(expand)Turnover/Revenue
33,429,268 GBP2023-01-01 ~ 2023-12-31
35,115,267 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-24,018,148 GBP2023-01-01 ~ 2023-12-31
-24,136,553 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
9,411,120 GBP2023-01-01 ~ 2023-12-31
10,978,714 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-6,514,867 GBP2023-01-01 ~ 2023-12-31
-7,791,198 GBP2022-01-01 ~ 2022-12-31
Expenses related to depreciation, amortization, and impairment of assets
-549,074 GBP2023-01-01 ~ 2023-12-31
-737,716 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
2,153,647 GBP2023-01-01 ~ 2023-12-31
2,121,121 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
943,209 GBP2023-01-01 ~ 2023-12-31
1,267,756 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
735,027 GBP2023-01-01 ~ 2023-12-31
1,404,147 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
1,069,307 GBP2023-12-31
986,738 GBP2022-12-31
Property, Plant & Equipment
3,091,179 GBP2023-12-31
1,663,150 GBP2022-12-31
Fixed Assets
4,160,486 GBP2023-12-31
2,649,888 GBP2022-12-31
Debtors
Non-current
9,833,299 GBP2023-12-31
8,684,616 GBP2022-12-31
Current
7,547,776 GBP2023-12-31
8,948,249 GBP2022-12-31
Cash at bank and in hand
113,797 GBP2023-12-31
142,995 GBP2022-12-31
Current Assets
17,494,872 GBP2023-12-31
17,775,860 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-9,399,568 GBP2023-12-31
-10,153,525 GBP2022-12-31
Net Current Assets/Liabilities
8,095,304 GBP2023-12-31
7,622,335 GBP2022-12-31
Total Assets Less Current Liabilities
12,255,790 GBP2023-12-31
10,272,223 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-1,682,208 GBP2023-12-31
-569,411 GBP2022-12-31
Net Assets/Liabilities
10,126,329 GBP2023-12-31
9,391,302 GBP2022-12-31
Equity
Called up share capital
1,200 GBP2023-12-31
1,200 GBP2022-12-31
1,200 GBP2022-01-01
Retained earnings (accumulated losses)
10,125,129 GBP2023-12-31
9,390,102 GBP2022-12-31
7,985,955 GBP2022-01-01
Equity
10,126,329 GBP2023-12-31
9,391,302 GBP2022-12-31
7,987,155 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
735,027 GBP2023-01-01 ~ 2023-12-31
1,404,147 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
735,027 GBP2023-01-01 ~ 2023-12-31
1,404,147 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
735,027 GBP2023-01-01 ~ 2023-12-31
1,404,147 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
549,074 GBP2023-01-01 ~ 2023-12-31
737,716 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
42,250 GBP2023-01-01 ~ 2023-12-31
37,500 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
26,005,628 GBP2023-01-01 ~ 2023-12-31
27,287,783 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
2,200,186 GBP2023-01-01 ~ 2023-12-31
2,306,550 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
28,679,934 GBP2023-01-01 ~ 2023-12-31
30,057,437 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
775,811 GBP2023-01-01 ~ 2023-12-31
603,767 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
159,602 GBP2023-01-01 ~ 2023-12-31
-84,446 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
221,843 GBP2023-01-01 ~ 2023-12-31
240,874 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Development expenditure
2,498,093 GBP2023-12-31
2,039,492 GBP2022-12-31
Goodwill
1,350,858 GBP2023-12-31
1,350,858 GBP2022-12-31
Intangible Assets - Gross Cost
3,848,951 GBP2023-12-31
3,390,350 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
1,428,786 GBP2023-12-31
1,052,754 GBP2022-12-31
Goodwill
1,350,858 GBP2023-12-31
1,350,858 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
2,779,644 GBP2023-12-31
2,403,612 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
376,032 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Development expenditure
1,069,307 GBP2023-12-31
986,738 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
3,335,366 GBP2023-12-31
2,111,417 GBP2022-12-31
Motor vehicles
242,816 GBP2023-12-31
146,591 GBP2022-12-31
Furniture and fittings
830,715 GBP2023-12-31
368,243 GBP2022-12-31
Office equipment
1,324,574 GBP2023-12-31
1,138,424 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
5,733,471 GBP2023-12-31
3,764,675 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-124,605 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-124,605 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,144,248 GBP2022-12-31
Motor vehicles
26,089 GBP2022-12-31
Furniture and fittings
250,811 GBP2022-12-31
Office equipment
680,377 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,101,525 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
183,825 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
32,191 GBP2023-01-01 ~ 2023-12-31
Office equipment, Owned/Freehold
231,571 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
447,587 GBP2023-01-01 ~ 2023-12-31
Plant and equipment, Under hire purchased contracts or finance leases
24,655 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
59,115 GBP2023-01-01 ~ 2023-12-31
Under hire purchased contracts or finance leases
101,487 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-8,307 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-8,307 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,352,728 GBP2023-12-31
Motor vehicles
76,897 GBP2023-12-31
Furniture and fittings
294,182 GBP2023-12-31
Office equipment
918,485 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,642,292 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
1,982,638 GBP2023-12-31
967,169 GBP2022-12-31
Motor vehicles
165,919 GBP2023-12-31
120,502 GBP2022-12-31
Furniture and fittings
536,533 GBP2023-12-31
117,432 GBP2022-12-31
Office equipment
406,089 GBP2023-12-31
458,047 GBP2022-12-31
Plant and equipment, Under hire purchased contracts or finance leases
78,521 GBP2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
165,919 GBP2023-12-31
120,502 GBP2022-12-31
Under hire purchased contracts or finance leases
944,355 GBP2023-12-31
155,179 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,334,988 GBP2023-12-31
1,764,092 GBP2022-12-31
Other Debtors
Current
3,432,410 GBP2023-12-31
3,342,174 GBP2022-12-31
Prepayments/Accrued Income
Current
1,780,378 GBP2023-12-31
3,841,983 GBP2022-12-31
Other Remaining Borrowings
Current
362,139 GBP2023-12-31
420,808 GBP2022-12-31
Trade Creditors/Trade Payables
Current
569,256 GBP2023-12-31
575,660 GBP2022-12-31
Corporation Tax Payable
Current
428,659 GBP2022-12-31
Taxation/Social Security Payable
Current
2,725,650 GBP2023-12-31
2,070,518 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
127,324 GBP2023-12-31
31,566 GBP2022-12-31
Other Creditors
Current
3,239,106 GBP2023-12-31
4,282,345 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
2,376,093 GBP2023-12-31
2,343,969 GBP2022-12-31
Creditors
Current
9,399,568 GBP2023-12-31
10,153,525 GBP2022-12-31
Other Remaining Borrowings
Non-current
281,016 GBP2023-12-31
441,711 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
801,751 GBP2023-12-31
105,464 GBP2022-12-31
Other Creditors
Non-current
22,236 GBP2022-12-31
Creditors
Non-current
1,682,208 GBP2023-12-31
569,411 GBP2022-12-31
Total Borrowings
643,155 GBP2023-12-31
862,519 GBP2022-12-31
Minimum gross finance lease payments owing
929,075 GBP2023-12-31
137,030 GBP2022-12-31
Net Deferred Tax Liability/Asset
-447,253 GBP2023-12-31
-311,510 GBP2022-12-31
-399,970 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-135,743 GBP2023-01-01 ~ 2023-12-31
88,460 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-468,407 GBP2023-12-31
-321,911 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,200 shares2023-12-31
1,200 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
714,729 GBP2023-12-31
439,943 GBP2022-12-31
Between one and five year
1,676,603 GBP2023-12-31
856,541 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,391,332 GBP2023-12-31
1,296,484 GBP2022-12-31