Cost of Sales
-9,643,865 GBP2023-01-01 ~ 2023-12-31
-9,679,747 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,032,515 GBP2023-01-01 ~ 2023-12-31
-2,716,634 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
46,157 GBP2023-01-01 ~ 2023-12-31
7,497 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
2,098,417 GBP2023-01-01 ~ 2023-12-31
1,499,784 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,592,173 GBP2023-01-01 ~ 2023-12-31
1,271,399 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
56,594 GBP2023-12-31
62,653 GBP2022-12-31
Debtors
4,628,748 GBP2023-12-31
4,786,556 GBP2022-12-31
Cash at bank and in hand
5,467,342 GBP2023-12-31
4,115,087 GBP2022-12-31
Current Assets
10,096,090 GBP2023-12-31
8,901,643 GBP2022-12-31
Net Current Assets/Liabilities
6,512,891 GBP2023-12-31
6,301,815 GBP2022-12-31
Total Assets Less Current Liabilities
6,569,485 GBP2023-12-31
6,364,468 GBP2022-12-31
Net Assets/Liabilities
6,557,788 GBP2023-12-31
5,985,615 GBP2022-12-31
Equity
Called up share capital
1,061 GBP2023-12-31
1,061 GBP2022-12-31
1,061 GBP2021-12-31
Capital redemption reserve
648,549 GBP2023-12-31
648,549 GBP2022-12-31
Retained earnings (accumulated losses)
5,908,178 GBP2023-12-31
5,336,005 GBP2022-12-31
Equity
6,557,788 GBP2023-12-31
5,985,615 GBP2022-12-31
5,100,606 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,592,173 GBP2023-01-01 ~ 2023-12-31
1,271,399 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,036,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-1,020,000 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
9,000 GBP2023-01-01 ~ 2023-12-31
7,250 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
332023-01-01 ~ 2023-12-31
302022-01-01 ~ 2022-12-31
Wages/Salaries
1,965,758 GBP2023-01-01 ~ 2023-12-31
1,628,925 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
81,372 GBP2023-01-01 ~ 2023-12-31
69,882 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,252,708 GBP2023-01-01 ~ 2023-12-31
1,878,200 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-977 GBP2023-01-01 ~ 2023-12-31
-2,068 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
74,517 GBP2023-12-31
74,517 GBP2022-12-31
Plant and equipment
35,000 GBP2023-12-31
35,000 GBP2022-12-31
Furniture and fittings
81,772 GBP2023-12-31
81,772 GBP2022-12-31
Computers
115,342 GBP2023-12-31
96,537 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
306,631 GBP2023-12-31
287,826 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Computers
-3,127 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-3,127 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
39,693 GBP2023-12-31
34,269 GBP2022-12-31
Plant and equipment
35,000 GBP2023-12-31
35,000 GBP2022-12-31
Furniture and fittings
79,557 GBP2023-12-31
70,583 GBP2022-12-31
Computers
95,787 GBP2023-12-31
85,321 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
250,037 GBP2023-12-31
225,173 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
5,424 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
8,974 GBP2023-01-01 ~ 2023-12-31
Computers
12,375 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
26,773 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Computers
-1,909 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,909 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
34,824 GBP2023-12-31
40,248 GBP2022-12-31
Plant and equipment
0 GBP2023-12-31
0 GBP2022-12-31
Furniture and fittings
2,215 GBP2023-12-31
11,189 GBP2022-12-31
Computers
19,555 GBP2023-12-31
11,216 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,597,016 GBP2023-12-31
2,562,190 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
11,335 GBP2023-12-31
31,678 GBP2022-12-31
Prepayments/Accrued Income
Current
1,020,397 GBP2023-12-31
2,192,688 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
4,628,748 GBP2023-12-31
4,786,556 GBP2022-12-31
Trade Creditors/Trade Payables
Current
18,516 GBP2023-12-31
35,120 GBP2022-12-31
Amounts owed to group undertakings
Current
756,297 GBP2023-12-31
809,162 GBP2022-12-31
Corporation Tax Payable
Current
368,396 GBP2023-12-31
170,312 GBP2022-12-31
Other Taxation & Social Security Payable
Current
689,936 GBP2023-12-31
671,036 GBP2022-12-31
Other Creditors
Current
26,327 GBP2023-12-31
1,200 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
748,541 GBP2023-12-31
474,984 GBP2022-12-31
Equity
Called up share capital
1,061 GBP2023-12-31
1,061 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
129,277 GBP2023-12-31
130,105 GBP2022-12-31
Between two and five year
515,172 GBP2023-12-31
515,463 GBP2022-12-31
More than five year
203,922 GBP2023-12-31
300,517 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
848,371 GBP2023-12-31
946,085 GBP2022-12-31