Average Number of Employees
862023-01-01 ~ 2023-12-31
542022-01-01 ~ 2022-12-31
Turnover/Revenue
50,033,956 GBP2023-01-01 ~ 2023-12-31
41,807,225 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-47,027,714 GBP2023-01-01 ~ 2023-12-31
-39,911,702 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
3,006,242 GBP2023-01-01 ~ 2023-12-31
1,895,523 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-5,078,530 GBP2023-01-01 ~ 2023-12-31
-1,775,419 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-1,969,946 GBP2023-01-01 ~ 2023-12-31
279,252 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
12,160 GBP2023-01-01 ~ 2023-12-31
1,336 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-14,866 GBP2023-01-01 ~ 2023-12-31
-6,309 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-1,972,652 GBP2023-01-01 ~ 2023-12-31
274,279 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-2,102,705 GBP2023-01-01 ~ 2023-12-31
222,102 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
14,651 GBP2023-12-31
38,327 GBP2022-12-31
Fixed Assets
14,651 GBP2023-12-31
38,327 GBP2022-12-31
Debtors
Non-current
580,800 GBP2023-12-31
1,090,342 GBP2022-12-31
Current
7,421,277 GBP2023-12-31
6,187,374 GBP2022-12-31
Cash at bank and in hand
4,668,715 GBP2023-12-31
5,529,964 GBP2022-12-31
Current Assets
12,670,792 GBP2023-12-31
12,807,680 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-12,176,914 GBP2023-12-31
-9,706,809 GBP2022-12-31
Net Current Assets/Liabilities
493,878 GBP2023-12-31
3,100,871 GBP2022-12-31
Total Assets Less Current Liabilities
508,529 GBP2023-12-31
3,139,198 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-270,244 GBP2023-12-31
-797,789 GBP2022-12-31
Net Assets/Liabilities
238,285 GBP2023-12-31
2,340,990 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2022-01-01
Retained earnings (accumulated losses)
238,185 GBP2023-12-31
2,340,890 GBP2022-12-31
2,118,788 GBP2022-01-01
Equity
238,285 GBP2023-12-31
2,340,990 GBP2022-12-31
2,118,888 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
-2,102,705 GBP2023-01-01 ~ 2023-12-31
222,102 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
37,535 GBP2023-01-01 ~ 2023-12-31
44,228 GBP2022-01-01 ~ 2022-12-31
Cash and Cash Equivalents
4,668,715 GBP2023-12-31
5,529,964 GBP2022-12-31
1,648,774 GBP2022-01-01
Wages/Salaries
5,035,104 GBP2023-01-01 ~ 2023-12-31
3,914,108 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
563,220 GBP2023-01-01 ~ 2023-12-31
442,797 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
5,708,832 GBP2023-01-01 ~ 2023-12-31
4,429,177 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
462,655 GBP2023-01-01 ~ 2023-12-31
288,043 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-2,970 GBP2023-01-01 ~ 2023-12-31
-8,284 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-463,968 GBP2023-01-01 ~ 2023-12-31
52,113 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
128,146 GBP2023-12-31
128,146 GBP2022-12-31
Furniture and fittings
25,419 GBP2023-12-31
25,419 GBP2022-12-31
Office equipment
128,440 GBP2023-12-31
117,053 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
282,005 GBP2023-12-31
270,618 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
103,969 GBP2022-12-31
Furniture and fittings
22,624 GBP2022-12-31
Office equipment
105,698 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
232,291 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
24,177 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
2,795 GBP2023-01-01 ~ 2023-12-31
Office equipment, Owned/Freehold
8,091 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
35,063 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
128,146 GBP2023-12-31
Furniture and fittings
25,419 GBP2023-12-31
Office equipment
113,789 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
267,354 GBP2023-12-31
Property, Plant & Equipment
Office equipment
14,651 GBP2023-12-31
11,355 GBP2022-12-31
Motor vehicles
24,177 GBP2022-12-31
Furniture and fittings
2,795 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,985,695 GBP2023-12-31
5,148,593 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
581,532 GBP2022-12-31
Other Debtors
Current
1,051,451 GBP2023-12-31
114,308 GBP2022-12-31
Prepayments/Accrued Income
Current
2,367,645 GBP2023-12-31
329,224 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
2,551 GBP2023-12-31
Bank Borrowings
Current
160,000 GBP2023-12-31
160,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,334,026 GBP2023-12-31
2,394,069 GBP2022-12-31
Amounts owed to group undertakings
Current
266,381 GBP2023-12-31
Corporation Tax Payable
Current
133,023 GBP2023-12-31
60,461 GBP2022-12-31
Taxation/Social Security Payable
Current
716,499 GBP2023-12-31
1,189,118 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
10,847 GBP2023-12-31
10,848 GBP2022-12-31
Other Creditors
Current
152,842 GBP2023-12-31
129,178 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
9,403,296 GBP2023-12-31
5,763,135 GBP2022-12-31
Creditors
Current
12,176,914 GBP2023-12-31
9,706,809 GBP2022-12-31
Bank Borrowings
Non-current
266,667 GBP2023-12-31
426,667 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
3,577 GBP2023-12-31
14,443 GBP2022-12-31
Creditors
Non-current
270,244 GBP2023-12-31
797,789 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
160,000 GBP2023-12-31
160,000 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
160,000 GBP2023-12-31
160,000 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
160,000 GBP2023-12-31
160,000 GBP2022-12-31
Non-current, Between two and five year
106,667 GBP2023-12-31
266,667 GBP2022-12-31
Total Borrowings
426,667 GBP2023-12-31
586,667 GBP2022-12-31
Minimum gross finance lease payments owing
14,425 GBP2023-12-31
25,291 GBP2022-12-31
Net Deferred Tax Liability/Asset
2,551 GBP2023-12-31
-419 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
2,970 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-4,157 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
14,200 GBP2023-12-31
57,444 GBP2022-12-31
Between one and five year
37,867 GBP2023-12-31
37,893 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
52,067 GBP2023-12-31
95,337 GBP2022-12-31