 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
353,340 GBP2023-01-01 ~ 2023-12-31
737,297 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
858 GBP2023-01-01 ~ 2023-12-31
1,884 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
195,966 GBP2023-01-01 ~ 2023-12-31
657,882 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
129,591 GBP2023-01-01 ~ 2023-12-31
664,836 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Other
599,602 GBP2023-12-31
274,268 GBP2022-12-31
Property, Plant & Equipment
1,965,691 GBP2023-12-31
2,186,743 GBP2022-12-31
Fixed Assets
2,565,293 GBP2023-12-31
2,461,011 GBP2022-12-31
Debtors
6,391,155 GBP2023-12-31
5,021,672 GBP2022-12-31
Cash at bank and in hand
170,249 GBP2023-12-31
657,337 GBP2022-12-31
Current Assets
6,561,404 GBP2023-12-31
5,679,009 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-7,047,829 GBP2023-12-31
-5,828,795 GBP2022-12-31
Net Current Assets/Liabilities
-486,425 GBP2023-12-31
-149,786 GBP2022-12-31
Total Assets Less Current Liabilities
2,078,868 GBP2023-12-31
2,311,225 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-909,386 GBP2023-12-31
-1,051,265 GBP2022-12-31
Net Assets/Liabilities
905,241 GBP2023-12-31
1,041,317 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)
805,241 GBP2023-12-31
941,317 GBP2022-12-31
1,020,481 GBP2021-12-31
Equity
905,241 GBP2023-12-31
1,041,317 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
129,591 GBP2023-01-01 ~ 2023-12-31
664,836 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-744,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-265,667 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
10,000 GBP2023-01-01 ~ 2023-12-31
10,000 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1892023-01-01 ~ 2023-12-31
2102022-01-01 ~ 2022-12-31
Wages/Salaries
6,775,838 GBP2023-01-01 ~ 2023-12-31
6,468,660 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
701,920 GBP2023-01-01 ~ 2023-12-31
668,986 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
160,407 GBP2023-01-01 ~ 2023-12-31
154,671 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
7,638,165 GBP2023-01-01 ~ 2023-12-31
7,292,317 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
39,690 GBP2023-01-01 ~ 2023-12-31
39,690 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
45,598 GBP2023-01-01 ~ 2023-12-31
24,866 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Development expenditure
1,236,503 GBP2023-12-31
751,538 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
636,901 GBP2023-12-31
477,270 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
159,631 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Development expenditure
599,602 GBP2023-12-31
274,268 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
32,322 GBP2023-12-31
32,322 GBP2022-12-31
Plant and equipment
951,372 GBP2023-12-31
860,130 GBP2022-12-31
Furniture and fittings
2,106,734 GBP2023-12-31
1,871,834 GBP2022-12-31
Motor vehicles
972,094 GBP2023-12-31
773,559 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
4,062,522 GBP2023-12-31
3,537,845 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
Motor vehicles
-57,650 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-57,650 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
21,549 GBP2023-12-31
15,085 GBP2022-12-31
Plant and equipment
472,628 GBP2023-12-31
291,731 GBP2022-12-31
Furniture and fittings
1,258,114 GBP2023-12-31
872,068 GBP2022-12-31
Motor vehicles
344,540 GBP2023-12-31
172,218 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,096,831 GBP2023-12-31
1,351,102 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
6,464 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
180,897 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
386,046 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
200,258 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
773,665 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
Motor vehicles
-27,936 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-27,936 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
10,773 GBP2023-12-31
17,237 GBP2022-12-31
Plant and equipment
478,744 GBP2023-12-31
568,399 GBP2022-12-31
Furniture and fittings
848,620 GBP2023-12-31
999,766 GBP2022-12-31
Motor vehicles
627,554 GBP2023-12-31
601,341 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
4,720,338 GBP2023-12-31
4,245,862 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
0 GBP2023-12-31
68,030 GBP2022-12-31
Other Debtors
Current
940,166 GBP2023-12-31
35,257 GBP2022-12-31
Prepayments/Accrued Income
Current
730,651 GBP2023-12-31
672,523 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
6,391,155 GBP2023-12-31
5,021,672 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
27,068 GBP2023-12-31
27,083 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
362,379 GBP2023-12-31
263,786 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,945,378 GBP2023-12-31
3,784,901 GBP2022-12-31
Corporation Tax Payable
Current
20,778 GBP2023-12-31
0 GBP2022-12-31
Other Taxation & Social Security Payable
Current
191,972 GBP2023-12-31
184,120 GBP2022-12-31
Other Creditors
Current
2,461,772 GBP2023-12-31
567,922 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,038,482 GBP2023-12-31
1,000,983 GBP2022-12-31
Creditors
Current
7,047,829 GBP2023-12-31
5,828,795 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
29,829 GBP2023-12-31
59,057 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
879,557 GBP2023-12-31
992,208 GBP2022-12-31
Creditors
Non-current
909,386 GBP2023-12-31
1,051,265 GBP2022-12-31
Bank Borrowings
56,897 GBP2023-12-31
86,125 GBP2022-12-31
Bank Overdrafts
0 GBP2023-12-31
15 GBP2022-12-31
-15 GBP2022-12-31
Total Borrowings
56,897 GBP2023-12-31
86,140 GBP2022-12-31
Current
27,068 GBP2023-12-31
27,083 GBP2022-12-31
Non-current
29,829 GBP2023-12-31
59,057 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
435,168 GBP2023-12-31
419,000 GBP2022-12-31
Minimum gross finance lease payments owing
1,405,902 GBP2023-12-31
1,434,403 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
1,241,936 GBP2023-12-31
1,255,994 GBP2022-12-31
Investment Property - Fair Value Model
1,020,481 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
300,745 GBP2023-12-31
275,851 GBP2022-12-31
Between two and five year
731,982 GBP2023-12-31
900,818 GBP2022-12-31
More than five year
0 GBP2023-12-31
36,322 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,032,727 GBP2023-12-31
1,212,991 GBP2022-12-31