Average Number of Employees
862023-01-01 ~ 2023-12-31
922022-01-01 ~ 2022-12-31
Turnover/Revenue
16,267,273 GBP2023-01-01 ~ 2023-12-31
15,465,814 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-11,258,242 GBP2023-01-01 ~ 2023-12-31
-11,043,007 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
5,009,031 GBP2023-01-01 ~ 2023-12-31
4,422,807 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-78,742 GBP2023-01-01 ~ 2023-12-31
-92,697 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-4,805,456 GBP2023-01-01 ~ 2023-12-31
-3,862,042 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
124,833 GBP2023-01-01 ~ 2023-12-31
468,068 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
21,915 GBP2023-01-01 ~ 2023-12-31
15,932 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
143,685 GBP2023-01-01 ~ 2023-12-31
482,987 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
1,424,494 GBP2023-12-31
1,592,382 GBP2022-12-31
1,467,455 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
103,972 GBP2023-01-01 ~ 2023-12-31
385,007 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-271,860 GBP2023-01-01 ~ 2023-12-31
-260,080 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
83,362 GBP2023-12-31
84,542 GBP2022-12-31
Fixed Assets
83,362 GBP2023-12-31
84,542 GBP2022-12-31
Total Inventories
213,616 GBP2023-12-31
152,821 GBP2022-12-31
Debtors
Current
3,914,267 GBP2023-12-31
3,486,320 GBP2022-12-31
Cash at bank and in hand
534,830 GBP2023-12-31
384,343 GBP2022-12-31
Current Assets
4,662,713 GBP2023-12-31
4,023,484 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-3,285,539 GBP2023-12-31
-2,469,308 GBP2022-12-31
Net Current Assets/Liabilities
1,377,174 GBP2023-12-31
1,554,176 GBP2022-12-31
Total Assets Less Current Liabilities
1,460,536 GBP2023-12-31
1,638,718 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-15,000 GBP2023-12-31
-25,000 GBP2022-12-31
Net Assets/Liabilities
1,424,695 GBP2023-12-31
1,592,582 GBP2022-12-31
Equity
Called up share capital
200 GBP2023-12-31
200 GBP2022-12-31
Equity
1,424,695 GBP2023-12-31
1,592,582 GBP2022-12-31
Profit/Loss
103,972 GBP2023-01-01 ~ 2023-12-31
385,007 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
47,274 GBP2023-01-01 ~ 2023-12-31
44,396 GBP2022-01-01 ~ 2022-12-31
Cash and Cash Equivalents
534,830 GBP2023-12-31
383,659 GBP2022-12-31
352,867 GBP2022-01-01
Bank Overdrafts
-684 GBP2022-12-31
Property, Plant & Equipment - Depreciation rate used
Furniture and fittings
202023-01-01 ~ 2023-12-31
Computers
332023-01-01 ~ 2023-12-31
Audit Fees/Expenses
13,000 GBP2023-01-01 ~ 2023-12-31
12,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
3,167,764 GBP2023-01-01 ~ 2023-12-31
2,610,223 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
322,442 GBP2023-01-01 ~ 2023-12-31
280,881 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,673,512 GBP2023-01-01 ~ 2023-12-31
2,935,761 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
149,660 GBP2023-01-01 ~ 2023-12-31
140,829 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-295 GBP2023-01-01 ~ 2023-12-31
3,347 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
33,795 GBP2023-01-01 ~ 2023-12-31
91,766 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
271,860 GBP2023-01-01 ~ 2023-12-31
260,080 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
50,069 GBP2023-12-31
41,616 GBP2022-12-31
Office equipment
161,287 GBP2023-12-31
129,827 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
211,356 GBP2023-12-31
171,443 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
-9,080 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
13,038 GBP2022-12-31
Office equipment
73,864 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
86,902 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
5,640 GBP2023-01-01 ~ 2023-12-31
Office equipment, Owned/Freehold
41,633 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
47,273 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-6,181 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
18,678 GBP2023-12-31
Office equipment
109,316 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
127,994 GBP2023-12-31
Property, Plant & Equipment
Furniture and fittings
31,391 GBP2023-12-31
28,578 GBP2022-12-31
Office equipment
51,971 GBP2023-12-31
55,964 GBP2022-12-31
Raw materials and consumables
40,661 GBP2023-12-31
48,832 GBP2022-12-31
Value of work in progress
56,112 GBP2023-12-31
103,989 GBP2022-12-31
Finished Goods/Goods for Resale
116,843 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,885,696 GBP2023-12-31
1,732,175 GBP2022-12-31
Other Debtors
Current
1,553,544 GBP2023-12-31
1,417,662 GBP2022-12-31
Prepayments/Accrued Income
Current
475,027 GBP2023-12-31
336,483 GBP2022-12-31
Bank Overdrafts
Current
684 GBP2022-12-31
Bank Borrowings
Current
10,000 GBP2023-12-31
10,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,249,223 GBP2023-12-31
876,528 GBP2022-12-31
Corporation Tax Payable
Current
74,689 GBP2023-12-31
193,244 GBP2022-12-31
Taxation/Social Security Payable
Current
398,319 GBP2023-12-31
347,190 GBP2022-12-31
Other Creditors
Current
744,138 GBP2023-12-31
387,859 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
809,170 GBP2023-12-31
653,803 GBP2022-12-31
Creditors
Current
3,285,539 GBP2023-12-31
2,469,308 GBP2022-12-31
Bank Borrowings
Non-current
15,000 GBP2023-12-31
25,000 GBP2022-12-31
Creditors
Non-current
15,000 GBP2023-12-31
25,000 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
10,000 GBP2023-12-31
10,000 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
10,000 GBP2023-12-31
10,000 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
10,000 GBP2023-12-31
10,000 GBP2022-12-31
Non-current, Between two and five year
5,000 GBP2023-12-31
15,000 GBP2022-12-31
Total Borrowings
25,000 GBP2023-12-31
35,000 GBP2022-12-31
Net Deferred Tax Liability/Asset
-20,841 GBP2023-12-31
-21,136 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
295 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-20,841 GBP2023-12-31
-21,136 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
9,000 shares2023-12-31
9,000 shares2022-12-31
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
9,000 shares2023-12-31
9,000 shares2022-12-31
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
1,000 shares2023-12-31
1,000 shares2022-12-31
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
1,000 shares2023-12-31
1,000 shares2022-12-31
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
143,045 GBP2023-12-31
128,290 GBP2022-12-31
Between one and five year
157,301 GBP2023-12-31
276,670 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
300,346 GBP2023-12-31
404,960 GBP2022-12-31