Average Number of Employees
12552023-01-01 ~ 2023-12-31
12372022-01-01 ~ 2022-12-31
Turnover/Revenue
53,966,140 GBP2023-01-01 ~ 2023-12-31
52,706,878 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-36,148,270 GBP2023-01-01 ~ 2023-12-31
-35,793,814 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
17,817,870 GBP2023-01-01 ~ 2023-12-31
16,913,064 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-13,362,179 GBP2023-01-01 ~ 2023-12-31
-12,289,965 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
2,342,293 GBP2023-01-01 ~ 2023-12-31
4,161,766 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
2,277,589 GBP2023-01-01 ~ 2023-12-31
4,064,751 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
2,560,117 GBP2023-01-01 ~ 2023-12-31
3,525,169 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
323,539 GBP2023-12-31
407,707 GBP2022-12-31
Property, Plant & Equipment
878,777 GBP2023-12-31
912,748 GBP2022-12-31
Fixed Assets
1,202,316 GBP2023-12-31
1,320,455 GBP2022-12-31
Debtors
Non-current
316,771 GBP2023-12-31
658,838 GBP2022-12-31
Current
10,514,071 GBP2023-12-31
10,402,947 GBP2022-12-31
Cash at bank and in hand
1,622,999 GBP2023-12-31
2,013,586 GBP2022-12-31
Current Assets
12,453,841 GBP2023-12-31
13,075,371 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-4,059,426 GBP2023-12-31
-6,925,167 GBP2022-12-31
Net Current Assets/Liabilities
8,394,415 GBP2023-12-31
6,150,204 GBP2022-12-31
Total Assets Less Current Liabilities
9,596,731 GBP2023-12-31
7,470,659 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-32,623 GBP2023-12-31
-466,668 GBP2022-12-31
Net Assets/Liabilities
9,564,108 GBP2023-12-31
7,003,991 GBP2022-12-31
Equity
Called up share capital
3 GBP2023-12-31
3 GBP2022-12-31
3 GBP2022-01-01
Retained earnings (accumulated losses)
9,564,105 GBP2023-12-31
7,003,988 GBP2022-12-31
3,478,819 GBP2022-01-01
Equity
9,564,108 GBP2023-12-31
7,003,991 GBP2022-12-31
3,478,822 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
2,560,117 GBP2023-01-01 ~ 2023-12-31
3,525,169 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
43,500 GBP2023-01-01 ~ 2023-12-31
20,500 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
26,623,004 GBP2023-01-01 ~ 2023-12-31
26,172,117 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
2,213,593 GBP2023-01-01 ~ 2023-12-31
2,089,766 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
29,754,486 GBP2023-01-01 ~ 2023-12-31
29,087,816 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
8,333 GBP2023-01-01 ~ 2023-12-31
209,288 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-519,587 GBP2023-01-01 ~ 2023-12-31
-44,000 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
535,700 GBP2023-01-01 ~ 2023-12-31
534,298 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
841,683 GBP2023-12-31
841,683 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
518,144 GBP2023-12-31
433,976 GBP2022-12-31
Intangible Assets
Goodwill
323,539 GBP2023-12-31
407,707 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
152,947 GBP2023-12-31
164,575 GBP2022-12-31
Motor vehicles
128,582 GBP2023-12-31
370,100 GBP2022-12-31
Furniture and fittings
656,566 GBP2023-12-31
709,308 GBP2022-12-31
Office equipment
873,423 GBP2023-12-31
619,069 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,378,299 GBP2023-12-31
2,387,633 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-19,242 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-249,678 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-74,562 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-391,179 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
101,673 GBP2022-12-31
Motor vehicles
350,545 GBP2022-12-31
Furniture and fittings
385,993 GBP2022-12-31
Office equipment
501,627 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,474,885 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
19,338 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
12,409 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
125,312 GBP2023-01-01 ~ 2023-12-31
Office equipment, Owned/Freehold
88,131 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
417,987 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-18,361 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-249,678 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-54,592 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-393,350 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
102,650 GBP2023-12-31
Motor vehicles
113,276 GBP2023-12-31
Furniture and fittings
456,713 GBP2023-12-31
Office equipment
546,514 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,499,522 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
50,297 GBP2023-12-31
62,902 GBP2022-12-31
Motor vehicles
15,306 GBP2023-12-31
19,555 GBP2022-12-31
Furniture and fittings
199,853 GBP2023-12-31
323,315 GBP2022-12-31
Office equipment
326,909 GBP2023-12-31
117,442 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
4,153,777 GBP2023-12-31
3,261,109 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
3,700,199 GBP2023-12-31
Other Debtors
Current
569,334 GBP2023-12-31
5,064,265 GBP2022-12-31
Prepayments/Accrued Income
Current
1,374,174 GBP2023-12-31
1,880,573 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
716,587 GBP2023-12-31
197,000 GBP2022-12-31
Cash and Cash Equivalents
1,622,999 GBP2023-12-31
2,013,586 GBP2022-12-31
Other Remaining Borrowings
Current
293,333 GBP2022-12-31
Trade Creditors/Trade Payables
Current
757,881 GBP2023-12-31
2,402,428 GBP2022-12-31
Corporation Tax Payable
Current
584,000 GBP2022-12-31
Taxation/Social Security Payable
Current
566,180 GBP2023-12-31
758,519 GBP2022-12-31
Other Creditors
Current
564,283 GBP2023-12-31
1,038,563 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
2,171,082 GBP2023-12-31
1,848,324 GBP2022-12-31
Creditors
Current
4,059,426 GBP2023-12-31
6,925,167 GBP2022-12-31
Other Remaining Borrowings
Non-current
466,668 GBP2022-12-31
Other Creditors
Non-current
32,623 GBP2023-12-31
Creditors
Non-current
32,623 GBP2023-12-31
466,668 GBP2022-12-31
Total Borrowings
760,001 GBP2022-12-31
Net Deferred Tax Liability/Asset
716,587 GBP2023-12-31
197,000 GBP2022-12-31
153,000 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
519,587 GBP2023-01-01 ~ 2023-12-31
44,000 GBP2022-01-01 ~ 2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
360,000 shares2023-12-31
300,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
0.000012023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
3,366,780 GBP2023-12-31
3,836,448 GBP2022-12-31
Between one and five year
5,917,432 GBP2023-12-31
8,968,319 GBP2022-12-31
More than five year
93,612 GBP2023-12-31
301,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
9,377,824 GBP2023-12-31
13,105,767 GBP2022-12-31