Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
12,503,625 GBP2023-01-01 ~ 2023-12-31
8,247,760 GBP2022-04-01 ~ 2022-12-31
Cost of Sales
9,167,194 GBP2023-01-01 ~ 2023-12-31
5,931,347 GBP2022-04-01 ~ 2022-12-31
Gross Profit/Loss
3,336,431 GBP2023-01-01 ~ 2023-12-31
2,316,413 GBP2022-04-01 ~ 2022-12-31
Administrative Expenses
2,529,502 GBP2023-01-01 ~ 2023-12-31
1,717,371 GBP2022-04-01 ~ 2022-12-31
Operating Profit/Loss
806,929 GBP2023-01-01 ~ 2023-12-31
599,042 GBP2022-04-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
2,405 GBP2023-01-01 ~ 2023-12-31
22 GBP2022-04-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
804,524 GBP2023-01-01 ~ 2023-12-31
599,020 GBP2022-04-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
22,869 GBP2023-01-01 ~ 2023-12-31
-37,823 GBP2022-04-01 ~ 2022-12-31
Profit/Loss
781,655 GBP2023-01-01 ~ 2023-12-31
636,843 GBP2022-04-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
3,363,396 GBP2023-12-31
2,581,741 GBP2022-12-31
3,444,898 GBP2022-03-31
Dividends Paid
Retained earnings (accumulated losses)
-1,500,000 GBP2022-04-01 ~ 2022-12-31
Intangible Assets
3,333 GBP2023-12-31
7,333 GBP2022-12-31
Property, Plant & Equipment
106,108 GBP2023-12-31
85,129 GBP2022-12-31
Fixed Assets
109,441 GBP2023-12-31
92,462 GBP2022-12-31
Debtors
3,996,672 GBP2023-12-31
4,056,781 GBP2022-12-31
Cash at bank and in hand
513,397 GBP2023-12-31
480,812 GBP2022-12-31
Current Assets
4,510,069 GBP2023-12-31
4,537,593 GBP2022-12-31
Creditors
Current
1,214,311 GBP2023-12-31
2,043,214 GBP2022-12-31
Net Current Assets/Liabilities
3,295,758 GBP2023-12-31
2,494,379 GBP2022-12-31
Total Assets Less Current Liabilities
3,405,199 GBP2023-12-31
2,586,841 GBP2022-12-31
Creditors
Non-current
36,703 GBP2023-12-31
Net Assets/Liabilities
3,368,496 GBP2023-12-31
2,586,841 GBP2022-12-31
Equity
Called up share capital
5,100 GBP2023-12-31
5,100 GBP2022-12-31
Equity
3,368,496 GBP2023-12-31
2,586,841 GBP2022-12-31
Wages/Salaries
3,624,933 GBP2023-01-01 ~ 2023-12-31
2,465,030 GBP2022-04-01 ~ 2022-12-31
Social Security Costs
407,383 GBP2023-01-01 ~ 2023-12-31
282,636 GBP2022-04-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
206,239 GBP2023-01-01 ~ 2023-12-31
142,171 GBP2022-04-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
4,238,555 GBP2023-01-01 ~ 2023-12-31
2,889,837 GBP2022-04-01 ~ 2022-12-31
Average Number of Employees
882023-01-01 ~ 2023-12-31
822022-04-01 ~ 2022-12-31
Director Remuneration
380,042 GBP2023-01-01 ~ 2023-12-31
318,248 GBP2022-04-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
64,283 GBP2023-01-01 ~ 2023-12-31
51,709 GBP2022-04-01 ~ 2022-12-31
Current Tax for the Period
-1,774 GBP2022-04-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
189,224 GBP2023-01-01 ~ 2023-12-31
113,814 GBP2022-04-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Computer software
166,759 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
124,900 GBP2022-12-31
Plant and equipment
567,394 GBP2023-12-31
526,536 GBP2022-12-31
Furniture and fittings
58,110 GBP2023-12-31
57,554 GBP2022-12-31
Motor vehicles
114,046 GBP2023-12-31
69,436 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
739,550 GBP2023-12-31
778,426 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-18,860 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-143,760 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
119,300 GBP2022-12-31
Plant and equipment
509,305 GBP2023-12-31
456,249 GBP2022-12-31
Furniture and fittings
57,139 GBP2023-12-31
48,312 GBP2022-12-31
Motor vehicles
66,998 GBP2023-12-31
69,436 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
633,442 GBP2023-12-31
693,297 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
2,400 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
53,056 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
8,827 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
13,222 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
77,505 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-15,660 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-137,360 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
58,089 GBP2023-12-31
70,287 GBP2022-12-31
Furniture and fittings
971 GBP2023-12-31
9,242 GBP2022-12-31
Motor vehicles
47,048 GBP2023-12-31
Improvements to leasehold property
5,600 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
13,222 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
50,248 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,192,668 GBP2023-12-31
2,179,662 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
615,705 GBP2023-12-31
324,761 GBP2022-12-31
Other Debtors
Current
36,674 GBP2023-12-31
22,916 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
5,404 GBP2023-12-31
28,273 GBP2022-12-31
Prepayments/Accrued Income
Current
162,424 GBP2023-12-31
359,471 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
3,996,672 GBP2023-12-31
4,056,781 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
13,544 GBP2023-12-31
Trade Creditors/Trade Payables
Current
563,825 GBP2023-12-31
726,009 GBP2022-12-31
Corporation Tax Payable
Current
40 GBP2023-12-31
12,521 GBP2022-12-31
Other Taxation & Social Security Payable
Current
77,595 GBP2023-12-31
99,215 GBP2022-12-31
Other Creditors
Current
43,165 GBP2023-12-31
58,868 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
455,769 GBP2023-12-31
675,040 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
36,703 GBP2023-12-31
Between one and five year, hire purchase agreements
36,703 GBP2023-12-31
hire purchase agreements
50,247 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
221,976 GBP2023-12-31
388,902 GBP2022-12-31
Between one and five year
291,142 GBP2023-12-31
546,913 GBP2022-12-31
All periods
513,118 GBP2023-12-31
935,815 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
-5,404 GBP2023-12-31
-28,273 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
5,100 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
781,655 GBP2023-01-01 ~ 2023-12-31