Cost of Sales
-6,435,807 GBP2023-01-01 ~ 2023-12-31
-5,593,054 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,262,200 GBP2023-01-01 ~ 2023-12-31
-1,161,045 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
152,840 GBP2023-01-01 ~ 2023-12-31
88,795 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
684,274 GBP2023-01-01 ~ 2023-12-31
902,464 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-13,002 GBP2023-01-01 ~ 2023-12-31
-6,025 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
671,272 GBP2023-01-01 ~ 2023-12-31
896,439 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
671,272 GBP2023-01-01 ~ 2023-12-31
896,439 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
195,747 GBP2023-12-31
147,412 GBP2022-12-31
Debtors
5,598,077 GBP2023-12-31
5,043,228 GBP2022-12-31
Cash at bank and in hand
699,606 GBP2023-12-31
740,257 GBP2022-12-31
Current Assets
6,418,394 GBP2023-12-31
5,904,924 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-1,461,879 GBP2023-12-31
Net Current Assets/Liabilities
4,956,515 GBP2023-12-31
4,320,576 GBP2022-12-31
Total Assets Less Current Liabilities
5,152,262 GBP2023-12-31
4,467,988 GBP2022-12-31
Net Assets/Liabilities
5,128,694 GBP2023-12-31
4,457,422 GBP2022-12-31
Equity
Called up share capital
900,102 GBP2023-12-31
900,102 GBP2022-12-31
900,102 GBP2021-12-31
Retained earnings (accumulated losses)
4,228,592 GBP2023-12-31
3,557,320 GBP2022-12-31
2,660,881 GBP2021-12-31
Equity
5,128,694 GBP2023-12-31
4,457,422 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
671,272 GBP2023-01-01 ~ 2023-12-31
896,439 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
16,714 GBP2023-01-01 ~ 2023-12-31
13,338 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
612023-01-01 ~ 2023-12-31
592022-01-01 ~ 2022-12-31
Wages/Salaries
3,225,863 GBP2023-01-01 ~ 2023-12-31
3,038,113 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
56,598 GBP2023-01-01 ~ 2023-12-31
56,370 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,552,607 GBP2023-01-01 ~ 2023-12-31
3,351,385 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
13,002 GBP2023-01-01 ~ 2023-12-31
6,025 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
158,607 GBP2023-12-31
126,148 GBP2022-12-31
Plant and equipment
919,149 GBP2023-12-31
874,724 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,077,756 GBP2023-12-31
1,000,872 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
67,258 GBP2023-12-31
56,710 GBP2022-12-31
Plant and equipment
814,751 GBP2023-12-31
796,750 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
882,009 GBP2023-12-31
853,460 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
10,548 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
18,001 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
28,549 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
91,349 GBP2023-12-31
69,438 GBP2022-12-31
Plant and equipment
104,398 GBP2023-12-31
77,974 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
772,246 GBP2023-12-31
1,046,745 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
4,359,615 GBP2023-12-31
3,365,243 GBP2022-12-31
Other Debtors
Current
368,489 GBP2023-12-31
550,574 GBP2022-12-31
Prepayments/Accrued Income
Current
97,727 GBP2023-12-31
80,666 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
5,598,077 GBP2023-12-31
Amounts falling due within one year, Current
5,043,228 GBP2022-12-31
Trade Creditors/Trade Payables
Current
193,957 GBP2023-12-31
392,271 GBP2022-12-31
Amounts owed to group undertakings
Current
909,434 GBP2023-12-31
869,287 GBP2022-12-31
Other Taxation & Social Security Payable
Current
196,161 GBP2023-12-31
179,728 GBP2022-12-31
Other Creditors
Current
21,327 GBP2023-12-31
0 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
141,000 GBP2023-12-31
143,062 GBP2022-12-31
Creditors
Current
1,461,879 GBP2023-12-31
1,584,348 GBP2022-12-31
Equity
Called up share capital
900,102 GBP2023-12-31
900,102 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
180,250 GBP2023-12-31
173,618 GBP2022-12-31
Between two and five year
30,000 GBP2023-12-31
120,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
210,250 GBP2023-12-31
293,618 GBP2022-12-31