Cost of Sales
-8,270,087 GBP2023-01-01 ~ 2023-12-31
-12,705,944 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-4,254,663 GBP2023-01-01 ~ 2023-12-31
-4,138,825 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
24,947 GBP2023-01-01 ~ 2023-12-31
2,935 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-14,892 GBP2023-01-01 ~ 2023-12-31
-19,403 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-62,538 GBP2023-01-01 ~ 2023-12-31
835,442 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-10,060 GBP2023-01-01 ~ 2023-12-31
370,031 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
1,034,011 GBP2023-12-31
1,626,264 GBP2022-12-31
Investment Property
200,000 GBP2023-12-31
200,000 GBP2022-12-31
Fixed Assets
1,234,011 GBP2023-12-31
1,826,264 GBP2022-12-31
Debtors
8,226,499 GBP2023-12-31
8,356,407 GBP2022-12-31
Cash at bank and in hand
1,727,202 GBP2023-12-31
3,101,320 GBP2022-12-31
Current Assets
9,969,168 GBP2023-12-31
11,474,152 GBP2022-12-31
Net Current Assets/Liabilities
3,349,393 GBP2023-12-31
3,225,955 GBP2022-12-31
Total Assets Less Current Liabilities
4,583,404 GBP2023-12-31
5,052,219 GBP2022-12-31
Creditors
Non-current
0 GBP2023-12-31
-149,796 GBP2022-12-31
Net Assets/Liabilities
4,441,668 GBP2023-12-31
4,630,228 GBP2022-12-31
Equity
Called up share capital
150 GBP2023-12-31
150 GBP2022-12-31
150 GBP2021-12-31
Retained earnings (accumulated losses)
4,441,518 GBP2023-12-31
4,630,078 GBP2022-12-31
4,560,047 GBP2021-12-31
Equity
4,441,668 GBP2023-12-31
4,630,228 GBP2022-12-31
4,560,197 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-300,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-178,500 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
22,500 GBP2023-01-01 ~ 2023-12-31
25,000 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
502023-01-01 ~ 2023-12-31
552022-01-01 ~ 2022-12-31
Wages/Salaries
2,406,660 GBP2023-01-01 ~ 2023-12-31
2,398,734 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
112,015 GBP2023-01-01 ~ 2023-12-31
113,038 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,787,831 GBP2023-01-01 ~ 2023-12-31
2,806,587 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
87,126 GBP2023-01-01 ~ 2023-12-31
120,435 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-122,632 GBP2023-01-01 ~ 2023-12-31
-136,847 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,013,395 GBP2023-12-31
1,467,745 GBP2022-12-31
Furniture and fittings
255,983 GBP2023-12-31
247,870 GBP2022-12-31
Motor vehicles
1,076,016 GBP2023-12-31
1,144,212 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,345,394 GBP2023-12-31
2,859,827 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-130,458 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-130,458 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
443,409 GBP2023-12-31
463,087 GBP2022-12-31
Furniture and fittings
219,168 GBP2023-12-31
163,770 GBP2022-12-31
Motor vehicles
648,806 GBP2023-12-31
606,706 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,311,383 GBP2023-12-31
1,233,563 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
166,673 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
55,398 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
144,795 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
366,866 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-102,695 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-102,695 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
569,986 GBP2023-12-31
1,004,658 GBP2022-12-31
Furniture and fittings
36,815 GBP2023-12-31
84,100 GBP2022-12-31
Motor vehicles
427,210 GBP2023-12-31
537,506 GBP2022-12-31
Investment Property - Fair Value Model
200,000 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,041,867 GBP2023-12-31
1,464,735 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
3,673,889 GBP2023-12-31
2,746,380 GBP2022-12-31
Other Debtors
Current
2,659,823 GBP2023-12-31
2,700,811 GBP2022-12-31
Prepayments/Accrued Income
Current
181,614 GBP2023-12-31
44,110 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
149,796 GBP2023-12-31
361,467 GBP2022-12-31
Trade Creditors/Trade Payables
Current
791,825 GBP2023-12-31
1,288,456 GBP2022-12-31
Amounts owed to group undertakings
Current
0 GBP2023-12-31
133,104 GBP2022-12-31
Corporation Tax Payable
Current
77,981 GBP2023-12-31
0 GBP2022-12-31
Other Taxation & Social Security Payable
Current
109,403 GBP2023-12-31
161,957 GBP2022-12-31
Other Creditors
Current
36,775 GBP2023-12-31
33,306 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
100,119 GBP2023-12-31
99,949 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
0 GBP2023-12-31
149,796 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
154,911 GBP2023-12-31
376,727 GBP2022-12-31
Minimum gross finance lease payments owing
532,846 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
511,263 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
150,000 GBP2023-12-31
150,000 GBP2022-12-31
Between two and five year
600,000 GBP2023-12-31
600,000 GBP2022-12-31
More than five year
87,500 GBP2023-12-31
237,500 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
837,500 GBP2023-12-31
987,500 GBP2022-12-31