Cost of Sales
-20,795,549 GBP2023-01-01 ~ 2023-12-31
-14,582,749 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-6,670,881 GBP2023-01-01 ~ 2023-12-31
-4,824,962 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
212 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,769,726 GBP2023-01-01 ~ 2023-12-31
1,435,795 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,340,260 GBP2023-01-01 ~ 2023-12-31
1,387,453 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Other
203,458 GBP2023-12-31
258,526 GBP2022-12-31
Property, Plant & Equipment
987,878 GBP2023-12-31
789,036 GBP2022-12-31
Fixed Assets
1,191,336 GBP2023-12-31
1,047,562 GBP2022-12-31
Debtors
9,609,453 GBP2023-12-31
7,631,806 GBP2022-12-31
Cash at bank and in hand
737,531 GBP2023-12-31
201,945 GBP2022-12-31
Current Assets
12,571,264 GBP2023-12-31
10,028,005 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-6,057,698 GBP2023-12-31
-3,590,068 GBP2022-12-31
Net Current Assets/Liabilities
6,513,566 GBP2023-12-31
6,437,937 GBP2022-12-31
Total Assets Less Current Liabilities
7,704,902 GBP2023-12-31
7,485,499 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-55,541 GBP2023-12-31
Net Assets/Liabilities
7,446,843 GBP2023-12-31
7,235,496 GBP2022-12-31
Equity
Called up share capital
54 GBP2023-12-31
54 GBP2022-12-31
54 GBP2021-12-31
Capital redemption reserve
46 GBP2023-12-31
46 GBP2022-12-31
46 GBP2021-12-31
Retained earnings (accumulated losses)
7,446,743 GBP2023-12-31
7,235,396 GBP2022-12-31
6,421,943 GBP2021-12-31
Equity
7,446,843 GBP2023-12-31
7,235,496 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,340,260 GBP2023-01-01 ~ 2023-12-31
1,387,453 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-574,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-1,128,913 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
12,850 GBP2023-01-01 ~ 2023-12-31
12,275 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
2152023-01-01 ~ 2023-12-31
1662022-01-01 ~ 2022-12-31
Wages/Salaries
8,870,712 GBP2023-01-01 ~ 2023-12-31
6,362,895 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
273,678 GBP2023-01-01 ~ 2023-12-31
127,398 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
10,081,707 GBP2023-01-01 ~ 2023-12-31
7,185,894 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
275,459 GBP2023-01-01 ~ 2023-12-31
205,238 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
32,494 GBP2023-01-01 ~ 2023-12-31
33,157 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Computer software
172,306 GBP2023-12-31
172,306 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
16,141 GBP2023-12-31
15,521 GBP2022-12-31
Development expenditure
200,676 GBP2023-12-31
200,676 GBP2022-12-31
Intangible Assets - Gross Cost
389,123 GBP2023-12-31
388,503 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
14,263 GBP2023-12-31
13,104 GBP2022-12-31
Development expenditure
56,677 GBP2023-12-31
36,609 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
185,665 GBP2023-12-31
129,977 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
1,159 GBP2023-01-01 ~ 2023-12-31
Development expenditure
20,068 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
55,688 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
1,878 GBP2023-12-31
2,417 GBP2022-12-31
Development expenditure
143,999 GBP2023-12-31
164,067 GBP2022-12-31
Intangible Assets
203,458 GBP2023-12-31
258,526 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
358,133 GBP2022-12-31
Plant and equipment
462,451 GBP2023-12-31
461,440 GBP2022-12-31
Furniture and fittings
249,680 GBP2023-12-31
216,014 GBP2022-12-31
Motor vehicles
280,606 GBP2023-12-31
216,264 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,616,507 GBP2023-12-31
1,343,979 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-99,137 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-31,530 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-11,800 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-164,052 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
111,336 GBP2022-12-31
Plant and equipment
223,305 GBP2023-12-31
229,349 GBP2022-12-31
Furniture and fittings
127,235 GBP2023-12-31
123,415 GBP2022-12-31
Motor vehicles
88,233 GBP2023-12-31
42,739 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
628,629 GBP2023-12-31
554,943 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
36,462 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
67,864 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
32,029 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
50,986 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
199,473 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-73,908 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-28,209 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-5,492 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-125,787 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
239,146 GBP2023-12-31
232,091 GBP2022-12-31
Furniture and fittings
122,445 GBP2023-12-31
92,599 GBP2022-12-31
Motor vehicles
192,373 GBP2023-12-31
173,525 GBP2022-12-31
Land and buildings, Under hire purchased contracts or finance leases
246,797 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
7,575,414 GBP2023-12-31
4,452,332 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
642,819 GBP2023-12-31
2,000,959 GBP2022-12-31
Other Debtors
Current
71,560 GBP2023-12-31
23,739 GBP2022-12-31
Prepayments/Accrued Income
Current
378,027 GBP2023-12-31
299,280 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
9,609,453 GBP2023-12-31
7,631,806 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
32,337 GBP2023-12-31
483,004 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
48,895 GBP2023-12-31
54,134 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,685,011 GBP2023-12-31
1,436,830 GBP2022-12-31
Amounts owed to group undertakings
Current
1,059,920 GBP2023-12-31
1,740 GBP2022-12-31
Corporation Tax Payable
Current
114,761 GBP2023-12-31
15,185 GBP2022-12-31
Other Taxation & Social Security Payable
Current
902,428 GBP2023-12-31
560,208 GBP2022-12-31
Other Creditors
Current
81,471 GBP2023-12-31
59,683 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
2,132,875 GBP2023-12-31
979,284 GBP2022-12-31
Creditors
Current
6,057,698 GBP2023-12-31
3,590,068 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
55,541 GBP2023-12-31
79,979 GBP2022-12-31
Bank Overdrafts
32,337 GBP2023-12-31
483,004 GBP2022-12-31
Total Borrowings
Current
32,337 GBP2023-12-31
483,004 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
48,895 GBP2023-12-31
54,134 GBP2022-12-31
Minimum gross finance lease payments owing
104,436 GBP2023-12-31
134,113 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
206,151 GBP2023-12-31
120,099 GBP2022-12-31
Between two and five year
150,068 GBP2023-12-31
100,616 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
356,219 GBP2023-12-31
220,715 GBP2022-12-31