Cost of Sales
-18,006,423 GBP2023-01-01 ~ 2023-12-31
-21,873,031 GBP2022-02-01 ~ 2022-12-31
Administrative Expenses
-2,056,160 GBP2023-01-01 ~ 2023-12-31
-1,824,417 GBP2022-02-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
5,193 GBP2023-01-01 ~ 2023-12-31
9,644 GBP2022-02-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,013,629 GBP2023-01-01 ~ 2023-12-31
787,717 GBP2022-02-01 ~ 2022-12-31
Profit/Loss
834,175 GBP2023-01-01 ~ 2023-12-31
595,671 GBP2022-02-01 ~ 2022-12-31
Property, Plant & Equipment
495,044 GBP2023-12-31
299,432 GBP2022-12-31
Fixed Assets - Investments
1,000 GBP2023-12-31
1,000 GBP2022-12-31
Fixed Assets
496,044 GBP2023-12-31
300,432 GBP2022-12-31
Debtors
3,887,810 GBP2023-12-31
4,865,823 GBP2022-12-31
Cash at bank and in hand
1,349,800 GBP2023-12-31
987,540 GBP2022-12-31
Current Assets
5,237,610 GBP2023-12-31
5,853,363 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-4,708,520 GBP2023-12-31
-5,093,367 GBP2022-12-31
Net Current Assets/Liabilities
529,090 GBP2023-12-31
759,996 GBP2022-12-31
Total Assets Less Current Liabilities
1,025,134 GBP2023-12-31
1,060,428 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-62,614 GBP2023-12-31
-214,654 GBP2022-12-31
Net Assets/Liabilities
930,478 GBP2023-12-31
845,774 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2022-01-31
Retained earnings (accumulated losses)
930,378 GBP2023-12-31
845,674 GBP2022-12-31
695,339 GBP2022-01-31
Equity
930,478 GBP2023-12-31
845,774 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
834,175 GBP2023-01-01 ~ 2023-12-31
595,671 GBP2022-02-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-445,336 GBP2022-02-01 ~ 2022-12-31
Dividends Paid
-749,471 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
0 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-02-01 ~ 2022-12-31
Average Number of Employees
152023-01-01 ~ 2023-12-31
142022-02-01 ~ 2022-12-31
Wages/Salaries
859,072 GBP2023-01-01 ~ 2023-12-31
820,668 GBP2022-02-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
19,029 GBP2023-01-01 ~ 2023-12-31
18,319 GBP2022-02-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
971,968 GBP2023-01-01 ~ 2023-12-31
938,930 GBP2022-02-01 ~ 2022-12-31
Director Remuneration
305,500 GBP2023-01-01 ~ 2023-12-31
245,481 GBP2022-02-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
32,042 GBP2023-01-01 ~ 2023-12-31
-31,059 GBP2022-02-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
117,535 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
117,535 GBP2022-12-31
Intangible Assets
Goodwill
0 GBP2023-12-31
0 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
265,385 GBP2023-12-31
265,385 GBP2022-12-31
Plant and equipment
29,983 GBP2023-12-31
29,158 GBP2022-12-31
Furniture and fittings
134,521 GBP2023-12-31
128,321 GBP2022-12-31
Motor vehicles
579,405 GBP2023-12-31
411,874 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,009,294 GBP2023-12-31
834,738 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-11,433 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-76,479 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-87,912 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
82,564 GBP2023-12-31
64,872 GBP2022-12-31
Plant and equipment
24,402 GBP2023-12-31
18,639 GBP2022-12-31
Furniture and fittings
102,100 GBP2023-12-31
90,274 GBP2022-12-31
Motor vehicles
305,184 GBP2023-12-31
361,521 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
514,250 GBP2023-12-31
535,306 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
17,692 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
5,763 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
22,506 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
20,142 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
66,103 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-10,680 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-76,479 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-87,159 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
182,821 GBP2023-12-31
200,513 GBP2022-12-31
Plant and equipment
5,581 GBP2023-12-31
10,519 GBP2022-12-31
Furniture and fittings
32,421 GBP2023-12-31
38,047 GBP2022-12-31
Motor vehicles
274,221 GBP2023-12-31
50,353 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,645,186 GBP2023-12-31
2,316,822 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
0 GBP2023-12-31
13,805 GBP2022-12-31
Other Debtors
Current
6,318 GBP2023-12-31
219,868 GBP2022-12-31
Prepayments/Accrued Income
Current
1,236,306 GBP2023-12-31
2,315,328 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
3,887,810 GBP2023-12-31
4,865,823 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
128,251 GBP2023-12-31
81,528 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,192,940 GBP2023-12-31
2,993,078 GBP2022-12-31
Amounts owed to group undertakings
Current
62,673 GBP2023-12-31
0 GBP2022-12-31
Corporation Tax Payable
Current
122,800 GBP2023-12-31
254,305 GBP2022-12-31
Other Taxation & Social Security Payable
Current
907,931 GBP2023-12-31
387,707 GBP2022-12-31
Other Creditors
Current
55,704 GBP2023-12-31
91,914 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,238,221 GBP2023-12-31
839,499 GBP2022-12-31
Creditors
Current
4,708,520 GBP2023-12-31
5,093,367 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
23,177 GBP2023-12-31
111,428 GBP2022-12-31
Other Remaining Borrowings
Non-current
39,437 GBP2023-12-31
103,226 GBP2022-12-31
Creditors
Non-current
62,614 GBP2023-12-31
214,654 GBP2022-12-31
Bank Borrowings
151,428 GBP2023-12-31
192,956 GBP2022-12-31
Total Borrowings
190,865 GBP2023-12-31
296,182 GBP2022-12-31
Current
128,251 GBP2023-12-31
81,528 GBP2022-12-31
Non-current
62,614 GBP2023-12-31
214,654 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
32,291 GBP2023-12-31
44,016 GBP2022-12-31
Between two and five year
27,926 GBP2023-12-31
60,673 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
60,217 GBP2023-12-31
104,689 GBP2022-12-31