Average Number of Employees
492024-01-01 ~ 2024-12-31
472023-01-01 ~ 2023-12-31
Turnover/Revenue
34,507,111 GBP2024-01-01 ~ 2024-12-31
29,986,726 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-26,687,793 GBP2024-01-01 ~ 2024-12-31
-23,501,908 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
7,819,318 GBP2024-01-01 ~ 2024-12-31
6,484,818 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,977,240 GBP2024-01-01 ~ 2024-12-31
-2,244,052 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
5,012,578 GBP2024-01-01 ~ 2024-12-31
4,411,266 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
420,960 GBP2024-01-01 ~ 2024-12-31
527,872 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
5,433,538 GBP2024-01-01 ~ 2024-12-31
5,336,334 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
4,051,601 GBP2024-01-01 ~ 2024-12-31
4,079,342 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
375,415 GBP2024-12-31
334,131 GBP2023-12-31
Property, Plant & Equipment
3,739,403 GBP2024-12-31
2,808,259 GBP2023-12-31
Fixed Assets - Investments
1,462,878 GBP2024-12-31
1,462,878 GBP2023-12-31
Fixed Assets
5,577,696 GBP2024-12-31
4,605,268 GBP2023-12-31
Debtors
Current
15,504,407 GBP2024-12-31
21,484,149 GBP2023-12-31
Cash at bank and in hand
9,793,435 GBP2024-12-31
11,565,923 GBP2023-12-31
Current Assets
25,297,842 GBP2024-12-31
33,050,072 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-7,907,986 GBP2024-12-31
-8,836,245 GBP2023-12-31
Net Current Assets/Liabilities
17,389,856 GBP2024-12-31
24,213,827 GBP2023-12-31
Total Assets Less Current Liabilities
22,967,552 GBP2024-12-31
28,819,095 GBP2023-12-31
Net Assets/Liabilities
22,834,018 GBP2024-12-31
28,782,417 GBP2023-12-31
Equity
Called up share capital
25,184 GBP2024-12-31
25,184 GBP2023-12-31
25,184 GBP2023-01-01
Share premium
68,773 GBP2024-12-31
68,773 GBP2023-12-31
68,773 GBP2023-01-01
Other miscellaneous reserve
5,000 GBP2024-12-31
5,000 GBP2023-12-31
5,000 GBP2023-01-01
Retained earnings (accumulated losses)
22,735,061 GBP2024-12-31
28,683,460 GBP2023-12-31
24,604,118 GBP2023-01-01
Equity
22,834,018 GBP2024-12-31
28,782,417 GBP2023-12-31
24,703,075 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
4,051,601 GBP2024-01-01 ~ 2024-12-31
4,079,342 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-10,000,000 GBP2024-01-01 ~ 2024-12-31
Dividends Paid
-10,000,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Depreciation rate used
Furniture and fittings
202024-01-01 ~ 2024-12-31
Computers
202024-01-01 ~ 2024-12-31
Audit Fees/Expenses
15,000 GBP2024-01-01 ~ 2024-12-31
9,800 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,658,010 GBP2024-01-01 ~ 2024-12-31
1,442,919 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
153,922 GBP2024-01-01 ~ 2024-12-31
115,648 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,849,220 GBP2024-01-01 ~ 2024-12-31
1,587,958 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
33,333 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
96,856 GBP2024-01-01 ~ 2024-12-31
-51,967 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
1,358,385 GBP2024-01-01 ~ 2024-12-31
1,334,084 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
10,000,000 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Gross Cost
Computer software
70,354 GBP2024-12-31
10,541 GBP2023-12-31
Goodwill
398,950 GBP2024-12-31
398,950 GBP2023-12-31
Intangible Assets - Gross Cost
469,304 GBP2024-12-31
409,491 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
89,100 GBP2024-12-31
73,142 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
93,889 GBP2024-12-31
75,360 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
18,529 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Goodwill
309,850 GBP2024-12-31
325,808 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
7,432,257 GBP2024-12-31
6,812,846 GBP2023-12-31
Furniture and fittings
1,994,406 GBP2024-12-31
1,442,246 GBP2023-12-31
Computers
39,569 GBP2024-12-31
39,231 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
9,466,232 GBP2024-12-31
8,294,323 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-13,201 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-13,201 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
1,234,566 GBP2023-12-31
Computers
22,200 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
5,486,064 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
151,599 GBP2024-01-01 ~ 2024-12-31
Computers, Owned/Freehold
7,651 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
253,966 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-13,201 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-13,201 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
1,372,964 GBP2024-12-31
Computers
29,851 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,726,829 GBP2024-12-31
Property, Plant & Equipment
Buildings
3,108,243 GBP2024-12-31
2,583,548 GBP2023-12-31
Furniture and fittings
621,442 GBP2024-12-31
207,680 GBP2023-12-31
Computers
9,718 GBP2024-12-31
17,031 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
14,407,674 GBP2024-12-31
20,348,138 GBP2023-12-31
Other Debtors
Current
228,251 GBP2024-12-31
288,765 GBP2023-12-31
Prepayments/Accrued Income
Current
868,482 GBP2024-12-31
847,246 GBP2023-12-31
Cash and Cash Equivalents
9,793,435 GBP2024-12-31
11,565,923 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,520,123 GBP2024-12-31
991,319 GBP2023-12-31
Amounts owed to group undertakings
Current
2,066,842 GBP2024-12-31
2,933,120 GBP2023-12-31
Corporation Tax Payable
Current
244,039 GBP2024-12-31
558,958 GBP2023-12-31
Taxation/Social Security Payable
Current
88,183 GBP2024-12-31
55,153 GBP2023-12-31
Other Creditors
Current
2,185,422 GBP2024-12-31
2,281,998 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,803,377 GBP2024-12-31
2,015,697 GBP2023-12-31
Creditors
Current
7,907,986 GBP2024-12-31
8,836,245 GBP2023-12-31
Net Deferred Tax Liability/Asset
-133,534 GBP2024-12-31
-36,678 GBP2023-12-31
-88,645 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-96,856 GBP2024-01-01 ~ 2024-12-31
51,967 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-135,515 GBP2024-12-31
-37,893 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
134 shares2024-12-31
134 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
22,500 shares2024-12-31
22,500 shares2023-12-31
Par Value of Share
Class 2 ordinary share
1.002024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
2,550 shares2024-12-31
2,550 shares2023-12-31
Par Value of Share
Class 3 ordinary share
1.002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
28,000 GBP2024-12-31
32,021 GBP2023-12-31
Between one and five year
84,000 GBP2024-12-31
112,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
112,000 GBP2024-12-31
144,021 GBP2023-12-31