Average Number of Employees
3572023-01-01 ~ 2023-12-31
4692022-01-01 ~ 2022-12-31
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
28,700,562 GBP2023-01-01 ~ 2023-12-31
29,356,561 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
23,228,092 GBP2023-01-01 ~ 2023-12-31
23,796,704 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
5,472,470 GBP2023-01-01 ~ 2023-12-31
5,559,857 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
4,171,751 GBP2023-01-01 ~ 2023-12-31
3,671,476 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,630,609 GBP2023-01-01 ~ 2023-12-31
1,888,381 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
7,396 GBP2023-01-01 ~ 2023-12-31
30 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
385,649 GBP2023-01-01 ~ 2023-12-31
250,359 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,252,356 GBP2023-01-01 ~ 2023-12-31
1,638,052 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
308,206 GBP2023-01-01 ~ 2023-12-31
343,827 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
944,150 GBP2023-01-01 ~ 2023-12-31
1,294,225 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
234,136 GBP2023-12-31
214,762 GBP2022-12-31
Fixed Assets - Investments
4,466,080 GBP2023-12-31
3,136,190 GBP2022-12-31
Fixed Assets
4,700,216 GBP2023-12-31
3,350,952 GBP2022-12-31
Total Inventories
139,923 GBP2023-12-31
64,492 GBP2022-12-31
Debtors
10,473,888 GBP2023-12-31
10,839,667 GBP2022-12-31
Cash at bank and in hand
2,201,877 GBP2023-12-31
3,372,802 GBP2022-12-31
Current Assets
12,815,688 GBP2023-12-31
14,276,961 GBP2022-12-31
Creditors
Current
8,288,024 GBP2023-12-31
4,149,328 GBP2022-12-31
Net Current Assets/Liabilities
4,527,664 GBP2023-12-31
10,127,633 GBP2022-12-31
Total Assets Less Current Liabilities
9,227,880 GBP2023-12-31
13,478,585 GBP2022-12-31
Creditors
Non-current
-5,280,000 GBP2022-12-31
Bank Overdrafts
-16 GBP2023-12-31
-16 GBP2022-12-31
-16 GBP2021-12-31
Director Remuneration
2,195 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
61,164 GBP2023-01-01 ~ 2023-12-31
38,818 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
180,575 GBP2023-01-01 ~ 2023-12-31
337,766 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
294,554 GBP2023-01-01 ~ 2023-12-31
311,230 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Computer software
25,046 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
5,781 GBP2023-12-31
5,781 GBP2022-12-31
Furniture and fittings
32,127 GBP2023-12-31
32,127 GBP2022-12-31
Motor vehicles
292,689 GBP2023-12-31
212,151 GBP2022-12-31
Computers
15,702 GBP2023-12-31
19,828 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
346,299 GBP2023-12-31
269,887 GBP2022-12-31
Property, Plant & Equipment - Disposals
Computers
-4,126 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-4,126 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
3,180 GBP2023-12-31
2,024 GBP2022-12-31
Furniture and fittings
29,851 GBP2023-12-31
21,491 GBP2022-12-31
Motor vehicles
71,776 GBP2023-12-31
25,319 GBP2022-12-31
Computers
7,356 GBP2023-12-31
6,291 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
112,163 GBP2023-12-31
55,125 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
1,156 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
8,360 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
46,457 GBP2023-01-01 ~ 2023-12-31
Computers
5,191 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
61,164 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Computers
-4,126 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-4,126 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
2,601 GBP2023-12-31
3,757 GBP2022-12-31
Furniture and fittings
2,276 GBP2023-12-31
10,636 GBP2022-12-31
Motor vehicles
220,913 GBP2023-12-31
186,832 GBP2022-12-31
Computers
8,346 GBP2023-12-31
13,537 GBP2022-12-31
Merchandise
139,923 GBP2023-12-31
64,492 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,342,186 GBP2023-12-31
2,097,409 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
6,908,707 GBP2023-12-31
6,585,218 GBP2022-12-31
Other Debtors
Current
73,217 GBP2023-12-31
129,085 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
4,684 GBP2023-12-31
Prepayments/Accrued Income
Current
2,145,094 GBP2023-12-31
1,985,470 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
10,473,888 GBP2023-12-31
10,839,667 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
16 GBP2023-12-31
16 GBP2022-12-31
Other Remaining Borrowings
Current
5,280,000 GBP2023-12-31
Trade Creditors/Trade Payables
Current
385,317 GBP2023-12-31
359,236 GBP2022-12-31
Amounts owed to group undertakings
Current
433,877 GBP2023-12-31
296,326 GBP2022-12-31
Corporation Tax Payable
Current
366,079 GBP2022-12-31
Other Taxation & Social Security Payable
Current
378,267 GBP2023-12-31
379,249 GBP2022-12-31
Other Creditors
Current
154,238 GBP2023-12-31
214,896 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,147,357 GBP2023-12-31
1,641,804 GBP2022-12-31
Other Remaining Borrowings
Non-current
5,280,000 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
5,280,016 GBP2023-12-31
16 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,275,446 GBP2023-12-31
113,500 GBP2022-12-31
Between one and five year
681,939 GBP2023-12-31
651,597 GBP2022-12-31
More than five year
402,515 GBP2023-12-31
487,255 GBP2022-12-31
All periods
2,359,900 GBP2023-12-31
1,252,352 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
85,145 GBP2023-12-31
-42,485 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
63 shares2023-12-31