Average Number of Employees
1322023-01-01 ~ 2023-12-31
1352022-01-01 ~ 2022-12-31
Par Value of Share
Class 1 ordinary share
02023-01-01 ~ 2023-12-31
Intangible Assets
424,362 GBP2023-12-31
484,547 GBP2022-12-31
Property, Plant & Equipment
751,327 GBP2023-12-31
832,422 GBP2022-12-31
Fixed Assets - Investments
615 GBP2023-12-31
615 GBP2022-12-31
Fixed Assets
1,176,304 GBP2023-12-31
1,317,584 GBP2022-12-31
Total Inventories
1,412,912 GBP2023-12-31
1,681,160 GBP2022-12-31
Debtors
9,128,096 GBP2023-12-31
8,133,497 GBP2022-12-31
Cash at bank and in hand
1,494,799 GBP2023-12-31
824,036 GBP2022-12-31
Current Assets
12,035,807 GBP2023-12-31
10,638,693 GBP2022-12-31
Net Current Assets/Liabilities
2,323,572 GBP2023-12-31
1,508,932 GBP2022-12-31
Total Assets Less Current Liabilities
3,499,876 GBP2023-12-31
2,826,516 GBP2022-12-31
Creditors
Non-current
-58,658 GBP2023-12-31
-74,383 GBP2022-12-31
Net Assets/Liabilities
3,313,133 GBP2023-12-31
2,612,820 GBP2022-12-31
Equity
Called up share capital
2,000,105 GBP2023-12-31
2,000,105 GBP2022-12-31
2,000,105 GBP2021-12-31
Retained earnings (accumulated losses)
1,313,028 GBP2023-12-31
612,715 GBP2022-12-31
-893,306 GBP2021-12-31
Equity
3,313,133 GBP2023-12-31
2,612,820 GBP2022-12-31
1,106,799 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
700,313 GBP2023-01-01 ~ 2023-12-31
1,506,021 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
700,313 GBP2023-01-01 ~ 2023-12-31
1,506,021 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
60,494 GBP2023-12-31
60,494 GBP2022-12-31
Development expenditure
2,665,233 GBP2023-12-31
2,584,492 GBP2022-12-31
Intangible Assets - Gross Cost
2,725,727 GBP2023-12-31
2,644,986 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
60,494 GBP2023-12-31
60,494 GBP2022-12-31
Development expenditure
2,240,871 GBP2023-12-31
2,099,945 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
2,301,365 GBP2023-12-31
2,160,439 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
140,926 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
140,926 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Development expenditure
424,362 GBP2023-12-31
484,547 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
238,382 GBP2023-12-31
235,231 GBP2022-12-31
Plant and equipment
790,670 GBP2023-12-31
788,425 GBP2022-12-31
Furniture and fittings
550,157 GBP2023-12-31
519,369 GBP2022-12-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-59,784 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
162,125 GBP2023-12-31
151,840 GBP2022-12-31
Plant and equipment
649,260 GBP2023-12-31
574,265 GBP2022-12-31
Furniture and fittings
214,176 GBP2023-12-31
201,438 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
10,285 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
74,995 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
72,522 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-59,784 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
76,257 GBP2023-12-31
83,391 GBP2022-12-31
Plant and equipment
141,410 GBP2023-12-31
214,160 GBP2022-12-31
Furniture and fittings
335,981 GBP2023-12-31
317,931 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
537,566 GBP2023-12-31
440,957 GBP2022-12-31
Computers
82,885 GBP2023-12-31
82,885 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,199,660 GBP2023-12-31
2,066,867 GBP2022-12-31
Property, Plant & Equipment - Disposals
-59,784 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
339,889 GBP2023-12-31
224,019 GBP2022-12-31
Computers
82,883 GBP2023-12-31
82,883 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,448,333 GBP2023-12-31
1,234,445 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
115,870 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
273,672 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-59,784 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles
197,677 GBP2023-12-31
216,938 GBP2022-12-31
Computers
2 GBP2023-12-31
2 GBP2022-12-31
Investments in Group Undertakings
Cost valuation
615 GBP2022-12-31
Investments in Group Undertakings
615 GBP2023-12-31
615 GBP2022-12-31
Merchandise
906,276 GBP2023-12-31
715,665 GBP2022-12-31
Value of work in progress
506,636 GBP2023-12-31
965,495 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
5,981,710 GBP2023-12-31
6,015,213 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
181,240 GBP2023-12-31
114,023 GBP2022-12-31
Amounts owed by group undertakings and participating interests
4,450 GBP2023-12-31
2,400 GBP2022-12-31
Other Debtors
Current
339,471 GBP2023-12-31
337,427 GBP2022-12-31
Amounts owed by directors
1,006,680 GBP2023-12-31
941,017 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
219,931 GBP2023-12-31
Prepayments/Accrued Income
Current
1,394,614 GBP2023-12-31
723,417 GBP2022-12-31
Debtors
Amounts falling due within one year, Current
9,128,096 GBP2023-12-31
8,133,497 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
775,805 GBP2023-12-31
1,275,014 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
123,913 GBP2023-12-31
91,101 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,261,486 GBP2023-12-31
2,273,343 GBP2022-12-31
Corporation Tax Payable
Current
305,514 GBP2023-12-31
307,937 GBP2022-12-31
Other Taxation & Social Security Payable
Current
197,385 GBP2023-12-31
195,312 GBP2022-12-31
Other Creditors
Current
727,547 GBP2023-12-31
973,048 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
4,839,936 GBP2023-12-31
2,911,433 GBP2022-12-31
Accrued Liabilities
Current
480,649 GBP2023-12-31
1,102,573 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
58,658 GBP2023-12-31
74,383 GBP2022-12-31
Between one and five year, hire purchase agreements
58,658 GBP2023-12-31
74,383 GBP2022-12-31
hire purchase agreements
182,571 GBP2023-12-31
165,484 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
87,120 GBP2023-12-31
87,860 GBP2022-12-31
Between one and five year
120,120 GBP2023-12-31
186,840 GBP2022-12-31
All periods
207,240 GBP2023-12-31
274,700 GBP2022-12-31
Deferred Tax Liabilities
128,085 GBP2023-12-31
139,313 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
128,085 GBP2023-12-31
139,313 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,000,105 shares2023-12-31
Nominal value of allotted share capital
2,000,105 GBP2023-01-01 ~ 2023-12-31