Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
25,966,206 GBP2023-01-01 ~ 2023-12-31
20,772,220 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
20,769,549 GBP2023-01-01 ~ 2023-12-31
16,952,003 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
5,196,657 GBP2023-01-01 ~ 2023-12-31
3,820,217 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
2,598,527 GBP2023-01-01 ~ 2023-12-31
2,420,261 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
3,421,757 GBP2023-01-01 ~ 2023-12-31
2,326,759 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
417,884 GBP2023-01-01 ~ 2023-12-31
93,666 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
3,839,641 GBP2023-01-01 ~ 2023-12-31
2,420,425 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
833,439 GBP2023-01-01 ~ 2023-12-31
401,620 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
3,006,202 GBP2023-01-01 ~ 2023-12-31
2,018,805 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
2,982,790 GBP2023-01-01 ~ 2023-12-31
2,028,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
1,873 GBP2023-12-31
4,442 GBP2022-12-31
Property, Plant & Equipment
48,170 GBP2023-12-31
42,470 GBP2022-12-31
Fixed Assets
50,043 GBP2023-12-31
46,912 GBP2022-12-31
Total Inventories
248,696 GBP2023-12-31
24,630 GBP2022-12-31
Debtors
8,289,690 GBP2023-12-31
9,817,557 GBP2022-12-31
Cash at bank and in hand
10,979,294 GBP2023-12-31
7,494,039 GBP2022-12-31
Current Assets
19,517,680 GBP2023-12-31
17,336,226 GBP2022-12-31
Creditors
Current
13,535,436 GBP2023-12-31
14,334,096 GBP2022-12-31
Net Current Assets/Liabilities
5,982,244 GBP2023-12-31
3,002,130 GBP2022-12-31
Total Assets Less Current Liabilities
6,032,287 GBP2023-12-31
3,049,042 GBP2022-12-31
Net Assets/Liabilities
6,031,299 GBP2023-12-31
3,048,509 GBP2022-12-31
Equity
Called up share capital
101 GBP2023-12-31
101 GBP2022-12-31
101 GBP2021-12-31
Retained earnings (accumulated losses)
6,031,198 GBP2023-12-31
3,048,408 GBP2022-12-31
2,520,408 GBP2021-12-31
Equity
6,031,299 GBP2023-12-31
3,048,509 GBP2022-12-31
2,520,509 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,500,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-1,500,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,982,790 GBP2023-01-01 ~ 2023-12-31
2,028,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
4,429,213 GBP2023-01-01 ~ 2023-12-31
3,730,735 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
526,405 GBP2023-01-01 ~ 2023-12-31
459,154 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
168,097 GBP2023-01-01 ~ 2023-12-31
142,615 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
5,123,715 GBP2023-01-01 ~ 2023-12-31
4,332,504 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
732023-01-01 ~ 2023-12-31
672022-01-01 ~ 2022-12-31
Director Remuneration
219,550 GBP2023-01-01 ~ 2023-12-31
199,298 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
25,728 GBP2023-01-01 ~ 2023-12-31
17,400 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
63,175 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
61,302 GBP2023-12-31
58,733 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
2,569 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
1,873 GBP2023-12-31
4,442 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Computers
223,616 GBP2023-12-31
192,188 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Computers
175,446 GBP2023-12-31
149,718 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Computers
25,728 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Computers
48,170 GBP2023-12-31
42,470 GBP2022-12-31
Value of work in progress
248,696 GBP2023-12-31
24,630 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
4,776,095 GBP2023-12-31
5,269,285 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
31,156 GBP2023-12-31
110,982 GBP2022-12-31
Other Debtors
Current
49,633 GBP2023-12-31
50,097 GBP2022-12-31
Prepayments/Accrued Income
Current
3,377,985 GBP2023-12-31
4,307,616 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
8,289,690 GBP2023-12-31
9,817,557 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,860,178 GBP2023-12-31
2,370,711 GBP2022-12-31
Amounts owed to group undertakings
Current
3,149 GBP2023-12-31
3,149 GBP2022-12-31
Corporation Tax Payable
Current
37,138 GBP2023-12-31
129,587 GBP2022-12-31
Other Taxation & Social Security Payable
Current
920,520 GBP2023-12-31
1,067,531 GBP2022-12-31
Other Creditors
Current
30,103 GBP2023-12-31
25,148 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
10,684,348 GBP2023-12-31
10,737,970 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
106,152 GBP2023-12-31
106,101 GBP2022-12-31
Between one and five year
243,846 GBP2023-12-31
338,238 GBP2022-12-31
All periods
349,998 GBP2023-12-31
444,339 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
988 GBP2023-12-31
533 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
101 shares2023-12-31