Cost of Sales
-7,190,521 GBP2023-01-01 ~ 2023-12-31
-6,233,032 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-6,496,854 GBP2023-01-01 ~ 2023-12-31
-4,937,816 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
17,785 GBP2023-01-01 ~ 2023-12-31
3,467 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,922,721 GBP2023-01-01 ~ 2023-12-31
886,159 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,761,997 GBP2023-01-01 ~ 2023-12-31
876,535 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
1,087,936 GBP2023-12-31
825,939 GBP2022-12-31
769,404 GBP2021-12-31
Dividends Paid
-1,500,000 GBP2023-01-01 ~ 2023-12-31
Retained earnings (accumulated losses)
-820,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Other
0 GBP2023-12-31
1,150 GBP2022-12-31
Property, Plant & Equipment
1,375,063 GBP2023-12-31
537,769 GBP2022-12-31
Fixed Assets
1,375,063 GBP2023-12-31
538,919 GBP2022-12-31
Debtors
4,426,581 GBP2023-12-31
3,915,335 GBP2022-12-31
Cash at bank and in hand
1,037,541 GBP2023-12-31
1,048,469 GBP2022-12-31
Current Assets
7,140,149 GBP2023-12-31
6,206,595 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-6,541,300 GBP2023-12-31
-5,639,763 GBP2022-12-31
Net Current Assets/Liabilities
598,849 GBP2023-12-31
566,832 GBP2022-12-31
Total Assets Less Current Liabilities
1,973,912 GBP2023-12-31
1,105,751 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-423,993 GBP2023-12-31
-62,653 GBP2022-12-31
Net Assets/Liabilities
1,087,937 GBP2023-12-31
825,940 GBP2022-12-31
Equity
Called up share capital
1 GBP2023-12-31
1 GBP2022-12-31
Equity
1,087,937 GBP2023-12-31
825,940 GBP2022-12-31
Audit Fees/Expenses
7,000 GBP2023-01-01 ~ 2023-12-31
6,750 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
972023-01-01 ~ 2023-12-31
882022-01-01 ~ 2022-12-31
Wages/Salaries
3,871,089 GBP2023-01-01 ~ 2023-12-31
3,310,008 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
344,440 GBP2023-01-01 ~ 2023-12-31
255,261 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
4,215,529 GBP2023-01-01 ~ 2023-12-31
3,565,269 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
540,269 GBP2023-01-01 ~ 2023-12-31
538,842 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
114,341 GBP2023-01-01 ~ 2023-12-31
211 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
639,769 GBP2023-12-31
154,135 GBP2022-12-31
Plant and equipment
162,610 GBP2023-12-31
160,020 GBP2022-12-31
Furniture and fittings
125,530 GBP2023-12-31
242,350 GBP2022-12-31
Computers
925,619 GBP2023-12-31
519,428 GBP2022-12-31
Motor vehicles
562,726 GBP2023-12-31
484,757 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,416,254 GBP2023-12-31
1,560,690 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-67,128 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-126,410 GBP2023-01-01 ~ 2023-12-31
Computers
-79,456 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-21,284 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-294,278 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
110,361 GBP2023-12-31
105,028 GBP2022-12-31
Plant and equipment
67,503 GBP2023-12-31
86,169 GBP2022-12-31
Furniture and fittings
34,316 GBP2023-12-31
96,867 GBP2022-12-31
Computers
441,543 GBP2023-12-31
434,862 GBP2022-12-31
Motor vehicles
387,468 GBP2023-12-31
299,995 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,041,191 GBP2023-12-31
1,022,921 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
5,333 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
33,153 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
15,476 GBP2023-01-01 ~ 2023-12-31
Computers
59,543 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
108,757 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
222,262 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-51,819 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-78,027 GBP2023-01-01 ~ 2023-12-31
Computers
-52,862 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-21,284 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-203,992 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
529,408 GBP2023-12-31
49,107 GBP2022-12-31
Plant and equipment
95,107 GBP2023-12-31
73,851 GBP2022-12-31
Furniture and fittings
91,214 GBP2023-12-31
145,483 GBP2022-12-31
Computers
484,076 GBP2023-12-31
84,566 GBP2022-12-31
Motor vehicles
175,258 GBP2023-12-31
184,762 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,863,443 GBP2023-12-31
1,333,123 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
0 GBP2023-12-31
110,752 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
2,370,522 GBP2023-12-31
2,195,519 GBP2022-12-31
Other Debtors
Current
62,682 GBP2023-12-31
95,328 GBP2022-12-31
Prepayments/Accrued Income
Current
129,934 GBP2023-12-31
180,613 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
4,426,581 GBP2023-12-31
3,915,335 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,140,715 GBP2023-12-31
1,917,916 GBP2022-12-31
Amounts owed to group undertakings
Current
2,680,839 GBP2023-12-31
2,179,774 GBP2022-12-31
Corporation Tax Payable
Current
46,383 GBP2023-12-31
0 GBP2022-12-31
Other Taxation & Social Security Payable
Current
152,577 GBP2023-12-31
118,854 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,227,967 GBP2023-12-31
1,263,104 GBP2022-12-31
Creditors
Current
6,541,300 GBP2023-12-31
5,639,763 GBP2022-12-31
Bank Borrowings
458,333 GBP2023-12-31
0 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
91,701 GBP2023-12-31
75,775 GBP2022-12-31
Minimum gross finance lease payments owing
238,528 GBP2023-12-31
141,289 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
211,457 GBP2023-12-31
133,851 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
158,012 GBP2023-12-31
40,607 GBP2022-12-31
Between two and five year
360,112 GBP2023-12-31
422 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
518,124 GBP2023-12-31
41,029 GBP2022-12-31