Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
13,754,273 GBP2023-01-01 ~ 2023-12-31
12,971,347 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-9,473,799 GBP2023-01-01 ~ 2023-12-31
-9,692,655 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
4,280,474 GBP2023-01-01 ~ 2023-12-31
3,278,692 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-3,109,931 GBP2023-01-01 ~ 2023-12-31
-2,426,526 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,170,543 GBP2023-01-01 ~ 2023-12-31
867,166 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,117,920 GBP2023-01-01 ~ 2023-12-31
866,110 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
850,006 GBP2023-01-01 ~ 2023-12-31
706,856 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
850,006 GBP2023-01-01 ~ 2023-12-31
706,856 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
1,226,151 GBP2023-12-31
1,395,149 GBP2022-12-31
Property, Plant & Equipment
233,349 GBP2023-12-31
192,551 GBP2022-12-31
Fixed Assets
1,459,500 GBP2023-12-31
1,587,700 GBP2022-12-31
Total Inventories
108,453 GBP2023-12-31
59,674 GBP2022-12-31
Debtors
3,299,202 GBP2023-12-31
3,896,157 GBP2022-12-31
Cash at bank and in hand
493,295 GBP2023-12-31
368,328 GBP2022-12-31
Current Assets
3,900,950 GBP2023-12-31
4,324,159 GBP2022-12-31
Net Current Assets/Liabilities
258,132 GBP2023-12-31
1,128,696 GBP2022-12-31
Total Assets Less Current Liabilities
1,717,632 GBP2023-12-31
2,716,396 GBP2022-12-31
Net Assets/Liabilities
620,981 GBP2023-12-31
581,397 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2021-12-31
Retained earnings (accumulated losses)
620,881 GBP2023-12-31
581,297 GBP2022-12-31
426,941 GBP2021-12-31
Equity
620,981 GBP2023-12-31
581,397 GBP2022-12-31
427,041 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-810,422 GBP2023-01-01 ~ 2023-12-31
-552,500 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-810,422 GBP2023-01-01 ~ 2023-12-31
-552,500 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
850,006 GBP2023-01-01 ~ 2023-12-31
706,856 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,242,799 GBP2023-01-01 ~ 2023-12-31
1,944,074 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
218,398 GBP2023-01-01 ~ 2023-12-31
203,806 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
45,780 GBP2023-01-01 ~ 2023-12-31
28,231 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,506,977 GBP2023-01-01 ~ 2023-12-31
2,176,111 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
552023-01-01 ~ 2023-12-31
492022-01-01 ~ 2022-12-31
Director Remuneration
28,250 GBP2023-01-01 ~ 2023-12-31
26,460 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
46,100 GBP2023-01-01 ~ 2023-12-31
41,049 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
10,000 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
242,741 GBP2023-01-01 ~ 2023-12-31
137,173 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
262,935 GBP2023-01-01 ~ 2023-12-31
164,561 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
25,173 GBP2023-01-01 ~ 2023-12-31
23,746 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
135,300 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
1,554,681 GBP2022-12-31
Intangible Assets - Gross Cost
1,689,981 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
37,207 GBP2023-12-31
23,678 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
426,623 GBP2023-12-31
271,154 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
463,830 GBP2023-12-31
294,832 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
13,529 GBP2023-01-01 ~ 2023-12-31
Patents/Trademarks/Licences/Concessions
155,469 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
168,998 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Net goodwill
98,093 GBP2023-12-31
111,622 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
1,128,058 GBP2023-12-31
1,283,527 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
129,032 GBP2023-12-31
122,532 GBP2022-12-31
Furniture and fittings
65,129 GBP2023-12-31
41,941 GBP2022-12-31
Motor vehicles
192,744 GBP2023-12-31
135,374 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
386,905 GBP2023-12-31
299,847 GBP2022-12-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-13,326 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-61,770 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-75,096 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
77,235 GBP2023-12-31
58,646 GBP2022-12-31
Furniture and fittings
25,693 GBP2023-12-31
21,249 GBP2022-12-31
Motor vehicles
50,628 GBP2023-12-31
27,401 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
153,556 GBP2023-12-31
107,296 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
18,589 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
16,371 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
38,203 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
73,163 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-11,927 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-14,976 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-26,903 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
51,797 GBP2023-12-31
63,886 GBP2022-12-31
Furniture and fittings
39,436 GBP2023-12-31
20,692 GBP2022-12-31
Motor vehicles
142,116 GBP2023-12-31
107,973 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
27,063 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
63,541 GBP2023-12-31
71,891 GBP2022-12-31
Finished Goods
108,453 GBP2023-12-31
59,674 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
236,072 GBP2023-12-31
152,987 GBP2022-12-31
Other Debtors
Current
317,540 GBP2023-12-31
136,648 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
85,422 GBP2023-12-31
123,454 GBP2022-12-31
Prepayments/Accrued Income
Current
103,143 GBP2023-12-31
77,991 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
3,299,202 GBP2023-12-31
3,896,157 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
29,276 GBP2023-12-31
21,160 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,774,643 GBP2023-12-31
1,950,907 GBP2022-12-31
Corporation Tax Payable
Current
207,494 GBP2023-12-31
137,173 GBP2022-12-31
Other Taxation & Social Security Payable
Current
115,367 GBP2023-12-31
108,878 GBP2022-12-31
Other Creditors
Current
162,470 GBP2023-12-31
8,593 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,035,662 GBP2023-12-31
733,237 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
30,724 GBP2023-12-31
40,178 GBP2022-12-31
Amounts owed to group undertakings
Non-current
1,017,008 GBP2023-12-31
1,921,422 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
30,724 GBP2023-12-31
40,178 GBP2022-12-31
hire purchase agreements
60,000 GBP2023-12-31
61,338 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
56,000 GBP2023-12-31
56,000 GBP2022-12-31
Between one and five year
88,667 GBP2023-12-31
144,667 GBP2022-12-31
All periods
144,667 GBP2023-12-31
200,667 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
48,919 GBP2023-12-31
23,746 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
850,006 GBP2023-01-01 ~ 2023-12-31