Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Class 2 ordinary share
12023-01-01 ~ 2023-12-31
Intangible Assets
435,721 GBP2023-12-31
515,821 GBP2022-12-31
Property, Plant & Equipment
41,352 GBP2023-12-31
49,932 GBP2022-12-31
Fixed Assets
477,073 GBP2023-12-31
565,753 GBP2022-12-31
Total Inventories
181,614 GBP2023-12-31
162,164 GBP2022-12-31
Debtors
893,305 GBP2023-12-31
344,909 GBP2022-12-31
Cash at bank and in hand
487,484 GBP2023-12-31
714,498 GBP2022-12-31
Current Assets
1,562,403 GBP2023-12-31
1,221,571 GBP2022-12-31
Creditors
Current
637,071 GBP2023-12-31
529,596 GBP2022-12-31
Net Current Assets/Liabilities
925,332 GBP2023-12-31
691,975 GBP2022-12-31
Total Assets Less Current Liabilities
1,402,405 GBP2023-12-31
1,257,728 GBP2022-12-31
Net Assets/Liabilities
939,596 GBP2023-12-31
760,528 GBP2022-12-31
Equity
Called up share capital
120 GBP2023-12-31
120 GBP2022-12-31
Retained earnings (accumulated losses)
939,476 GBP2023-12-31
760,408 GBP2022-12-31
Equity
939,596 GBP2023-12-31
760,528 GBP2022-12-31
Average Number of Employees
162023-01-01 ~ 2023-12-31
162022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
801,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
365,279 GBP2023-12-31
285,179 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
80,100 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Net goodwill
435,721 GBP2023-12-31
515,821 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
55,039 GBP2022-12-31
Furniture and fittings
21,801 GBP2022-12-31
Motor vehicles
21,897 GBP2022-12-31
Computers
6,375 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
105,112 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
30,994 GBP2023-12-31
28,242 GBP2022-12-31
Furniture and fittings
17,012 GBP2023-12-31
15,416 GBP2022-12-31
Motor vehicles
11,343 GBP2023-12-31
8,704 GBP2022-12-31
Computers
4,411 GBP2023-12-31
2,818 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
63,760 GBP2023-12-31
55,180 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
2,752 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
1,596 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
2,639 GBP2023-01-01 ~ 2023-12-31
Computers
1,593 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
8,580 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
24,045 GBP2023-12-31
26,797 GBP2022-12-31
Furniture and fittings
4,789 GBP2023-12-31
6,385 GBP2022-12-31
Motor vehicles
10,554 GBP2023-12-31
13,193 GBP2022-12-31
Computers
1,964 GBP2023-12-31
3,557 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
286,490 GBP2023-12-31
285,486 GBP2022-12-31
Other Debtors
Current
462,815 GBP2023-12-31
52,247 GBP2022-12-31
Prepayments
Current
106,500 GBP2023-12-31
7,176 GBP2022-12-31
Debtors
Amounts falling due within one year, Current
893,305 GBP2023-12-31
344,909 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
30,353 GBP2023-12-31
29,244 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
4,049 GBP2023-12-31
4,187 GBP2022-12-31
Trade Creditors/Trade Payables
Current
494,593 GBP2023-12-31
446,245 GBP2022-12-31
Corporation Tax Payable
Current
80,838 GBP2023-12-31
27,587 GBP2022-12-31
Other Taxation & Social Security Payable
Current
15,997 GBP2023-12-31
10,526 GBP2022-12-31
Other Creditors
Current
5,811 GBP2023-12-31
3,855 GBP2022-12-31
Accrued Liabilities
Current
5,430 GBP2023-12-31
7,952 GBP2022-12-31
Bank Borrowings/Overdrafts
Between one and two years, Non-current
28,834 GBP2023-12-31
30,353 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
4,049 GBP2022-12-31
Between one and five year, hire purchase agreements
4,049 GBP2022-12-31
hire purchase agreements
4,049 GBP2023-12-31
8,236 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
43,500 GBP2023-12-31
43,500 GBP2022-12-31
Between one and five year
174,000 GBP2023-12-31
174,000 GBP2022-12-31
More than five year
179,625 GBP2023-12-31
223,125 GBP2022-12-31
All periods
397,125 GBP2023-12-31
440,625 GBP2022-12-31
Bank Borrowings
Secured
486,150 GBP2023-12-31
515,394 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
30 shares2023-12-31
Class 2 ordinary share
90 shares2023-12-31