Cost of Sales
-57,622,572 GBP2023-01-01 ~ 2023-12-31
-49,670,890 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-4,928,795 GBP2023-01-01 ~ 2023-12-31
-4,281,062 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
48,386 GBP2023-01-01 ~ 2023-12-31
6,642 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
2,301,474 GBP2023-01-01 ~ 2023-12-31
999,164 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-547,875 GBP2023-01-01 ~ 2023-12-31
-189,431 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,753,599 GBP2023-01-01 ~ 2023-12-31
809,733 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
16,911 GBP2023-12-31
22,435 GBP2022-12-31
Debtors
10,155,463 GBP2022-12-31
Cash at bank and in hand
3,558,406 GBP2023-12-31
2,168,158 GBP2022-12-31
Current Assets
17,662,930 GBP2023-12-31
14,707,741 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-13,891,637 GBP2023-12-31
-11,205,571 GBP2022-12-31
Net Current Assets/Liabilities
3,771,293 GBP2023-12-31
3,502,170 GBP2022-12-31
Total Assets Less Current Liabilities
3,788,204 GBP2023-12-31
3,524,605 GBP2022-12-31
Net Assets/Liabilities
3,778,204 GBP2023-12-31
3,524,605 GBP2022-12-31
Equity
Called up share capital
500,000 GBP2023-12-31
500,000 GBP2022-12-31
500,000 GBP2021-12-31
Other miscellaneous reserve
1,500,000 GBP2023-12-31
1,500,000 GBP2022-12-31
Retained earnings (accumulated losses)
1,778,204 GBP2023-12-31
1,524,605 GBP2022-12-31
2,714,872 GBP2021-12-31
Equity
3,778,204 GBP2023-12-31
3,524,605 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,753,599 GBP2023-01-01 ~ 2023-12-31
809,733 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,000,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-1,500,000 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
28,500 GBP2023-01-01 ~ 2023-12-31
24,500 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
172023-01-01 ~ 2023-12-31
152022-01-01 ~ 2022-12-31
Wages/Salaries
1,832,029 GBP2023-01-01 ~ 2023-12-31
1,615,162 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
78,492 GBP2023-01-01 ~ 2023-12-31
65,063 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,079,457 GBP2023-01-01 ~ 2023-12-31
1,836,135 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
594,013 GBP2023-01-01 ~ 2023-12-31
577,156 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
97,959 GBP2023-12-31
97,959 GBP2022-12-31
Plant and equipment
1,108,308 GBP2023-12-31
1,105,702 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,206,267 GBP2023-12-31
1,203,661 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
97,959 GBP2023-12-31
97,959 GBP2022-12-31
Plant and equipment
1,091,397 GBP2023-12-31
1,083,267 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,189,356 GBP2023-12-31
1,181,226 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
0 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
8,130 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
8,130 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
0 GBP2023-12-31
0 GBP2022-12-31
Plant and equipment
16,911 GBP2023-12-31
22,435 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
10,714,413 GBP2023-12-31
9,751,941 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
0 GBP2023-12-31
24,352 GBP2022-12-31
Other Debtors
Current
433,942 GBP2023-12-31
326,508 GBP2022-12-31
Prepayments/Accrued Income
Current
57,205 GBP2023-12-31
43,715 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
8,947 GBP2023-12-31
8,947 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
11,214,507 GBP2023-12-31
10,155,463 GBP2022-12-31
Finished Goods/Goods for Resale
2,890,017 GBP2023-12-31
2,384,120 GBP2022-12-31
Trade Creditors/Trade Payables
Current
580,898 GBP2023-12-31
371,535 GBP2022-12-31
Amounts owed to group undertakings
Current
12,078,219 GBP2023-12-31
9,833,906 GBP2022-12-31
Corporation Tax Payable
Current
289,125 GBP2023-12-31
0 GBP2022-12-31
Other Taxation & Social Security Payable
Current
68,822 GBP2023-12-31
59,930 GBP2022-12-31
Other Creditors
Current
38,771 GBP2023-12-31
39,233 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
835,802 GBP2023-12-31
900,967 GBP2022-12-31
Creditors
Current
13,891,637 GBP2023-12-31
11,205,571 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
500,000 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
122,499 GBP2023-12-31
91,295 GBP2022-12-31
Between two and five year
414,147 GBP2023-12-31
0 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
536,646 GBP2023-12-31
91,295 GBP2022-12-31