Average Number of Employees
02023-01-01 ~ 2023-12-31
02022-01-01 ~ 2022-12-31
Turnover/Revenue
1,599,301 GBP2023-01-01 ~ 2023-12-31
1,517,315 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-786,919 GBP2023-01-01 ~ 2023-12-31
-835,926 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
812,382 GBP2023-01-01 ~ 2023-12-31
681,389 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-195,619 GBP2023-01-01 ~ 2023-12-31
-173,256 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
616,763 GBP2023-01-01 ~ 2023-12-31
508,133 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
715,611 GBP2023-01-01 ~ 2023-12-31
710,735 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
683,658 GBP2023-01-01 ~ 2023-12-31
542,876 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-32,788 GBP2023-01-01 ~ 2023-12-31
-155,294 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
650,870 GBP2023-01-01 ~ 2023-12-31
387,582 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
667,374 GBP2023-01-01 ~ 2023-12-31
1,428,331 GBP2022-01-01 ~ 2022-12-31
Debtors
10,447,106 GBP2023-12-31
10,740,986 GBP2022-12-31
Cash at bank and in hand
2,662,885 GBP2023-12-31
2,845,561 GBP2022-12-31
Current Assets
13,109,991 GBP2023-12-31
13,586,547 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-3,292,442 GBP2023-12-31
-3,684,685 GBP2022-12-31
Net Current Assets/Liabilities
9,817,549 GBP2023-12-31
9,901,862 GBP2022-12-31
Total Assets Less Current Liabilities
9,817,549 GBP2023-12-31
9,901,862 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-7,579,341 GBP2023-12-31
-8,241,048 GBP2022-12-31
Net Assets/Liabilities
1,495,046 GBP2023-12-31
917,672 GBP2022-12-31
Equity
Called up share capital
100,000 GBP2023-12-31
100,000 GBP2022-12-31
100,000 GBP2022-01-01
Other miscellaneous reserve
-455,740 GBP2023-12-31
-472,244 GBP2022-12-31
-1,512,992 GBP2022-01-01
Retained earnings (accumulated losses)
1,850,786 GBP2023-12-31
1,289,916 GBP2022-12-31
1,244,707 GBP2022-01-01
Equity
1,495,046 GBP2023-12-31
917,672 GBP2022-12-31
-168,285 GBP2022-01-01
Retained earnings (accumulated losses), Restated amount
933,334 GBP2022-01-01
Restated amount
-479,658 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
650,870 GBP2023-01-01 ~ 2023-12-31
387,582 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-90,000 GBP2023-01-01 ~ 2023-12-31
-31,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-90,000 GBP2023-01-01 ~ 2023-12-31
-31,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
90,000 GBP2023-01-01 ~ 2023-12-31
31,000 GBP2022-01-01 ~ 2022-12-31
Debtors
Non-current
9,453,807 GBP2023-12-31
9,866,082 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
285,123 GBP2023-12-31
270,837 GBP2022-12-31
Other Debtors
Current
699,916 GBP2023-12-31
596,205 GBP2022-12-31
Prepayments/Accrued Income
Current
8,260 GBP2023-12-31
7,862 GBP2022-12-31
Debtors
Current
10,447,106 GBP2023-12-31
10,740,986 GBP2022-12-31
Cash and Cash Equivalents
2,662,885 GBP2023-12-31
2,845,561 GBP2022-12-31
Bank Borrowings
Current
585,341 GBP2023-12-31
546,894 GBP2022-12-31
Other Remaining Borrowings
Current
33,493 GBP2023-12-31
30,385 GBP2022-12-31
Trade Creditors/Trade Payables
Current
54,846 GBP2023-12-31
216,281 GBP2022-12-31
Corporation Tax Payable
Current
115,609 GBP2023-12-31
77,340 GBP2022-12-31
Taxation/Social Security Payable
Current
71,932 GBP2023-12-31
50,484 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
2,431,221 GBP2023-12-31
2,763,301 GBP2022-12-31
Creditors
Current
3,292,442 GBP2023-12-31
3,684,685 GBP2022-12-31
Bank Borrowings
Non-current
5,896,265 GBP2023-12-31
6,478,203 GBP2022-12-31
Other Remaining Borrowings
Non-current
1,075,424 GBP2023-12-31
1,133,187 GBP2022-12-31
Creditors
Non-current
7,579,341 GBP2023-12-31
8,241,048 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
585,341 GBP2023-12-31
546,894 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
618,834 GBP2023-12-31
577,279 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
626,490 GBP2023-12-31
585,341 GBP2022-12-31
Non-current, Between two and five year
2,156,325 GBP2023-12-31
2,014,692 GBP2022-12-31
Total Borrowings
7,590,523 GBP2023-12-31
8,188,669 GBP2022-12-31
Net Deferred Tax Liability/Asset
-743,162 GBP2023-12-31
-743,142 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-5,522 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-921,928 GBP2023-12-31
-948,528 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2023-12-31
100,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31