Average Number of Employees
452023-01-01 ~ 2023-12-31
482022-01-01 ~ 2022-12-31
Turnover/Revenue
26,069,669 GBP2023-01-01 ~ 2023-12-31
24,610,677 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-20,298,270 GBP2023-01-01 ~ 2023-12-31
-18,173,619 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
5,771,399 GBP2023-01-01 ~ 2023-12-31
6,437,058 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-4,809,945 GBP2023-01-01 ~ 2023-12-31
-5,208,831 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
961,454 GBP2023-01-01 ~ 2023-12-31
1,232,012 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
19,530 GBP2023-01-01 ~ 2023-12-31
14,479 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-219,589 GBP2023-01-01 ~ 2023-12-31
-153,404 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
761,395 GBP2023-01-01 ~ 2023-12-31
1,093,087 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
525,808 GBP2023-01-01 ~ 2023-12-31
868,971 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
94,699 GBP2023-12-31
67,621 GBP2022-12-31
Fixed Assets - Investments
51 GBP2023-12-31
Fixed Assets
94,750 GBP2023-12-31
67,621 GBP2022-12-31
Debtors
Current
6,486,163 GBP2023-12-31
5,642,541 GBP2022-12-31
Cash at bank and in hand
37,836 GBP2023-12-31
122,233 GBP2022-12-31
Current Assets
6,523,999 GBP2023-12-31
5,764,774 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-5,967,420 GBP2023-12-31
-4,796,813 GBP2022-12-31
Net Current Assets/Liabilities
556,579 GBP2023-12-31
967,961 GBP2022-12-31
Total Assets Less Current Liabilities
651,329 GBP2023-12-31
1,035,582 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-87,500 GBP2023-12-31
-137,500 GBP2022-12-31
Net Assets/Liabilities
538,382 GBP2023-12-31
887,824 GBP2022-12-31
Equity
Called up share capital
2 GBP2023-12-31
2 GBP2022-12-31
2 GBP2022-01-01
Retained earnings (accumulated losses)
538,380 GBP2023-12-31
887,822 GBP2022-12-31
831,962 GBP2022-01-01
Equity
538,382 GBP2023-12-31
887,824 GBP2022-12-31
831,964 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
525,808 GBP2023-01-01 ~ 2023-12-31
868,971 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-875,250 GBP2023-01-01 ~ 2023-12-31
-813,111 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-875,250 GBP2023-01-01 ~ 2023-12-31
-813,111 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
39,482 GBP2023-01-01 ~ 2023-12-31
26,822 GBP2022-01-01 ~ 2022-12-31
Cash and Cash Equivalents
37,836 GBP2023-12-31
122,233 GBP2022-12-31
99,323 GBP2022-01-01
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
252023-01-01 ~ 2023-12-31
Furniture and fittings
102023-01-01 ~ 2023-12-31
Audit Fees/Expenses
16,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,478,316 GBP2023-01-01 ~ 2023-12-31
2,557,962 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
308,580 GBP2023-01-01 ~ 2023-12-31
326,158 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,831,054 GBP2023-01-01 ~ 2023-12-31
2,920,176 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
479,568 GBP2023-01-01 ~ 2023-12-31
509,643 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
15,189 GBP2023-01-01 ~ 2023-12-31
5,665 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
190,349 GBP2023-01-01 ~ 2023-12-31
207,687 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
875,250 GBP2023-01-01 ~ 2023-12-31
813,111 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
269,841 GBP2023-12-31
248,266 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
381,702 GBP2023-12-31
315,141 GBP2022-12-31
Furniture and fittings
3,240 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
184,192 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
247,520 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
26,057 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
39,483 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
210,249 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
287,003 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
59,592 GBP2023-12-31
64,074 GBP2022-12-31
Furniture and fittings
3,240 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
5,391,294 GBP2023-12-31
4,561,412 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
127,616 GBP2023-12-31
Other Debtors
Current
794,587 GBP2023-12-31
934,809 GBP2022-12-31
Prepayments/Accrued Income
Current
172,666 GBP2023-12-31
146,320 GBP2022-12-31
Bank Borrowings
Current
50,000 GBP2023-12-31
50,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
130,934 GBP2023-12-31
164,266 GBP2022-12-31
Corporation Tax Payable
Current
220,045 GBP2023-12-31
218,281 GBP2022-12-31
Taxation/Social Security Payable
Current
465,200 GBP2023-12-31
557,726 GBP2022-12-31
Other Creditors
Current
4,909,653 GBP2023-12-31
3,604,070 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
191,588 GBP2023-12-31
202,470 GBP2022-12-31
Creditors
Current
5,967,420 GBP2023-12-31
4,796,813 GBP2022-12-31
Bank Borrowings
Non-current
87,500 GBP2023-12-31
137,500 GBP2022-12-31
Creditors
Non-current
87,500 GBP2023-12-31
137,500 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
50,000 GBP2023-12-31
50,000 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
50,000 GBP2023-12-31
50,000 GBP2022-12-31
Bank Borrowings
Non-current, Between two and five year
87,500 GBP2023-12-31
137,500 GBP2022-12-31
Total Borrowings
137,500 GBP2023-12-31
187,500 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,700 shares2023-12-31
1,700 shares2022-12-31
Par Value of Share
Class 1 ordinary share
0.0012023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
300 shares2023-12-31
300 shares2022-12-31
Par Value of Share
Class 2 ordinary share
0.0012023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
66,720 GBP2023-12-31
118,884 GBP2022-12-31
Between one and five year
7,678 GBP2023-12-31
57,640 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
74,398 GBP2023-12-31
176,524 GBP2022-12-31