Cost of Sales
-3,430,628 GBP2023-01-01 ~ 2023-12-31
-3,772,083 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,083,556 GBP2023-01-01 ~ 2023-12-31
-1,800,779 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
7,520 GBP2023-01-01 ~ 2023-12-31
3,315 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,613,194 GBP2023-01-01 ~ 2023-12-31
2,365,972 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,236,626 GBP2023-01-01 ~ 2023-12-31
1,922,776 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
4,782,058 GBP2023-12-31
4,795,398 GBP2022-12-31
4,122,622 GBP2021-12-31
Dividends Paid
-1,249,966 GBP2023-01-01 ~ 2023-12-31
Retained earnings (accumulated losses)
-1,250,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
2,444,026 GBP2023-12-31
2,415,625 GBP2022-12-31
Debtors
1,136,174 GBP2023-12-31
1,398,086 GBP2022-12-31
Cash at bank and in hand
2,081,909 GBP2023-12-31
1,850,461 GBP2022-12-31
Current Assets
3,218,083 GBP2023-12-31
3,248,547 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-684,303 GBP2023-12-31
-683,973 GBP2022-12-31
Net Current Assets/Liabilities
2,533,780 GBP2023-12-31
2,564,574 GBP2022-12-31
Total Assets Less Current Liabilities
4,977,806 GBP2023-12-31
4,980,199 GBP2022-12-31
Net Assets/Liabilities
4,872,058 GBP2023-12-31
4,885,398 GBP2022-12-31
Equity
Called up share capital
90,000 GBP2023-12-31
90,000 GBP2022-12-31
Equity
4,872,058 GBP2023-12-31
4,885,398 GBP2022-12-31
Audit Fees/Expenses
22,600 GBP2023-01-01 ~ 2023-12-31
20,500 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
752023-01-01 ~ 2023-12-31
782022-01-01 ~ 2022-12-31
Wages/Salaries
3,723,210 GBP2023-01-01 ~ 2023-12-31
3,874,699 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
309,745 GBP2023-01-01 ~ 2023-12-31
248,546 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
4,460,747 GBP2023-01-01 ~ 2023-12-31
4,567,742 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
280,933 GBP2023-01-01 ~ 2023-12-31
313,306 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
10,947 GBP2023-01-01 ~ 2023-12-31
-6,187 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
2,188,126 GBP2023-12-31
2,133,092 GBP2022-12-31
Plant and equipment
466,292 GBP2023-12-31
448,377 GBP2022-12-31
Furniture and fittings
257,295 GBP2023-12-31
255,374 GBP2022-12-31
Motor vehicles
430,454 GBP2023-12-31
373,174 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,342,167 GBP2023-12-31
3,210,017 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-1,273 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-118,003 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-119,276 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
100,218 GBP2023-12-31
56,667 GBP2022-12-31
Plant and equipment
398,224 GBP2023-12-31
356,914 GBP2022-12-31
Furniture and fittings
205,882 GBP2023-12-31
182,986 GBP2022-12-31
Motor vehicles
193,817 GBP2023-12-31
197,825 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
898,141 GBP2023-12-31
794,392 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
43,551 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
42,583 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
22,896 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
100,679 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
209,709 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-1,273 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-104,687 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-105,960 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
2,087,908 GBP2023-12-31
2,076,425 GBP2022-12-31
Plant and equipment
68,068 GBP2023-12-31
91,463 GBP2022-12-31
Furniture and fittings
51,413 GBP2023-12-31
72,388 GBP2022-12-31
Motor vehicles
236,637 GBP2023-12-31
175,349 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
916,748 GBP2023-12-31
1,154,582 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
0 GBP2023-12-31
19,916 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
0 GBP2023-12-31
30,000 GBP2022-12-31
Other Debtors
Current
121,910 GBP2023-12-31
130,584 GBP2022-12-31
Prepayments/Accrued Income
Current
97,516 GBP2023-12-31
63,004 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
1,136,174 GBP2023-12-31
1,398,086 GBP2022-12-31
Trade Creditors/Trade Payables
Current
36,245 GBP2023-12-31
166,948 GBP2022-12-31
Corporation Tax Payable
Current
15,847 GBP2023-12-31
0 GBP2022-12-31
Other Taxation & Social Security Payable
Current
415,016 GBP2023-12-31
373,896 GBP2022-12-31
Other Creditors
Current
80 GBP2023-12-31
14,684 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
217,115 GBP2023-12-31
128,445 GBP2022-12-31
Creditors
Current
684,303 GBP2023-12-31
683,973 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
82,193 GBP2023-12-31
73,762 GBP2022-12-31
Between two and five year
73,815 GBP2023-12-31
86,021 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
156,008 GBP2023-12-31
159,783 GBP2022-12-31