(expand)Gross Profit/Loss
3,524,950 GBP2023-01-01 ~ 2023-12-31
2,734,389 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,868,128 GBP2023-01-01 ~ 2023-12-31
-1,315,826 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,656,822 GBP2023-01-01 ~ 2023-12-31
1,418,563 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
12,446 GBP2023-01-01 ~ 2023-12-31
1,308 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,611,186 GBP2023-01-01 ~ 2023-12-31
1,350,806 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,583,814 GBP2023-01-01 ~ 2023-12-31
1,474,936 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
424,759 GBP2023-12-31
325,050 GBP2022-12-31
Property, Plant & Equipment
1,175,599 GBP2023-12-31
1,091,311 GBP2022-12-31
Fixed Assets - Investments
102,500 GBP2023-12-31
90,000 GBP2022-12-31
Fixed Assets
1,702,858 GBP2023-12-31
1,506,361 GBP2022-12-31
Total Inventories
350,000 GBP2023-12-31
303,874 GBP2022-12-31
Debtors
Current
6,486,084 GBP2023-12-31
4,483,561 GBP2022-12-31
Cash at bank and in hand
2,184,359 GBP2023-12-31
694,710 GBP2022-12-31
Current Assets
9,020,443 GBP2023-12-31
5,482,145 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-4,876,893 GBP2023-12-31
-2,690,038 GBP2022-12-31
Net Current Assets/Liabilities
4,143,550 GBP2023-12-31
2,792,107 GBP2022-12-31
Total Assets Less Current Liabilities
5,846,408 GBP2023-12-31
4,298,468 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-494,206 GBP2023-12-31
-557,452 GBP2022-12-31
Net Assets/Liabilities
5,291,883 GBP2023-12-31
3,708,069 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2022-01-01
Retained earnings (accumulated losses)
5,291,783 GBP2023-12-31
3,707,969 GBP2022-12-31
2,311,033 GBP2022-01-01
Equity
5,291,883 GBP2023-12-31
3,708,069 GBP2022-12-31
2,311,133 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,583,814 GBP2023-01-01 ~ 2023-12-31
1,474,936 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,583,814 GBP2023-01-01 ~ 2023-12-31
1,474,936 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,583,814 GBP2023-01-01 ~ 2023-12-31
1,474,936 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-78,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-78,000 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-78,000 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
-78,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
71,065 GBP2023-01-01 ~ 2023-12-31
43,514 GBP2022-01-01 ~ 2022-12-31
Cash and Cash Equivalents
2,184,359 GBP2023-12-31
694,710 GBP2022-12-31
1,212,852 GBP2022-01-01
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
252023-01-01 ~ 2023-12-31
Motor vehicles
252023-01-01 ~ 2023-12-31
Furniture and fittings
252023-01-01 ~ 2023-12-31
Computers
252023-01-01 ~ 2023-12-31
Audit Fees/Expenses
15,500 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,849,638 GBP2023-01-01 ~ 2023-12-31
1,364,016 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
214,362 GBP2023-01-01 ~ 2023-12-31
181,674 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,089,437 GBP2023-01-01 ~ 2023-12-31
1,565,386 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
112,520 GBP2023-01-01 ~ 2023-12-31
33,502 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
27,372 GBP2023-01-01 ~ 2023-12-31
9,000 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
378,629 GBP2023-01-01 ~ 2023-12-31
256,653 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
78,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Computer software
424,759 GBP2023-12-31
325,050 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
198,387 GBP2023-12-31
115,566 GBP2022-12-31
Motor vehicles
83,193 GBP2023-12-31
57,578 GBP2022-12-31
Furniture and fittings
45,268 GBP2023-12-31
34,867 GBP2022-12-31
Computers
95,909 GBP2023-12-31
63,439 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-5,860 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
44,385 GBP2022-12-31
Motor vehicles
14,402 GBP2022-12-31
Furniture and fittings
14,490 GBP2022-12-31
Computers
24,766 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
34,935 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
17,402 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
6,393 GBP2023-01-01 ~ 2023-12-31
Computers, Owned/Freehold
12,334 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-4,045 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
79,320 GBP2023-12-31
Motor vehicles
27,759 GBP2023-12-31
Furniture and fittings
20,883 GBP2023-12-31
Computers
37,100 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
119,067 GBP2023-12-31
71,181 GBP2022-12-31
Motor vehicles
55,434 GBP2023-12-31
43,176 GBP2022-12-31
Furniture and fittings
24,385 GBP2023-12-31
20,377 GBP2022-12-31
Computers
58,809 GBP2023-12-31
38,674 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,340,661 GBP2023-12-31
1,189,354 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
-5,860 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
98,043 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
71,064 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-4,045 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
165,062 GBP2023-12-31
Property, Plant & Equipment
Land and buildings
917,904 GBP2023-12-31
917,904 GBP2022-12-31
Finished Goods/Goods for Resale
350,000 GBP2023-12-31
303,874 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,375,007 GBP2023-12-31
929,912 GBP2022-12-31
Other Debtors
Current
987,065 GBP2023-12-31
141,773 GBP2022-12-31
Prepayments/Accrued Income
Current
32,819 GBP2023-12-31
33,428 GBP2022-12-31
Bank Borrowings
Current
64,655 GBP2023-12-31
66,873 GBP2022-12-31
Trade Creditors/Trade Payables
Current
3,958,452 GBP2023-12-31
1,921,593 GBP2022-12-31
Taxation/Social Security Payable
Current
648,472 GBP2023-12-31
647,098 GBP2022-12-31
Other Creditors
Current
189,814 GBP2023-12-31
48,274 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
15,500 GBP2023-12-31
6,200 GBP2022-12-31
Creditors
Current
4,876,893 GBP2023-12-31
2,690,038 GBP2022-12-31
Bank Borrowings
Non-current
494,206 GBP2023-12-31
557,452 GBP2022-12-31
Creditors
Non-current
494,206 GBP2023-12-31
557,452 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
64,655 GBP2023-12-31
66,873 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
64,655 GBP2023-12-31
66,873 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
64,655 GBP2023-12-31
Non-current, Between two and five year
72,751 GBP2023-12-31
191,734 GBP2022-12-31
Total Borrowings
558,861 GBP2023-12-31
624,325 GBP2022-12-31
Net Deferred Tax Liability/Asset
-60,319 GBP2023-12-31
-32,947 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-27,372 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-60,319 GBP2023-12-31
-32,947 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50 shares2023-12-31
50 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
50 shares2023-12-31
50 shares2022-12-31
Par Value of Share
Class 2 ordinary share
1.002023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
17,000 GBP2022-12-31
Between one and five year
11,333 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
28,333 GBP2022-12-31