Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Class 2 ordinary share
02023-01-01 ~ 2023-12-31
Turnover/Revenue
49,720,957 GBP2023-01-01 ~ 2023-12-31
42,175,829 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-39,349,158 GBP2023-01-01 ~ 2023-12-31
-32,889,829 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
10,371,799 GBP2023-01-01 ~ 2023-12-31
9,286,000 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-7,448,866 GBP2023-01-01 ~ 2023-12-31
-5,929,488 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
2,922,933 GBP2023-01-01 ~ 2023-12-31
3,633,865 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-552,919 GBP2023-01-01 ~ 2023-12-31
-382,777 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
2,370,014 GBP2023-01-01 ~ 2023-12-31
3,251,088 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
2,241,555 GBP2023-01-01 ~ 2023-12-31
2,653,775 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
2,241,555 GBP2023-01-01 ~ 2023-12-31
2,653,775 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
887,108 GBP2023-12-31
1,213,812 GBP2022-12-31
Debtors
19,410,780 GBP2023-12-31
20,556,098 GBP2022-12-31
Cash at bank and in hand
1,593,826 GBP2023-12-31
1,634,371 GBP2022-12-31
Current Assets
21,004,606 GBP2023-12-31
22,190,469 GBP2022-12-31
Creditors
Current
11,906,776 GBP2023-12-31
14,860,898 GBP2022-12-31
Net Current Assets/Liabilities
9,097,830 GBP2023-12-31
7,329,571 GBP2022-12-31
Total Assets Less Current Liabilities
9,984,938 GBP2023-12-31
8,543,383 GBP2022-12-31
Equity
Called up share capital
160,030 GBP2023-12-31
160,030 GBP2022-12-31
160,030 GBP2021-12-31
Capital redemption reserve
12 GBP2023-12-31
12 GBP2022-12-31
12 GBP2021-12-31
Retained earnings (accumulated losses)
9,824,896 GBP2023-12-31
8,383,341 GBP2022-12-31
6,529,566 GBP2021-12-31
Equity
9,984,938 GBP2023-12-31
8,543,383 GBP2022-12-31
6,689,608 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-800,000 GBP2023-01-01 ~ 2023-12-31
-800,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-800,000 GBP2023-01-01 ~ 2023-12-31
-800,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,241,555 GBP2023-01-01 ~ 2023-12-31
2,653,775 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,360,156 GBP2023-01-01 ~ 2023-12-31
2,075,283 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
266,799 GBP2023-01-01 ~ 2023-12-31
204,401 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
74,372 GBP2023-01-01 ~ 2023-12-31
73,597 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,701,327 GBP2023-01-01 ~ 2023-12-31
2,353,281 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
852023-01-01 ~ 2023-12-31
842022-01-01 ~ 2022-12-31
Director Remuneration
303,755 GBP2023-01-01 ~ 2023-12-31
261,547 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
254,924 GBP2023-01-01 ~ 2023-12-31
206,879 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
27,000 GBP2023-01-01 ~ 2023-12-31
27,000 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
128,459 GBP2023-01-01 ~ 2023-12-31
597,313 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
557,427 GBP2023-01-01 ~ 2023-12-31
617,707 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
76,738 GBP2023-12-31
59,887 GBP2022-12-31
Computers
302,635 GBP2023-12-31
191,028 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,719,210 GBP2023-12-31
2,124,097 GBP2022-12-31
Property, Plant & Equipment - Disposals
-749,114 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
28,267 GBP2023-12-31
15,674 GBP2022-12-31
Computers
168,719 GBP2023-12-31
124,495 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
832,102 GBP2023-12-31
910,285 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
12,593 GBP2023-01-01 ~ 2023-12-31
Computers
44,224 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
254,924 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-333,107 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Furniture and fittings
48,471 GBP2023-12-31
44,213 GBP2022-12-31
Computers
133,916 GBP2023-12-31
66,533 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
8,775,552 GBP2023-12-31
8,182,065 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
4,288,532 GBP2023-12-31
3,823,569 GBP2022-12-31
Other Debtors
Current
42,808 GBP2023-12-31
51,533 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
483,542 GBP2023-12-31
575,578 GBP2022-12-31
Prepayments/Accrued Income
Current
5,820,346 GBP2023-12-31
7,923,353 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
19,410,780 GBP2023-12-31
20,556,098 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
119,814 GBP2023-12-31
Trade Creditors/Trade Payables
Current
4,187,508 GBP2023-12-31
4,048,284 GBP2022-12-31
Corporation Tax Payable
Current
725,771 GBP2023-12-31
597,312 GBP2022-12-31
Other Taxation & Social Security Payable
Current
190,588 GBP2023-12-31
170,922 GBP2022-12-31
Other Creditors
Current
4,557,565 GBP2023-12-31
3,912,591 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,534,974 GBP2023-12-31
5,781,675 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
598,823 GBP2023-12-31
467,447 GBP2022-12-31
Between one and five year
1,453,052 GBP2023-12-31
973,723 GBP2022-12-31
More than five year
1,066,894 GBP2023-12-31
All periods
3,118,769 GBP2023-12-31
1,441,170 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
160,000 shares2023-12-31
Class 2 ordinary share
3,000 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,241,555 GBP2023-01-01 ~ 2023-12-31