Average Number of Employees
1132023-01-01 ~ 2023-12-31
1202022-01-01 ~ 2022-12-31
Turnover/Revenue
16,352,486 GBP2023-01-01 ~ 2023-12-31
13,616,737 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
16,352,486 GBP2023-01-01 ~ 2023-12-31
13,616,737 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-16,891,349 GBP2023-01-01 ~ 2023-12-31
-14,820,440 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-538,863 GBP2023-01-01 ~ 2023-12-31
-1,203,703 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
66,246 GBP2023-01-01 ~ 2023-12-31
12,381 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-2,938 GBP2023-01-01 ~ 2023-12-31
-1,689 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-475,555 GBP2023-01-01 ~ 2023-12-31
-1,193,011 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-475,555 GBP2023-01-01 ~ 2023-12-31
-859,879 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
507,153 GBP2023-12-31
594,743 GBP2022-12-31
Fixed Assets - Investments
10 GBP2023-12-31
10 GBP2022-12-31
Fixed Assets
507,163 GBP2023-12-31
594,753 GBP2022-12-31
Debtors
4,161,795 GBP2023-12-31
2,550,383 GBP2022-12-31
Cash at bank and in hand
15,723,463 GBP2023-12-31
15,811,310 GBP2022-12-31
Current Assets
19,885,258 GBP2023-12-31
18,361,693 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-9,057,385 GBP2023-12-31
-7,324,007 GBP2022-12-31
Net Current Assets/Liabilities
10,827,873 GBP2023-12-31
11,037,686 GBP2022-12-31
Total Assets Less Current Liabilities
11,335,036 GBP2023-12-31
11,632,439 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-8,262 GBP2023-12-31
-58,236 GBP2022-12-31
Net Assets/Liabilities
11,213,131 GBP2023-12-31
11,460,560 GBP2022-12-31
Equity
Called up share capital
16,788 GBP2023-12-31
16,788 GBP2022-12-31
16,788 GBP2022-01-01
Share premium
13,712,976 GBP2023-12-31
13,712,976 GBP2022-12-31
13,712,976 GBP2022-01-01
Other miscellaneous reserve
419,087 GBP2023-12-31
190,961 GBP2022-12-31
Retained earnings (accumulated losses)
-2,935,720 GBP2023-12-31
-2,460,165 GBP2022-12-31
-1,600,286 GBP2022-01-01
Equity
11,213,131 GBP2023-12-31
11,460,560 GBP2022-12-31
12,129,478 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
-475,555 GBP2023-01-01 ~ 2023-12-31
-859,879 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
184,999 GBP2023-01-01 ~ 2023-12-31
212,743 GBP2022-01-01 ~ 2022-12-31
Cash and Cash Equivalents
15,723,463 GBP2023-12-31
15,811,310 GBP2022-12-31
14,673,832 GBP2022-01-01
Audit Fees/Expenses
37,991 GBP2023-01-01 ~ 2023-12-31
32,750 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
9,643,269 GBP2023-01-01 ~ 2023-12-31
9,368,258 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
1,213,010 GBP2023-01-01 ~ 2023-12-31
1,148,709 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
11,169,782 GBP2023-01-01 ~ 2023-12-31
10,827,093 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
429,933 GBP2023-01-01 ~ 2023-12-31
377,646 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-111,755 GBP2023-01-01 ~ 2023-12-31
-226,672 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
113,643 GBP2023-12-31
113,643 GBP2022-12-31
Plant and equipment
1,312,757 GBP2023-12-31
1,294,514 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,426,400 GBP2023-12-31
1,408,157 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-87,266 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-87,266 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
767,958 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
813,414 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
173,635 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
184,999 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-79,166 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-79,166 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
862,427 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
919,247 GBP2023-12-31
Property, Plant & Equipment
Buildings
56,823 GBP2023-12-31
68,187 GBP2022-12-31
Plant and equipment
450,330 GBP2023-12-31
526,556 GBP2022-12-31
Plant and equipment, Under hire purchased contracts or finance leases
61,068 GBP2023-12-31
81,424 GBP2022-12-31
Other Debtors
Non-current
161,335 GBP2023-12-31
152,646 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,568,846 GBP2023-12-31
2,074,838 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
175 GBP2022-12-31
Other Debtors
Current
14,442 GBP2023-12-31
22,421 GBP2022-12-31
Prepayments/Accrued Income
Current
417,172 GBP2023-12-31
300,303 GBP2022-12-31
Debtors
Current
4,161,795 GBP2023-12-31
2,550,383 GBP2022-12-31
Trade Creditors/Trade Payables
Current
257,531 GBP2023-12-31
220,613 GBP2022-12-31
Taxation/Social Security Payable
Current
895,174 GBP2023-12-31
692,988 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
65,733 GBP2023-12-31
80,260 GBP2022-12-31
Other Creditors
Current
200,182 GBP2023-12-31
97,402 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
7,638,765 GBP2023-12-31
6,232,744 GBP2022-12-31
Creditors
Current
9,057,385 GBP2023-12-31
7,324,007 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
8,262 GBP2023-12-31
58,236 GBP2022-12-31
Minimum gross finance lease payments owing
73,995 GBP2023-12-31
138,496 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
905,137 shares2023-12-31
Par Value of Share
Class 1 ordinary share
0.012023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
1,000 shares2023-12-31
Par Value of Share
Class 2 ordinary share
0.012023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
70,000 shares2023-12-31
Par Value of Share
Class 3 ordinary share
0.012023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
690,927 shares2023-12-31
Par Value of Share
Class 4 ordinary share
0.012023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
254,410 GBP2023-12-31
190,808 GBP2022-12-31
Between one and five year
805,632 GBP2023-12-31
954,038 GBP2022-12-31
More than five year
106,004 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,060,042 GBP2023-12-31
1,250,850 GBP2022-12-31