Average Number of Employees
372023-01-01 ~ 2023-12-31
352022-01-01 ~ 2022-12-31
Turnover/Revenue
9,353,571 GBP2023-01-01 ~ 2023-12-31
10,543,208 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-6,423,336 GBP2023-01-01 ~ 2023-12-31
-7,542,773 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
2,930,235 GBP2023-01-01 ~ 2023-12-31
3,000,435 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-3,047,789 GBP2023-01-01 ~ 2023-12-31
-2,142,295 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-859,304 GBP2023-01-01 ~ 2023-12-31
601,109 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
5,665 GBP2023-01-01 ~ 2023-12-31
4,577 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-4,227 GBP2023-01-01 ~ 2023-12-31
-55 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-822,201 GBP2023-01-01 ~ 2023-12-31
605,631 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-665,651 GBP2023-01-01 ~ 2023-12-31
503,941 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
67,448 GBP2023-12-31
58,507 GBP2022-12-31
Fixed Assets - Investments
305 GBP2023-12-31
305 GBP2022-12-31
Fixed Assets
67,753 GBP2023-12-31
58,812 GBP2022-12-31
Total Inventories
24,710 GBP2023-12-31
39,006 GBP2022-12-31
Debtors
Current
6,284,810 GBP2023-12-31
5,762,308 GBP2022-12-31
Cash at bank and in hand
974,242 GBP2023-12-31
1,079,762 GBP2022-12-31
Current Assets
7,283,762 GBP2023-12-31
6,881,076 GBP2022-12-31
Net Current Assets/Liabilities
100,674 GBP2023-12-31
1,018,051 GBP2022-12-31
Total Assets Less Current Liabilities
168,427 GBP2023-12-31
1,076,863 GBP2022-12-31
Net Assets/Liabilities
151,565 GBP2023-12-31
1,062,236 GBP2022-12-31
Equity
Called up share capital
900 GBP2023-12-31
900 GBP2022-12-31
800 GBP2022-01-01
Retained earnings (accumulated losses)
150,665 GBP2023-12-31
1,061,336 GBP2022-12-31
1,427,387 GBP2022-01-01
Equity
151,565 GBP2023-12-31
1,062,236 GBP2022-12-31
1,428,187 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
-665,651 GBP2023-01-01 ~ 2023-12-31
503,941 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-245,020 GBP2023-01-01 ~ 2023-12-31
-869,992 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-245,020 GBP2023-01-01 ~ 2023-12-31
-869,992 GBP2022-01-01 ~ 2022-12-31
Issue of Equity Instruments
Called up share capital
100 GBP2022-01-01 ~ 2022-12-31
Issue of Equity Instruments
100 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation rate used
Motor vehicles
202023-01-01 ~ 2023-12-31
Furniture and fittings
252023-01-01 ~ 2023-12-31
Computers
332023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
2,235 GBP2023-01-01 ~ 2023-12-31
2,283 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-193,217 GBP2023-01-01 ~ 2023-12-31
115,070 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
25,000 GBP2023-01-01 ~ 2023-12-31
20,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,228,697 GBP2023-01-01 ~ 2023-12-31
911,957 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
127,467 GBP2023-01-01 ~ 2023-12-31
102,567 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,598,119 GBP2023-01-01 ~ 2023-12-31
1,177,948 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
45,500 GBP2023-01-01 ~ 2023-12-31
52,668 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
51,626 GBP2023-12-31
51,626 GBP2022-12-31
Furniture and fittings
101,555 GBP2023-12-31
99,155 GBP2022-12-31
Computers
107,331 GBP2023-12-31
103,344 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
260,512 GBP2023-12-31
254,125 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Computers
-35,435 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-35,435 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
22,096 GBP2022-12-31
Furniture and fittings
93,979 GBP2022-12-31
Computers
79,543 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
195,618 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
32,881 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Computers
-35,435 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-35,435 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
32,421 GBP2023-12-31
Furniture and fittings
96,682 GBP2023-12-31
Computers
63,961 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
193,064 GBP2023-12-31
Property, Plant & Equipment
Motor vehicles
19,205 GBP2023-12-31
29,530 GBP2022-12-31
Furniture and fittings
4,873 GBP2023-12-31
5,176 GBP2022-12-31
Computers
43,370 GBP2023-12-31
23,801 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
58,667 GBP2023-12-31
30,113 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
720,851 GBP2023-12-31
673,304 GBP2022-12-31
Called-up share capital (not paid)
Current
2,960,415 GBP2023-12-31
2,753,561 GBP2022-12-31
Other Debtors
Current
471,688 GBP2023-12-31
355,877 GBP2022-12-31
Prepayments/Accrued Income
Current
2,073,189 GBP2023-12-31
1,905,770 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,476,153 GBP2023-12-31
1,444,409 GBP2022-12-31
Amounts owed to group undertakings
Current
1,402,282 GBP2023-12-31
1,100,933 GBP2022-12-31
Corporation Tax Payable
Current
139,258 GBP2023-12-31
268,469 GBP2022-12-31
Taxation/Social Security Payable
Current
84,596 GBP2023-12-31
159,829 GBP2022-12-31
Other Creditors
Current
11,768 GBP2023-12-31
13,969 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
2,939,549 GBP2023-12-31
2,763,970 GBP2022-12-31
Creditors
Current
7,183,088 GBP2023-12-31
5,863,025 GBP2022-12-31
Net Deferred Tax Liability/Asset
16,862 GBP2023-12-31
14,627 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
2,235 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
16,862 GBP2023-12-31
14,627 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
900 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31