Average Number of Employees
372023-01-01 ~ 2023-12-31
322022-01-01 ~ 2022-12-31
Profit/Loss
1,392,734 GBP2023-01-01 ~ 2023-12-31
1,692,579 GBP2022-01-01 ~ 2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
6,109 GBP2023-12-31
1,011 GBP2022-12-31
Turnover/Revenue
13,976,223 GBP2023-01-01 ~ 2023-12-31
14,481,095 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
9,488,048 GBP2023-01-01 ~ 2023-12-31
10,285,674 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
4,488,175 GBP2023-01-01 ~ 2023-12-31
4,195,421 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
2,669,402 GBP2023-01-01 ~ 2023-12-31
2,088,437 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,818,773 GBP2023-01-01 ~ 2023-12-31
2,106,984 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
42,311 GBP2023-01-01 ~ 2023-12-31
3,335 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
1,654 GBP2023-01-01 ~ 2023-12-31
2,650 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,859,430 GBP2023-01-01 ~ 2023-12-31
2,107,669 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
466,696 GBP2023-01-01 ~ 2023-12-31
415,090 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,392,734 GBP2023-01-01 ~ 2023-12-31
1,692,579 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,600,000 GBP2023-01-01 ~ 2023-12-31
-891,000 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
1,803,308 GBP2023-12-31
2,010,574 GBP2022-12-31
1,208,995 GBP2021-12-31
Intangible Assets
121,400 GBP2023-12-31
206,200 GBP2022-12-31
Property, Plant & Equipment
173,551 GBP2023-12-31
166,910 GBP2022-12-31
Fixed Assets
294,951 GBP2023-12-31
373,110 GBP2022-12-31
Total Inventories
40,024 GBP2023-12-31
52,831 GBP2022-12-31
Debtors
3,648,790 GBP2023-12-31
1,943,389 GBP2022-12-31
Cash at bank and in hand
5,548,907 GBP2023-12-31
3,464,183 GBP2022-12-31
Current Assets
9,237,721 GBP2023-12-31
5,460,403 GBP2022-12-31
Creditors
Amounts falling due within one year
6,606,726 GBP2023-12-31
2,716,849 GBP2022-12-31
Net Current Assets/Liabilities
2,630,995 GBP2023-12-31
2,743,554 GBP2022-12-31
Total Assets Less Current Liabilities
2,925,946 GBP2023-12-31
3,116,664 GBP2022-12-31
Creditors
Amounts falling due after one year
46,429 GBP2023-12-31
34,979 GBP2022-12-31
Net Assets/Liabilities
2,873,408 GBP2023-12-31
3,080,674 GBP2022-12-31
Equity
Called up share capital
1,070,100 GBP2023-12-31
1,070,100 GBP2022-12-31
Equity
2,873,408 GBP2023-12-31
3,080,674 GBP2022-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
25.002023-01-01 ~ 2023-12-31
Furniture and fittings
50.002023-01-01 ~ 2023-12-31
Motor vehicles
25.002023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
62,198 GBP2023-01-01 ~ 2023-12-31
62,251 GBP2022-01-01 ~ 2022-12-31
Average number of employees in administration and support functions
332023-01-01 ~ 2023-12-31
282022-01-01 ~ 2022-12-31
Wages/Salaries
1,896,408 GBP2023-01-01 ~ 2023-12-31
1,598,132 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
232,199 GBP2023-01-01 ~ 2023-12-31
202,442 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
19,280 GBP2023-01-01 ~ 2023-12-31
16,219 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,147,887 GBP2023-01-01 ~ 2023-12-31
1,816,793 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
53,184 GBP2023-01-01 ~ 2023-12-31
44,576 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
5,098 GBP2023-01-01 ~ 2023-12-31
-1,535 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
437,348 GBP2023-01-01 ~ 2023-12-31
400,457 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
All ordinary shares
1,600,000 GBP2023-01-01 ~ 2023-12-31
891,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
840,000 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
4,000 GBP2023-12-31
Intangible Assets - Gross Cost
844,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
721,000 GBP2023-12-31
637,000 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
1,600 GBP2023-12-31
800 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
722,600 GBP2023-12-31
637,800 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
84,000 GBP2023-01-01 ~ 2023-12-31
Patents/Trademarks/Licences/Concessions
800 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
84,800 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Net goodwill
119,000 GBP2023-12-31
203,000 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
2,400 GBP2023-12-31
3,200 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
93,289 GBP2023-12-31
91,054 GBP2022-12-31
Furniture and fittings
145,861 GBP2023-12-31
131,339 GBP2022-12-31
Motor vehicles
231,899 GBP2023-12-31
198,893 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
518,975 GBP2023-12-31
469,212 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-36,500 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-36,500 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
64,378 GBP2023-12-31
54,739 GBP2022-12-31
Furniture and fittings
127,964 GBP2023-12-31
110,046 GBP2022-12-31
Motor vehicles
127,978 GBP2023-12-31
112,413 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
345,424 GBP2023-12-31
302,302 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
9,639 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
17,918 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
34,641 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
62,198 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-19,076 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-19,076 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
28,911 GBP2023-12-31
36,315 GBP2022-12-31
Furniture and fittings
17,897 GBP2023-12-31
21,293 GBP2022-12-31
Motor vehicles
103,921 GBP2023-12-31
86,480 GBP2022-12-31
Under hire purchased contracts or finance leases, Plant and equipment
87,669 GBP2023-12-31
47,387 GBP2022-12-31
Value of work in progress
40,024 GBP2023-12-31
52,831 GBP2022-12-31
Trade Debtors/Trade Receivables
2,439,774 GBP2023-12-31
1,308,225 GBP2022-12-31
Prepayments/Accrued Income
1,158,467 GBP2023-12-31
517,189 GBP2022-12-31
Other Debtors
50,549 GBP2023-12-31
16,387 GBP2022-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
1,305,585 GBP2023-12-31
761,336 GBP2022-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
2,545,285 GBP2023-12-31
1,044,142 GBP2022-12-31
Corporation Tax Payable
Amounts falling due within one year
364,656 GBP2023-12-31
211,850 GBP2022-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
1,413,565 GBP2023-12-31
558,759 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
55,632 GBP2023-12-31
6,611 GBP2022-12-31
Other Creditors
Amounts falling due within one year
152,417 GBP2023-12-31
134,151 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
46,429 GBP2023-12-31
34,979 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
55,632 GBP2023-12-31
6,611 GBP2022-12-31
Between one and five year
46,429 GBP2023-12-31
34,979 GBP2022-12-31
Minimum gross finance lease payments owing
102,061 GBP2023-12-31
41,590 GBP2022-12-31
Deferred Tax Liabilities
6,109 GBP2023-12-31
1,011 GBP2022-12-31
Par Value of Share
Class 1 ordinary share
1 shares2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
970,100 shares2023-12-31
970,100 shares2022-12-31
Par Value of Share
Class 2 ordinary share
1 shares2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
100,000 shares2023-12-31
100,000 shares2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
76,936 GBP2023-12-31
57,000 GBP2022-12-31
Between one and five year
108,727 GBP2023-12-31
62,567 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
185,663 GBP2023-12-31
119,567 GBP2022-12-31