Average Number of Employees
1122023-01-01 ~ 2023-12-31
1442022-01-01 ~ 2022-12-31
Turnover/Revenue
15,348,743 GBP2023-01-01 ~ 2023-12-31
15,718,401 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-10,330,035 GBP2023-01-01 ~ 2023-12-31
-10,264,444 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
5,018,708 GBP2023-01-01 ~ 2023-12-31
5,453,957 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-4,183,375 GBP2023-01-01 ~ 2023-12-31
-4,465,971 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
835,344 GBP2023-01-01 ~ 2023-12-31
988,615 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
236 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
825,257 GBP2023-01-01 ~ 2023-12-31
982,343 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
915,936 GBP2023-01-01 ~ 2023-12-31
900,724 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
76,573 GBP2023-12-31
120,832 GBP2022-12-31
Property, Plant & Equipment
157,438 GBP2023-12-31
116,633 GBP2022-12-31
Fixed Assets
234,011 GBP2023-12-31
237,465 GBP2022-12-31
Total Inventories
103,602 GBP2023-12-31
66,611 GBP2022-12-31
Debtors
Non-current
1,547,264 GBP2023-12-31
1,547,264 GBP2022-12-31
Current
3,488,522 GBP2023-12-31
2,264,027 GBP2022-12-31
Cash at bank and in hand
396,369 GBP2023-12-31
375,893 GBP2022-12-31
Current Assets
5,535,757 GBP2023-12-31
4,253,795 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-2,637,962 GBP2023-12-31
-2,360,152 GBP2022-12-31
Net Current Assets/Liabilities
2,897,795 GBP2023-12-31
1,893,643 GBP2022-12-31
Total Assets Less Current Liabilities
3,131,806 GBP2023-12-31
2,131,108 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-84,762 GBP2023-12-31
Net Assets/Liabilities
3,047,044 GBP2023-12-31
2,131,108 GBP2022-12-31
Equity
Called up share capital
9,886 GBP2023-12-31
9,886 GBP2022-12-31
9,886 GBP2022-01-01
Share premium
1,198 GBP2023-12-31
1,198 GBP2022-12-31
1,198 GBP2022-01-01
Capital redemption reserve
560 GBP2023-12-31
560 GBP2022-12-31
560 GBP2022-01-01
Retained earnings (accumulated losses)
3,035,400 GBP2023-12-31
2,119,464 GBP2022-12-31
1,218,740 GBP2022-01-01
Equity
3,047,044 GBP2023-12-31
2,131,108 GBP2022-12-31
1,230,384 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
915,936 GBP2023-01-01 ~ 2023-12-31
900,724 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
723,830 GBP2023-01-01 ~ 2023-12-31
751,654 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
194,100 GBP2023-01-01 ~ 2023-12-31
186,645 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Computer software
151,222 GBP2023-12-31
95,658 GBP2022-12-31
Goodwill
503,408 GBP2023-12-31
503,408 GBP2022-12-31
Intangible Assets - Gross Cost
654,630 GBP2023-12-31
599,066 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
492,792 GBP2023-12-31
423,787 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
578,057 GBP2023-12-31
478,234 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
99,823 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
10,616 GBP2023-12-31
79,621 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
310,514 GBP2023-12-31
312,702 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
423,985 GBP2023-12-31
312,702 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-27,747 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-27,747 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
113,471 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
196,069 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
196,069 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
21,276 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
74,870 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
96,146 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-25,668 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-25,668 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
21,276 GBP2023-12-31
Furniture and fittings
245,271 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
266,547 GBP2023-12-31
Property, Plant & Equipment
Motor vehicles
92,195 GBP2023-12-31
Furniture and fittings
65,243 GBP2023-12-31
116,633 GBP2022-12-31
Finished Goods/Goods for Resale
103,602 GBP2023-12-31
66,611 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
688,524 GBP2023-12-31
715,362 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,787,231 GBP2023-12-31
857,201 GBP2022-12-31
Other Debtors
Current
112,012 GBP2023-12-31
10,593 GBP2022-12-31
Prepayments/Accrued Income
Current
900,755 GBP2023-12-31
680,871 GBP2022-12-31
Cash and Cash Equivalents
396,369 GBP2023-12-31
375,893 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,114,862 GBP2023-12-31
560,994 GBP2022-12-31
Corporation Tax Payable
Current
34,118 GBP2023-12-31
125,140 GBP2022-12-31
Taxation/Social Security Payable
Current
684,917 GBP2023-12-31
695,675 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
13,298 GBP2023-12-31
24,264 GBP2022-12-31
Other Creditors
Current
356,203 GBP2023-12-31
260,387 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
434,564 GBP2023-12-31
693,692 GBP2022-12-31
Creditors
Current
2,637,962 GBP2023-12-31
2,360,152 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
84,762 GBP2023-12-31
Creditors
Non-current
84,762 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
80,000 shares2023-12-31
80,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
0.102023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
11,430 shares2023-12-31
11,430 shares2022-12-31
Par Value of Share
Class 2 ordinary share
0.102023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
7,430 shares2023-12-31
7,430 shares2022-12-31
Par Value of Share
Class 3 ordinary share
0.102023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
227,587 GBP2023-12-31
131,486 GBP2022-12-31
Between one and five year
371,523 GBP2023-12-31
328,659 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
599,110 GBP2023-12-31
460,145 GBP2022-12-31