Cost of Sales
-18,613,389 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,319,454 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
13,842 GBP2023-01-01 ~ 2023-12-31
-13,842 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-209,773 GBP2023-01-01 ~ 2023-12-31
-26,659 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
45,035 GBP2023-01-01 ~ 2023-12-31
1,729,083 GBP2022-01-01 ~ 2022-12-31
Cash and Cash Equivalents
299,677 GBP2023-12-31
-1,761,583 GBP2022-12-31
894,988 GBP2021-12-31
Total Borrowings
Current
2,180,447 GBP2023-12-31
1,809,291 GBP2022-12-31
Deferred Tax Liabilities
979,714 GBP2023-12-31
60,000 GBP2022-12-31
42,000 GBP2021-12-31
Equity
Called up share capital
700,000 GBP2023-12-31
700,000 GBP2022-12-31
Retained earnings (accumulated losses)
7,150,326 GBP2023-12-31
7,105,291 GBP2022-12-31
Other miscellaneous reserve
6,376,208 GBP2021-12-31
Equity
7,850,326 GBP2023-12-31
7,805,291 GBP2022-12-31
Bank Overdrafts
-2,180,447 GBP2023-12-31
-1,809,291 GBP2022-12-31
Average Number of Employees
292023-01-01 ~ 2023-12-31
272022-01-01 ~ 2022-12-31
Wages/Salaries
1,000,286 GBP2023-01-01 ~ 2023-12-31
890,429 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
108,235 GBP2023-01-01 ~ 2023-12-31
99,531 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,213,574 GBP2023-01-01 ~ 2023-12-31
1,087,786 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
114,809 GBP2023-01-01 ~ 2023-12-31
112,684 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
0 GBP2023-01-01 ~ 2023-12-31
412,174 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
542,727 GBP2023-12-31
542,727 GBP2022-12-31
542,727 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
542,727 GBP2023-12-31
542,727 GBP2022-12-31
542,727 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
3,312,187 GBP2023-12-31
361,093 GBP2022-12-31
337,681 GBP2021-12-31
Furniture and fittings
1,121,722 GBP2023-12-31
98,516 GBP2022-12-31
97,829 GBP2021-12-31
Plant and equipment
769,866 GBP2023-12-31
594,513 GBP2022-12-31
594,513 GBP2021-12-31
Computers
33,447 GBP2023-12-31
33,447 GBP2022-12-31
31,451 GBP2021-12-31
Motor vehicles
225,742 GBP2023-12-31
128,940 GBP2022-12-31
112,805 GBP2021-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-1,832 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-01-01 ~ 2022-12-31
Plant and equipment
-33,541 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-01-01 ~ 2022-12-31
Computers
0 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
0 GBP2023-01-01 ~ 2023-12-31
-56,500 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals
-396,466 GBP2023-01-01 ~ 2023-12-31
-56,500 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
88,325 GBP2023-12-31
319,864 GBP2022-12-31
225,120 GBP2021-12-31
Furniture and fittings
103,300 GBP2023-12-31
97,829 GBP2022-12-31
Plant and equipment
486,806 GBP2023-12-31
453,445 GBP2022-12-31
408,355 GBP2021-12-31
Computers
32,501 GBP2023-12-31
31,616 GBP2022-12-31
31,451 GBP2021-12-31
Motor vehicles
87,711 GBP2023-12-31
18,442 GBP2022-12-31
54,125 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
802,180 GBP2023-12-31
922,710 GBP2022-12-31
818,205 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
129,553 GBP2023-01-01 ~ 2023-12-31
94,744 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
7,114 GBP2023-01-01 ~ 2023-12-31
189 GBP2022-01-01 ~ 2022-12-31
Plant and equipment
50,132 GBP2023-01-01 ~ 2023-12-31
45,090 GBP2022-01-01 ~ 2022-12-31
Computers
885 GBP2023-01-01 ~ 2023-12-31
165 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
69,269 GBP2023-01-01 ~ 2023-12-31
20,817 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
259,165 GBP2023-01-01 ~ 2023-12-31
161,005 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-1,832 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-01-01 ~ 2022-12-31
Plant and equipment
-16,771 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-01-01 ~ 2022-12-31
Computers
0 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
0 GBP2023-01-01 ~ 2023-12-31
-56,500 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-379,695 GBP2023-01-01 ~ 2023-12-31
-56,500 GBP2022-01-01 ~ 2022-12-31
Trade Debtors/Trade Receivables
Current
3,437,691 GBP2023-12-31
4,733,685 GBP2022-12-31
Prepayments
Current
65,851 GBP2023-12-31
49,652 GBP2022-12-31
Trade Creditors/Trade Payables
Current
440,971 GBP2022-12-31
Accrued Liabilities
Current
299,203 GBP2023-12-31
134,052 GBP2022-12-31
Other Taxation & Social Security Payable
447,879 GBP2023-12-31
577,098 GBP2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
259,000 GBP2023-12-31
60,000 GBP2022-12-31
42,000 GBP2021-12-31
Profit/Loss
45,035 GBP2023-01-01 ~ 2023-12-31
1,729,083 GBP2022-01-01 ~ 2022-12-31