Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
11,482,811 GBP2023-01-01 ~ 2023-12-31
12,647,789 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-9,252,646 GBP2023-01-01 ~ 2023-12-31
-10,320,652 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
2,230,165 GBP2023-01-01 ~ 2023-12-31
2,327,137 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,217,408 GBP2023-01-01 ~ 2023-12-31
-2,239,803 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
21,370 GBP2023-01-01 ~ 2023-12-31
91,932 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
10,824 GBP2023-01-01 ~ 2023-12-31
70,056 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
1,165,701 GBP2023-12-31
1,306,877 GBP2022-12-31
1,411,821 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-152,000 GBP2023-01-01 ~ 2023-12-31
-175,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
10,400 GBP2023-12-31
11,200 GBP2022-12-31
Property, Plant & Equipment
56,485 GBP2023-12-31
47,456 GBP2022-12-31
Fixed Assets
66,885 GBP2023-12-31
58,656 GBP2022-12-31
Debtors
2,297,911 GBP2023-12-31
2,722,788 GBP2022-12-31
Cash at bank and in hand
827 GBP2023-12-31
142 GBP2022-12-31
Current Assets
2,298,738 GBP2023-12-31
2,722,930 GBP2022-12-31
Creditors
Current
1,160,112 GBP2023-12-31
1,432,827 GBP2022-12-31
Net Current Assets/Liabilities
1,138,626 GBP2023-12-31
1,290,103 GBP2022-12-31
Total Assets Less Current Liabilities
1,205,511 GBP2023-12-31
1,348,759 GBP2022-12-31
Net Assets/Liabilities
1,178,309 GBP2023-12-31
1,319,485 GBP2022-12-31
Equity
Called up share capital
12,608 GBP2023-12-31
12,608 GBP2022-12-31
Equity
1,178,309 GBP2023-12-31
1,319,485 GBP2022-12-31
Bank Overdrafts
-801,235 GBP2023-12-31
-857,034 GBP2022-12-31
-1,225,214 GBP2021-12-31
Wages/Salaries
10,155,397 GBP2023-01-01 ~ 2023-12-31
11,170,730 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
273,457 GBP2023-01-01 ~ 2023-12-31
302,468 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
38,845 GBP2023-01-01 ~ 2023-12-31
112,253 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
10,467,699 GBP2023-01-01 ~ 2023-12-31
11,585,451 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
4482023-01-01 ~ 2023-12-31
3072022-01-01 ~ 2022-12-31
Director Remuneration
37,460 GBP2023-01-01 ~ 2023-12-31
44,010 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
5,029 GBP2023-01-01 ~ 2023-12-31
6,353 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
16,248 GBP2023-01-01 ~ 2023-12-31
16,050 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
11,722 GBP2023-01-01 ~ 2023-12-31
21,665 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
12,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
1,600 GBP2023-12-31
800 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
800 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Net goodwill
10,400 GBP2023-12-31
11,200 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
76,515 GBP2023-12-31
63,740 GBP2022-12-31
Computers
141,298 GBP2023-12-31
141,298 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
232,838 GBP2023-12-31
220,063 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-12,225 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-12,225 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
35,145 GBP2023-12-31
36,428 GBP2022-12-31
Computers
128,062 GBP2023-12-31
123,659 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
176,353 GBP2023-12-31
172,607 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
9,031 GBP2023-01-01 ~ 2023-12-31
Computers
4,403 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
14,060 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-10,314 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-10,314 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles
41,370 GBP2023-12-31
27,312 GBP2022-12-31
Computers
13,236 GBP2023-12-31
17,639 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
9,031 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
41,370 GBP2023-12-31
27,312 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,101,810 GBP2023-12-31
2,598,640 GBP2022-12-31
Other Debtors
Current
124,118 GBP2023-12-31
81,655 GBP2022-12-31
Prepayments/Accrued Income
Current
71,983 GBP2023-12-31
42,493 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
2,297,911 GBP2023-12-31
2,722,788 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
801,235 GBP2023-12-31
1,023,702 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
9,925 GBP2023-12-31
4,925 GBP2022-12-31
Corporation Tax Payable
Current
11,722 GBP2023-12-31
21,665 GBP2022-12-31
Other Taxation & Social Security Payable
Current
65,222 GBP2023-12-31
74,248 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
19,222 GBP2023-12-31
33,155 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
13,889 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
26,947 GBP2023-12-31
13,954 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
166,668 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
801,235 GBP2023-12-31
1,023,702 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
13,889 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
26,947 GBP2023-12-31
13,954 GBP2022-12-31
hire purchase agreements
36,872 GBP2023-12-31
18,879 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
56,257 GBP2023-12-31
25,428 GBP2022-12-31
Between one and five year
74,405 GBP2023-12-31
75,772 GBP2022-12-31
All periods
130,662 GBP2023-12-31
101,200 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
255 GBP2023-12-31
1,431 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
12,608 shares2023-12-31