Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Class 2 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
31,682,883 GBP2023-01-01 ~ 2023-12-31
33,148,301 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
30,547,209 GBP2023-01-01 ~ 2023-12-31
31,895,763 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
1,135,674 GBP2023-01-01 ~ 2023-12-31
1,252,538 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
627,059 GBP2023-01-01 ~ 2023-12-31
618,990 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
508,615 GBP2023-01-01 ~ 2023-12-31
633,548 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
186 GBP2023-01-01 ~ 2023-12-31
28 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
508,801 GBP2023-01-01 ~ 2023-12-31
633,576 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
115,561 GBP2023-01-01 ~ 2023-12-31
123,548 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
393,240 GBP2023-01-01 ~ 2023-12-31
510,028 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
393,240 GBP2023-01-01 ~ 2023-12-31
510,028 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
43,456 GBP2023-12-31
33,333 GBP2022-12-31
Debtors
3,588,113 GBP2023-12-31
2,543,463 GBP2022-12-31
Cash at bank and in hand
2,887,021 GBP2023-12-31
1,822,618 GBP2022-12-31
Current Assets
6,475,134 GBP2023-12-31
4,366,081 GBP2022-12-31
Creditors
Current
4,746,721 GBP2023-12-31
2,867,285 GBP2022-12-31
Net Current Assets/Liabilities
1,728,413 GBP2023-12-31
1,498,796 GBP2022-12-31
Total Assets Less Current Liabilities
1,771,869 GBP2023-12-31
1,532,129 GBP2022-12-31
Equity
Called up share capital
50,000 GBP2023-12-31
53,500 GBP2022-12-31
53,500 GBP2021-12-31
Retained earnings (accumulated losses)
1,721,869 GBP2023-12-31
1,478,629 GBP2022-12-31
1,152,781 GBP2021-12-31
Equity
1,771,869 GBP2023-12-31
1,532,129 GBP2022-12-31
1,206,281 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-150,000 GBP2023-01-01 ~ 2023-12-31
-184,180 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-150,000 GBP2023-01-01 ~ 2023-12-31
-184,180 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
393,240 GBP2023-01-01 ~ 2023-12-31
510,028 GBP2022-01-01 ~ 2022-12-31
Issue of Equity Instruments
Called up share capital
-3,500 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
-3,500 GBP2023-01-01 ~ 2023-12-31
Bank Overdrafts
-2,134,859 GBP2023-12-31
-1,349,834 GBP2022-12-31
-422,102 GBP2021-12-31
Wages/Salaries
406,589 GBP2023-01-01 ~ 2023-12-31
406,473 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
29,412 GBP2023-01-01 ~ 2023-12-31
40,850 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
5,551 GBP2023-01-01 ~ 2023-12-31
9,783 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
441,552 GBP2023-01-01 ~ 2023-12-31
457,106 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
92023-01-01 ~ 2023-12-31
82022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
29,672 GBP2023-01-01 ~ 2023-12-31
13,761 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
115,561 GBP2023-01-01 ~ 2023-12-31
123,548 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
119,670 GBP2023-01-01 ~ 2023-12-31
120,379 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
937 GBP2023-12-31
937 GBP2022-12-31
Plant and equipment
6,232 GBP2023-12-31
6,232 GBP2022-12-31
Motor vehicles
43,556 GBP2023-12-31
34,661 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
134,058 GBP2023-12-31
125,163 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-30,900 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-30,900 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
937 GBP2023-12-31
937 GBP2022-12-31
Plant and equipment
6,232 GBP2023-12-31
6,232 GBP2022-12-31
Motor vehicles
23,433 GBP2023-12-31
34,661 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
90,602 GBP2023-12-31
91,830 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
19,672 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
29,672 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-30,900 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-30,900 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles
20,123 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,727,763 GBP2023-12-31
2,539,994 GBP2022-12-31
Other Debtors
Current
22,900 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
1,943 GBP2023-12-31
2,525 GBP2022-12-31
Prepayments
Current
4,622 GBP2023-12-31
944 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
3,588,113 GBP2023-12-31
2,543,463 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
3,070,309 GBP2023-12-31
1,892,345 GBP2022-12-31
Trade Creditors/Trade Payables
Current
637,446 GBP2023-12-31
386,707 GBP2022-12-31
Corporation Tax Payable
Current
115,561 GBP2023-12-31
123,548 GBP2022-12-31
Other Taxation & Social Security Payable
Current
5,910 GBP2023-12-31
Other Creditors
Current
2,323 GBP2023-12-31
11,152 GBP2022-12-31
Accrued Liabilities
Current
915,172 GBP2023-12-31
453,533 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
935,450 GBP2023-12-31
542,511 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
3,070,309 GBP2023-12-31
1,892,345 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50,000 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
393,240 GBP2023-01-01 ~ 2023-12-31