Average Number of Employees
742023-01-01 ~ 2023-12-31
682022-01-01 ~ 2022-12-31
Turnover/Revenue
55,376,412 GBP2023-01-01 ~ 2023-12-31
35,566,536 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-32,582,140 GBP2023-01-01 ~ 2023-12-31
-21,837,751 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
22,794,272 GBP2023-01-01 ~ 2023-12-31
13,728,785 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-8,645,307 GBP2023-01-01 ~ 2023-12-31
-6,418,465 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
14,148,965 GBP2023-01-01 ~ 2023-12-31
7,158,146 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
697 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
14,099,404 GBP2023-01-01 ~ 2023-12-31
7,162,225 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
11,021,305 GBP2023-01-01 ~ 2023-12-31
6,180,369 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
89,775 GBP2023-12-31
114,245 GBP2022-12-31
Property, Plant & Equipment
948,280 GBP2023-12-31
1,057,195 GBP2022-12-31
Fixed Assets
1,038,055 GBP2023-12-31
1,171,440 GBP2022-12-31
Total Inventories
18,019,373 GBP2023-12-31
10,786,871 GBP2022-12-31
Debtors
Current
10,170,654 GBP2023-12-31
8,297,186 GBP2022-12-31
Cash at bank and in hand
1,023,943 GBP2023-12-31
2,971,812 GBP2022-12-31
Current Assets
29,213,970 GBP2023-12-31
22,055,869 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-19,630,208 GBP2023-12-31
-15,772,885 GBP2022-12-31
Net Current Assets/Liabilities
9,583,762 GBP2023-12-31
6,282,984 GBP2022-12-31
Total Assets Less Current Liabilities
10,621,817 GBP2023-12-31
7,454,424 GBP2022-12-31
Net Assets/Liabilities
10,415,767 GBP2023-12-31
7,389,467 GBP2022-12-31
Equity
Called up share capital
15,000,100 GBP2023-12-31
15,000,100 GBP2022-12-31
15,000,100 GBP2022-01-01
Capital redemption reserve
9,966,809 GBP2023-12-31
9,966,809 GBP2022-12-31
9,966,809 GBP2022-01-01
Retained earnings (accumulated losses)
5,448,858 GBP2023-12-31
2,422,558 GBP2022-12-31
1,237,192 GBP2022-01-01
Equity
10,415,767 GBP2023-12-31
7,389,467 GBP2022-12-31
6,204,101 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
11,021,305 GBP2023-01-01 ~ 2023-12-31
6,180,369 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
11,021,305 GBP2023-01-01 ~ 2023-12-31
6,180,369 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
11,021,305 GBP2023-01-01 ~ 2023-12-31
6,180,369 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-7,995,005 GBP2023-01-01 ~ 2023-12-31
-4,995,003 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-7,995,005 GBP2023-01-01 ~ 2023-12-31
-4,995,003 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-7,995,005 GBP2023-01-01 ~ 2023-12-31
-4,995,003 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
-7,995,005 GBP2023-01-01 ~ 2023-12-31
-4,995,003 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
02023-01-01 ~ 2023-12-31
Motor vehicles
02023-01-01 ~ 2023-12-31
Furniture and fittings
02023-01-01 ~ 2023-12-31
Computers
02023-01-01 ~ 2023-12-31
Audit Fees/Expenses
62,150 GBP2023-01-01 ~ 2023-12-31
58,198 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
3,525,904 GBP2023-01-01 ~ 2023-12-31
3,289,350 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
353,433 GBP2023-01-01 ~ 2023-12-31
342,854 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,933,108 GBP2023-01-01 ~ 2023-12-31
3,679,515 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
777,083 GBP2023-01-01 ~ 2023-12-31
543,027 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
141,093 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
3,313,360 GBP2023-01-01 ~ 2023-12-31
1,360,823 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
7,995,005 GBP2023-01-01 ~ 2023-12-31
4,995,003 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
251,616 GBP2023-12-31
277,395 GBP2022-12-31
Computer software
50,623 GBP2023-12-31
54,623 GBP2022-12-31
Intangible Assets - Gross Cost
308,820 GBP2023-12-31
338,599 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
168,196 GBP2023-12-31
171,910 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
219,045 GBP2023-12-31
224,355 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
27,369 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
83,420 GBP2023-12-31
105,486 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
482,184 GBP2023-12-31
414,024 GBP2022-12-31
Motor vehicles
63,383 GBP2023-12-31
63,383 GBP2022-12-31
Furniture and fittings
1,434,411 GBP2023-12-31
1,384,331 GBP2022-12-31
Computers
264,965 GBP2023-12-31
212,548 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,311,533 GBP2023-12-31
2,135,547 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-107,217 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-107,217 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
149,009 GBP2022-12-31
Motor vehicles
34,281 GBP2022-12-31
Furniture and fittings
750,669 GBP2022-12-31
Computers
109,974 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,078,352 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
68,164 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
5,919 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
287,408 GBP2023-01-01 ~ 2023-12-31
Computers, Owned/Freehold
23,327 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
391,578 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-106,677 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-106,677 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
217,173 GBP2023-12-31
Motor vehicles
40,200 GBP2023-12-31
Furniture and fittings
931,400 GBP2023-12-31
Computers
133,301 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,363,253 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
265,011 GBP2023-12-31
265,015 GBP2022-12-31
Motor vehicles
23,183 GBP2023-12-31
29,102 GBP2022-12-31
Furniture and fittings
503,011 GBP2023-12-31
633,662 GBP2022-12-31
Computers
131,664 GBP2023-12-31
102,574 GBP2022-12-31
Land and buildings
25,411 GBP2023-12-31
26,842 GBP2022-12-31
Value of work in progress
18,019,373 GBP2023-12-31
10,786,871 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,945,698 GBP2023-12-31
2,366,140 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
4,509,555 GBP2023-12-31
4,793,488 GBP2022-12-31
Other Debtors
Current
280,610 GBP2023-12-31
85,728 GBP2022-12-31
Prepayments/Accrued Income
Current
1,434,791 GBP2023-12-31
1,051,830 GBP2022-12-31
Cash and Cash Equivalents
1,023,943 GBP2023-12-31
2,971,812 GBP2022-12-31
Trade Creditors/Trade Payables
Current
877,029 GBP2023-12-31
537,827 GBP2022-12-31
Amounts owed to group undertakings
Current
11,132,119 GBP2023-12-31
11,774,218 GBP2022-12-31
Corporation Tax Payable
Current
1,940,557 GBP2023-12-31
392,221 GBP2022-12-31
Taxation/Social Security Payable
Current
701,321 GBP2023-12-31
746,732 GBP2022-12-31
Other Creditors
Current
68,675 GBP2023-12-31
73,309 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
4,577,448 GBP2023-12-31
2,048,578 GBP2022-12-31
Creditors
Current
19,630,208 GBP2023-12-31
15,772,885 GBP2022-12-31
Net Deferred Tax Liability/Asset
-206,050 GBP2023-12-31
-64,957 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-141,093 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-206,050 GBP2023-12-31
-64,957 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
15,000,100 shares2023-12-31
15,000,100 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31