Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
35,429,810 GBP2023-01-01 ~ 2023-12-31
30,177,200 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-26,307,483 GBP2023-01-01 ~ 2023-12-31
-23,109,128 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
9,122,327 GBP2023-01-01 ~ 2023-12-31
7,068,072 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-9,603,854 GBP2023-01-01 ~ 2023-12-31
-7,821,793 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-481,527 GBP2023-01-01 ~ 2023-12-31
-753,721 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
107,817 GBP2023-01-01 ~ 2023-12-31
256 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-395,552 GBP2023-01-01 ~ 2023-12-31
-753,752 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-259,025 GBP2023-01-01 ~ 2023-12-31
-1,069,421 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-259,025 GBP2023-01-01 ~ 2023-12-31
-1,069,421 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
1,148 GBP2022-12-31
Property, Plant & Equipment
547,849 GBP2023-12-31
812,386 GBP2022-12-31
Fixed Assets
547,849 GBP2023-12-31
813,534 GBP2022-12-31
Total Inventories
2,100,710 GBP2023-12-31
3,288,498 GBP2022-12-31
Debtors
15,466,240 GBP2023-12-31
12,075,405 GBP2022-12-31
Cash at bank and in hand
3,419,830 GBP2023-12-31
1,594,953 GBP2022-12-31
Current Assets
20,986,780 GBP2023-12-31
16,958,856 GBP2022-12-31
Net Current Assets/Liabilities
-541,656 GBP2023-12-31
-573,125 GBP2022-12-31
Total Assets Less Current Liabilities
6,193 GBP2023-12-31
240,409 GBP2022-12-31
Net Assets/Liabilities
-504,888 GBP2023-12-31
-245,863 GBP2022-12-31
Equity
Called up share capital
3,000,000 GBP2023-12-31
3,000,000 GBP2022-12-31
3,000,000 GBP2021-12-31
Retained earnings (accumulated losses)
-3,504,888 GBP2023-12-31
-3,245,863 GBP2022-12-31
-2,176,442 GBP2021-12-31
Equity
-504,888 GBP2023-12-31
-245,863 GBP2022-12-31
823,558 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-259,025 GBP2023-01-01 ~ 2023-12-31
-1,069,421 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
14,143,995 GBP2023-01-01 ~ 2023-12-31
12,515,878 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
1,654,084 GBP2023-01-01 ~ 2023-12-31
1,542,276 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
440,568 GBP2023-01-01 ~ 2023-12-31
398,931 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
16,238,647 GBP2023-01-01 ~ 2023-12-31
14,457,085 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
2402023-01-01 ~ 2023-12-31
2452022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
371,831 GBP2023-01-01 ~ 2023-12-31
343,002 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
-65,134 GBP2023-01-01 ~ 2023-12-31
267,731 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-98,888 GBP2023-01-01 ~ 2023-12-31
-143,213 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Computer software
626,247 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
57,916 GBP2023-12-31
48,213 GBP2022-12-31
Motor vehicles
307,237 GBP2023-12-31
353,800 GBP2022-12-31
Computers
793,935 GBP2023-12-31
934,434 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,073,294 GBP2023-12-31
2,250,653 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-46,563 GBP2023-01-01 ~ 2023-12-31
Computers
-248,182 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-294,745 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
45,758 GBP2023-12-31
41,745 GBP2022-12-31
Motor vehicles
142,617 GBP2023-12-31
129,921 GBP2022-12-31
Computers
553,356 GBP2023-12-31
613,622 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,525,445 GBP2023-12-31
1,438,267 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
4,013 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
49,167 GBP2023-01-01 ~ 2023-12-31
Computers
187,916 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
371,831 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-36,471 GBP2023-01-01 ~ 2023-12-31
Computers
-248,182 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-284,653 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Furniture and fittings
12,158 GBP2023-12-31
6,468 GBP2022-12-31
Motor vehicles
164,620 GBP2023-12-31
223,879 GBP2022-12-31
Computers
240,579 GBP2023-12-31
320,812 GBP2022-12-31
Merchandise
2,100,710 GBP2023-12-31
3,288,498 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
5,514,149 GBP2023-12-31
4,891,603 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,528,808 GBP2023-12-31
1,272,944 GBP2022-12-31
Other Debtors
Current
19,280 GBP2023-12-31
18,310 GBP2022-12-31
Prepayments/Accrued Income
Current
4,498,490 GBP2023-12-31
2,154,766 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
11,560,727 GBP2023-12-31
8,337,623 GBP2022-12-31
Non-current
3,905,513 GBP2023-12-31
3,737,782 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
47,795 GBP2023-12-31
47,680 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,863,753 GBP2023-12-31
3,376,581 GBP2022-12-31
Amounts owed to group undertakings
Current
9,974,822 GBP2023-12-31
5,935,181 GBP2022-12-31
Corporation Tax Payable
Current
65,134 GBP2022-12-31
Other Taxation & Social Security Payable
Current
1,312,533 GBP2023-12-31
950,874 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
8,329,533 GBP2023-12-31
7,156,531 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
44,536 GBP2023-12-31
92,331 GBP2022-12-31
Between one and five year, hire purchase agreements
44,536 GBP2023-12-31
92,331 GBP2022-12-31
hire purchase agreements
92,331 GBP2023-12-31
140,011 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
209,899 GBP2023-12-31
209,709 GBP2022-12-31
Between one and five year
6,594 GBP2023-12-31
221,595 GBP2022-12-31
All periods
216,493 GBP2023-12-31
431,304 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
58,385 GBP2023-12-31
129,778 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
3,000,000 shares2023-12-31