Cost of Sales
-11,057,868 GBP2024-01-01 ~ 2024-12-31
-9,671,939 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-4,663,292 GBP2024-01-01 ~ 2024-12-31
-4,077,463 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
36,442 GBP2024-01-01 ~ 2024-12-31
26,989 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
431,889 GBP2024-01-01 ~ 2024-12-31
423,735 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
335,545 GBP2024-01-01 ~ 2024-12-31
323,517 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Other
0 GBP2024-12-31
845 GBP2023-12-31
Property, Plant & Equipment
683,445 GBP2024-12-31
655,925 GBP2023-12-31
Fixed Assets - Investments
840 GBP2024-12-31
840 GBP2023-12-31
Fixed Assets
684,285 GBP2024-12-31
657,610 GBP2023-12-31
Debtors
2,223,308 GBP2024-12-31
1,899,136 GBP2023-12-31
Cash at bank and in hand
802,239 GBP2024-12-31
829,138 GBP2023-12-31
Current Assets
4,455,790 GBP2024-12-31
4,117,003 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-1,727,053 GBP2024-12-31
Net Current Assets/Liabilities
2,728,737 GBP2024-12-31
2,566,094 GBP2023-12-31
Total Assets Less Current Liabilities
3,413,022 GBP2024-12-31
3,223,704 GBP2023-12-31
Net Assets/Liabilities
3,288,829 GBP2024-12-31
3,105,142 GBP2023-12-31
Equity
Called up share capital
23,022 GBP2024-12-31
23,022 GBP2023-12-31
23,022 GBP2022-12-31
Share premium
4,800 GBP2024-12-31
4,800 GBP2023-12-31
4,800 GBP2022-12-31
Capital redemption reserve
1,378 GBP2024-12-31
1,378 GBP2023-12-31
1,378 GBP2022-12-31
Retained earnings (accumulated losses)
3,259,629 GBP2024-12-31
3,075,942 GBP2023-12-31
2,752,425 GBP2022-12-31
Equity
3,288,829 GBP2024-12-31
3,105,142 GBP2023-12-31
2,781,625 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
335,545 GBP2024-01-01 ~ 2024-12-31
323,517 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-151,858 GBP2024-01-01 ~ 2024-12-31
Average Number of Employees
532024-01-01 ~ 2024-12-31
502023-01-01 ~ 2023-12-31
Wages/Salaries
2,478,433 GBP2024-01-01 ~ 2024-12-31
2,194,081 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
85,381 GBP2024-01-01 ~ 2024-12-31
77,199 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,807,429 GBP2024-01-01 ~ 2024-12-31
2,487,513 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
518,278 GBP2024-01-01 ~ 2024-12-31
526,893 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
12,300 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
5,631 GBP2024-01-01 ~ 2024-12-31
26,321 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Computer software
50,816 GBP2023-12-31
Intangible Assets - Gross Cost
100,954 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
100,954 GBP2024-12-31
100,109 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
845 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
0 GBP2024-12-31
845 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
310,545 GBP2024-12-31
310,545 GBP2023-12-31
Furniture and fittings
771,837 GBP2024-12-31
686,479 GBP2023-12-31
Motor vehicles
764,922 GBP2024-12-31
722,773 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,847,304 GBP2024-12-31
1,719,797 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-12,000 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-40,490 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-52,490 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
278,166 GBP2024-12-31
272,769 GBP2023-12-31
Furniture and fittings
351,401 GBP2024-12-31
318,777 GBP2023-12-31
Motor vehicles
534,292 GBP2024-12-31
472,326 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,163,859 GBP2024-12-31
1,063,872 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
5,397 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
44,624 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
97,057 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
147,078 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-12,000 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-35,091 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-47,091 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
32,379 GBP2024-12-31
37,776 GBP2023-12-31
Furniture and fittings
420,436 GBP2024-12-31
367,702 GBP2023-12-31
Motor vehicles
230,630 GBP2024-12-31
250,447 GBP2023-12-31
Finished Goods/Goods for Resale
1,430,243 GBP2024-12-31
1,388,729 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,712,509 GBP2024-12-31
1,442,564 GBP2023-12-31
Other Debtors
Current
371,742 GBP2024-12-31
344,111 GBP2023-12-31
Prepayments/Accrued Income
Current
139,057 GBP2024-12-31
112,461 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
2,223,308 GBP2024-12-31
Amounts falling due within one year, Current
1,899,136 GBP2023-12-31
Trade Creditors/Trade Payables
Current
916,892 GBP2024-12-31
759,417 GBP2023-12-31
Amounts owed to group undertakings
Current
58,464 GBP2024-12-31
44,963 GBP2023-12-31
Corporation Tax Payable
Current
90,307 GBP2024-12-31
73,718 GBP2023-12-31
Other Taxation & Social Security Payable
Current
491,333 GBP2024-12-31
471,842 GBP2023-12-31
Other Creditors
Current
16,773 GBP2024-12-31
52,084 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
153,284 GBP2024-12-31
148,885 GBP2023-12-31
Creditors
Current
1,727,053 GBP2024-12-31
1,550,909 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
23,022 shares2024-12-31
23,022 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
223,211 GBP2024-12-31
223,211 GBP2023-12-31
Between two and five year
617,282 GBP2024-12-31
752,398 GBP2023-12-31
More than five year
70,141 GBP2024-12-31
152,038 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
910,634 GBP2024-12-31
1,127,647 GBP2023-12-31