Average Number of Employees
1682023-01-01 ~ 2023-12-31
1682022-01-01 ~ 2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
33,603 GBP2023-12-31
57,256 GBP2022-12-31
Turnover/Revenue
11,022,675 GBP2023-01-01 ~ 2023-12-31
11,474,100 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
5,264,858 GBP2023-01-01 ~ 2023-12-31
5,138,480 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
5,757,817 GBP2023-01-01 ~ 2023-12-31
6,335,620 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
5,195,680 GBP2023-01-01 ~ 2023-12-31
5,399,369 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
590,494 GBP2023-01-01 ~ 2023-12-31
990,247 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
73,817 GBP2023-01-01 ~ 2023-12-31
79,117 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
611,418 GBP2023-01-01 ~ 2023-12-31
911,447 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
130,673 GBP2023-01-01 ~ 2023-12-31
291,444 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
480,745 GBP2023-01-01 ~ 2023-12-31
620,003 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
200,216 GBP2023-12-31
289,753 GBP2022-12-31
Fixed Assets - Investments
108 GBP2023-12-31
108 GBP2022-12-31
Fixed Assets
200,324 GBP2023-12-31
289,861 GBP2022-12-31
Debtors
1,413,623 GBP2023-12-31
1,584,355 GBP2022-12-31
Cash at bank and in hand
3,188,255 GBP2023-12-31
998,852 GBP2022-12-31
Current Assets
4,601,878 GBP2023-12-31
2,583,207 GBP2022-12-31
Creditors
Amounts falling due within one year
3,833,544 GBP2023-12-31
1,792,394 GBP2022-12-31
Net Current Assets/Liabilities
768,334 GBP2023-12-31
790,813 GBP2022-12-31
Total Assets Less Current Liabilities
968,658 GBP2023-12-31
1,080,674 GBP2022-12-31
Creditors
Amounts falling due after one year
420,008 GBP2023-12-31
737,117 GBP2022-12-31
Net Assets/Liabilities
515,047 GBP2023-12-31
286,301 GBP2022-12-31
Equity
Called up share capital
45 GBP2023-12-31
51 GBP2022-12-31
57 GBP2021-12-31
Share premium
41,194 GBP2023-12-31
41,188 GBP2022-12-31
41,182 GBP2021-12-31
Retained earnings (accumulated losses)
473,808 GBP2023-12-31
245,062 GBP2022-12-31
-25,346 GBP2021-12-31
Equity
515,047 GBP2023-12-31
286,301 GBP2022-12-31
15,893 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
480,745 GBP2023-01-01 ~ 2023-12-31
620,003 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
480,745 GBP2023-01-01 ~ 2023-12-31
620,003 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
480,745 GBP2023-01-01 ~ 2023-12-31
620,003 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-251,999 GBP2023-01-01 ~ 2023-12-31
-276,845 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-251,999 GBP2023-01-01 ~ 2023-12-31
-276,845 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
Called up share capital
-6 GBP2023-01-01 ~ 2023-12-31
-6 GBP2022-01-01 ~ 2022-12-31
Retained earnings (accumulated losses)
-251,999 GBP2023-01-01 ~ 2023-12-31
-349,595 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
-251,999 GBP2023-01-01 ~ 2023-12-31
-349,595 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
94,236 GBP2023-01-01 ~ 2023-12-31
113,118 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation rate used
Motor vehicles
0.252023-01-01 ~ 2023-12-31
Wages/Salaries
8,198,950 GBP2023-01-01 ~ 2023-12-31
8,141,718 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
652,441 GBP2023-01-01 ~ 2023-12-31
679,910 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
186,259 GBP2023-01-01 ~ 2023-12-31
217,004 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
9,037,650 GBP2023-01-01 ~ 2023-12-31
9,038,632 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
180,662 GBP2023-01-01 ~ 2023-12-31
179,666 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-23,653 GBP2023-01-01 ~ 2023-12-31
-36,281 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
143,683 GBP2023-01-01 ~ 2023-12-31
173,175 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
153,991 GBP2023-12-31
258,709 GBP2022-12-31
Motor vehicles
134,092 GBP2023-12-31
177,820 GBP2022-12-31
Other
368,504 GBP2023-12-31
478,885 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
656,587 GBP2023-12-31
915,414 GBP2022-12-31
Property, Plant & Equipment - Disposals
Land and buildings
-104,718 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-101,511 GBP2023-01-01 ~ 2023-12-31
Other
-130,412 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-336,641 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
104,341 GBP2023-12-31
193,661 GBP2022-12-31
Motor vehicles
57,288 GBP2023-12-31
58,956 GBP2022-12-31
Other
294,742 GBP2023-12-31
373,044 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
456,371 GBP2023-12-31
625,661 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
15,399 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
26,818 GBP2023-01-01 ~ 2023-12-31
Other
52,019 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
94,236 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Land and buildings
-104,719 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-28,486 GBP2023-01-01 ~ 2023-12-31
Other
-130,321 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-263,526 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
49,650 GBP2023-12-31
65,048 GBP2022-12-31
Motor vehicles
76,804 GBP2023-12-31
118,864 GBP2022-12-31
Other
73,762 GBP2023-12-31
105,841 GBP2022-12-31
Amounts invested in assets
Cost valuation, Non-current
51,863 GBP2023-12-31
Non-current
108 GBP2023-12-31
108 GBP2022-12-31
Trade Debtors/Trade Receivables
1,074,721 GBP2023-12-31
1,340,795 GBP2022-12-31
Prepayments/Accrued Income
139,690 GBP2023-12-31
134,348 GBP2022-12-31
Other Debtors
199,212 GBP2023-12-31
109,212 GBP2022-12-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
300,893 GBP2023-12-31
320,774 GBP2022-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
57,311 GBP2023-12-31
143,131 GBP2022-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
183,629 GBP2023-12-31
276,574 GBP2022-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
693,449 GBP2023-12-31
980,151 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
4,441 GBP2022-12-31
Other Creditors
Amounts falling due within one year
2,598,262 GBP2023-12-31
67,323 GBP2022-12-31
Bank Borrowings/Overdrafts
Amounts falling due after one year
420,008 GBP2023-12-31
722,508 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
14,609 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
4,441 GBP2022-12-31
Between one and five year
14,609 GBP2022-12-31
Minimum gross finance lease payments owing
19,050 GBP2022-12-31
Deferred Tax Liabilities
33,603 GBP2023-12-31
57,256 GBP2022-12-31
Par Value of Share
Class 1 ordinary share
0.00001 shares2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,148,050 shares2023-12-31
1,148,050 shares2022-12-31
Par Value of Share
Class 2 ordinary share
0.0001 shares2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
380,000 shares2023-12-31
380,000 shares2022-12-31
Par Value of Share
Class 3 ordinary share
0.0001 shares2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
70,000 shares2023-12-31
70,000 shares2022-12-31
Par Value of Share
Class 4 ordinary share
0.01 shares2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
2 shares2023-12-31
2 shares2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
170,760 GBP2023-12-31
170,760 GBP2022-12-31
Between one and five year
462,837 GBP2023-12-31
611,957 GBP2022-12-31
More than five year
21,640 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
633,597 GBP2023-12-31
804,357 GBP2022-12-31