Cost of Sales
-9,997,523 GBP2023-01-01 ~ 2023-12-31
-10,133,370 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-3,648,366 GBP2023-01-01 ~ 2023-12-31
-3,139,819 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
7,287 GBP2023-01-01 ~ 2023-12-31
113 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
764,599 GBP2023-01-01 ~ 2023-12-31
1,781,976 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
562,514 GBP2023-01-01 ~ 2023-12-31
1,579,710 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
2,655,563 GBP2023-12-31
2,973,049 GBP2022-12-31
1,393,339 GBP2021-12-31
Dividends Paid
-880,000 GBP2023-01-01 ~ 2023-12-31
Retained earnings (accumulated losses)
0 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Other
5,034 GBP2023-12-31
5,610 GBP2022-12-31
Property, Plant & Equipment
680,544 GBP2023-12-31
818,944 GBP2022-12-31
Fixed Assets
685,578 GBP2023-12-31
824,554 GBP2022-12-31
Debtors
4,403,221 GBP2023-12-31
5,452,130 GBP2022-12-31
Cash at bank and in hand
48,234 GBP2023-12-31
1,112,561 GBP2022-12-31
Current Assets
4,483,210 GBP2023-12-31
6,610,820 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-1,876,985 GBP2023-12-31
-3,789,241 GBP2022-12-31
Net Current Assets/Liabilities
2,606,225 GBP2023-12-31
2,821,579 GBP2022-12-31
Total Assets Less Current Liabilities
3,291,803 GBP2023-12-31
3,646,133 GBP2022-12-31
Net Assets/Liabilities
3,005,563 GBP2023-12-31
3,323,049 GBP2022-12-31
Equity
Called up share capital
50,000 GBP2023-12-31
50,000 GBP2022-12-31
Other miscellaneous reserve
300,000 GBP2023-12-31
300,000 GBP2022-12-31
Equity
3,005,563 GBP2023-12-31
3,323,049 GBP2022-12-31
Audit Fees/Expenses
17,000 GBP2023-01-01 ~ 2023-12-31
17,000 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
282023-01-01 ~ 2023-12-31
242022-01-01 ~ 2022-12-31
Wages/Salaries
1,990,901 GBP2023-01-01 ~ 2023-12-31
1,568,838 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
149,886 GBP2023-01-01 ~ 2023-12-31
102,127 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,366,017 GBP2023-01-01 ~ 2023-12-31
1,849,224 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
333,539 GBP2023-01-01 ~ 2023-12-31
279,709 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-538 GBP2023-01-01 ~ 2023-12-31
74,552 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Computer software
5,754 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
541,204 GBP2023-12-31
541,204 GBP2022-12-31
Plant and equipment
7,865 GBP2023-12-31
7,865 GBP2022-12-31
Furniture and fittings
252,838 GBP2023-12-31
252,838 GBP2022-12-31
Computers
61,650 GBP2023-12-31
52,597 GBP2022-12-31
Motor vehicles
139,364 GBP2023-12-31
139,364 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,002,921 GBP2023-12-31
993,868 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
79,459 GBP2023-12-31
15,971 GBP2022-12-31
Plant and equipment
986 GBP2023-12-31
199 GBP2022-12-31
Furniture and fittings
89,490 GBP2023-12-31
40,341 GBP2022-12-31
Computers
30,498 GBP2023-12-31
19,427 GBP2022-12-31
Motor vehicles
121,944 GBP2023-12-31
98,986 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
322,377 GBP2023-12-31
174,924 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
63,488 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
787 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
49,149 GBP2023-01-01 ~ 2023-12-31
Computers
11,071 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
22,958 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
147,453 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
461,745 GBP2023-12-31
525,233 GBP2022-12-31
Plant and equipment
6,879 GBP2023-12-31
7,666 GBP2022-12-31
Furniture and fittings
163,348 GBP2023-12-31
212,497 GBP2022-12-31
Computers
31,152 GBP2023-12-31
33,170 GBP2022-12-31
Motor vehicles
17,420 GBP2023-12-31
40,378 GBP2022-12-31
Finished Goods/Goods for Resale
31,755 GBP2023-12-31
46,129 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,580,827 GBP2023-12-31
4,026,175 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
0 GBP2023-12-31
12,903 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,193,160 GBP2023-12-31
165,176 GBP2022-12-31
Other Debtors
Current
10,000 GBP2023-12-31
249 GBP2022-12-31
Prepayments/Accrued Income
Current
166,627 GBP2023-12-31
172,400 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
4,356,289 GBP2023-12-31
5,409,554 GBP2022-12-31
Other Debtors
Non-current
46,932 GBP2023-12-31
42,576 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
10 GBP2023-12-31
0 GBP2022-12-31
Trade Creditors/Trade Payables
Current
423,859 GBP2023-12-31
1,180,706 GBP2022-12-31
Amounts owed to group undertakings
Current
43,182 GBP2023-12-31
1,144,679 GBP2022-12-31
Corporation Tax Payable
Current
15,589 GBP2023-12-31
0 GBP2022-12-31
Other Taxation & Social Security Payable
Current
658,253 GBP2023-12-31
329,567 GBP2022-12-31
Other Creditors
Current
18,815 GBP2023-12-31
40,153 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
312,886 GBP2023-12-31
282,310 GBP2022-12-31
Creditors
Current
1,876,985 GBP2023-12-31
3,789,241 GBP2022-12-31
Bank Overdrafts
10 GBP2023-12-31
0 GBP2022-12-31
Total Borrowings
Current
10 GBP2023-12-31
0 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
131,277 GBP2023-12-31
131,277 GBP2022-12-31
Between two and five year
525,110 GBP2023-12-31
525,110 GBP2022-12-31
More than five year
459,471 GBP2023-12-31
623,568 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,115,858 GBP2023-12-31
1,279,955 GBP2022-12-31