Cost of Sales
-12,959,388 GBP2023-01-01 ~ 2023-12-31
-11,694,047 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-910,645 GBP2023-01-01 ~ 2023-12-31
-869,930 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
25,863 GBP2023-01-01 ~ 2023-12-31
304,447 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-10,759 GBP2023-01-01 ~ 2023-12-31
220,451 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-10,759 GBP2023-01-01 ~ 2023-12-31
220,451 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Goodwill
6,105 GBP2023-12-31
30,525 GBP2022-12-31
Property, Plant & Equipment
61,059 GBP2023-12-31
45,251 GBP2022-12-31
Fixed Assets
67,164 GBP2023-12-31
75,776 GBP2022-12-31
Debtors
610,561 GBP2023-12-31
398,101 GBP2022-12-31
Cash at bank and in hand
473,468 GBP2023-12-31
131,493 GBP2022-12-31
Current Assets
3,117,431 GBP2023-12-31
2,646,459 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-2,576,848 GBP2023-12-31
-1,959,383 GBP2022-12-31
Net Current Assets/Liabilities
540,583 GBP2023-12-31
687,076 GBP2022-12-31
Total Assets Less Current Liabilities
607,747 GBP2023-12-31
762,852 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-14,897 GBP2023-12-31
-158,925 GBP2022-12-31
Net Assets/Liabilities
581,249 GBP2023-12-31
592,008 GBP2022-12-31
Equity
Called up share capital
50,000 GBP2023-12-31
50,000 GBP2022-12-31
50,000 GBP2021-12-31
Retained earnings (accumulated losses)
531,249 GBP2023-12-31
542,008 GBP2022-12-31
471,557 GBP2021-12-31
Equity
581,249 GBP2023-12-31
592,008 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
-10,759 GBP2023-01-01 ~ 2023-12-31
220,451 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-150,000 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
142023-01-01 ~ 2023-12-31
132022-01-01 ~ 2022-12-31
Wages/Salaries
753,960 GBP2023-01-01 ~ 2023-12-31
701,626 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
11,370 GBP2023-01-01 ~ 2023-12-31
10,425 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
842,359 GBP2023-01-01 ~ 2023-12-31
784,999 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
240,000 GBP2023-01-01 ~ 2023-12-31
240,000 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-318 GBP2023-01-01 ~ 2023-12-31
150 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
73,260 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
67,155 GBP2023-12-31
42,735 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
24,420 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
22,872 GBP2023-12-31
18,251 GBP2022-12-31
Furniture and fittings
43,616 GBP2023-12-31
34,193 GBP2022-12-31
Motor vehicles
26,576 GBP2023-12-31
14,902 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
93,064 GBP2023-12-31
67,346 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-7,451 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-7,451 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
10,086 GBP2023-12-31
5,888 GBP2022-12-31
Furniture and fittings
16,050 GBP2023-12-31
9,999 GBP2022-12-31
Motor vehicles
5,869 GBP2023-12-31
6,208 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
32,005 GBP2023-12-31
22,095 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
4,198 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
6,051 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
3,883 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
14,132 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-4,222 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-4,222 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
12,786 GBP2023-12-31
12,363 GBP2022-12-31
Furniture and fittings
27,566 GBP2023-12-31
24,194 GBP2022-12-31
Motor vehicles
20,707 GBP2023-12-31
8,694 GBP2022-12-31
Finished Goods/Goods for Resale
5,000 GBP2023-12-31
5,000 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
573,257 GBP2023-12-31
354,268 GBP2022-12-31
Other Debtors
Current
28,757 GBP2023-12-31
6,333 GBP2022-12-31
Prepayments/Accrued Income
Current
8,547 GBP2023-12-31
0 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
610,561 GBP2023-12-31
360,601 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
3,106 GBP2023-12-31
0 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,629,441 GBP2023-12-31
975,156 GBP2022-12-31
Corporation Tax Payable
Current
101,081 GBP2023-12-31
121,479 GBP2022-12-31
Other Taxation & Social Security Payable
Current
33,149 GBP2023-12-31
123,124 GBP2022-12-31
Other Creditors
Current
735,332 GBP2023-12-31
493,494 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
74,739 GBP2023-12-31
246,130 GBP2022-12-31
Creditors
Current
2,576,848 GBP2023-12-31
1,959,383 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
0 GBP2023-12-31
158,925 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
14,897 GBP2023-12-31
0 GBP2022-12-31
Creditors
Non-current
14,897 GBP2023-12-31
158,925 GBP2022-12-31
Bank Borrowings
0 GBP2023-12-31
158,925 GBP2022-12-31
Total Borrowings
Non-current
0 GBP2023-12-31
158,925 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
3,106 GBP2023-12-31
0 GBP2022-12-31
Minimum gross finance lease payments owing
18,003 GBP2023-12-31
0 GBP2022-12-31