Cost of Sales
-3,611,905 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,749,672 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-113,480 GBP2023-01-01 ~ 2023-12-31
-40,941 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
558,087 GBP2023-01-01 ~ 2023-12-31
700,197 GBP2022-01-01 ~ 2022-12-31
Cash and Cash Equivalents
376,307 GBP2023-12-31
506,738 GBP2022-12-31
581,081 GBP2021-12-31
Current Assets
7,777,074 GBP2023-12-31
8,244,548 GBP2022-12-31
Net Current Assets/Liabilities
6,033,209 GBP2023-12-31
5,430,661 GBP2022-12-31
Deferred Tax Liabilities
19,638 GBP2023-12-31
0 GBP2022-12-31
Net Assets/Liabilities
6,786,211 GBP2023-12-31
6,228,124 GBP2022-12-31
Equity
Called up share capital
7,000,000 GBP2023-12-31
7,000,000 GBP2022-12-31
Retained earnings (accumulated losses)
-213,789 GBP2023-12-31
-771,876 GBP2022-12-31
Equity
6,786,211 GBP2023-12-31
6,228,124 GBP2022-12-31
Other miscellaneous reserve
-1,472,073 GBP2021-12-31
Audit Fees/Expenses
10,150 GBP2023-01-01 ~ 2023-12-31
7,754 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
212023-01-01 ~ 2023-12-31
222022-01-01 ~ 2022-12-31
Wages/Salaries
625,724 GBP2023-01-01 ~ 2023-12-31
601,289 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
12,201 GBP2023-01-01 ~ 2023-12-31
10,598 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
697,825 GBP2023-01-01 ~ 2023-12-31
661,749 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
65,485 GBP2023-01-01 ~ 2023-12-31
94,100 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
60,000 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
182,610 GBP2023-01-01 ~ 2023-12-31
156,784 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Computer software
6,155 GBP2023-12-31
5,636 GBP2022-12-31
4,188 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
1,290,761 GBP2023-12-31
1,290,761 GBP2022-12-31
1,290,761 GBP2021-12-31
Furniture and fittings
147,184 GBP2023-12-31
139,156 GBP2022-12-31
125,811 GBP2021-12-31
Plant and equipment
98,778 GBP2023-12-31
98,310 GBP2022-12-31
93,511 GBP2021-12-31
Computers
46,654 GBP2023-12-31
45,094 GBP2022-12-31
42,173 GBP2021-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Computers
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-56,858 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
450,228 GBP2023-12-31
422,215 GBP2022-12-31
394,408 GBP2021-12-31
Plant and equipment
93,901 GBP2023-12-31
87,991 GBP2022-12-31
73,046 GBP2021-12-31
Computers
42,354 GBP2023-12-31
39,712 GBP2022-12-31
37,816 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
784,440 GBP2023-12-31
769,232 GBP2022-12-31
698,031 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
28,013 GBP2023-01-01 ~ 2023-12-31
27,807 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
3,034 GBP2023-01-01 ~ 2023-12-31
2,479 GBP2022-01-01 ~ 2022-12-31
Plant and equipment
5,910 GBP2023-01-01 ~ 2023-12-31
14,945 GBP2022-01-01 ~ 2022-12-31
Computers
2,642 GBP2023-01-01 ~ 2023-12-31
1,896 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
72,066 GBP2023-01-01 ~ 2023-12-31
71,201 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
126,751 GBP2023-12-31
123,717 GBP2022-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Computers
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-56,858 GBP2023-01-01 ~ 2023-12-31
Trade Debtors/Trade Receivables
Current
546,299 GBP2023-12-31
1,141,988 GBP2022-12-31
Prepayments
Current
99,080 GBP2023-12-31
86,746 GBP2022-12-31
Trade Creditors/Trade Payables
Current
454,325 GBP2022-12-31
Accrued Liabilities
Current
43,311 GBP2023-12-31
104,123 GBP2022-12-31
Other Taxation & Social Security Payable
385,986 GBP2023-12-31
181,557 GBP2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
17,859 GBP2023-12-31
Profit/Loss
558,087 GBP2023-01-01 ~ 2023-12-31
700,197 GBP2022-01-01 ~ 2022-12-31