Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
6,820,901 GBP2023-01-01 ~ 2023-12-31
8,071,290 GBP2022-01-01 ~ 2022-12-31
Raw materials and consumables used in the production process
816,968 GBP2023-01-01 ~ 2023-12-31
991,613 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
4,277,248 GBP2023-01-01 ~ 2023-12-31
4,725,236 GBP2022-01-01 ~ 2022-12-31
Expenses related to depreciation, amortization, and impairment of assets
564,385 GBP2023-01-01 ~ 2023-12-31
604,520 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
474,174 GBP2023-01-01 ~ 2023-12-31
803,726 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
9,659 GBP2023-01-01 ~ 2023-12-31
2,437 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
57,859 GBP2023-01-01 ~ 2023-12-31
55,425 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
495,246 GBP2023-01-01 ~ 2023-12-31
750,738 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
131,813 GBP2023-01-01 ~ 2023-12-31
157,763 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
363,433 GBP2023-01-01 ~ 2023-12-31
592,975 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
363,433 GBP2023-01-01 ~ 2023-12-31
592,975 GBP2022-01-01 ~ 2022-12-31
Fixed Assets - Investments
2,656 GBP2023-12-31
2,656 GBP2022-12-31
Fixed Assets
1,870,390 GBP2023-12-31
2,201,637 GBP2022-12-31
Debtors
8,881,472 GBP2023-12-31
8,178,814 GBP2022-12-31
Cash at bank and in hand
189,402 GBP2023-12-31
312,182 GBP2022-12-31
Current Assets
9,070,874 GBP2023-12-31
8,490,996 GBP2022-12-31
Creditors
Current
1,182,628 GBP2023-12-31
1,196,868 GBP2022-12-31
Net Current Assets/Liabilities
7,888,246 GBP2023-12-31
7,294,128 GBP2022-12-31
Total Assets Less Current Liabilities
9,758,636 GBP2023-12-31
9,495,765 GBP2022-12-31
Creditors
Non-current
-553,447 GBP2023-12-31
-700,388 GBP2022-12-31
Net Assets/Liabilities
7,293,786 GBP2023-12-31
6,930,353 GBP2022-12-31
Equity
Called up share capital
910 GBP2023-12-31
910 GBP2022-12-31
910 GBP2021-12-31
Capital redemption reserve
90 GBP2023-12-31
90 GBP2022-12-31
90 GBP2021-12-31
Retained earnings (accumulated losses)
7,292,786 GBP2023-12-31
6,929,353 GBP2022-12-31
6,336,378 GBP2021-12-31
Equity
7,293,786 GBP2023-12-31
6,930,353 GBP2022-12-31
6,337,378 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
363,433 GBP2023-01-01 ~ 2023-12-31
592,975 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
384,784 GBP2023-01-01 ~ 2023-12-31
407,981 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
187,346 GBP2023-01-01 ~ 2023-12-31
198,096 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
792023-01-01 ~ 2023-12-31
942022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
564,386 GBP2023-01-01 ~ 2023-12-31
604,521 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
163,614 GBP2023-01-01 ~ 2023-12-31
90,455 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
25 GBP2023-01-01 ~ 2023-12-31
19 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
2,441,877 GBP2023-12-31
2,217,299 GBP2022-12-31
Improvements to leasehold property
117,341 GBP2023-12-31
117,341 GBP2022-12-31
Furniture and fittings
2,111,624 GBP2023-12-31
2,276,990 GBP2022-12-31
Computers
201,945 GBP2023-12-31
302,330 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
4,872,787 GBP2023-12-31
4,913,960 GBP2022-12-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-171,521 GBP2023-01-01 ~ 2023-12-31
Computers
-102,791 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-274,312 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
1,532,668 GBP2023-12-31
1,215,514 GBP2022-12-31
Improvements to leasehold property
117,341 GBP2023-12-31
117,341 GBP2022-12-31
Furniture and fittings
1,164,163 GBP2023-12-31
1,098,130 GBP2022-12-31
Computers
190,881 GBP2023-12-31
283,994 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,005,053 GBP2023-12-31
2,714,979 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
317,154 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
237,554 GBP2023-01-01 ~ 2023-12-31
Computers
9,678 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
564,386 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-171,521 GBP2023-01-01 ~ 2023-12-31
Computers
-102,791 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-274,312 GBP2023-01-01 ~ 2023-12-31
Total assets
2,198,981 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,681,741 GBP2023-12-31
1,027,621 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
6,750,134 GBP2023-12-31
5,120,993 GBP2022-12-31
Other Debtors
Current
15,605 GBP2023-12-31
10,750 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
65,572 GBP2023-12-31
87,922 GBP2022-12-31
Prepayments
Current
308,340 GBP2023-12-31
122,742 GBP2022-12-31
Debtors
Current
8,881,472 GBP2023-12-31
8,178,814 GBP2022-12-31
Trade Creditors/Trade Payables
Current
140,708 GBP2023-12-31
84,354 GBP2022-12-31
Amounts owed to group undertakings
Current
67,720 GBP2023-12-31
69,638 GBP2022-12-31
Taxation/Social Security Payable
Current
88,208 GBP2023-12-31
105,537 GBP2022-12-31
Other Creditors
Current
26,629 GBP2023-12-31
46,129 GBP2022-12-31
Accrued Liabilities
Current
495,347 GBP2023-12-31
560,112 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
84,235 GBP2023-12-31
116,036 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
910 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
363,433 GBP2023-01-01 ~ 2023-12-31