Average Number of Employees
1722023-01-01 ~ 2023-12-31
1522022-01-01 ~ 2022-12-31
Turnover/Revenue
6,146,122 GBP2023-01-01 ~ 2023-12-31
5,555,898 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-3,964,906 GBP2023-01-01 ~ 2023-12-31
-3,211,809 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
2,181,216 GBP2023-01-01 ~ 2023-12-31
2,344,089 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,010,643 GBP2023-01-01 ~ 2023-12-31
-1,471,027 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-476,197 GBP2023-01-01 ~ 2023-12-31
-1,506,868 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-476,240 GBP2023-01-01 ~ 2023-12-31
-1,367,575 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
1,595,602 GBP2023-12-31
1,621,714 GBP2022-12-31
Fixed Assets - Investments
4,130,489 GBP2023-12-31
2,194,230 GBP2022-12-31
Fixed Assets
5,726,091 GBP2023-12-31
3,815,944 GBP2022-12-31
Debtors
Current
3,720,516 GBP2023-12-31
4,023,456 GBP2022-12-31
Cash at bank and in hand
474,145 GBP2023-12-31
240,303 GBP2022-12-31
Current Assets
4,194,661 GBP2023-12-31
4,263,759 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-3,482,963 GBP2023-12-31
-1,165,674 GBP2022-12-31
Net Current Assets/Liabilities
711,698 GBP2023-12-31
3,098,085 GBP2022-12-31
Total Assets Less Current Liabilities
6,437,789 GBP2023-12-31
6,914,029 GBP2022-12-31
Net Assets/Liabilities
6,437,789 GBP2023-12-31
6,914,029 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2022-01-01
Retained earnings (accumulated losses)
6,437,689 GBP2023-12-31
6,913,929 GBP2022-12-31
8,281,504 GBP2022-01-01
Equity
6,437,789 GBP2023-12-31
6,914,029 GBP2022-12-31
8,281,604 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
-476,240 GBP2023-01-01 ~ 2023-12-31
-1,367,575 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
12,100 GBP2023-01-01 ~ 2023-12-31
11,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
3,628,953 GBP2023-01-01 ~ 2023-12-31
2,952,218 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
312,429 GBP2023-01-01 ~ 2023-12-31
249,957 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
4,650,377 GBP2023-01-01 ~ 2023-12-31
5,666,273 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
128,000 GBP2023-01-01 ~ 2023-12-31
128,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-476,197 GBP2023-01-01 ~ 2023-12-31
-1,506,868 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-112,002 GBP2023-01-01 ~ 2023-12-31
-286,305 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
2,121,360 GBP2023-12-31
2,121,360 GBP2022-12-31
Plant and equipment
116,938 GBP2023-12-31
116,938 GBP2022-12-31
Motor vehicles
37,833 GBP2023-12-31
37,833 GBP2022-12-31
Furniture and fittings
624,152 GBP2023-12-31
585,130 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,900,283 GBP2023-12-31
2,861,261 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
114,963 GBP2022-12-31
Motor vehicles
25,591 GBP2022-12-31
Furniture and fittings
550,624 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,239,547 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
1,975 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
5,667 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
15,890 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
65,134 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
116,938 GBP2023-12-31
Motor vehicles
31,258 GBP2023-12-31
Furniture and fittings
566,514 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,304,681 GBP2023-12-31
Property, Plant & Equipment
Buildings
1,531,389 GBP2023-12-31
1,572,991 GBP2022-12-31
Motor vehicles
6,575 GBP2023-12-31
12,242 GBP2022-12-31
Furniture and fittings
57,638 GBP2023-12-31
34,506 GBP2022-12-31
Plant and equipment
1,975 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
58,597 GBP2023-12-31
68,281 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
3,415,499 GBP2023-12-31
3,808,148 GBP2022-12-31
Other Debtors
Current
180,784 GBP2023-12-31
58,256 GBP2022-12-31
Prepayments/Accrued Income
Current
65,636 GBP2023-12-31
88,771 GBP2022-12-31
Trade Creditors/Trade Payables
Current
141,729 GBP2023-12-31
68,595 GBP2022-12-31
Amounts owed to group undertakings
Current
2,776,861 GBP2023-12-31
776,861 GBP2022-12-31
Taxation/Social Security Payable
Current
5,068 GBP2023-12-31
8,138 GBP2022-12-31
Other Creditors
Current
51,647 GBP2023-12-31
40,825 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
507,658 GBP2023-12-31
271,255 GBP2022-12-31
Creditors
Current
3,482,963 GBP2023-12-31
1,165,674 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-12-31
100 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
25,638 GBP2023-12-31
24,000 GBP2022-12-31
Between one and five year
410 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
26,048 GBP2023-12-31
24,000 GBP2022-12-31