Turnover/Revenue
9,710,547 GBP2023-01-01 ~ 2023-12-31
8,718,305 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-5,172,084 GBP2023-01-01 ~ 2023-12-31
-5,164,214 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
4,538,463 GBP2023-01-01 ~ 2023-12-31
3,677,434 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-4,083,921 GBP2023-01-01 ~ 2023-12-31
-4,629,395 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
5,026,764 GBP2023-01-01 ~ 2023-12-31
-1,644,354 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
81,566 GBP2023-01-01 ~ 2023-12-31
2,453,442 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
5,026,938 GBP2023-01-01 ~ 2023-12-31
756,188 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
4,795,991 GBP2023-01-01 ~ 2023-12-31
1,081,878 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
727,855 GBP2023-12-31
860,717 GBP2022-12-31
Property, Plant & Equipment
4,064,105 GBP2023-12-31
4,221,886 GBP2022-12-31
Fixed Assets - Investments
8,787,601 GBP2022-12-31
Fixed Assets
4,791,960 GBP2023-12-31
13,870,204 GBP2022-12-31
Total Inventories
83,477 GBP2023-12-31
72,989 GBP2022-12-31
Cash at bank and in hand
895,260 GBP2023-12-31
84,981 GBP2022-12-31
Current Assets
16,847,626 GBP2023-12-31
5,036,999 GBP2022-12-31
Net Current Assets/Liabilities
13,985,257 GBP2023-12-31
1,104,164 GBP2022-12-31
Total Assets Less Current Liabilities
18,777,217 GBP2023-12-31
14,974,368 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
1,978,411 GBP2023-12-31
2,362,741 GBP2022-12-31
Equity
Called up share capital
14 GBP2023-12-31
14 GBP2022-12-31
14 GBP2021-12-31
Retained earnings (accumulated losses)
16,722,981 GBP2023-12-31
11,926,990 GBP2022-12-31
10,845,112 GBP2021-12-31
Equity
16,722,995 GBP2023-12-31
11,927,004 GBP2022-12-31
10,845,126 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
4,795,991 GBP2023-01-01 ~ 2023-12-31
1,081,878 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
467,610 GBP2023-01-01 ~ 2023-12-31
518,075 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,092,732 GBP2023-01-01 ~ 2023-12-31
2,201,310 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
184,420 GBP2023-01-01 ~ 2023-12-31
166,369 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,320,045 GBP2023-01-01 ~ 2023-12-31
2,405,282 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
882023-01-01 ~ 2023-12-31
1012022-01-01 ~ 2022-12-31
Audit Fees/Expenses
15,000 GBP2023-01-01 ~ 2023-12-31
14,500 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
231,476 GBP2023-01-01 ~ 2023-12-31
-252,220 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
1,181,330 GBP2023-01-01 ~ 2023-12-31
143,676 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
1,328,620 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
600,765 GBP2023-12-31
467,903 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
132,862 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
727,855 GBP2023-12-31
860,717 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
3,694,916 GBP2023-12-31
3,597,032 GBP2022-12-31
Tools/Equipment for furniture and fittings
1,399,132 GBP2023-12-31
1,276,013 GBP2022-12-31
Motor vehicles
1,434,761 GBP2023-12-31
1,379,761 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
6,528,809 GBP2023-12-31
6,252,806 GBP2022-12-31
Property, Plant & Equipment - Disposals
Land and buildings
-38,081 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-24,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-62,081 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
578,825 GBP2023-12-31
448,732 GBP2022-12-31
Tools/Equipment for furniture and fittings
1,002,497 GBP2023-12-31
841,315 GBP2022-12-31
Motor vehicles
883,382 GBP2023-12-31
740,873 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,464,704 GBP2023-12-31
2,030,920 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
142,025 GBP2023-01-01 ~ 2023-12-31
Tools/Equipment for furniture and fittings
161,182 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
164,403 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
467,610 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Land and buildings
-11,932 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-21,894 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-33,826 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
3,116,091 GBP2023-12-31
3,148,300 GBP2022-12-31
Tools/Equipment for furniture and fittings
396,635 GBP2023-12-31
434,698 GBP2022-12-31
Motor vehicles
551,379 GBP2023-12-31
638,888 GBP2022-12-31
Investments in Subsidiaries
8,787,601 GBP2022-12-31
Cost valuation
8,787,601 GBP2022-12-31
Raw materials and consumables
83,477 GBP2023-12-31
72,989 GBP2022-12-31
Trade Debtors/Trade Receivables
293,686 GBP2023-12-31
226,717 GBP2022-12-31
Amounts Owed By Related Parties
13,410,479 GBP2023-12-31
2,367,221 GBP2022-12-31
Other Debtors
259,353 GBP2023-12-31
155,068 GBP2022-12-31
Prepayments
318,934 GBP2023-12-31
312,110 GBP2022-12-31
Debtors
Current
15,868,889 GBP2023-12-31
4,879,029 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
185,550 GBP2023-12-31
1,065,734 GBP2022-12-31
Trade Creditors/Trade Payables
850,758 GBP2023-12-31
887,590 GBP2022-12-31
Amounts Owed to Related Parties
713,393 GBP2023-12-31
858,241 GBP2022-12-31
Taxation/Social Security Payable
159,642 GBP2023-12-31
163,217 GBP2022-12-31
Other Creditors
477,487 GBP2023-12-31
395,785 GBP2022-12-31
Total Borrowings
Non-current, Amounts falling due after one year
392,487 GBP2023-12-31
451,408 GBP2022-12-31
Bank Overdrafts
Current
796,201 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
133,970 GBP2023-12-31
169,533 GBP2022-12-31
Other Remaining Borrowings
Current
51,580 GBP2023-12-31
100,000 GBP2022-12-31
Total Borrowings
Current
185,550 GBP2023-12-31
1,065,734 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
392,487 GBP2023-12-31
451,408 GBP2022-12-31
Par Value of Share
Class 2 ordinary share
0.102023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
100 shares2023-12-31
100 shares2022-12-31
Number of Shares Issued (Fully Paid)
104 shares2023-12-31
104 shares2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
670,942 GBP2023-12-31
691,489 GBP2022-12-31
Between two and five year
2,297,562 GBP2023-12-31
2,253,818 GBP2022-12-31
More than five year
1,127,148 GBP2023-12-31
1,089,074 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
4,095,652 GBP2023-12-31
4,034,381 GBP2022-12-31