Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
7,486,864 GBP2023-01-01 ~ 2023-12-31
5,865,408 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
5,302,236 GBP2023-01-01 ~ 2023-12-31
3,276,952 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
2,184,628 GBP2023-01-01 ~ 2023-12-31
2,588,456 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
3,457,044 GBP2023-01-01 ~ 2023-12-31
2,637,160 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-919,654 GBP2023-01-01 ~ 2023-12-31
188,808 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
34,351 GBP2023-01-01 ~ 2023-12-31
15,539 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
8,487 GBP2023-01-01 ~ 2023-12-31
53 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-893,790 GBP2023-01-01 ~ 2023-12-31
204,294 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-182,170 GBP2023-01-01 ~ 2023-12-31
114,745 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-711,620 GBP2023-01-01 ~ 2023-12-31
89,549 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-711,620 GBP2023-01-01 ~ 2023-12-31
89,549 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
150,682 GBP2023-12-31
193,036 GBP2022-12-31
Property, Plant & Equipment
4,273,426 GBP2023-12-31
2,925,047 GBP2022-12-31
Fixed Assets
4,424,108 GBP2023-12-31
3,118,083 GBP2022-12-31
Debtors
3,162,523 GBP2023-12-31
3,348,982 GBP2022-12-31
Cash at bank and in hand
54,224 GBP2023-12-31
670,751 GBP2022-12-31
Current Assets
3,216,747 GBP2023-12-31
4,019,733 GBP2022-12-31
Creditors
Current
2,401,100 GBP2023-12-31
1,004,270 GBP2022-12-31
Net Current Assets/Liabilities
815,647 GBP2023-12-31
3,015,463 GBP2022-12-31
Total Assets Less Current Liabilities
5,239,755 GBP2023-12-31
6,133,546 GBP2022-12-31
Net Assets/Liabilities
5,021,698 GBP2023-12-31
5,733,318 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2021-12-31
Retained earnings (accumulated losses)
5,021,598 GBP2023-12-31
5,733,218 GBP2022-12-31
5,643,669 GBP2021-12-31
Equity
5,021,698 GBP2023-12-31
5,733,318 GBP2022-12-31
5,643,769 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-711,620 GBP2023-01-01 ~ 2023-12-31
89,549 GBP2022-01-01 ~ 2022-12-31
Bank Overdrafts
-455,227 GBP2023-12-31
Wages/Salaries
3,082,632 GBP2023-01-01 ~ 2023-12-31
2,137,840 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
307,421 GBP2023-01-01 ~ 2023-12-31
220,873 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
284,601 GBP2023-01-01 ~ 2023-12-31
213,689 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,674,654 GBP2023-01-01 ~ 2023-12-31
2,572,402 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
742023-01-01 ~ 2023-12-31
592022-01-01 ~ 2022-12-31
Director Remuneration
56,060 GBP2023-01-01 ~ 2023-12-31
110,315 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
440,639 GBP2023-01-01 ~ 2023-12-31
229,704 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
12,000 GBP2023-01-01 ~ 2023-12-31
9,000 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-223,448 GBP2023-01-01 ~ 2023-12-31
51,074 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
210,700 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
60,018 GBP2023-12-31
17,664 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
42,354 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
150,682 GBP2023-12-31
193,036 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
3,400,008 GBP2023-12-31
2,555,965 GBP2022-12-31
Furniture and fittings
603,966 GBP2023-12-31
216,335 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,130,515 GBP2023-12-31
895,882 GBP2022-12-31
Furniture and fittings
77,499 GBP2023-12-31
55,720 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
234,633 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
21,779 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
2,269,493 GBP2023-12-31
1,660,083 GBP2022-12-31
Furniture and fittings
526,467 GBP2023-12-31
160,615 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
40,199 GBP2022-12-31
Computers
436,384 GBP2023-12-31
326,795 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
5,906,924 GBP2023-12-31
4,145,280 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-40,199 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-40,199 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
27,374 GBP2022-12-31
Computers
250,950 GBP2023-12-31
172,533 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,633,498 GBP2023-12-31
1,220,233 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Computers
78,417 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
440,639 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-27,374 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-27,374 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Computers
185,434 GBP2023-12-31
154,262 GBP2022-12-31
Motor vehicles
12,825 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,676,794 GBP2023-12-31
1,108,806 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
90,930 GBP2023-12-31
1,322,017 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
629,919 GBP2023-12-31
273,612 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
4,697 GBP2023-12-31
134,252 GBP2022-12-31
Prepayments
Current
760,183 GBP2023-12-31
510,295 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
3,162,523 GBP2023-12-31
3,348,982 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
455,227 GBP2023-12-31
Trade Creditors/Trade Payables
Current
209,639 GBP2023-12-31
199,737 GBP2022-12-31
Amounts owed to group undertakings
Current
648,270 GBP2023-12-31
273,926 GBP2022-12-31
Other Taxation & Social Security Payable
Current
174,044 GBP2023-12-31
52,761 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
913,920 GBP2023-12-31
477,846 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
359,177 GBP2023-12-31
243,448 GBP2022-12-31
Between one and five year
1,652,291 GBP2023-12-31
1,592,544 GBP2022-12-31
More than five year
1,415,402 GBP2023-12-31
1,827,600 GBP2022-12-31
All periods
3,426,870 GBP2023-12-31
3,663,592 GBP2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
737,898 GBP2023-12-31
400,228 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
218,057 GBP2023-12-31
400,228 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-711,620 GBP2023-01-01 ~ 2023-12-31