Turnover/Revenue
30,713,031 GBP2023-01-01 ~ 2023-12-31
35,551,942 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-29,229,723 GBP2023-01-01 ~ 2023-12-31
-33,605,582 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
1,483,308 GBP2023-01-01 ~ 2023-12-31
1,946,360 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,196,773 GBP2023-01-01 ~ 2023-12-31
-1,322,835 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
286,535 GBP2023-01-01 ~ 2023-12-31
623,525 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
12,498 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
253,831 GBP2023-01-01 ~ 2023-12-31
593,362 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
551,737 GBP2023-01-01 ~ 2023-12-31
486,163 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-33,116 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
171,543 GBP2023-12-31
460,689 GBP2022-12-31
Total Inventories
103,000 GBP2023-12-31
94,625 GBP2022-12-31
Debtors
7,682,128 GBP2023-12-31
7,787,154 GBP2022-12-31
Cash at bank and in hand
2,053,750 GBP2023-12-31
1,098,620 GBP2022-12-31
Current Assets
9,838,878 GBP2023-12-31
8,980,399 GBP2022-12-31
Net Current Assets/Liabilities
2,967,772 GBP2023-12-31
2,443,262 GBP2022-12-31
Total Assets Less Current Liabilities
3,139,315 GBP2023-12-31
2,903,951 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-300,756 GBP2023-12-31
-578,606 GBP2022-12-31
Net Assets/Liabilities
2,808,348 GBP2023-12-31
2,256,612 GBP2022-12-31
Equity
Called up share capital
30,050 GBP2023-12-31
30,050 GBP2022-12-31
Capital redemption reserve
30,050 GBP2023-12-31
30,050 GBP2022-12-31
Retained earnings (accumulated losses)
2,748,248 GBP2023-12-31
2,196,512 GBP2022-12-31
Equity
2,808,348 GBP2023-12-31
2,256,612 GBP2022-12-31
Property, Plant & Equipment - Depreciation Expense
39,314 GBP2023-01-01 ~ 2023-12-31
99,645 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,174,803 GBP2023-01-01 ~ 2023-12-31
1,253,918 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
36,442 GBP2023-01-01 ~ 2023-12-31
46,075 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,227,049 GBP2023-01-01 ~ 2023-12-31
1,314,090 GBP2022-01-01 ~ 2022-12-31
Average number of employees in administration and support functions
72023-01-01 ~ 2023-12-31
92022-01-01 ~ 2022-12-31
Average Number of Employees
192023-01-01 ~ 2023-12-31
162022-01-01 ~ 2022-12-31
Director Remuneration
130,159 GBP2023-01-01 ~ 2023-12-31
110,778 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-38,522 GBP2023-01-01 ~ 2023-12-31
-392 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
63,458 GBP2023-01-01 ~ 2023-12-31
112,739 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Tools/Equipment for furniture and fittings
40,580 GBP2023-12-31
46,644 GBP2022-12-31
Motor vehicles
191,644 GBP2023-12-31
235,056 GBP2022-12-31
Other
115,417 GBP2023-12-31
921,114 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
347,641 GBP2023-12-31
1,202,814 GBP2022-12-31
Property, Plant & Equipment - Disposals
Tools/Equipment for furniture and fittings
-12,912 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-111,007 GBP2023-01-01 ~ 2023-12-31
Other
-805,697 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-929,616 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Tools/Equipment for furniture and fittings
31,422 GBP2023-12-31
39,548 GBP2022-12-31
Motor vehicles
86,417 GBP2023-12-31
131,002 GBP2022-12-31
Other
58,259 GBP2023-12-31
571,575 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
176,098 GBP2023-12-31
742,125 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Tools/Equipment for furniture and fittings
4,786 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
24,290 GBP2023-01-01 ~ 2023-12-31
Other
23,083 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
52,159 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Tools/Equipment for furniture and fittings
-12,912 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-68,875 GBP2023-01-01 ~ 2023-12-31
Other
-536,399 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-618,186 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Tools/Equipment for furniture and fittings
9,158 GBP2023-12-31
7,096 GBP2022-12-31
Motor vehicles
105,227 GBP2023-12-31
104,054 GBP2022-12-31
Other
57,158 GBP2023-12-31
349,539 GBP2022-12-31
Raw materials and consumables
103,000 GBP2023-12-31
94,625 GBP2022-12-31
Trade Debtors/Trade Receivables
2,006,562 GBP2023-12-31
4,259,716 GBP2022-12-31
Called-up share capital (not paid)
3,766,819 GBP2023-12-31
3,476,156 GBP2022-12-31
Other Debtors
1,908,747 GBP2023-12-31
51,282 GBP2022-12-31
Debtors
Current
7,682,128 GBP2023-12-31
7,787,154 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
198,154 GBP2023-12-31
264,001 GBP2022-12-31
Trade Creditors/Trade Payables
3,116,911 GBP2023-12-31
4,847,281 GBP2022-12-31
Taxation/Social Security Payable
1,391,564 GBP2023-12-31
652,655 GBP2022-12-31
Other Creditors
2,073,814 GBP2023-12-31
665,609 GBP2022-12-31
Total Borrowings
Non-current, Amounts falling due after one year
300,756 GBP2023-12-31
578,606 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
30,211 GBP2023-12-31
68,733 GBP2022-12-31
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
27,045 shares2023-12-31
27,045 shares2022-12-31
Par Value of Share
Class 2 ordinary share
12023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
3,005 shares2023-12-31
3,005 shares2022-12-31
Number of Shares Issued (Fully Paid)
30,050 shares2023-12-31
30,050 shares2022-12-31
Nominal value of allotted share capital
30,050 GBP2023-01-01 ~ 2023-12-31
30,050 GBP2022-01-01 ~ 2022-12-31
Bank Borrowings
Non-current
276,000 GBP2023-12-31
460,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
24,756 GBP2023-12-31
118,606 GBP2022-12-31
Total Borrowings
Non-current
300,756 GBP2023-12-31
578,606 GBP2022-12-31
Bank Borrowings
Current
184,000 GBP2023-12-31
184,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
14,154 GBP2023-12-31
80,001 GBP2022-12-31
Total Borrowings
Current
198,154 GBP2023-12-31
264,001 GBP2022-12-31