Average Number of Employees
14032023-01-01 ~ 2023-12-31
14192022-01-01 ~ 2022-12-31
Profit/Loss
1,309,748 GBP2023-01-01 ~ 2023-12-31
354,162 GBP2022-01-01 ~ 2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
387,643 GBP2023-12-31
112,799 GBP2022-12-31
Turnover/Revenue
25,094,958 GBP2023-01-01 ~ 2023-12-31
31,941,329 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
8,361,064 GBP2023-01-01 ~ 2023-12-31
10,570,988 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
16,733,894 GBP2023-01-01 ~ 2023-12-31
21,370,341 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
15,260,557 GBP2023-01-01 ~ 2023-12-31
20,987,762 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,487,677 GBP2023-01-01 ~ 2023-12-31
502,579 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,388,884 GBP2023-01-01 ~ 2023-12-31
414,630 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
79,136 GBP2023-01-01 ~ 2023-12-31
60,468 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,309,748 GBP2023-01-01 ~ 2023-12-31
354,162 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-700,000 GBP2023-01-01 ~ 2023-12-31
-88,150 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
6,970,084 GBP2023-12-31
6,360,336 GBP2022-12-31
6,094,324 GBP2021-12-31
Intangible Assets
119,263 GBP2023-12-31
128,195 GBP2022-12-31
Property, Plant & Equipment
606,955 GBP2023-12-31
986,719 GBP2022-12-31
Fixed Assets
726,218 GBP2023-12-31
1,114,914 GBP2022-12-31
Total Inventories
106,013 GBP2023-12-31
108,113 GBP2022-12-31
Debtors
2,919,528 GBP2023-12-31
1,169,696 GBP2022-12-31
Cash at bank and in hand
5,835,769 GBP2023-12-31
7,198,890 GBP2022-12-31
Current Assets
8,861,310 GBP2023-12-31
8,476,699 GBP2022-12-31
Creditors
Amounts falling due within one year
3,004,987 GBP2023-12-31
3,277,391 GBP2022-12-31
Net Current Assets/Liabilities
5,856,323 GBP2023-12-31
5,199,308 GBP2022-12-31
Total Assets Less Current Liabilities
6,582,541 GBP2023-12-31
6,314,222 GBP2022-12-31
Creditors
Amounts falling due after one year
66,585 GBP2022-12-31
Net Assets/Liabilities
6,970,184 GBP2023-12-31
6,360,436 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
Equity
6,970,184 GBP2023-12-31
6,360,436 GBP2022-12-31
Property, Plant & Equipment - Depreciation Expense
503,627 GBP2023-01-01 ~ 2023-12-31
901,402 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
0.102023-01-01 ~ 2023-12-31
Furniture and fittings
0.122023-01-01 ~ 2023-12-31
Computers
0.102023-01-01 ~ 2023-12-31
Wages/Salaries
6,656,002 GBP2023-01-01 ~ 2023-12-31
8,782,916 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
-242,908 GBP2023-01-01 ~ 2023-12-31
-307,801 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
6,898,910 GBP2023-01-01 ~ 2023-12-31
9,090,717 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
63,394 GBP2023-01-01 ~ 2023-12-31
131,872 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
326,666 GBP2023-01-01 ~ 2023-12-31
78,780 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
All ordinary shares
700,000 GBP2023-01-01 ~ 2023-12-31
88,150 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
1,113,384 GBP2023-12-31
1,113,384 GBP2022-12-31
Other than goodwill
85,461 GBP2023-12-31
84,789 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
9,000 GBP2023-12-31
9,000 GBP2022-12-31
Intangible Assets - Gross Cost
1,399,720 GBP2023-12-31
1,399,048 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
1,113,384 GBP2023-12-31
1,113,384 GBP2022-12-31
Other than goodwill
32,362 GBP2023-12-31
30,258 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,280,457 GBP2023-12-31
1,270,853 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Other than goodwill
2,104 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
9,604 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Other than goodwill
53,099 GBP2023-12-31
54,531 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
9,000 GBP2023-12-31
9,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,753,869 GBP2023-12-31
2,671,549 GBP2022-12-31
Furniture and fittings
3,208,922 GBP2023-12-31
3,208,922 GBP2022-12-31
Computers
406,833 GBP2023-12-31
365,290 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
6,369,624 GBP2023-12-31
6,245,761 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,266,627 GBP2023-12-31
2,064,825 GBP2022-12-31
Furniture and fittings
3,154,029 GBP2023-12-31
2,902,243 GBP2022-12-31
Computers
342,013 GBP2023-12-31
291,974 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,762,669 GBP2023-12-31
5,259,042 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
201,802 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
251,786 GBP2023-01-01 ~ 2023-12-31
Computers
50,039 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
503,627 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
487,242 GBP2023-12-31
606,724 GBP2022-12-31
Furniture and fittings
54,893 GBP2023-12-31
306,679 GBP2022-12-31
Computers
64,820 GBP2023-12-31
73,316 GBP2022-12-31
Raw Materials
106,013 GBP2023-12-31
108,113 GBP2022-12-31
Prepayments/Accrued Income
114,570 GBP2023-12-31
65,197 GBP2022-12-31
Amounts owed by directors
585,237 GBP2023-12-31
324,258 GBP2022-12-31
Other Debtors
2,219,721 GBP2023-12-31
780,241 GBP2022-12-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
73,322 GBP2023-12-31
287,336 GBP2022-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
681,995 GBP2023-12-31
1,013,926 GBP2022-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
476,377 GBP2023-12-31
746,636 GBP2022-12-31
Corporation Tax Payable
Amounts falling due within one year
352,588 GBP2023-12-31
196,430 GBP2022-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
950,959 GBP2023-12-31
1,028,296 GBP2022-12-31
Bank Borrowings/Overdrafts
Amounts falling due after one year
66,585 GBP2022-12-31
Deferred Tax Liabilities
-387,643 GBP2023-12-31
-112,799 GBP2022-12-31
Par Value of Share
Class 1 ordinary share
1 shares2023-01-01 ~ 2023-12-31
Advances or credits given to directors
585,237 GBP2023-12-31
324,258 GBP2022-12-31
224,258 GBP2021-12-31
Advances or credits made to directors during the period
260,979 GBP2023-01-01 ~ 2023-12-31
100,000 GBP2022-01-01 ~ 2022-12-31