Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
16,835,984 GBP2023-01-01 ~ 2023-12-31
47,813,067 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
13,129,630 GBP2023-01-01 ~ 2023-12-31
41,781,802 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
3,706,354 GBP2023-01-01 ~ 2023-12-31
6,031,265 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
3,884,749 GBP2023-01-01 ~ 2023-12-31
3,930,016 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
121,605 GBP2023-01-01 ~ 2023-12-31
2,353,977 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
215,574 GBP2023-01-01 ~ 2023-12-31
246,982 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-93,969 GBP2023-01-01 ~ 2023-12-31
14,560 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-11,534 GBP2023-01-01 ~ 2023-12-31
132,326 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-82,435 GBP2023-01-01 ~ 2023-12-31
-117,766 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
185,681 GBP2023-12-31
247,574 GBP2022-12-31
309,467 GBP2021-12-31
Property, Plant & Equipment
129,025 GBP2023-12-31
1,146,434 GBP2022-12-31
96,224 GBP2021-12-31
Fixed Assets - Investments
6,567 GBP2023-12-31
6,567 GBP2022-12-31
49,063 GBP2021-12-31
Fixed Assets
321,273 GBP2023-12-31
1,400,575 GBP2022-12-31
454,754 GBP2021-12-31
Total Inventories
574,565 GBP2021-12-31
Debtors
8,735,654 GBP2023-12-31
8,761,279 GBP2022-12-31
Cash at bank and in hand
466,527 GBP2023-12-31
497,082 GBP2022-12-31
2,888,178 GBP2021-12-31
Current Assets
9,202,181 GBP2023-12-31
9,258,361 GBP2022-12-31
Creditors
Current
-7,425,837 GBP2023-12-31
7,425,837 GBP2023-12-31
-8,143,760 GBP2022-12-31
8,143,760 GBP2022-12-31
-14,872,788 GBP2021-12-31
Net Current Assets/Liabilities
1,776,344 GBP2023-12-31
1,114,601 GBP2022-12-31
2,039,292 GBP2021-12-31
Total Assets Less Current Liabilities
2,097,617 GBP2023-12-31
2,515,176 GBP2022-12-31
2,494,046 GBP2021-12-31
Creditors
Non-current
-234,046 GBP2023-12-31
234,046 GBP2023-12-31
-315,129 GBP2022-12-31
315,129 GBP2022-12-31
-441,268 GBP2021-12-31
Net Assets/Liabilities
1,834,988 GBP2023-12-31
1,917,423 GBP2022-12-31
2,035,189 GBP2021-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2021-12-31
Capital redemption reserve
630,750 GBP2023-12-31
630,750 GBP2022-12-31
630,750 GBP2021-12-31
Retained earnings (accumulated losses)
1,204,138 GBP2023-12-31
1,286,573 GBP2022-12-31
1,404,339 GBP2021-12-31
Equity
1,834,988 GBP2023-12-31
1,917,423 GBP2022-12-31
2,035,189 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-82,435 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-82,435 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,771,791 GBP2023-01-01 ~ 2023-12-31
1,769,257 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
260,417 GBP2023-01-01 ~ 2023-12-31
654,215 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
84,480 GBP2023-01-01 ~ 2023-12-31
136,482 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,116,688 GBP2023-01-01 ~ 2023-12-31
2,559,954 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
312023-01-01 ~ 2023-12-31
332022-01-01 ~ 2022-12-31
Director Remuneration
178,800 GBP2023-01-01 ~ 2023-12-31
168,934 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
103,948 GBP2023-01-01 ~ 2023-12-31
51,827 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
19,000 GBP2023-01-01 ~ 2023-12-31
15,000 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
242,507 GBP2023-01-01 ~ 2023-12-31
-132,709 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-22,102 GBP2023-01-01 ~ 2023-12-31
2,766 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Development expenditure
309,467 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
123,786 GBP2023-12-31
61,893 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
61,893 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Development expenditure
185,681 GBP2023-12-31
247,574 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
17,775 GBP2023-12-31
1,017,775 GBP2022-12-31
Furniture and fittings
125,481 GBP2023-12-31
125,481 GBP2022-12-31
Motor vehicles
101,877 GBP2023-12-31
101,877 GBP2022-12-31
Computers
430,594 GBP2023-12-31
386,154 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
675,727 GBP2023-12-31
1,631,287 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-1,000,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-1,000,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
12,111 GBP2023-12-31
9,572 GBP2022-12-31
Furniture and fittings
119,719 GBP2023-12-31
115,822 GBP2022-12-31
Motor vehicles
101,877 GBP2023-12-31
93,976 GBP2022-12-31
Computers
312,995 GBP2023-12-31
265,483 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
546,702 GBP2023-12-31
484,853 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
52,539 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
3,897 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
7,901 GBP2023-01-01 ~ 2023-12-31
Computers
47,512 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
111,849 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-50,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-50,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
5,664 GBP2023-12-31
1,008,203 GBP2022-12-31
Furniture and fittings
5,762 GBP2023-12-31
9,659 GBP2022-12-31
Computers
117,599 GBP2023-12-31
120,671 GBP2022-12-31
Motor vehicles
7,901 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
7,901 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
7,901 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,179,693 GBP2023-12-31
2,329,874 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,461,137 GBP2023-12-31
1,684,024 GBP2022-12-31
Other Debtors
Current
651,192 GBP2023-12-31
31,602 GBP2022-12-31
Prepayments/Accrued Income
Current
411,802 GBP2023-12-31
227,019 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
8,735,654 GBP2023-12-31
8,761,279 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
140,860 GBP2023-12-31
119,987 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
5,651 GBP2023-12-31
5,651 GBP2022-12-31
Trade Creditors/Trade Payables
Current
854,653 GBP2023-12-31
1,591,277 GBP2022-12-31
Amounts owed to group undertakings
Current
2,885,241 GBP2023-12-31
3,268,446 GBP2022-12-31
Corporation Tax Payable
Current
318,604 GBP2023-12-31
474,628 GBP2022-12-31
Other Taxation & Social Security Payable
Current
387,224 GBP2023-12-31
301,435 GBP2022-12-31
Other Creditors
Current
1,167,653 GBP2023-12-31
774,413 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
263,718 GBP2023-12-31
609,711 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
228,281 GBP2023-12-31
303,712 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
5,765 GBP2023-12-31
11,417 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
140,860 GBP2023-12-31
119,987 GBP2022-12-31
Non-current, Between one and two years
141,475 GBP2023-12-31
120,000 GBP2022-12-31
Non-current, Between two and five year
86,806 GBP2023-12-31
183,712 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
5,765 GBP2023-12-31
11,417 GBP2022-12-31
hire purchase agreements
11,416 GBP2023-12-31
17,068 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
38,870 GBP2023-12-31
46,375 GBP2022-12-31
Between one and five year
58,305 GBP2023-12-31
3,333 GBP2022-12-31
All periods
97,175 GBP2023-12-31
49,708 GBP2022-12-31
Bank Borrowings
Secured
369,141 GBP2023-12-31
423,699 GBP2022-12-31
Total Borrowings
Secured
380,557 GBP2023-12-31
440,767 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
28,583 GBP2023-12-31
282,624 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-82,435 GBP2023-01-01 ~ 2023-12-31