Cost of Sales
-22,533,786 GBP2023-01-01 ~ 2023-12-31
-14,730,189 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-5,638,777 GBP2023-01-01 ~ 2023-12-31
-4,576,831 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
4,131,967 GBP2023-01-01 ~ 2023-12-31
1,657,133 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
3,212,621 GBP2023-01-01 ~ 2023-12-31
1,193,328 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
3,212,621 GBP2023-01-01 ~ 2023-12-31
1,193,328 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Goodwill
70,947 GBP2023-12-31
88,684 GBP2022-12-31
Property, Plant & Equipment
2,252,177 GBP2023-12-31
2,041,547 GBP2022-12-31
Fixed Assets - Investments
1,721,803 GBP2023-12-31
1,928,378 GBP2022-12-31
Fixed Assets
4,044,927 GBP2023-12-31
4,058,609 GBP2022-12-31
Debtors
7,268,466 GBP2023-12-31
8,051,936 GBP2022-12-31
Cash at bank and in hand
532,345 GBP2023-12-31
530,033 GBP2022-12-31
Current Assets
12,751,581 GBP2023-12-31
13,402,270 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-7,225,610 GBP2023-12-31
-8,172,051 GBP2022-12-31
Net Current Assets/Liabilities
5,525,971 GBP2023-12-31
5,230,219 GBP2022-12-31
Total Assets Less Current Liabilities
9,570,898 GBP2023-12-31
9,288,828 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-322,495 GBP2023-12-31
-109,834 GBP2022-12-31
Net Assets/Liabilities
8,670,492 GBP2023-12-31
8,558,357 GBP2022-12-31
Equity
Called up share capital
103 GBP2023-12-31
103 GBP2022-12-31
103 GBP2021-12-31
Share premium
39,998 GBP2023-12-31
39,998 GBP2022-12-31
39,998 GBP2021-12-31
Capital redemption reserve
5 GBP2023-12-31
5 GBP2022-12-31
5 GBP2021-12-31
Retained earnings (accumulated losses)
8,630,386 GBP2023-12-31
8,518,251 GBP2022-12-31
7,677,923 GBP2021-12-31
Equity
8,670,492 GBP2023-12-31
8,558,357 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
3,212,621 GBP2023-01-01 ~ 2023-12-31
1,193,328 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-353,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-3,100,486 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
15,120 GBP2023-01-01 ~ 2023-12-31
14,500 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
752023-01-01 ~ 2023-12-31
762022-01-01 ~ 2022-12-31
Wages/Salaries
2,054,757 GBP2023-01-01 ~ 2023-12-31
1,838,435 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
158,176 GBP2023-01-01 ~ 2023-12-31
132,671 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,384,438 GBP2023-01-01 ~ 2023-12-31
2,131,619 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
210,000 GBP2023-01-01 ~ 2023-12-31
175,000 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-42,725 GBP2023-01-01 ~ 2023-12-31
243,687 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
177,368 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
106,421 GBP2023-12-31
88,684 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
17,737 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
1,741,615 GBP2023-12-31
1,632,300 GBP2022-12-31
Plant and equipment
403,485 GBP2023-12-31
326,866 GBP2022-12-31
Furniture and fittings
375,575 GBP2023-12-31
344,641 GBP2022-12-31
Computers
468,410 GBP2023-12-31
392,995 GBP2022-12-31
Motor vehicles
286,381 GBP2023-12-31
161,381 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,275,466 GBP2023-12-31
2,858,183 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
137,827 GBP2023-12-31
105,982 GBP2022-12-31
Plant and equipment
280,556 GBP2023-12-31
218,600 GBP2022-12-31
Furniture and fittings
155,638 GBP2023-12-31
117,496 GBP2022-12-31
Computers
396,515 GBP2023-12-31
356,075 GBP2022-12-31
Motor vehicles
52,753 GBP2023-12-31
18,483 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,023,289 GBP2023-12-31
816,636 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
31,845 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
61,956 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
38,142 GBP2023-01-01 ~ 2023-12-31
Computers
40,440 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
34,270 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
206,653 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
1,603,788 GBP2023-12-31
1,526,318 GBP2022-12-31
Plant and equipment
122,929 GBP2023-12-31
108,266 GBP2022-12-31
Furniture and fittings
219,937 GBP2023-12-31
227,145 GBP2022-12-31
Computers
71,895 GBP2023-12-31
36,920 GBP2022-12-31
Motor vehicles
233,628 GBP2023-12-31
142,898 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,807,723 GBP2023-12-31
2,808,195 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
211,291 GBP2023-12-31
211,291 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
273,099 GBP2023-12-31
1,783,212 GBP2022-12-31
Other Debtors
Current
3,879,173 GBP2023-12-31
3,172,612 GBP2022-12-31
Prepayments/Accrued Income
Current
97,180 GBP2023-12-31
76,626 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
7,268,466 GBP2023-12-31
8,051,936 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
93,426 GBP2023-12-31
8,437 GBP2022-12-31
Other Remaining Borrowings
Current
1,878,377 GBP2023-12-31
2,792,810 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,534,433 GBP2023-12-31
2,234,369 GBP2022-12-31
Corporation Tax Payable
Current
434,448 GBP2023-12-31
431,896 GBP2022-12-31
Other Taxation & Social Security Payable
Current
223,423 GBP2023-12-31
322,953 GBP2022-12-31
Other Creditors
Current
1,883,060 GBP2023-12-31
2,034,164 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
48,592 GBP2023-12-31
214,622 GBP2022-12-31
Creditors
Current
7,225,610 GBP2023-12-31
8,172,051 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
322,495 GBP2023-12-31
109,834 GBP2022-12-31
Total Borrowings
Current
1,878,377 GBP2023-12-31
2,792,810 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
109,570 GBP2023-12-31
20,390 GBP2022-12-31
Minimum gross finance lease payments owing
438,916 GBP2023-12-31
135,515 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
415,921 GBP2023-12-31
118,271 GBP2022-12-31
Equity
Called up share capital
103 GBP2023-12-31
103 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
490,730 GBP2023-12-31
420,036 GBP2022-12-31
Between two and five year
736,838 GBP2023-12-31
855,708 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,227,568 GBP2023-12-31
1,275,744 GBP2022-12-31