Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
19,019,977 GBP2023-01-01 ~ 2023-12-31
14,686,142 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-14,599,377 GBP2023-01-01 ~ 2023-12-31
-11,477,143 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
4,420,600 GBP2023-01-01 ~ 2023-12-31
3,208,999 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,761,536 GBP2023-01-01 ~ 2023-12-31
-1,880,156 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,919,064 GBP2023-01-01 ~ 2023-12-31
1,588,843 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
2,067 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,912,423 GBP2023-01-01 ~ 2023-12-31
1,587,782 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,429,774 GBP2023-01-01 ~ 2023-12-31
1,279,463 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
4,724,857 GBP2023-12-31
4,007,083 GBP2022-12-31
2,909,620 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-712,000 GBP2023-01-01 ~ 2023-12-31
-182,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
7,631 GBP2023-12-31
8,323 GBP2022-12-31
Property, Plant & Equipment
443,860 GBP2023-12-31
364,339 GBP2022-12-31
Fixed Assets
451,491 GBP2023-12-31
372,662 GBP2022-12-31
Debtors
4,736,644 GBP2023-12-31
5,500,111 GBP2022-12-31
Cash at bank and in hand
3,084,707 GBP2023-12-31
826,463 GBP2022-12-31
Current Assets
7,821,351 GBP2023-12-31
6,326,574 GBP2022-12-31
Creditors
Current
3,294,434 GBP2023-12-31
2,425,185 GBP2022-12-31
Net Current Assets/Liabilities
4,526,917 GBP2023-12-31
3,901,389 GBP2022-12-31
Total Assets Less Current Liabilities
4,978,408 GBP2023-12-31
4,274,051 GBP2022-12-31
Creditors
Non-current
-106,431 GBP2023-12-31
-161,554 GBP2022-12-31
Net Assets/Liabilities
4,761,723 GBP2023-12-31
4,043,949 GBP2022-12-31
Equity
Called up share capital
28,110 GBP2023-12-31
28,110 GBP2022-12-31
Share premium
8,756 GBP2023-12-31
8,756 GBP2022-12-31
Equity
4,761,723 GBP2023-12-31
4,043,949 GBP2022-12-31
Wages/Salaries
7,100,314 GBP2023-01-01 ~ 2023-12-31
5,239,571 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
627,437 GBP2023-01-01 ~ 2023-12-31
444,652 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
133,902 GBP2023-01-01 ~ 2023-12-31
83,399 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
7,861,653 GBP2023-01-01 ~ 2023-12-31
5,767,622 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
2872023-01-01 ~ 2023-12-31
2812022-01-01 ~ 2022-12-31
Director Remuneration
243,165 GBP2023-01-01 ~ 2023-12-31
18,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
64,117 GBP2023-01-01 ~ 2023-12-31
48,863 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
440,943 GBP2023-01-01 ~ 2023-12-31
256,177 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
478,106 GBP2023-01-01 ~ 2023-12-31
301,679 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
17,500 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
9,869 GBP2023-12-31
9,177 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
692 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Net goodwill
7,631 GBP2023-12-31
8,323 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
23,205 GBP2023-12-31
23,205 GBP2022-12-31
Plant and equipment
25,644 GBP2023-12-31
8,500 GBP2022-12-31
Furniture and fittings
175,246 GBP2023-12-31
166,739 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
20,361 GBP2023-12-31
19,645 GBP2022-12-31
Plant and equipment
6,489 GBP2023-12-31
1,700 GBP2022-12-31
Furniture and fittings
100,937 GBP2023-12-31
87,887 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
716 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
4,789 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
13,050 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
2,844 GBP2023-12-31
3,560 GBP2022-12-31
Plant and equipment
19,155 GBP2023-12-31
6,800 GBP2022-12-31
Furniture and fittings
74,309 GBP2023-12-31
78,852 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
438,263 GBP2023-12-31
267,110 GBP2022-12-31
Computers
418,718 GBP2023-12-31
340,395 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,081,076 GBP2023-12-31
805,949 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-29,568 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-29,568 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
158,595 GBP2023-12-31
28,325 GBP2022-12-31
Computers
350,834 GBP2023-12-31
304,053 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
637,216 GBP2023-12-31
441,610 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
133,368 GBP2023-01-01 ~ 2023-12-31
Computers
46,781 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
198,704 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-3,098 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-3,098 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles
279,668 GBP2023-12-31
238,785 GBP2022-12-31
Computers
67,884 GBP2023-12-31
36,342 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
8,500 GBP2023-12-31
8,500 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
3,060 GBP2023-12-31
1,700 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
1,360 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
133,227 GBP2023-01-01 ~ 2023-12-31
Under hire purchased contracts or finance leases
134,587 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
5,440 GBP2023-12-31
6,800 GBP2022-12-31
Motor vehicles, Under hire purchased contracts or finance leases
222,059 GBP2023-12-31
238,035 GBP2022-12-31
Under hire purchased contracts or finance leases
227,499 GBP2023-12-31
244,835 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
4,230,459 GBP2023-12-31
4,831,309 GBP2022-12-31
Other Debtors
Current
400,719 GBP2023-12-31
490,425 GBP2022-12-31
Prepayments
Current
105,466 GBP2023-12-31
178,377 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
4,736,644 GBP2023-12-31
5,500,111 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
101,083 GBP2023-12-31
82,153 GBP2022-12-31
Trade Creditors/Trade Payables
Current
643,665 GBP2023-12-31
611,275 GBP2022-12-31
Corporation Tax Payable
Current
251,376 GBP2023-12-31
256,177 GBP2022-12-31
Other Taxation & Social Security Payable
Current
183,148 GBP2023-12-31
106,884 GBP2022-12-31
Other Creditors
Current
735,866 GBP2023-12-31
508,539 GBP2022-12-31
Accrued Liabilities
Current
496,207 GBP2023-12-31
160,832 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
106,431 GBP2023-12-31
161,554 GBP2022-12-31
Between one and five year, hire purchase agreements
106,431 GBP2023-12-31
161,554 GBP2022-12-31
hire purchase agreements
207,514 GBP2023-12-31
243,707 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
161,345 GBP2023-12-31
161,364 GBP2022-12-31
Between one and five year
338,248 GBP2023-12-31
627,611 GBP2022-12-31
All periods
499,593 GBP2023-12-31
788,975 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
110,254 GBP2023-12-31
68,548 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
28,110 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,429,774 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-712,000 GBP2023-01-01 ~ 2023-12-31