Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
34,654,813 GBP2023-01-01 ~ 2023-12-31
19,269,330 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
33,076,869 GBP2023-01-01 ~ 2023-12-31
18,612,407 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
1,577,944 GBP2023-01-01 ~ 2023-12-31
656,923 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
1,843,865 GBP2023-01-01 ~ 2023-12-31
1,249,307 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-57,885 GBP2023-01-01 ~ 2023-12-31
-367,522 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
10,004 GBP2023-01-01 ~ 2023-12-31
8,552 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
146 GBP2023-01-01 ~ 2023-12-31
60 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-48,027 GBP2023-01-01 ~ 2023-12-31
-359,030 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-73,983 GBP2023-01-01 ~ 2023-12-31
104,554 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
25,956 GBP2023-01-01 ~ 2023-12-31
-463,584 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
25,956 GBP2023-01-01 ~ 2023-12-31
-463,584 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
141,108 GBP2023-12-31
92,476 GBP2022-12-31
Fixed Assets - Investments
40 GBP2023-12-31
Fixed Assets
141,148 GBP2023-12-31
92,476 GBP2022-12-31
Debtors
4,888,544 GBP2023-12-31
4,171,368 GBP2022-12-31
Cash at bank and in hand
538,013 GBP2023-12-31
973,113 GBP2022-12-31
Current Assets
5,426,557 GBP2023-12-31
5,144,481 GBP2022-12-31
Creditors
Current
2,363,040 GBP2023-12-31
2,072,004 GBP2022-12-31
Net Current Assets/Liabilities
3,063,517 GBP2023-12-31
3,072,477 GBP2022-12-31
Total Assets Less Current Liabilities
3,204,665 GBP2023-12-31
3,164,953 GBP2022-12-31
Net Assets/Liabilities
3,173,239 GBP2023-12-31
3,147,283 GBP2022-12-31
Equity
Called up share capital
2 GBP2023-12-31
2 GBP2022-12-31
2 GBP2021-12-31
Share premium
527,529 GBP2023-12-31
527,529 GBP2022-12-31
527,529 GBP2021-12-31
Retained earnings (accumulated losses)
2,645,708 GBP2023-12-31
2,619,752 GBP2022-12-31
3,083,336 GBP2021-12-31
Equity
3,173,239 GBP2023-12-31
3,147,283 GBP2022-12-31
3,610,867 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
25,956 GBP2023-01-01 ~ 2023-12-31
-463,584 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
5,268,385 GBP2023-01-01 ~ 2023-12-31
2,527,768 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
666,299 GBP2023-01-01 ~ 2023-12-31
380,622 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
52,534 GBP2023-01-01 ~ 2023-12-31
27,958 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
5,987,218 GBP2023-01-01 ~ 2023-12-31
2,936,348 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
382023-01-01 ~ 2023-12-31
192022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
43,716 GBP2023-01-01 ~ 2023-12-31
19,922 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
6,750 GBP2023-01-01 ~ 2023-12-31
6,750 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
87,739 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-68,216 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
350,100 GBP2023-12-31
257,752 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
208,992 GBP2023-12-31
165,276 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
43,716 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
141,108 GBP2023-12-31
92,476 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
34,675 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
4,023,817 GBP2023-12-31
3,519,118 GBP2022-12-31
Other Debtors
Current
218 GBP2023-12-31
496 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
76,250 GBP2023-12-31
49,937 GBP2022-12-31
Prepayments/Accrued Income
Current
273,228 GBP2023-12-31
337,590 GBP2022-12-31
Prepayments
Current
126,951 GBP2023-12-31
175,475 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
4,888,544 GBP2023-12-31
4,171,368 GBP2022-12-31
Trade Creditors/Trade Payables
Current
48,576 GBP2023-12-31
98,230 GBP2022-12-31
Amounts owed to group undertakings
Current
782,043 GBP2023-12-31
64,638 GBP2022-12-31
Corporation Tax Payable
Current
87,739 GBP2022-12-31
Other Taxation & Social Security Payable
Current
217,516 GBP2023-12-31
115,563 GBP2022-12-31
Other Creditors
Current
285,472 GBP2023-12-31
350,717 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
12,000 GBP2023-12-31
6,000 GBP2022-12-31
Accrued Liabilities
Current
1,002,849 GBP2023-12-31
1,340,920 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
380,148 GBP2023-12-31
380,148 GBP2022-12-31
Between one and five year
1,520,592 GBP2023-12-31
1,520,592 GBP2022-12-31
More than five year
143,727 GBP2023-12-31
523,875 GBP2022-12-31
All periods
2,044,467 GBP2023-12-31
2,424,615 GBP2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
31,426 GBP2023-12-31
17,670 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
31,426 GBP2023-12-31
17,670 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
25,956 GBP2023-01-01 ~ 2023-12-31