Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
37,857,791 GBP2023-01-01 ~ 2023-12-31
30,123,975 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
36,002,872 GBP2023-01-01 ~ 2023-12-31
28,709,566 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
1,854,919 GBP2023-01-01 ~ 2023-12-31
1,414,409 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
1,543,286 GBP2023-01-01 ~ 2023-12-31
874,136 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
311,633 GBP2023-01-01 ~ 2023-12-31
540,273 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
2,181 GBP2023-01-01 ~ 2023-12-31
1,097 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
157,521 GBP2023-01-01 ~ 2023-12-31
2,140 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
156,293 GBP2023-01-01 ~ 2023-12-31
539,230 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
63,685 GBP2023-01-01 ~ 2023-12-31
114,626 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
92,608 GBP2023-01-01 ~ 2023-12-31
424,604 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
92,608 GBP2023-01-01 ~ 2023-12-31
424,604 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
164,725 GBP2023-12-31
Property, Plant & Equipment
434,962 GBP2023-12-31
191,398 GBP2022-12-31
Fixed Assets
599,687 GBP2023-12-31
191,398 GBP2022-12-31
Debtors
7,719,196 GBP2023-12-31
4,547,686 GBP2022-12-31
Cash at bank and in hand
111,624 GBP2023-12-31
1,250,931 GBP2022-12-31
Current Assets
7,830,820 GBP2023-12-31
5,798,617 GBP2022-12-31
Creditors
Current
7,582,430 GBP2023-12-31
5,455,103 GBP2022-12-31
Net Current Assets/Liabilities
248,390 GBP2023-12-31
343,514 GBP2022-12-31
Total Assets Less Current Liabilities
848,077 GBP2023-12-31
534,912 GBP2022-12-31
Creditors
Non-current
-313,189 GBP2023-12-31
-117,111 GBP2022-12-31
Net Assets/Liabilities
474,043 GBP2023-12-31
381,435 GBP2022-12-31
Equity
Called up share capital
196 GBP2023-12-31
196 GBP2022-12-31
196 GBP2021-12-31
Share premium
3,604 GBP2023-12-31
3,604 GBP2022-12-31
Retained earnings (accumulated losses)
470,243 GBP2023-12-31
377,635 GBP2022-12-31
Equity
474,043 GBP2023-12-31
381,435 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-40,583 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-40,583 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
92,608 GBP2023-01-01 ~ 2023-12-31
424,604 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
655,063 GBP2023-01-01 ~ 2023-12-31
396,932 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
60,835 GBP2023-01-01 ~ 2023-12-31
35,016 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
3,871 GBP2023-01-01 ~ 2023-12-31
16,347 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
719,769 GBP2023-01-01 ~ 2023-12-31
448,295 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
132023-01-01 ~ 2023-12-31
112022-01-01 ~ 2022-12-31
Director Remuneration
141,000 GBP2023-01-01 ~ 2023-12-31
56,012 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
107,845 GBP2023-01-01 ~ 2023-12-31
23,347 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
39,206 GBP2023-01-01 ~ 2023-12-31
72,974 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Development expenditure
164,725 GBP2023-12-31
Intangible Assets
Development expenditure
164,725 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
511,232 GBP2023-12-31
179,712 GBP2022-12-31
Computers
106,584 GBP2023-12-31
86,695 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
617,816 GBP2023-12-31
266,407 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
106,110 GBP2023-12-31
12,179 GBP2022-12-31
Computers
76,744 GBP2023-12-31
62,830 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
182,854 GBP2023-12-31
75,009 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
93,931 GBP2023-01-01 ~ 2023-12-31
Computers
13,914 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
107,845 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles
405,122 GBP2023-12-31
167,533 GBP2022-12-31
Computers
29,840 GBP2023-12-31
23,865 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
5,399,862 GBP2023-12-31
4,187,950 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,829,091 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
80,469 GBP2023-12-31
261,935 GBP2022-12-31
Prepayments/Accrued Income
Current
74,237 GBP2023-12-31
84,915 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
7,504,133 GBP2023-12-31
4,547,686 GBP2022-12-31
Other Debtors
Non-current
215,063 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
377,238 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
84,554 GBP2023-12-31
14,834 GBP2022-12-31
Trade Creditors/Trade Payables
Current
5,418,882 GBP2023-12-31
3,890,570 GBP2022-12-31
Corporation Tax Payable
Current
68,983 GBP2023-12-31
61,103 GBP2022-12-31
Other Taxation & Social Security Payable
Current
18,815 GBP2023-12-31
22,306 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,536,515 GBP2023-12-31
1,425,972 GBP2022-12-31
Accrued Liabilities
Current
74,871 GBP2023-12-31
38,343 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
313,189 GBP2023-12-31
117,111 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
377,238 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
313,189 GBP2023-12-31
117,111 GBP2022-12-31
hire purchase agreements
397,743 GBP2023-12-31
131,945 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Between one and five year
38,000 GBP2023-12-31
57,000 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
60,845 GBP2023-12-31
36,366 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
196 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
92,608 GBP2023-01-01 ~ 2023-12-31