Average Number of Employees
292023-01-01 ~ 2023-12-31
222022-01-01 ~ 2022-12-31
Turnover/Revenue
4,879,514 GBP2023-01-01 ~ 2023-12-31
4,195,044 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-507,192 GBP2023-01-01 ~ 2023-12-31
-672,363 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
4,372,322 GBP2023-01-01 ~ 2023-12-31
3,522,681 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,689,997 GBP2023-01-01 ~ 2023-12-31
-1,900,123 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,682,325 GBP2023-01-01 ~ 2023-12-31
1,625,873 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,630,575 GBP2023-01-01 ~ 2023-12-31
1,586,672 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,552,083 GBP2023-01-01 ~ 2023-12-31
1,543,066 GBP2022-01-01 ~ 2022-12-31
Fixed Assets - Investments
22,366 GBP2023-12-31
Debtors
Non-current
75,629 GBP2023-12-31
64,548 GBP2022-12-31
Current
3,735,620 GBP2023-12-31
1,983,989 GBP2022-12-31
Cash at bank and in hand
351,425 GBP2023-12-31
424,764 GBP2022-12-31
Current Assets
4,162,674 GBP2023-12-31
2,473,301 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-672,139 GBP2023-12-31
-486,395 GBP2022-12-31
Net Current Assets/Liabilities
3,490,535 GBP2023-12-31
1,986,906 GBP2022-12-31
Total Assets Less Current Liabilities
4,115,563 GBP2023-12-31
2,678,355 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-421,292 GBP2023-12-31
-536,167 GBP2022-12-31
Net Assets/Liabilities
3,691,886 GBP2023-12-31
2,139,803 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2022-01-01
Retained earnings (accumulated losses)
3,691,786 GBP2023-12-31
2,139,703 GBP2022-12-31
596,637 GBP2022-01-01
Equity
3,691,886 GBP2023-12-31
2,139,803 GBP2022-12-31
596,737 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,552,083 GBP2023-01-01 ~ 2023-12-31
1,543,066 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
173,774 GBP2023-01-01 ~ 2023-12-31
149,933 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,537,210 GBP2023-01-01 ~ 2023-12-31
1,062,617 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
172,193 GBP2023-01-01 ~ 2023-12-31
128,057 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,772,316 GBP2023-01-01 ~ 2023-12-31
1,247,193 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
191,072 GBP2023-01-01 ~ 2023-12-31
182,423 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
383,185 GBP2023-01-01 ~ 2023-12-31
301,468 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
224,494 GBP2023-12-31
221,237 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,368,176 GBP2023-12-31
1,283,189 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
191,892 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
591,740 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
17,327 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
52,460 GBP2023-01-01 ~ 2023-12-31
Under hire purchased contracts or finance leases
121,314 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
209,219 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
765,514 GBP2023-12-31
Other Debtors
Non-current
75,629 GBP2023-12-31
64,548 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,482,420 GBP2023-12-31
923,649 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,643,724 GBP2023-12-31
1,012,587 GBP2022-12-31
Other Debtors
Current
78,703 GBP2023-12-31
2,460 GBP2022-12-31
Prepayments/Accrued Income
Current
530,773 GBP2023-12-31
45,293 GBP2022-12-31
Bank Borrowings
Current
70,499 GBP2023-12-31
63,690 GBP2022-12-31
Trade Creditors/Trade Payables
Current
37,471 GBP2023-12-31
46,961 GBP2022-12-31
Amounts owed to group undertakings
Current
26,349 GBP2023-12-31
Corporation Tax Payable
Current
48,484 GBP2022-12-31
Other Taxation & Social Security Payable
Current
51,688 GBP2023-12-31
78,501 GBP2022-12-31
Other Creditors
Current
4,960 GBP2023-12-31
3,671 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
364,770 GBP2023-12-31
151,631 GBP2022-12-31
Creditors
Current
672,139 GBP2023-12-31
486,395 GBP2022-12-31
Bank Borrowings
Non-current
12,461 GBP2023-12-31
82,960 GBP2022-12-31
Creditors
Non-current
421,292 GBP2023-12-31
536,167 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
70,499 GBP2023-12-31
63,690 GBP2022-12-31
Non-current, Between one and two years
12,461 GBP2023-12-31
82,960 GBP2022-12-31
Net Deferred Tax Liability/Asset
-2,385 GBP2023-12-31
-2,385 GBP2022-12-31
-2,385 GBP2022-01-01
Deferred Tax Liabilities
Accelerated tax depreciation
-2,857 GBP2023-12-31
-2,857 GBP2022-12-31
Deferred Tax Liabilities
-2,385 GBP2023-12-31
-2,385 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2023-12-31
10,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
0.012023-01-01 ~ 2023-12-31