74909 - Other Professional, Scientific And Technical Activities N.e.c.
Par Value of Share
Class 1 ordinary share
102023-01-01 ~ 2023-12-31
Turnover/Revenue
24,225,167 GBP2023-01-01 ~ 2023-12-31
19,962,856 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
16,852,496 GBP2023-01-01 ~ 2023-12-31
15,535,999 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
7,372,671 GBP2023-01-01 ~ 2023-12-31
4,426,857 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
5,878,854 GBP2023-01-01 ~ 2023-12-31
3,338,278 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
3,153,330 GBP2023-01-01 ~ 2023-12-31
1,968,440 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
185,776 GBP2023-01-01 ~ 2023-12-31
167,235 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
3,339,106 GBP2023-01-01 ~ 2023-12-31
2,135,675 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
723,072 GBP2023-01-01 ~ 2023-12-31
355,160 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
2,616,034 GBP2023-01-01 ~ 2023-12-31
1,780,515 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
2,616,034 GBP2023-01-01 ~ 2023-12-31
1,780,515 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
1,529,052 GBP2023-12-31
1,721,226 GBP2022-12-31
Fixed Assets - Investments
2 GBP2023-12-31
2 GBP2022-12-31
Fixed Assets
1,529,054 GBP2023-12-31
1,721,228 GBP2022-12-31
Total Inventories
616,249 GBP2023-12-31
767,950 GBP2022-12-31
Debtors
12,986,210 GBP2023-12-31
12,454,319 GBP2022-12-31
Cash at bank and in hand
4,056,059 GBP2023-12-31
1,848,335 GBP2022-12-31
Current Assets
17,658,518 GBP2023-12-31
15,070,604 GBP2022-12-31
Creditors
Current
8,309,341 GBP2023-12-31
8,548,554 GBP2022-12-31
Net Current Assets/Liabilities
9,349,177 GBP2023-12-31
6,522,050 GBP2022-12-31
Total Assets Less Current Liabilities
10,878,231 GBP2023-12-31
8,243,278 GBP2022-12-31
Net Assets/Liabilities
10,691,750 GBP2023-12-31
8,075,716 GBP2022-12-31
Equity
Called up share capital
58,630 GBP2023-12-31
58,630 GBP2022-12-31
58,630 GBP2021-12-31
Share premium
476,501 GBP2023-12-31
476,501 GBP2022-12-31
476,501 GBP2021-12-31
Capital redemption reserve
30,100 GBP2023-12-31
30,100 GBP2022-12-31
30,100 GBP2021-12-31
Retained earnings (accumulated losses)
10,126,519 GBP2023-12-31
7,510,485 GBP2022-12-31
5,729,970 GBP2021-12-31
Equity
10,691,750 GBP2023-12-31
8,075,716 GBP2022-12-31
6,295,201 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,616,034 GBP2023-01-01 ~ 2023-12-31
1,780,515 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
5,340,309 GBP2023-01-01 ~ 2023-12-31
4,595,468 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
595,861 GBP2023-01-01 ~ 2023-12-31
528,484 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
328,899 GBP2023-01-01 ~ 2023-12-31
242,892 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
6,265,069 GBP2023-01-01 ~ 2023-12-31
5,366,844 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1502023-01-01 ~ 2023-12-31
1332022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
578,298 GBP2023-01-01 ~ 2023-12-31
639,379 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
704,153 GBP2023-01-01 ~ 2023-12-31
187,598 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
785,358 GBP2023-01-01 ~ 2023-12-31
405,778 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
344,231 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
344,231 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
2,031,396 GBP2023-12-31
2,024,047 GBP2022-12-31
Plant and equipment
1,931,486 GBP2023-12-31
2,493,400 GBP2022-12-31
Furniture and fittings
134,158 GBP2023-12-31
171,786 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
4,256,037 GBP2023-12-31
4,689,233 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-772,587 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-48,492 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-821,079 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Computers
158,997 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
1,568,284 GBP2023-12-31
1,332,649 GBP2022-12-31
Plant and equipment
1,046,518 GBP2023-12-31
1,525,825 GBP2022-12-31
Furniture and fittings
112,183 GBP2023-12-31
109,533 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,726,985 GBP2023-12-31
2,968,007 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
235,635 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
291,521 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
51,142 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
578,298 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-770,828 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-48,492 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-819,320 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
463,112 GBP2023-12-31
691,398 GBP2022-12-31
Plant and equipment
884,968 GBP2023-12-31
967,575 GBP2022-12-31
Furniture and fittings
21,975 GBP2023-12-31
62,253 GBP2022-12-31
Computers
158,997 GBP2023-12-31
Investments in Group Undertakings
Cost valuation
2 GBP2022-12-31
Investments in Group Undertakings
2 GBP2023-12-31
2 GBP2022-12-31
Merchandise
306,430 GBP2023-12-31
385,007 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,733,388 GBP2023-12-31
2,223,378 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
3,051,562 GBP2023-12-31
1,528,516 GBP2022-12-31
Other Debtors
Current
4,578 GBP2023-12-31
1,168 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
925,581 GBP2023-12-31
1,262,499 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
27,904 GBP2023-12-31
20,883 GBP2022-12-31
Prepayments/Accrued Income
Current
1,287,277 GBP2023-12-31
1,811,006 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
7,030,290 GBP2023-12-31
6,847,450 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,485,918 GBP2023-12-31
1,718,863 GBP2022-12-31
Amounts owed to group undertakings
Current
5,500,002 GBP2023-12-31
5,500,002 GBP2022-12-31
Other Taxation & Social Security Payable
Current
149,826 GBP2023-12-31
127,991 GBP2022-12-31
Other Creditors
Current
55,203 GBP2023-12-31
78,925 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,118,392 GBP2023-12-31
1,122,773 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
464,190 GBP2023-12-31
496,211 GBP2022-12-31
Between one and five year
1,279,661 GBP2023-12-31
1,312,114 GBP2022-12-31
More than five year
109,395 GBP2023-12-31
30,714 GBP2022-12-31
All periods
1,853,246 GBP2023-12-31
1,839,039 GBP2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
186,481 GBP2023-12-31
167,562 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
186,481 GBP2023-12-31
167,562 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
586,300 shares2023-12-31