Average Number of Employees
322023-01-01 ~ 2023-12-31
232022-01-01 ~ 2022-12-31
Turnover/Revenue
16,261,766 GBP2023-01-01 ~ 2023-12-31
15,111,095 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-12,229,787 GBP2023-01-01 ~ 2023-12-31
-11,304,463 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
4,031,979 GBP2023-01-01 ~ 2023-12-31
3,806,632 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,989,007 GBP2023-01-01 ~ 2023-12-31
-2,494,322 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,042,972 GBP2023-01-01 ~ 2023-12-31
1,312,310 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
177,513 GBP2023-01-01 ~ 2023-12-31
38,362 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,220,485 GBP2023-01-01 ~ 2023-12-31
1,350,672 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
930,144 GBP2023-01-01 ~ 2023-12-31
1,350,672 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
137,893 GBP2023-12-31
156,345 GBP2022-12-31
Fixed Assets
137,893 GBP2023-12-31
156,345 GBP2022-12-31
Total Inventories
18,646 GBP2023-12-31
10,271 GBP2022-12-31
Debtors
Current
1,959,042 GBP2023-12-31
2,311,376 GBP2022-12-31
Cash at bank and in hand
5,145,285 GBP2023-12-31
4,639,808 GBP2022-12-31
Current Assets
7,122,973 GBP2023-12-31
6,961,455 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-4,261,129 GBP2023-12-31
-4,329,898 GBP2022-12-31
Net Current Assets/Liabilities
2,861,844 GBP2023-12-31
2,631,557 GBP2022-12-31
Total Assets Less Current Liabilities
2,999,737 GBP2023-12-31
2,787,902 GBP2022-12-31
Net Assets/Liabilities
2,978,584 GBP2023-12-31
2,787,902 GBP2022-12-31
Equity
Called up share capital
1,582 GBP2023-12-31
1,539 GBP2022-12-31
1,539 GBP2022-01-01
Share premium
514,055 GBP2023-12-31
494,240 GBP2022-12-31
494,240 GBP2022-01-01
Retained earnings (accumulated losses)
2,462,947 GBP2023-12-31
2,292,123 GBP2022-12-31
941,451 GBP2022-01-01
Equity
2,978,584 GBP2023-12-31
2,787,902 GBP2022-12-31
1,437,230 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
930,144 GBP2023-01-01 ~ 2023-12-31
1,350,672 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
930,144 GBP2023-01-01 ~ 2023-12-31
1,350,672 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
930,144 GBP2023-01-01 ~ 2023-12-31
1,350,672 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-759,320 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-759,320 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
Called up share capital
43 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
19,858 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
Called up share capital
43 GBP2023-01-01 ~ 2023-12-31
Retained earnings (accumulated losses)
-759,320 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
-739,462 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
9,530 GBP2023-01-01 ~ 2023-12-31
8,400 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,688,958 GBP2023-01-01 ~ 2023-12-31
1,351,107 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
196,148 GBP2023-01-01 ~ 2023-12-31
160,219 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,032,280 GBP2023-01-01 ~ 2023-12-31
1,623,281 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
516,163 GBP2023-01-01 ~ 2023-12-31
368,048 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
21,153 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
287,065 GBP2023-01-01 ~ 2023-12-31
256,628 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
759,320 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
17,628 GBP2023-12-31
14,588 GBP2022-12-31
Office equipment
20,216 GBP2023-12-31
16,048 GBP2022-12-31
Computers
225,124 GBP2023-12-31
197,665 GBP2022-12-31
Other
259,872 GBP2023-12-31
258,569 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
539,816 GBP2023-12-31
503,846 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-376 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-376 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
7,898 GBP2022-12-31
Office equipment
15,141 GBP2022-12-31
Computers
117,633 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
347,501 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
1,461 GBP2023-01-01 ~ 2023-12-31
Office equipment, Owned/Freehold
1,007 GBP2023-01-01 ~ 2023-12-31
Computers, Owned/Freehold
24,010 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
54,623 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-201 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-201 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
9,158 GBP2023-12-31
Office equipment
16,148 GBP2023-12-31
Computers
141,643 GBP2023-12-31
Other
217,998 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
401,923 GBP2023-12-31
Property, Plant & Equipment
Furniture and fittings
8,470 GBP2023-12-31
6,690 GBP2022-12-31
Office equipment
4,068 GBP2023-12-31
907 GBP2022-12-31
Computers
83,481 GBP2023-12-31
80,032 GBP2022-12-31
Other
41,874 GBP2023-12-31
68,716 GBP2022-12-31
Finished Goods/Goods for Resale
18,646 GBP2023-12-31
10,271 GBP2022-12-31
Other Debtors
Current
48,878 GBP2023-12-31
48,372 GBP2022-12-31
Prepayments/Accrued Income
Current
1,910,164 GBP2023-12-31
2,263,004 GBP2022-12-31
Bank Overdrafts
-12,348 GBP2023-12-31
-8,504 GBP2022-12-31
Cash and Cash Equivalents
5,132,937 GBP2023-12-31
4,631,304 GBP2022-12-31
Bank Overdrafts
Current
12,348 GBP2023-12-31
8,504 GBP2022-12-31
Trade Creditors/Trade Payables
Current
269,472 GBP2023-12-31
270,602 GBP2022-12-31
Corporation Tax Payable
Current
269,188 GBP2023-12-31
Taxation/Social Security Payable
Current
254,707 GBP2023-12-31
235,736 GBP2022-12-31
Other Creditors
Current
13,819 GBP2023-12-31
11,766 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
3,441,595 GBP2023-12-31
3,803,290 GBP2022-12-31
Creditors
Current
4,261,129 GBP2023-12-31
4,329,898 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-21,153 GBP2023-01-01 ~ 2023-12-31
Net Deferred Tax Liability/Asset
-21,153 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-23,746 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,581,917 shares2023-12-31
1,538,748 shares2022-12-31
Par Value of Share
Class 1 ordinary share
0.0012023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
6,425 GBP2023-12-31
56,738 GBP2022-12-31
Between one and five year
1,908 GBP2023-12-31
18,523 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
8,333 GBP2023-12-31
75,261 GBP2022-12-31