Cost of Sales
-6,926,107 GBP2023-01-01 ~ 2023-12-31
-6,751,618 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,402,701 GBP2023-01-01 ~ 2023-12-31
-2,226,916 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
65,374 GBP2023-01-01 ~ 2023-12-31
4,872 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,208,899 GBP2023-01-01 ~ 2023-12-31
1,123,695 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
989,828 GBP2023-01-01 ~ 2023-12-31
958,543 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
211,953 GBP2023-12-31
198,469 GBP2022-12-31
Debtors
3,889,295 GBP2023-12-31
3,617,673 GBP2022-12-31
Cash at bank and in hand
4,080,216 GBP2023-12-31
2,909,494 GBP2022-12-31
Current Assets
8,197,570 GBP2023-12-31
6,992,730 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-1,196,185 GBP2023-12-31
-792,970 GBP2022-12-31
Net Current Assets/Liabilities
7,001,385 GBP2023-12-31
6,199,760 GBP2022-12-31
Total Assets Less Current Liabilities
7,213,338 GBP2023-12-31
6,398,229 GBP2022-12-31
Net Assets/Liabilities
7,196,828 GBP2023-12-31
6,373,500 GBP2022-12-31
Equity
Called up share capital
1,000 GBP2023-12-31
1,000 GBP2022-12-31
1,000 GBP2021-12-31
Retained earnings (accumulated losses)
7,195,828 GBP2023-12-31
6,372,500 GBP2022-12-31
6,233,957 GBP2021-12-31
Equity
7,196,828 GBP2023-12-31
6,373,500 GBP2022-12-31
6,234,957 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
989,828 GBP2023-01-01 ~ 2023-12-31
958,543 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-820,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-166,500 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
7,790 GBP2023-01-01 ~ 2023-12-31
7,350 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
722023-01-01 ~ 2023-12-31
682022-01-01 ~ 2022-12-31
Wages/Salaries
2,338,450 GBP2023-01-01 ~ 2023-12-31
2,063,875 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
78,679 GBP2023-01-01 ~ 2023-12-31
145,240 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,666,479 GBP2023-01-01 ~ 2023-12-31
2,437,400 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
260,836 GBP2023-01-01 ~ 2023-12-31
230,217 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-8,219 GBP2023-01-01 ~ 2023-12-31
-7,576 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
45,784 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
45,784 GBP2022-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
0 GBP2023-12-31
0 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
314,346 GBP2023-12-31
273,062 GBP2022-12-31
Plant and equipment
1,094,278 GBP2023-12-31
1,064,942 GBP2022-12-31
Furniture and fittings
366,388 GBP2023-12-31
352,845 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,775,012 GBP2023-12-31
1,690,849 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-3,093 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-9,765 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-12,858 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
216,074 GBP2023-12-31
190,873 GBP2022-12-31
Plant and equipment
1,035,016 GBP2023-12-31
1,014,646 GBP2022-12-31
Furniture and fittings
311,969 GBP2023-12-31
286,861 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,563,059 GBP2023-12-31
1,492,380 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
25,201 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
23,368 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
34,040 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
82,609 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-2,998 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-8,932 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-11,930 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
98,272 GBP2023-12-31
82,189 GBP2022-12-31
Plant and equipment
59,262 GBP2023-12-31
50,296 GBP2022-12-31
Furniture and fittings
54,419 GBP2023-12-31
65,984 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,691,396 GBP2023-12-31
1,522,663 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,552,424 GBP2023-12-31
1,552,424 GBP2022-12-31
Other Debtors
Current
388,413 GBP2023-12-31
296,331 GBP2022-12-31
Prepayments/Accrued Income
Current
257,062 GBP2023-12-31
246,255 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
3,889,295 GBP2023-12-31
3,617,673 GBP2022-12-31
Trade Creditors/Trade Payables
Current
574,326 GBP2023-12-31
592,111 GBP2022-12-31
Corporation Tax Payable
Current
174,886 GBP2023-12-31
27,271 GBP2022-12-31
Other Taxation & Social Security Payable
Current
389,374 GBP2023-12-31
113,259 GBP2022-12-31
Other Creditors
Current
457 GBP2023-12-31
20,379 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
57,142 GBP2023-12-31
39,950 GBP2022-12-31
Creditors
Current
1,196,185 GBP2023-12-31
792,970 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
167,028 GBP2023-12-31
75,822 GBP2022-12-31
Between two and five year
515,091 GBP2023-12-31
0 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
682,119 GBP2023-12-31
75,822 GBP2022-12-31