Average Number of Employees
1932023-01-01 ~ 2023-12-31
1822022-01-01 ~ 2022-12-31
Turnover/Revenue
23,502,874 GBP2023-01-01 ~ 2023-12-31
15,735,868 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-12,724,977 GBP2023-01-01 ~ 2023-12-31
-8,130,022 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
10,777,897 GBP2023-01-01 ~ 2023-12-31
7,605,846 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-9,792,728 GBP2023-01-01 ~ 2023-12-31
-8,136,226 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
985,669 GBP2023-01-01 ~ 2023-12-31
-528,880 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-7,788 GBP2023-01-01 ~ 2023-12-31
-13,465 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
977,881 GBP2023-01-01 ~ 2023-12-31
-542,345 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
510,560 GBP2023-01-01 ~ 2023-12-31
-607,848 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
4,891,870 GBP2023-12-31
4,461,510 GBP2022-12-31
Fixed Assets
4,891,870 GBP2023-12-31
4,461,510 GBP2022-12-31
Total Inventories
129,478 GBP2023-12-31
70,533 GBP2022-12-31
Debtors
Current
9,121,550 GBP2023-12-31
7,539,840 GBP2022-12-31
Cash at bank and in hand
173,910 GBP2023-12-31
30,248 GBP2022-12-31
Current Assets
9,424,938 GBP2023-12-31
7,640,621 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-8,948,167 GBP2023-12-31
-7,385,106 GBP2022-12-31
Net Current Assets/Liabilities
476,771 GBP2023-12-31
255,515 GBP2022-12-31
Total Assets Less Current Liabilities
5,368,641 GBP2023-12-31
4,717,025 GBP2022-12-31
Net Assets/Liabilities
4,950,441 GBP2023-12-31
4,439,958 GBP2022-12-31
Equity
Called up share capital
10,000 GBP2023-12-31
10,000 GBP2022-12-31
10,000 GBP2022-01-01
Retained earnings (accumulated losses)
4,940,441 GBP2023-12-31
4,429,958 GBP2022-12-31
5,037,806 GBP2022-01-01
Equity
4,950,441 GBP2023-12-31
4,439,958 GBP2022-12-31
5,047,806 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
510,560 GBP2023-01-01 ~ 2023-12-31
-607,848 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-77 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-77 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
553,110 GBP2023-01-01 ~ 2023-12-31
456,130 GBP2022-01-01 ~ 2022-12-31
Cash and Cash Equivalents
173,910 GBP2023-12-31
30,248 GBP2022-12-31
69,231 GBP2022-01-01
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
02023-01-01 ~ 2023-12-31
Motor vehicles
02023-01-01 ~ 2023-12-31
Furniture and fittings
02023-01-01 ~ 2023-12-31
Wages/Salaries
6,237,889 GBP2023-01-01 ~ 2023-12-31
5,167,532 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
633,806 GBP2023-01-01 ~ 2023-12-31
521,313 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
7,027,682 GBP2023-01-01 ~ 2023-12-31
5,799,592 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
141,133 GBP2023-01-01 ~ 2023-12-31
65,503 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
229,998 GBP2023-01-01 ~ 2023-12-31
-103,046 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
77 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
2,323,562 GBP2023-12-31
2,286,536 GBP2022-12-31
Plant and equipment
1,437,324 GBP2023-12-31
1,226,407 GBP2022-12-31
Motor vehicles
2,536,672 GBP2023-12-31
1,926,020 GBP2022-12-31
Furniture and fittings
811,617 GBP2023-12-31
788,965 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
7,278,497 GBP2023-12-31
6,317,481 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-32,250 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-26,383 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-58,633 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
356,496 GBP2022-12-31
Motor vehicles
898,208 GBP2022-12-31
Furniture and fittings
382,453 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,855,971 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
131,481 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
308,533 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
63,836 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
553,109 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-5,900 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-16,553 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-22,453 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
482,077 GBP2023-12-31
Motor vehicles
1,190,188 GBP2023-12-31
Furniture and fittings
446,289 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,386,627 GBP2023-12-31
Property, Plant & Equipment
Buildings
2,070,896 GBP2023-12-31
2,080,856 GBP2022-12-31
Plant and equipment
955,247 GBP2023-12-31
869,911 GBP2022-12-31
Motor vehicles
1,346,484 GBP2023-12-31
1,027,812 GBP2022-12-31
Furniture and fittings
365,328 GBP2023-12-31
406,512 GBP2022-12-31
Raw materials and consumables
129,478 GBP2023-12-31
70,533 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
6,340,758 GBP2023-12-31
5,993,622 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
385,280 GBP2022-12-31
Other Debtors
Current
87,782 GBP2023-12-31
855,303 GBP2022-12-31
Prepayments/Accrued Income
Current
524,834 GBP2023-12-31
305,635 GBP2022-12-31
Trade Creditors/Trade Payables
Current
236,150 GBP2023-12-31
819,191 GBP2022-12-31
Amounts owed to group undertakings
Current
4,086,672 GBP2022-12-31
Taxation/Social Security Payable
Current
480,797 GBP2023-12-31
Other Creditors
Current
11,585 GBP2023-12-31
11,282 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
3,915,660 GBP2023-12-31
2,467,961 GBP2022-12-31
Creditors
Current
8,948,167 GBP2023-12-31
7,385,106 GBP2022-12-31
Net Deferred Tax Liability/Asset
-418,200 GBP2023-12-31
-277,067 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-141,133 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-418,200 GBP2023-12-31
-277,067 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2023-12-31
100,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
0.102023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
11,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
11,000 GBP2022-12-31