Average Number of Employees
1482023-01-01 ~ 2023-12-31
1352022-01-01 ~ 2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
36,934 GBP2023-12-31
19,742 GBP2022-12-31
Turnover/Revenue
22,012,492 GBP2023-01-01 ~ 2023-12-31
17,921,197 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-9,431,765 GBP2023-01-01 ~ 2023-12-31
-7,638,854 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
12,580,727 GBP2023-01-01 ~ 2023-12-31
10,282,343 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-9,300,998 GBP2023-01-01 ~ 2023-12-31
-7,932,714 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
3,293,918 GBP2023-01-01 ~ 2023-12-31
2,349,629 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
22,676 GBP2023-01-01 ~ 2023-12-31
4,826 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-8,959 GBP2023-01-01 ~ 2023-12-31
-14,410 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
3,307,635 GBP2023-01-01 ~ 2023-12-31
2,340,045 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
2,505,036 GBP2023-01-01 ~ 2023-12-31
2,056,207 GBP2022-01-01 ~ 2022-12-31
Retained earnings (accumulated losses)
2,505,036 GBP2023-01-01 ~ 2023-12-31
2,056,207 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,279,000 GBP2023-01-01 ~ 2023-12-31
-2,321,375 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
2,763,635 GBP2023-12-31
2,537,599 GBP2022-12-31
2,802,767 GBP2021-12-31
Property, Plant & Equipment
155,341 GBP2023-12-31
89,785 GBP2022-12-31
Debtors
6,066,120 GBP2023-12-31
5,317,293 GBP2022-12-31
Cash at bank and in hand
1,845,210 GBP2023-12-31
1,287,467 GBP2022-12-31
Current Assets
7,911,330 GBP2023-12-31
6,604,760 GBP2022-12-31
Net Current Assets/Liabilities
2,684,348 GBP2023-12-31
2,506,676 GBP2022-12-31
Total Assets Less Current Liabilities
2,839,689 GBP2023-12-31
2,596,461 GBP2022-12-31
Net Assets/Liabilities
2,802,755 GBP2023-12-31
2,576,719 GBP2022-12-31
Equity
Called up share capital
29,340 GBP2023-12-31
29,340 GBP2022-12-31
Capital redemption reserve
9,780 GBP2023-12-31
9,780 GBP2022-12-31
Equity
2,802,755 GBP2023-12-31
2,576,719 GBP2022-12-31
Property, Plant & Equipment - Depreciation rate used
Furniture and fittings
0.202023-01-01 ~ 2023-12-31
Motor vehicles
0.202023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
79,335 GBP2023-01-01 ~ 2023-12-31
53,261 GBP2022-01-01 ~ 2022-12-31
Average number of employees in administration and support functions
62023-01-01 ~ 2023-12-31
62022-01-01 ~ 2022-12-31
Wages/Salaries
6,200,892 GBP2023-01-01 ~ 2023-12-31
5,361,336 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
653,554 GBP2023-01-01 ~ 2023-12-31
579,693 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
312,809 GBP2023-01-01 ~ 2023-12-31
275,818 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
7,167,255 GBP2023-01-01 ~ 2023-12-31
6,216,847 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
687,782 GBP2023-01-01 ~ 2023-12-31
633,998 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
16,156 GBP2023-01-01 ~ 2023-12-31
-1,112 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
777,956 GBP2023-01-01 ~ 2023-12-31
444,609 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
All ordinary shares
2,279,000 GBP2023-01-01 ~ 2023-12-31
2,321,375 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
639,054 GBP2023-12-31
584,237 GBP2022-12-31
Motor vehicles
56,219 GBP2023-12-31
52,010 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,496,411 GBP2023-12-31
1,362,195 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-10,675 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-10,675 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
575,446 GBP2023-12-31
562,698 GBP2022-12-31
Motor vehicles
28,614 GBP2023-12-31
31,478 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,341,070 GBP2023-12-31
1,272,410 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
12,748 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
7,811 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
79,335 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-10,675 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-10,675 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Furniture and fittings
63,608 GBP2023-12-31
21,539 GBP2022-12-31
Motor vehicles
27,605 GBP2023-12-31
20,532 GBP2022-12-31
Trade Debtors/Trade Receivables
3,418,261 GBP2023-12-31
2,955,697 GBP2022-12-31
Prepayments/Accrued Income
278,964 GBP2023-12-31
977,556 GBP2022-12-31
Other Debtors
1,967,610 GBP2023-12-31
1,159,323 GBP2022-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
2,038,435 GBP2023-12-31
1,623,120 GBP2022-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
1,456,649 GBP2023-12-31
1,159,419 GBP2022-12-31
Corporation Tax Payable
Amounts falling due within one year
546,144 GBP2023-12-31
165,576 GBP2022-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
1,131,265 GBP2023-12-31
894,615 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
212,800 GBP2022-12-31
Other Creditors
Amounts falling due within one year
54,489 GBP2023-12-31
42,554 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
212,800 GBP2022-12-31
Deferred Tax Liabilities
36,934 GBP2023-12-31
19,742 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
29,340 shares2023-12-31
29,340 shares2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
123,650 GBP2023-12-31
64,000 GBP2022-12-31
Between one and five year
380,580 GBP2023-12-31
256,000 GBP2022-12-31
More than five year
118,000 GBP2023-12-31
182,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
622,230 GBP2023-12-31
502,000 GBP2022-12-31