Turnover/Revenue
7,541,404 GBP2023-01-01 ~ 2023-12-31
6,916,647 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-6,546,601 GBP2023-01-01 ~ 2023-12-31
-5,989,472 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
994,803 GBP2023-01-01 ~ 2023-12-31
927,175 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-377,642 GBP2023-01-01 ~ 2023-12-31
-279,717 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
524 GBP2023-01-01 ~ 2023-12-31
72 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
549,245 GBP2023-01-01 ~ 2023-12-31
577,087 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
411,097 GBP2023-01-01 ~ 2023-12-31
431,899 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
3,526,577 GBP2023-12-31
3,022,104 GBP2022-12-31
Total Inventories
11,408 GBP2023-12-31
10,615 GBP2022-12-31
Debtors
Current
1,626,180 GBP2023-12-31
1,410,761 GBP2022-12-31
Cash at bank and in hand
640,847 GBP2023-12-31
689,957 GBP2022-12-31
Current Assets
2,278,435 GBP2023-12-31
2,111,333 GBP2022-12-31
Net Current Assets/Liabilities
-706,265 GBP2023-12-31
-322,568 GBP2022-12-31
Total Assets Less Current Liabilities
2,820,312 GBP2023-12-31
2,699,536 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-185,847 GBP2023-12-31
-410,316 GBP2022-12-31
Net Assets/Liabilities
2,046,655 GBP2023-12-31
1,839,558 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2021-12-31
Retained earnings (accumulated losses)
2,046,555 GBP2023-12-31
1,839,458 GBP2022-12-31
1,673,879 GBP2021-12-31
Equity
2,046,655 GBP2023-12-31
1,839,558 GBP2022-12-31
1,673,979 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
411,097 GBP2023-01-01 ~ 2023-12-31
431,899 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-204,000 GBP2023-01-01 ~ 2023-12-31
-266,320 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-204,000 GBP2023-01-01 ~ 2023-12-31
-266,320 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
887,835 GBP2023-01-01 ~ 2023-12-31
845,184 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,444,251 GBP2023-01-01 ~ 2023-12-31
2,098,425 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
252,505 GBP2023-01-01 ~ 2023-12-31
223,055 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,896,339 GBP2023-01-01 ~ 2023-12-31
2,447,014 GBP2022-01-01 ~ 2022-12-31
Average number of employees in administration and support functions
52023-01-01 ~ 2023-12-31
52022-01-01 ~ 2022-12-31
Average Number of Employees
592023-01-01 ~ 2023-12-31
532022-01-01 ~ 2022-12-31
Director Remuneration
136,665 GBP2023-01-01 ~ 2023-12-31
31,749 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
6,000 GBP2023-01-01 ~ 2023-12-31
6,000 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
138,148 GBP2023-01-01 ~ 2023-12-31
145,188 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
137,311 GBP2023-01-01 ~ 2023-12-31
109,647 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
587,810 GBP2023-12-31
449,662 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Tools/Equipment for furniture and fittings
7,776,599 GBP2023-12-31
6,773,502 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
7,776,599 GBP2023-12-31
6,773,502 GBP2022-12-31
Property, Plant & Equipment - Disposals
Tools/Equipment for furniture and fittings
-460,903 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-460,903 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Tools/Equipment for furniture and fittings
4,250,022 GBP2023-12-31
3,751,398 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,250,022 GBP2023-12-31
3,751,398 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Tools/Equipment for furniture and fittings
887,835 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
887,835 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Tools/Equipment for furniture and fittings
-389,211 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-389,211 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Tools/Equipment for furniture and fittings
3,526,577 GBP2023-12-31
3,022,104 GBP2022-12-31
Other types of inventories not specified separately
11,408 GBP2023-12-31
10,615 GBP2022-12-31
Trade Debtors/Trade Receivables
Current, Amounts falling due within one year
1,598,287 GBP2023-12-31
1,306,555 GBP2022-12-31
Other Debtors
Current, Amounts falling due within one year
6,000 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
1,626,180 GBP2023-12-31
1,410,761 GBP2022-12-31
Cash and Cash Equivalents
640,847 GBP2023-12-31
689,957 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
228,064 GBP2023-12-31
268,438 GBP2022-12-31
Trade Creditors/Trade Payables
109,078 GBP2023-12-31
72,772 GBP2022-12-31
Amounts Owed to Related Parties
2,306,210 GBP2023-12-31
1,626,501 GBP2022-12-31
Taxation/Social Security Payable
278,231 GBP2023-12-31
413,958 GBP2022-12-31
Other Creditors
43,318 GBP2023-12-31
33,948 GBP2022-12-31
Total Borrowings
Non-current, Amounts falling due after one year
185,847 GBP2023-12-31
410,316 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
587,810 GBP2023-12-31
449,662 GBP2022-12-31
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-12-31
100 shares2022-12-31
Bank Borrowings
Current
9,624 GBP2023-12-31
9,624 GBP2022-12-31
Total Borrowings
Current
228,064 GBP2023-12-31
268,438 GBP2022-12-31
Bank Borrowings
Non-current
16,202 GBP2023-12-31
26,053 GBP2022-12-31
Total Borrowings
Non-current
185,847 GBP2023-12-31
410,316 GBP2022-12-31