74909 - Other Professional, Scientific And Technical Activities N.e.c.
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
6,617,470 GBP2023-01-01 ~ 2023-12-31
5,729,609 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
310,954 GBP2023-01-01 ~ 2023-12-31
292,950 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
6,306,516 GBP2023-01-01 ~ 2023-12-31
5,436,659 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
3,123,053 GBP2023-01-01 ~ 2023-12-31
3,124,649 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
3,183,574 GBP2023-01-01 ~ 2023-12-31
2,312,141 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
1,053 GBP2023-01-01 ~ 2023-12-31
158 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
7,466 GBP2023-01-01 ~ 2023-12-31
290 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
3,177,161 GBP2023-01-01 ~ 2023-12-31
2,312,009 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
671,140 GBP2023-01-01 ~ 2023-12-31
311,223 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
2,506,021 GBP2023-01-01 ~ 2023-12-31
2,000,786 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
6,141,474 GBP2023-12-31
5,285,453 GBP2022-12-31
4,084,667 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,650,000 GBP2023-01-01 ~ 2023-12-31
-800,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
1,448,828 GBP2023-12-31
1,338,120 GBP2022-12-31
Total Inventories
1,000 GBP2023-12-31
Debtors
4,555,261 GBP2023-12-31
3,904,119 GBP2022-12-31
Cash at bank and in hand
873,363 GBP2023-12-31
877,096 GBP2022-12-31
Current Assets
5,429,624 GBP2023-12-31
4,781,215 GBP2022-12-31
Creditors
Current
487,816 GBP2023-12-31
518,184 GBP2022-12-31
Net Current Assets/Liabilities
4,941,808 GBP2023-12-31
4,263,031 GBP2022-12-31
Total Assets Less Current Liabilities
6,390,636 GBP2023-12-31
5,601,151 GBP2022-12-31
Creditors
Non-current
-3,165 GBP2022-12-31
Net Assets/Liabilities
6,141,574 GBP2023-12-31
5,285,553 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
Equity
6,141,574 GBP2023-12-31
5,285,553 GBP2022-12-31
Wages/Salaries
1,847,551 GBP2023-01-01 ~ 2023-12-31
1,860,059 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
182,072 GBP2023-01-01 ~ 2023-12-31
190,075 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
71,737 GBP2023-01-01 ~ 2023-12-31
72,911 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,101,360 GBP2023-01-01 ~ 2023-12-31
2,123,045 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
642023-01-01 ~ 2023-12-31
632022-01-01 ~ 2022-12-31
Director Remuneration
174,417 GBP2023-01-01 ~ 2023-12-31
85,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
258,159 GBP2023-01-01 ~ 2023-12-31
206,456 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
11,000 GBP2023-01-01 ~ 2023-12-31
9,500 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
787,379 GBP2023-01-01 ~ 2023-12-31
358,976 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
747,268 GBP2023-01-01 ~ 2023-12-31
439,282 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,634,792 GBP2023-12-31
1,429,987 GBP2022-12-31
Furniture and fittings
504,623 GBP2023-12-31
443,543 GBP2022-12-31
Motor vehicles
503,649 GBP2023-12-31
409,101 GBP2022-12-31
Computers
53,264 GBP2023-12-31
49,388 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,696,328 GBP2023-12-31
2,332,019 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-19,025 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-19,025 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
750,757 GBP2023-12-31
613,090 GBP2022-12-31
Furniture and fittings
212,960 GBP2023-12-31
166,993 GBP2022-12-31
Motor vehicles
261,764 GBP2023-12-31
196,992 GBP2022-12-31
Computers
22,019 GBP2023-12-31
16,824 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,247,500 GBP2023-12-31
993,899 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
137,667 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
45,967 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
69,330 GBP2023-01-01 ~ 2023-12-31
Computers
5,195 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
258,159 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-4,558 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-4,558 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
884,035 GBP2023-12-31
816,897 GBP2022-12-31
Furniture and fittings
291,663 GBP2023-12-31
276,550 GBP2022-12-31
Motor vehicles
241,885 GBP2023-12-31
212,109 GBP2022-12-31
Computers
31,245 GBP2023-12-31
32,564 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Motor vehicles
32,418 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Motor vehicles
20,451 GBP2022-12-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
11,967 GBP2022-12-31
Value of work in progress
1,000 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,002,412 GBP2023-12-31
907,203 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
3,448,977 GBP2023-12-31
2,862,501 GBP2022-12-31
Other Debtors
Current
13,018 GBP2023-12-31
5,102 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
78,136 GBP2023-12-31
93,086 GBP2022-12-31
Prepayments/Accrued Income
Current
10,453 GBP2023-12-31
31,809 GBP2022-12-31
Debtors
Amounts falling due within one year, Current
4,555,261 GBP2023-12-31
Current, Amounts falling due within one year
3,904,119 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
6,330 GBP2022-12-31
Trade Creditors/Trade Payables
Current
94,345 GBP2023-12-31
167,498 GBP2022-12-31
Amounts owed to group undertakings
Current
10,000 GBP2023-12-31
20,000 GBP2022-12-31
Other Taxation & Social Security Payable
Current
59,406 GBP2023-12-31
52,127 GBP2022-12-31
Other Creditors
Current
20,708 GBP2023-12-31
19,886 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
53,077 GBP2023-12-31
75,217 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
3,165 GBP2022-12-31
Current, hire purchase agreements, Amounts falling due within one year
6,330 GBP2022-12-31
hire purchase agreements
9,495 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
63,924 GBP2023-12-31
63,924 GBP2022-12-31
Between one and five year
74,479 GBP2023-12-31
133,895 GBP2022-12-31
More than five year
4,508 GBP2022-12-31
All periods
138,403 GBP2023-12-31
202,327 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
249,062 GBP2023-12-31
312,433 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,506,021 GBP2023-01-01 ~ 2023-12-31