Cost of Sales
-11,163,392 GBP2023-01-01 ~ 2023-12-31
-9,760,730 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,083,738 GBP2023-01-01 ~ 2023-12-31
-1,126,651 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
52 GBP2023-01-01 ~ 2023-12-31
17 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
372,666 GBP2023-01-01 ~ 2023-12-31
345,258 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
230,386 GBP2023-01-01 ~ 2023-12-31
258,751 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Other
285,913 GBP2023-12-31
321,651 GBP2022-12-31
Property, Plant & Equipment
101,301 GBP2023-12-31
174,912 GBP2022-12-31
Fixed Assets
387,214 GBP2023-12-31
496,563 GBP2022-12-31
Debtors
7,792,477 GBP2023-12-31
7,161,796 GBP2022-12-31
Cash at bank and in hand
20,562 GBP2023-12-31
11,350 GBP2022-12-31
Current Assets
8,186,938 GBP2023-12-31
7,422,863 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-3,781,274 GBP2022-12-31
Net Current Assets/Liabilities
3,511,896 GBP2023-12-31
3,641,589 GBP2022-12-31
Total Assets Less Current Liabilities
3,899,110 GBP2023-12-31
4,138,152 GBP2022-12-31
Net Assets/Liabilities
2,429,422 GBP2023-12-31
2,199,036 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2021-12-31
Capital redemption reserve
0 GBP2023-12-31
-225,000 GBP2022-12-31
-225,000 GBP2021-12-31
Retained earnings (accumulated losses)
2,429,322 GBP2023-12-31
2,423,936 GBP2022-12-31
2,165,185 GBP2021-12-31
Equity
2,429,422 GBP2023-12-31
2,199,036 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
230,386 GBP2023-01-01 ~ 2023-12-31
258,751 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
13,000 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
202023-01-01 ~ 2023-12-31
242022-01-01 ~ 2022-12-31
Wages/Salaries
539,503 GBP2023-01-01 ~ 2023-12-31
517,892 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
4,660 GBP2023-01-01 ~ 2023-12-31
9,265 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
589,158 GBP2023-01-01 ~ 2023-12-31
570,051 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
86,000 GBP2023-01-01 ~ 2023-12-31
33,000 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
25,325 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Computer software
357,389 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
89,300 GBP2023-12-31
142,208 GBP2022-12-31
Furniture and fittings
95,210 GBP2023-12-31
95,210 GBP2022-12-31
Motor vehicles
87,430 GBP2023-12-31
87,430 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
271,940 GBP2023-12-31
324,848 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-52,908 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-52,908 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
53,582 GBP2023-12-31
51,707 GBP2022-12-31
Furniture and fittings
66,018 GBP2023-12-31
56,289 GBP2022-12-31
Motor vehicles
51,039 GBP2023-12-31
41,940 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
170,639 GBP2023-12-31
149,936 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
8,930 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
9,729 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
9,099 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
27,758 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-7,055 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-7,055 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
35,718 GBP2023-12-31
90,501 GBP2022-12-31
Furniture and fittings
29,192 GBP2023-12-31
38,921 GBP2022-12-31
Motor vehicles
36,391 GBP2023-12-31
45,490 GBP2022-12-31
Finished Goods/Goods for Resale
373,899 GBP2023-12-31
249,717 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
832,033 GBP2023-12-31
582,659 GBP2022-12-31
Other Debtors
Current
6,824,664 GBP2023-12-31
6,394,537 GBP2022-12-31
Prepayments/Accrued Income
Current
135,780 GBP2023-12-31
184,600 GBP2022-12-31
Debtors
Amounts falling due within one year, Current
7,792,477 GBP2023-12-31
Current, Amounts falling due within one year
7,161,796 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
732,117 GBP2023-12-31
887,833 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
273,917 GBP2023-12-31
202,719 GBP2022-12-31
Other Remaining Borrowings
Current
686,975 GBP2023-12-31
732,601 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,207,368 GBP2023-12-31
1,312,992 GBP2022-12-31
Corporation Tax Payable
Current
268,530 GBP2023-12-31
234,542 GBP2022-12-31
Other Taxation & Social Security Payable
Current
592 GBP2023-12-31
0 GBP2022-12-31
Other Creditors
Current
49,700 GBP2023-12-31
252,738 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
22,587 GBP2023-12-31
11,683 GBP2022-12-31
Creditors
Current
4,675,042 GBP2023-12-31
3,781,274 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
1,123,492 GBP2023-12-31
1,601,576 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
320,871 GBP2023-12-31
337,540 GBP2022-12-31
Creditors
Non-current
1,444,363 GBP2023-12-31
1,939,116 GBP2022-12-31
Bank Borrowings
1,123,492 GBP2023-12-31
1,601,576 GBP2022-12-31
Total Borrowings
2,542,584 GBP2023-12-31
3,222,010 GBP2022-12-31
Current
1,419,092 GBP2023-12-31
1,620,434 GBP2022-12-31
Non-current
1,123,492 GBP2023-12-31
1,601,576 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
273,917 GBP2023-12-31
202,719 GBP2022-12-31
Minimum gross finance lease payments owing
594,788 GBP2023-12-31
540,259 GBP2022-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-12-31
100 shares2022-12-31