Average Number of Employees
02023-01-01 ~ 2023-12-31
02022-01-01 ~ 2022-12-31
Turnover/Revenue
21,288,000 GBP2023-01-01 ~ 2023-12-31
18,006,000 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-17,230,000 GBP2023-01-01 ~ 2023-12-31
-14,632,000 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
4,058,000 GBP2023-01-01 ~ 2023-12-31
3,374,000 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-3,377,000 GBP2023-01-01 ~ 2023-12-31
-2,838,000 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
760,000 GBP2023-01-01 ~ 2023-12-31
612,000 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
1,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
760,000 GBP2023-01-01 ~ 2023-12-31
613,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
567,000 GBP2023-01-01 ~ 2023-12-31
506,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
567,000 GBP2023-01-01 ~ 2023-12-31
506,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
90,000 GBP2023-12-31
90,000 GBP2022-12-31
Fixed Assets
90,000 GBP2023-12-31
90,000 GBP2022-12-31
Total Inventories
160,000 GBP2023-12-31
124,000 GBP2022-12-31
Debtors
Current
5,308,000 GBP2023-12-31
5,047,000 GBP2022-12-31
Cash at bank and in hand
1,610,000 GBP2023-12-31
1,251,000 GBP2022-12-31
Current Assets
7,078,000 GBP2023-12-31
6,422,000 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-6,077,000 GBP2023-12-31
-5,501,000 GBP2022-12-31
Net Current Assets/Liabilities
1,001,000 GBP2023-12-31
921,000 GBP2022-12-31
Total Assets Less Current Liabilities
1,091,000 GBP2023-12-31
1,011,000 GBP2022-12-31
Net Assets/Liabilities
1,070,000 GBP2023-12-31
1,003,000 GBP2022-12-31
Equity
Called up share capital
1,000 GBP2023-12-31
1,000 GBP2022-12-31
1,000 GBP2022-01-01
Retained earnings (accumulated losses)
1,069,000 GBP2023-12-31
1,002,000 GBP2022-12-31
785,000 GBP2022-01-01
Equity
1,070,000 GBP2023-12-31
1,003,000 GBP2022-12-31
786,000 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
567,000 GBP2023-01-01 ~ 2023-12-31
506,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
567,000 GBP2023-01-01 ~ 2023-12-31
506,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-500,000 GBP2023-01-01 ~ 2023-12-31
-289,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-500,000 GBP2023-01-01 ~ 2023-12-31
-289,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation rate used
Office equipment
02023-01-01 ~ 2023-12-31
Computers
02023-01-01 ~ 2023-12-31
Audit Fees/Expenses
19,000 GBP2023-01-01 ~ 2023-12-31
17,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,690,000 GBP2023-01-01 ~ 2023-12-31
1,440,000 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
197,000 GBP2023-01-01 ~ 2023-12-31
176,000 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,990,000 GBP2023-01-01 ~ 2023-12-31
1,693,000 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
13,000 GBP2023-01-01 ~ 2023-12-31
5,000 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
179,000 GBP2023-01-01 ~ 2023-12-31
116,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
22,000 GBP2023-12-31
22,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
22,000 GBP2023-12-31
22,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Office equipment
50,000 GBP2023-12-31
50,000 GBP2022-12-31
Computers
270,000 GBP2023-12-31
240,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
320,000 GBP2023-12-31
290,000 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Office equipment
50,000 GBP2022-12-31
Computers
150,000 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
200,000 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Computers, Owned/Freehold
30,000 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
30,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Office equipment
50,000 GBP2023-12-31
Computers
180,000 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
230,000 GBP2023-12-31
Property, Plant & Equipment
Computers
90,000 GBP2023-12-31
90,000 GBP2022-12-31
Value of work in progress
160,000 GBP2023-12-31
124,000 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
5,000,000 GBP2023-12-31
4,650,000 GBP2022-12-31
Other Debtors
Current
29,000 GBP2023-12-31
28,000 GBP2022-12-31
Prepayments/Accrued Income
Current
279,000 GBP2023-12-31
369,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
4,235,000 GBP2023-12-31
4,226,000 GBP2022-12-31
Amounts owed to group undertakings
Current
24,000 GBP2023-12-31
22,000 GBP2022-12-31
Corporation Tax Payable
Current
180,000 GBP2023-12-31
102,000 GBP2022-12-31
Taxation/Social Security Payable
Current
234,000 GBP2023-12-31
234,000 GBP2022-12-31
Other Creditors
Current
11,000 GBP2023-12-31
9,000 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,393,000 GBP2023-12-31
908,000 GBP2022-12-31
Creditors
Current
6,077,000 GBP2023-12-31
5,501,000 GBP2022-12-31
Net Deferred Tax Liability/Asset
-21,000 GBP2023-12-31
-8,000 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-13,000 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-22,000 GBP2023-12-31
-8,000 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2023-12-31
10,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
02023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
8,000 GBP2023-12-31
26,000 GBP2022-12-31
Between one and five year
8,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
8,000 GBP2023-12-31
34,000 GBP2022-12-31