Intangible Assets
Goodwill
359,350 GBP2023-12-31
443,750 GBP2022-12-31
Property, Plant & Equipment
6,203,603 GBP2023-12-31
5,376,174 GBP2022-12-31
Fixed Assets - Investments
925,997 GBP2023-12-31
943,266 GBP2022-12-31
Fixed Assets
7,488,950 GBP2023-12-31
6,763,190 GBP2022-12-31
Debtors
4,877,634 GBP2023-12-31
4,506,399 GBP2022-12-31
Cash at bank and in hand
2,747,524 GBP2023-12-31
886,725 GBP2022-12-31
Current Assets
10,420,041 GBP2023-12-31
8,076,312 GBP2022-12-31
Net Assets/Liabilities
11,898,711 GBP2023-12-31
10,285,549 GBP2022-12-31
Equity
Called up share capital
15,950 GBP2023-12-31
15,950 GBP2022-12-31
15,950 GBP2021-12-31
Share premium
257,852 GBP2023-12-31
257,852 GBP2022-12-31
257,852 GBP2021-12-31
Capital redemption reserve
1,300 GBP2023-12-31
1,300 GBP2022-12-31
1,300 GBP2021-12-31
Other miscellaneous reserve
10,020 GBP2023-12-31
10,020 GBP2022-12-31
Retained earnings (accumulated losses)
11,613,589 GBP2023-12-31
10,000,427 GBP2022-12-31
7,244,224 GBP2021-12-31
Profit/Loss
1,969,166 GBP2023-01-01 ~ 2023-12-31
3,063,703 GBP2022-01-01 ~ 2022-12-31
Equity
11,898,711 GBP2023-12-31
Cash and Cash Equivalents
1,869,722 GBP2021-12-31
Average Number of Employees
2072023-01-01 ~ 2023-12-31
1962022-01-01 ~ 2022-12-31
Wages/Salaries
5,665,612 GBP2023-01-01 ~ 2023-12-31
4,608,564 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
116,678 GBP2023-01-01 ~ 2023-12-31
101,393 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
6,252,841 GBP2023-01-01 ~ 2023-12-31
5,122,406 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
1,074,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
714,650 GBP2023-12-31
630,250 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
84,400 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
4,044,241 GBP2023-12-31
4,029,703 GBP2022-12-31
Land and buildings, Under hire purchased contracts or finance leases
21,072 GBP2023-12-31
21,072 GBP2022-12-31
Furniture and fittings
3,360,231 GBP2023-12-31
2,801,591 GBP2022-12-31
Motor vehicles
3,093,841 GBP2023-12-31
2,390,386 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
10,519,385 GBP2023-12-31
9,242,752 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-168,445 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-168,445 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
229,863 GBP2023-12-31
225,389 GBP2022-12-31
Land and buildings, Under hire purchased contracts or finance leases
9,291 GBP2023-12-31
8,636 GBP2022-12-31
Furniture and fittings
2,333,560 GBP2023-12-31
2,084,415 GBP2022-12-31
Motor vehicles
1,743,068 GBP2023-12-31
1,548,138 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,315,782 GBP2023-12-31
3,866,578 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
4,474 GBP2023-01-01 ~ 2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
655 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
249,145 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
338,005 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
592,279 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-143,075 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-143,075 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
3,814,378 GBP2023-12-31
3,804,314 GBP2022-12-31
Land and buildings, Under hire purchased contracts or finance leases
11,781 GBP2023-12-31
12,436 GBP2022-12-31
Furniture and fittings
1,026,671 GBP2023-12-31
717,176 GBP2022-12-31
Motor vehicles
1,350,773 GBP2023-12-31
842,248 GBP2022-12-31
Investments in Subsidiaries
100 GBP2023-12-31
100 GBP2022-12-31
Amounts invested in assets
925,997 GBP2023-12-31
943,266 GBP2022-12-31
Finished Goods/Goods for Resale
2,794,883 GBP2023-12-31
2,683,188 GBP2022-12-31
Trade Debtors/Trade Receivables
4,033,938 GBP2023-12-31
3,547,607 GBP2022-12-31
Amount of corporation tax that is recoverable
0 GBP2023-12-31
20,069 GBP2022-12-31
Other Debtors
Current
553,311 GBP2023-12-31
721,419 GBP2022-12-31
Prepayments/Accrued Income
Current
290,385 GBP2023-12-31
217,304 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
181,855 GBP2023-12-31
152,757 GBP2022-12-31
Other Remaining Borrowings
Current
0 GBP2023-12-31
54,410 GBP2022-12-31
Corporation Tax Payable
Current
230,803 GBP2023-12-31
0 GBP2022-12-31
Other Creditors
Current
0 GBP2023-12-31
106,495 GBP2022-12-31
Creditors
Current
5,075,007 GBP2023-12-31
3,929,258 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
343,208 GBP2023-12-31
258,186 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
0 GBP2023-12-31
54,410 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
181,855 GBP2023-12-31
152,757 GBP2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
637,358 GBP2023-01-01 ~ 2023-12-31
312,023 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
33,486 GBP2023-01-01 ~ 2023-12-31
40,772 GBP2022-01-01 ~ 2022-12-31