Average Number of Employees
932023-01-01 ~ 2023-12-31
722022-01-01 ~ 2022-12-31
Turnover/Revenue
38,174,495 GBP2023-01-01 ~ 2023-12-31
35,752,340 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-26,434,967 GBP2023-01-01 ~ 2023-12-31
-24,047,605 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
11,739,528 GBP2023-01-01 ~ 2023-12-31
11,704,735 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-12,404,600 GBP2023-01-01 ~ 2023-12-31
-7,667,474 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-629,351 GBP2023-01-01 ~ 2023-12-31
4,125,122 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
71,131 GBP2023-01-01 ~ 2023-12-31
2,164 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-940,963 GBP2023-01-01 ~ 2023-12-31
4,088,811 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-657,447 GBP2023-01-01 ~ 2023-12-31
3,615,001 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-657,447 GBP2023-01-01 ~ 2023-12-31
3,615,001 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
401,682 GBP2023-12-31
371,912 GBP2022-12-31
Property, Plant & Equipment
232,707 GBP2023-12-31
394,883 GBP2022-12-31
Fixed Assets - Investments
4,478,167 GBP2023-12-31
4,478,167 GBP2022-12-31
Fixed Assets
5,112,556 GBP2023-12-31
5,244,962 GBP2022-12-31
Debtors
Current
1,553,399 GBP2023-12-31
1,463,120 GBP2022-12-31
Cash at bank and in hand
4,762,970 GBP2023-12-31
9,058,133 GBP2022-12-31
Current Assets
6,316,369 GBP2023-12-31
10,521,253 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-6,907,175 GBP2023-12-31
-7,682,238 GBP2022-12-31
Net Current Assets/Liabilities
-590,806 GBP2023-12-31
2,839,015 GBP2022-12-31
Total Assets Less Current Liabilities
4,521,750 GBP2023-12-31
8,083,977 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-868,369 GBP2023-12-31
-3,610,048 GBP2022-12-31
Net Assets/Liabilities
3,653,381 GBP2023-12-31
4,310,828 GBP2022-12-31
Equity
Called up share capital
30,061 GBP2023-12-31
30,061 GBP2022-12-31
30,061 GBP2022-01-01
Retained earnings (accumulated losses)
3,623,320 GBP2023-12-31
4,280,767 GBP2022-12-31
665,766 GBP2022-01-01
Equity
3,653,381 GBP2023-12-31
4,310,828 GBP2022-12-31
695,827 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
-657,447 GBP2023-01-01 ~ 2023-12-31
3,615,001 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-657,447 GBP2023-01-01 ~ 2023-12-31
3,615,001 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
332023-01-01 ~ 2023-12-31
Audit Fees/Expenses
11,400 GBP2023-01-01 ~ 2023-12-31
9,975 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
3,413,074 GBP2023-01-01 ~ 2023-12-31
2,709,451 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
476,378 GBP2023-01-01 ~ 2023-12-31
323,271 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,946,686 GBP2023-01-01 ~ 2023-12-31
3,079,241 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-217,064 GBP2023-01-01 ~ 2023-12-31
277,157 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-221,320 GBP2023-01-01 ~ 2023-12-31
776,874 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Development expenditure
308,781 GBP2023-12-31
372,186 GBP2022-12-31
Goodwill
65,000 GBP2023-12-31
65,000 GBP2022-12-31
Intangible Assets - Gross Cost
557,124 GBP2023-12-31
451,985 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
57,250 GBP2023-12-31
9,536 GBP2022-12-31
Goodwill
65,000 GBP2023-12-31
65,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
155,442 GBP2023-12-31
80,073 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
110,600 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Development expenditure
251,531 GBP2023-12-31
362,650 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
949,605 GBP2023-12-31
904,175 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,265,450 GBP2023-12-31
1,220,020 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-4,319 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-4,319 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
609,937 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
825,137 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
145,853 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
209,022 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-1,416 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,416 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
754,374 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,032,743 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
195,231 GBP2023-12-31
294,238 GBP2022-12-31
Other Debtors
Current
359,741 GBP2023-12-31
292,360 GBP2022-12-31
Prepayments/Accrued Income
Current
1,103,974 GBP2023-12-31
1,084,399 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
53,963 GBP2023-12-31
Cash and Cash Equivalents
4,762,970 GBP2023-12-31
9,058,133 GBP2022-12-31
Trade Creditors/Trade Payables
Current
135,749 GBP2023-12-31
285,975 GBP2022-12-31
Amounts owed to group undertakings
Current
658,814 GBP2023-12-31
1,249,741 GBP2022-12-31
Corporation Tax Payable
Current
109,130 GBP2022-12-31
Taxation/Social Security Payable
Current
164,793 GBP2023-12-31
81,564 GBP2022-12-31
Other Creditors
Current
89,407 GBP2023-12-31
342,813 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
5,858,412 GBP2023-12-31
5,613,015 GBP2022-12-31
Creditors
Current
6,907,175 GBP2023-12-31
7,682,238 GBP2022-12-31
Amounts owed to group undertakings
Non-current
868,369 GBP2023-12-31
2,982,771 GBP2022-12-31
Creditors
Non-current
868,369 GBP2023-12-31
3,610,048 GBP2022-12-31
Net Deferred Tax Liability/Asset
53,963 GBP2023-12-31
-163,101 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
217,064 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-164,158 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
30,000 shares2023-12-31
30,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
100 shares2023-12-31
100 shares2022-12-31
Par Value of Share
Class 2 ordinary share
0.612023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
48,935 GBP2023-12-31
188,670 GBP2022-12-31
Between one and five year
3,846 GBP2023-12-31
53,262 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
52,781 GBP2023-12-31
241,932 GBP2022-12-31