Cost of Sales
-32,287,591 GBP2023-01-01 ~ 2023-12-31
-38,175,711 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-4,818,762 GBP2023-01-01 ~ 2023-12-31
-3,741,815 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
507,799 GBP2023-01-01 ~ 2023-12-31
180,163 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
4,265,961 GBP2023-01-01 ~ 2023-12-31
7,084,722 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
3,266,339 GBP2023-01-01 ~ 2023-12-31
5,765,585 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
3,266,339 GBP2023-01-01 ~ 2023-12-31
5,765,585 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
968,850 GBP2023-12-31
1,048,855 GBP2022-12-31
Debtors
11,420,915 GBP2023-12-31
16,118,347 GBP2022-12-31
Cash at bank and in hand
1,961,997 GBP2023-12-31
3,135,912 GBP2022-12-31
Current Assets
16,447,498 GBP2023-12-31
28,442,651 GBP2022-12-31
Net Current Assets/Liabilities
9,313,960 GBP2023-12-31
9,967,616 GBP2022-12-31
Total Assets Less Current Liabilities
10,282,810 GBP2023-12-31
11,016,471 GBP2022-12-31
Net Assets/Liabilities
10,173,157 GBP2023-12-31
10,906,818 GBP2022-12-31
Equity
Called up share capital
5,000,000 GBP2023-12-31
5,000,000 GBP2022-12-31
5,000,000 GBP2021-12-31
Share premium
750,000 GBP2023-12-31
750,000 GBP2022-12-31
750,000 GBP2021-12-31
Retained earnings (accumulated losses)
4,423,157 GBP2023-12-31
5,156,818 GBP2022-12-31
3,391,233 GBP2021-12-31
Equity
10,173,157 GBP2023-12-31
10,906,818 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
3,266,339 GBP2023-01-01 ~ 2023-12-31
5,765,585 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-4,000,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-4,000,000 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
40,000 GBP2023-01-01 ~ 2023-12-31
42,000 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1402023-01-01 ~ 2023-12-31
1282022-01-01 ~ 2022-12-31
Wages/Salaries
7,941,214 GBP2023-01-01 ~ 2023-12-31
8,233,043 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
195,144 GBP2023-01-01 ~ 2023-12-31
161,996 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
8,989,350 GBP2023-01-01 ~ 2023-12-31
9,162,134 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
0 GBP2023-01-01 ~ 2023-12-31
81,123 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
661,802 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
661,802 GBP2022-12-31
Intangible Assets
Goodwill
0 GBP2023-12-31
0 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
504,935 GBP2023-12-31
504,935 GBP2022-12-31
Furniture and fittings
594,256 GBP2023-12-31
400,133 GBP2022-12-31
Motor vehicles
772,018 GBP2023-12-31
925,311 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,871,209 GBP2023-12-31
1,830,379 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-153,293 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-153,293 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
104,129 GBP2023-12-31
51,889 GBP2022-12-31
Furniture and fittings
212,218 GBP2023-12-31
165,126 GBP2022-12-31
Motor vehicles
586,012 GBP2023-12-31
564,509 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
902,359 GBP2023-12-31
781,524 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
47,092 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
174,796 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
274,128 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-153,293 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-153,293 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
400,806 GBP2023-12-31
453,046 GBP2022-12-31
Furniture and fittings
382,038 GBP2023-12-31
235,007 GBP2022-12-31
Motor vehicles
186,006 GBP2023-12-31
360,802 GBP2022-12-31
Finished Goods/Goods for Resale
1,449,077 GBP2023-12-31
1,054,259 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
9,674,468 GBP2023-12-31
5,480,726 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
0 GBP2023-12-31
8,188,179 GBP2022-12-31
Other Debtors
Current
157,060 GBP2023-12-31
1,458,765 GBP2022-12-31
Prepayments/Accrued Income
Current
1,589,387 GBP2023-12-31
990,677 GBP2022-12-31
Debtors
Amounts falling due within one year, Current
11,420,915 GBP2023-12-31
16,118,347 GBP2022-12-31
Trade Creditors/Trade Payables
Current
428,752 GBP2023-12-31
724,330 GBP2022-12-31
Amounts owed to group undertakings
Current
988,285 GBP2023-12-31
0 GBP2022-12-31
Corporation Tax Payable
Current
999,159 GBP2023-12-31
1,229,987 GBP2022-12-31
Other Taxation & Social Security Payable
Current
1,226,700 GBP2023-12-31
740,973 GBP2022-12-31
Other Creditors
Current
12,577 GBP2023-12-31
52,446 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
3,478,065 GBP2023-12-31
15,727,299 GBP2022-12-31
Creditors
Current
7,133,538 GBP2023-12-31
18,475,035 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
718,783 GBP2023-12-31
443,290 GBP2022-12-31
Between two and five year
1,770,451 GBP2023-12-31
1,108,290 GBP2022-12-31
More than five year
465,548 GBP2023-12-31
622,532 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,954,782 GBP2023-12-31
2,174,112 GBP2022-12-31