Turnover/Revenue
12,949,043 GBP2023-01-01 ~ 2023-12-31
13,905,443 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-9,643,025 GBP2023-01-01 ~ 2023-12-31
-10,640,330 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
3,306,018 GBP2023-01-01 ~ 2023-12-31
3,265,113 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-537,437 GBP2023-01-01 ~ 2023-12-31
-522,286 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
37,972 GBP2023-01-01 ~ 2023-12-31
2,164 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
2,833,593 GBP2023-01-01 ~ 2023-12-31
2,730,152 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
2,123,405 GBP2023-01-01 ~ 2023-12-31
2,065,837 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
1 GBP2023-12-31
1 GBP2022-12-31
Property, Plant & Equipment
9,540,592 GBP2023-12-31
5,588,848 GBP2022-12-31
Fixed Assets
9,540,593 GBP2023-12-31
5,588,849 GBP2022-12-31
Total Inventories
134,457 GBP2023-12-31
42,708 GBP2022-12-31
Debtors
2,672,674 GBP2023-12-31
3,271,630 GBP2022-12-31
Cash at bank and in hand
1,560,007 GBP2023-12-31
2,594,670 GBP2022-12-31
Current Assets
4,367,138 GBP2023-12-31
5,909,008 GBP2022-12-31
Net Current Assets/Liabilities
3,098,998 GBP2023-12-31
4,397,351 GBP2022-12-31
Total Assets Less Current Liabilities
12,639,591 GBP2023-12-31
9,986,200 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-57,798 GBP2023-12-31
Net Assets/Liabilities
10,695,493 GBP2023-12-31
8,810,088 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2021-12-31
Retained earnings (accumulated losses)
10,695,393 GBP2023-12-31
8,809,988 GBP2022-12-31
6,958,151 GBP2021-12-31
Equity
10,695,493 GBP2023-12-31
8,810,088 GBP2022-12-31
6,958,251 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,123,405 GBP2023-01-01 ~ 2023-12-31
2,065,837 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-238,000 GBP2023-01-01 ~ 2023-12-31
-214,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-238,000 GBP2023-01-01 ~ 2023-12-31
-214,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
791,942 GBP2023-01-01 ~ 2023-12-31
1,646,778 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
4,143,813 GBP2023-01-01 ~ 2023-12-31
4,012,872 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
408,898 GBP2023-01-01 ~ 2023-12-31
409,499 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
4,637,983 GBP2023-01-01 ~ 2023-12-31
4,544,772 GBP2022-01-01 ~ 2022-12-31
Average number of employees in administration and support functions
112023-01-01 ~ 2023-12-31
102022-01-01 ~ 2022-12-31
Average Number of Employees
922023-01-01 ~ 2023-12-31
872022-01-01 ~ 2022-12-31
Director Remuneration
8,627 GBP2023-01-01 ~ 2023-12-31
8,164 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
6,900 GBP2023-01-01 ~ 2023-12-31
6,900 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
710,188 GBP2023-01-01 ~ 2023-12-31
581,136 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
708,398 GBP2023-01-01 ~ 2023-12-31
518,729 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
1,886,300 GBP2023-12-31
1,176,112 GBP2022-12-31
Deferred Tax Liabilities
1,886,300 GBP2023-12-31
1,176,112 GBP2022-12-31
Intangible Assets - Gross Cost
Goodwill
150,502 GBP2023-12-31
150,502 GBP2022-12-31
Intangible Assets - Gross Cost
150,502 GBP2023-12-31
150,502 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
150,501 GBP2023-12-31
150,501 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
150,501 GBP2023-12-31
150,501 GBP2022-12-31
Intangible Assets
Goodwill
1 GBP2023-12-31
1 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
157,215 GBP2023-12-31
67,512 GBP2022-12-31
Tools/Equipment for furniture and fittings
539,644 GBP2023-12-31
544,924 GBP2022-12-31
Motor vehicles
335,280 GBP2023-12-31
315,530 GBP2022-12-31
Other
13,034,999 GBP2023-12-31
10,218,853 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
14,067,138 GBP2023-12-31
11,146,819 GBP2022-12-31
Property, Plant & Equipment - Disposals
Tools/Equipment for furniture and fittings
-38,401 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-49,250 GBP2023-01-01 ~ 2023-12-31
Other
-2,306,654 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-2,394,305 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
41,464 GBP2023-12-31
33,221 GBP2022-12-31
Tools/Equipment for furniture and fittings
450,562 GBP2023-12-31
408,208 GBP2022-12-31
Motor vehicles
143,436 GBP2023-12-31
167,837 GBP2022-12-31
Other
3,891,084 GBP2023-12-31
4,948,705 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,526,546 GBP2023-12-31
5,557,971 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
8,243 GBP2023-01-01 ~ 2023-12-31
Tools/Equipment for furniture and fittings
69,973 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
23,578 GBP2023-01-01 ~ 2023-12-31
Other
690,148 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
791,942 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Tools/Equipment for furniture and fittings
-27,619 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-47,979 GBP2023-01-01 ~ 2023-12-31
Other
-1,747,769 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-1,823,367 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
115,751 GBP2023-12-31
34,291 GBP2022-12-31
Tools/Equipment for furniture and fittings
89,082 GBP2023-12-31
136,716 GBP2022-12-31
Motor vehicles
191,844 GBP2023-12-31
147,693 GBP2022-12-31
Other
9,143,915 GBP2023-12-31
5,270,148 GBP2022-12-31
Other types of inventories not specified separately
134,457 GBP2023-12-31
42,708 GBP2022-12-31
Trade Debtors/Trade Receivables
Current, Amounts falling due within one year
2,578,596 GBP2023-12-31
3,198,504 GBP2022-12-31
Other Debtors
Current, Amounts falling due within one year
9,136 GBP2023-12-31
610 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
2,672,674 GBP2023-12-31
3,271,630 GBP2022-12-31
Cash and Cash Equivalents
1,560,007 GBP2023-12-31
2,594,670 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
334,938 GBP2023-12-31
398,164 GBP2022-12-31
Trade Creditors/Trade Payables
384,445 GBP2023-12-31
404,734 GBP2022-12-31
Taxation/Social Security Payable
515,681 GBP2023-12-31
556,772 GBP2022-12-31
Other Creditors
8,464 GBP2023-12-31
49,876 GBP2022-12-31
Total Borrowings
Non-current, Amounts falling due after one year
57,798 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,886,300 GBP2023-12-31
1,176,112 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
80 shares2023-12-31
80 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
10 shares2023-12-31
10 shares2022-12-31
Par Value of Share
Class 3 ordinary share
12023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
10 shares2023-12-31
10 shares2022-12-31
Number of Shares Issued (Fully Paid)
100 shares2023-12-31
100 shares2022-12-31
Nominal value of allotted share capital
100 GBP2023-01-01 ~ 2023-12-31
100 GBP2022-01-01 ~ 2022-12-31
Other Remaining Borrowings
Current
334,938 GBP2023-12-31
321,675 GBP2022-12-31
Total Borrowings
Current
334,938 GBP2023-12-31
398,164 GBP2022-12-31
Other Remaining Borrowings
Non-current
57,798 GBP2023-12-31