Par Value of Share
Class 1 ordinary share
02023-01-01 ~ 2023-12-31
Turnover/Revenue
42,902,002 GBP2023-01-01 ~ 2023-12-31
34,419,928 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
35,620,143 GBP2023-01-01 ~ 2023-12-31
27,789,135 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
7,281,859 GBP2023-01-01 ~ 2023-12-31
6,630,793 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
3,996,943 GBP2023-01-01 ~ 2023-12-31
3,231,708 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
3,284,916 GBP2023-01-01 ~ 2023-12-31
3,399,085 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
42,949 GBP2023-01-01 ~ 2023-12-31
20,115 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
259 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
3,327,606 GBP2023-01-01 ~ 2023-12-31
3,419,200 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
798,087 GBP2023-01-01 ~ 2023-12-31
647,919 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
2,529,519 GBP2023-01-01 ~ 2023-12-31
2,771,281 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
2,529,519 GBP2023-01-01 ~ 2023-12-31
2,771,281 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
291,081 GBP2023-12-31
319,234 GBP2022-12-31
Total Inventories
379,225 GBP2023-12-31
373,030 GBP2022-12-31
Debtors
8,560,440 GBP2023-12-31
7,971,818 GBP2022-12-31
Cash at bank and in hand
3,284,440 GBP2023-12-31
2,343,089 GBP2022-12-31
Current Assets
12,224,105 GBP2023-12-31
10,687,937 GBP2022-12-31
Creditors
Current
8,752,127 GBP2023-12-31
7,072,747 GBP2022-12-31
Net Current Assets/Liabilities
3,471,978 GBP2023-12-31
3,615,190 GBP2022-12-31
Total Assets Less Current Liabilities
3,763,059 GBP2023-12-31
3,934,424 GBP2022-12-31
Net Assets/Liabilities
3,704,971 GBP2023-12-31
3,890,452 GBP2022-12-31
Equity
Called up share capital
900 GBP2023-12-31
900 GBP2022-12-31
900 GBP2021-12-31
Retained earnings (accumulated losses)
3,704,071 GBP2023-12-31
3,889,552 GBP2022-12-31
3,653,271 GBP2021-12-31
Equity
3,704,971 GBP2023-12-31
3,890,452 GBP2022-12-31
3,654,171 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,715,000 GBP2023-01-01 ~ 2023-12-31
-2,535,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-2,715,000 GBP2023-01-01 ~ 2023-12-31
-2,535,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,529,519 GBP2023-01-01 ~ 2023-12-31
2,771,281 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
18,216,705 GBP2023-01-01 ~ 2023-12-31
15,000,748 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
1,416,034 GBP2023-01-01 ~ 2023-12-31
1,152,661 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
478,378 GBP2023-01-01 ~ 2023-12-31
363,427 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
20,111,117 GBP2023-01-01 ~ 2023-12-31
16,516,836 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
7972023-01-01 ~ 2023-12-31
6852022-01-01 ~ 2022-12-31
Director Remuneration
189,263 GBP2023-01-01 ~ 2023-12-31
173,606 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
159,099 GBP2023-01-01 ~ 2023-12-31
119,753 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
14,400 GBP2023-01-01 ~ 2023-12-31
15,000 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
781,980 GBP2023-01-01 ~ 2023-12-31
579,513 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
782,686 GBP2023-01-01 ~ 2023-12-31
649,648 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
343,067 GBP2023-12-31
425,971 GBP2022-12-31
Furniture and fittings
169,361 GBP2023-12-31
122,393 GBP2022-12-31
Motor vehicles
8,859 GBP2023-12-31
5,871 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
521,287 GBP2023-12-31
554,235 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-149,438 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-15,494 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-5,871 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-170,803 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
167,480 GBP2023-12-31
192,262 GBP2022-12-31
Furniture and fittings
60,019 GBP2023-12-31
37,397 GBP2022-12-31
Motor vehicles
2,707 GBP2023-12-31
5,342 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
230,206 GBP2023-12-31
235,001 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
117,747 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
38,116 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
3,236 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
159,099 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-142,529 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-15,494 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-5,871 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-163,894 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
175,587 GBP2023-12-31
233,709 GBP2022-12-31
Furniture and fittings
109,342 GBP2023-12-31
84,996 GBP2022-12-31
Motor vehicles
6,152 GBP2023-12-31
529 GBP2022-12-31
Merchandise
379,225 GBP2023-12-31
373,030 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
7,080,270 GBP2023-12-31
6,414,355 GBP2022-12-31
Other Debtors
Current
1,423,621 GBP2023-12-31
1,494,073 GBP2022-12-31
Prepayments
Current
56,549 GBP2023-12-31
63,390 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
8,560,440 GBP2023-12-31
7,971,818 GBP2022-12-31
Trade Creditors/Trade Payables
Current
5,134,266 GBP2023-12-31
4,476,307 GBP2022-12-31
Corporation Tax Payable
Current
423,744 GBP2023-12-31
319,513 GBP2022-12-31
Other Taxation & Social Security Payable
Current
430,509 GBP2023-12-31
341,976 GBP2022-12-31
Other Creditors
Current
102,409 GBP2023-12-31
182,321 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,264,161 GBP2023-12-31
558,673 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
181,561 GBP2023-12-31
138,052 GBP2022-12-31
Between one and five year
296,912 GBP2023-12-31
185,058 GBP2022-12-31
More than five year
8,750 GBP2022-12-31
All periods
478,473 GBP2023-12-31
331,860 GBP2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
72,533 GBP2023-12-31
79,556 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
58,088 GBP2023-12-31
43,972 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
90,000 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,529,519 GBP2023-01-01 ~ 2023-12-31