Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
14,423,863 GBP2023-01-01 ~ 2023-12-31
13,343,140 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
13,568,138 GBP2023-01-01 ~ 2023-12-31
12,527,972 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
876,920 GBP2023-01-01 ~ 2023-12-31
931,856 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
281 GBP2023-01-01 ~ 2023-12-31
306 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
877,201 GBP2023-01-01 ~ 2023-12-31
932,162 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
207,990 GBP2023-01-01 ~ 2023-12-31
178,710 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
669,211 GBP2023-01-01 ~ 2023-12-31
753,452 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
1,120,563 GBP2023-12-31
1,451,352 GBP2022-12-31
1,297,900 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,000,000 GBP2023-01-01 ~ 2023-12-31
-600,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
156,687 GBP2023-12-31
124,827 GBP2022-12-31
Total Inventories
43,127 GBP2023-12-31
43,623 GBP2022-12-31
Debtors
1,465,079 GBP2023-12-31
2,090,762 GBP2022-12-31
Cash at bank and in hand
1,263,402 GBP2023-12-31
751,195 GBP2022-12-31
Current Assets
2,771,608 GBP2023-12-31
2,885,580 GBP2022-12-31
Creditors
Current
1,782,638 GBP2023-12-31
1,544,899 GBP2022-12-31
Net Current Assets/Liabilities
988,970 GBP2023-12-31
1,340,681 GBP2022-12-31
Total Assets Less Current Liabilities
1,145,657 GBP2023-12-31
1,465,508 GBP2022-12-31
Net Assets/Liabilities
1,120,763 GBP2023-12-31
1,451,552 GBP2022-12-31
Equity
Called up share capital
200 GBP2023-12-31
200 GBP2022-12-31
Equity
1,120,763 GBP2023-12-31
1,451,552 GBP2022-12-31
Wages/Salaries
9,005,460 GBP2023-01-01 ~ 2023-12-31
8,500,455 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
689,154 GBP2023-01-01 ~ 2023-12-31
604,371 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
159,706 GBP2023-01-01 ~ 2023-12-31
131,720 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
9,854,320 GBP2023-01-01 ~ 2023-12-31
9,236,546 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
3452023-01-01 ~ 2023-12-31
3342022-01-01 ~ 2022-12-31
Director Remuneration
171,076 GBP2023-01-01 ~ 2023-12-31
171,439 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
55,043 GBP2023-01-01 ~ 2023-12-31
60,096 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
197,052 GBP2023-01-01 ~ 2023-12-31
176,508 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
219,300 GBP2023-01-01 ~ 2023-12-31
177,111 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
331,555 GBP2023-12-31
294,438 GBP2022-12-31
Furniture and fittings
429,827 GBP2023-12-31
414,127 GBP2022-12-31
Motor vehicles
32,584 GBP2023-12-31
32,584 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
864,969 GBP2023-12-31
812,152 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-15,858 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-23,068 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-38,926 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
271,272 GBP2023-12-31
256,942 GBP2022-12-31
Furniture and fittings
366,201 GBP2023-12-31
366,310 GBP2022-12-31
Motor vehicles
25,540 GBP2023-12-31
23,192 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
708,282 GBP2023-12-31
687,325 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
27,890 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
20,417 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
2,348 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
55,043 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-13,560 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-20,526 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-34,086 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
60,283 GBP2023-12-31
37,496 GBP2022-12-31
Furniture and fittings
63,626 GBP2023-12-31
47,817 GBP2022-12-31
Motor vehicles
7,044 GBP2023-12-31
9,392 GBP2022-12-31
Merchandise
43,127 GBP2023-12-31
43,623 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
698,412 GBP2023-12-31
625,837 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
708,327 GBP2023-12-31
1,406,971 GBP2022-12-31
Prepayments
Current
58,340 GBP2023-12-31
57,954 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
1,465,079 GBP2023-12-31
2,090,762 GBP2022-12-31
Trade Creditors/Trade Payables
Current
330,034 GBP2023-12-31
271,368 GBP2022-12-31
Corporation Tax Payable
Current
77,052 GBP2023-12-31
73,258 GBP2022-12-31
Other Taxation & Social Security Payable
Current
329,711 GBP2023-12-31
265,458 GBP2022-12-31
Other Creditors
Current
629,816 GBP2023-12-31
550,783 GBP2022-12-31
Accrued Liabilities
Current
391,582 GBP2023-12-31
362,244 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
27,706 GBP2023-12-31
27,706 GBP2022-12-31
Between one and five year
75,235 GBP2023-12-31
101,587 GBP2022-12-31
All periods
102,941 GBP2023-12-31
129,293 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
24,894 GBP2023-12-31
13,956 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
200 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
669,211 GBP2023-01-01 ~ 2023-12-31