Cost of Sales
-19,483,285 GBP2023-01-01 ~ 2023-12-31
-16,065,455 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,507,612 GBP2023-01-01 ~ 2023-12-31
-1,637,705 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
4,609 GBP2023-01-01 ~ 2023-12-31
278 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,078,537 GBP2023-01-01 ~ 2023-12-31
513,243 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
819,241 GBP2023-01-01 ~ 2023-12-31
433,269 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
320,538 GBP2023-12-31
187,399 GBP2022-12-31
Debtors
4,358,018 GBP2023-12-31
3,895,391 GBP2022-12-31
Cash at bank and in hand
1,894,080 GBP2023-12-31
1,135,963 GBP2022-12-31
Current Assets
6,359,585 GBP2023-12-31
5,217,998 GBP2022-12-31
Net Current Assets/Liabilities
1,454,119 GBP2023-12-31
893,712 GBP2022-12-31
Total Assets Less Current Liabilities
1,774,657 GBP2023-12-31
1,081,111 GBP2022-12-31
Creditors
Non-current
-96,698 GBP2023-12-31
-34,071 GBP2022-12-31
Net Assets/Liabilities
1,631,069 GBP2023-12-31
1,047,040 GBP2022-12-31
Equity
Called up share capital
21,000 GBP2023-12-31
21,000 GBP2022-12-31
21,000 GBP2021-12-31
Share premium
53,569 GBP2023-12-31
53,569 GBP2022-12-31
53,569 GBP2021-12-31
Capital redemption reserve
19,000 GBP2023-12-31
19,000 GBP2022-12-31
19,000 GBP2021-12-31
Retained earnings (accumulated losses)
1,537,500 GBP2023-12-31
953,471 GBP2022-12-31
696,612 GBP2021-12-31
Equity
1,631,069 GBP2023-12-31
1,047,040 GBP2022-12-31
790,181 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
819,241 GBP2023-01-01 ~ 2023-12-31
433,269 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-176,410 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-235,212 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
15,205 GBP2023-01-01 ~ 2023-12-31
14,330 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
502023-01-01 ~ 2023-12-31
482022-01-01 ~ 2022-12-31
Wages/Salaries
2,106,901 GBP2023-01-01 ~ 2023-12-31
1,986,497 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
113,993 GBP2023-01-01 ~ 2023-12-31
136,071 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,435,761 GBP2023-01-01 ~ 2023-12-31
2,334,026 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
389,476 GBP2023-01-01 ~ 2023-12-31
314,276 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
63,160 GBP2023-01-01 ~ 2023-12-31
-49,308 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
58,987 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
58,987 GBP2022-12-31
Intangible Assets
Goodwill
0 GBP2023-12-31
0 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
38,300 GBP2023-12-31
36,709 GBP2022-12-31
Furniture and fittings
184,228 GBP2023-12-31
179,608 GBP2022-12-31
Motor vehicles
530,664 GBP2023-12-31
335,934 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
753,192 GBP2023-12-31
552,251 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-32,950 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-32,950 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
36,709 GBP2023-12-31
36,709 GBP2022-12-31
Furniture and fittings
159,456 GBP2023-12-31
146,678 GBP2022-12-31
Motor vehicles
236,489 GBP2023-12-31
181,465 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
432,654 GBP2023-12-31
364,852 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
0 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
12,778 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
82,224 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
95,002 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-27,200 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-27,200 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
1,591 GBP2023-12-31
0 GBP2022-12-31
Furniture and fittings
24,772 GBP2023-12-31
32,930 GBP2022-12-31
Motor vehicles
294,175 GBP2023-12-31
154,469 GBP2022-12-31
Finished Goods/Goods for Resale
3,000 GBP2023-12-31
3,000 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,181,115 GBP2023-12-31
2,887,245 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
529,617 GBP2023-12-31
638,285 GBP2022-12-31
Prepayments/Accrued Income
Current
38,295 GBP2023-12-31
33,212 GBP2022-12-31
Debtors
Non-current
497,089 GBP2023-12-31
259,961 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
31,667 GBP2023-12-31
41,667 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
49,111 GBP2023-12-31
24,851 GBP2022-12-31
Trade Creditors/Trade Payables
Current
3,784,241 GBP2023-12-31
3,315,954 GBP2022-12-31
Corporation Tax Payable
Current
196,137 GBP2023-12-31
130,050 GBP2022-12-31
Other Taxation & Social Security Payable
Current
680,349 GBP2023-12-31
449,600 GBP2022-12-31
Other Creditors
Current
124,387 GBP2023-12-31
68,282 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
39,574 GBP2023-12-31
293,882 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
96,698 GBP2023-12-31
34,071 GBP2022-12-31
Bank Borrowings
31,667 GBP2023-12-31
41,667 GBP2022-12-31
Total Borrowings
Current
31,667 GBP2023-12-31
41,667 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
49,110 GBP2023-12-31
24,851 GBP2022-12-31
Minimum gross finance lease payments owing
145,809 GBP2023-12-31
58,922 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
83,270 GBP2023-12-31
95,728 GBP2022-12-31
Between two and five year
143,280 GBP2023-12-31
228,557 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
226,550 GBP2023-12-31
324,285 GBP2022-12-31