Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
20,762,641 GBP2023-01-01 ~ 2023-12-31
17,587,735 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
17,475,732 GBP2023-01-01 ~ 2023-12-31
15,148,568 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
3,286,909 GBP2023-01-01 ~ 2023-12-31
2,439,167 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
2,131,117 GBP2023-01-01 ~ 2023-12-31
2,159,356 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,155,792 GBP2023-01-01 ~ 2023-12-31
404,156 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
32,200 GBP2023-01-01 ~ 2023-12-31
6,424 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
81,353 GBP2023-01-01 ~ 2023-12-31
61,351 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,106,639 GBP2023-01-01 ~ 2023-12-31
349,229 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
259,838 GBP2023-01-01 ~ 2023-12-31
75,204 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
846,801 GBP2023-01-01 ~ 2023-12-31
274,025 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
846,801 GBP2023-01-01 ~ 2023-12-31
274,025 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
312,852 GBP2023-12-31
201,072 GBP2022-12-31
Fixed Assets
312,852 GBP2023-12-31
201,072 GBP2022-12-31
Total Inventories
13,141 GBP2023-12-31
11,712 GBP2022-12-31
Debtors
4,218,920 GBP2023-12-31
4,578,198 GBP2022-12-31
Cash at bank and in hand
2,040,560 GBP2023-12-31
2,052,201 GBP2022-12-31
Current Assets
6,272,621 GBP2023-12-31
6,642,111 GBP2022-12-31
Creditors
Current
5,907,044 GBP2023-12-31
6,148,218 GBP2022-12-31
Net Current Assets/Liabilities
365,577 GBP2023-12-31
493,893 GBP2022-12-31
Total Assets Less Current Liabilities
678,429 GBP2023-12-31
694,965 GBP2022-12-31
Creditors
Non-current
-392,083 GBP2022-12-31
Net Assets/Liabilities
604,944 GBP2023-12-31
258,143 GBP2022-12-31
Equity
Called up share capital
10,000 GBP2023-12-31
10,000 GBP2022-12-31
10,000 GBP2021-12-31
Retained earnings (accumulated losses)
594,944 GBP2023-12-31
248,143 GBP2022-12-31
176,118 GBP2021-12-31
Equity
604,944 GBP2023-12-31
258,143 GBP2022-12-31
186,118 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-500,000 GBP2023-01-01 ~ 2023-12-31
-202,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-500,000 GBP2023-01-01 ~ 2023-12-31
-202,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
846,801 GBP2023-01-01 ~ 2023-12-31
274,025 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
3,631,636 GBP2023-01-01 ~ 2023-12-31
3,223,929 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
411,631 GBP2023-01-01 ~ 2023-12-31
425,414 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
109,881 GBP2023-01-01 ~ 2023-12-31
48,127 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
4,153,148 GBP2023-01-01 ~ 2023-12-31
3,697,470 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
672023-01-01 ~ 2023-12-31
692022-01-01 ~ 2022-12-31
Director Remuneration
339,989 GBP2023-01-01 ~ 2023-12-31
394,854 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
64,688 GBP2023-01-01 ~ 2023-12-31
48,607 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
17,193 GBP2023-01-01 ~ 2023-12-31
14,000 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
231,092 GBP2023-01-01 ~ 2023-12-31
57,127 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
260,281 GBP2023-01-01 ~ 2023-12-31
66,354 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
50,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
50,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
502,924 GBP2023-12-31
453,790 GBP2022-12-31
Motor vehicles
270,791 GBP2023-12-31
143,457 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
773,715 GBP2023-12-31
597,247 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
368,567 GBP2023-12-31
320,215 GBP2022-12-31
Motor vehicles
92,296 GBP2023-12-31
75,960 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
460,863 GBP2023-12-31
396,175 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
48,352 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
16,336 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
64,688 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Furniture and fittings
134,357 GBP2023-12-31
133,575 GBP2022-12-31
Motor vehicles
178,495 GBP2023-12-31
67,497 GBP2022-12-31
Merchandise
13,141 GBP2023-12-31
11,712 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,946,880 GBP2023-12-31
3,818,839 GBP2022-12-31
Other Debtors
Current
60,662 GBP2023-12-31
60,162 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
35,566 GBP2023-12-31
951 GBP2022-12-31
Prepayments/Accrued Income
Current
860,625 GBP2023-12-31
676,664 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
4,218,920 GBP2023-12-31
4,578,198 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
135,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,067,217 GBP2023-12-31
3,553,933 GBP2022-12-31
Amounts owed to group undertakings
Current
1,708,275 GBP2023-12-31
1,219,908 GBP2022-12-31
Corporation Tax Payable
Current
231,092 GBP2023-12-31
56,675 GBP2022-12-31
Other Taxation & Social Security Payable
Current
127,147 GBP2023-12-31
115,005 GBP2022-12-31
Other Creditors
Current
382,292 GBP2023-12-31
403,646 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,391,021 GBP2023-12-31
487,710 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
392,083 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
135,000 GBP2022-12-31
Non-current, Between one and two years
135,000 GBP2022-12-31
Non-current, Between two and five year
257,083 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
44,500 GBP2023-12-31
44,500 GBP2022-12-31
Between one and five year
44,500 GBP2023-12-31
89,000 GBP2022-12-31
All periods
89,000 GBP2023-12-31
133,500 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
73,485 GBP2023-12-31
44,739 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
846,801 GBP2023-01-01 ~ 2023-12-31