Average Number of Employees
242024-01-01 ~ 2024-12-31
242023-01-01 ~ 2023-12-31
Turnover/Revenue
5,566,890 GBP2024-01-01 ~ 2024-12-31
10,933,939 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-4,175,025 GBP2024-01-01 ~ 2024-12-31
-6,066,814 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
1,391,865 GBP2024-01-01 ~ 2024-12-31
4,867,125 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-1,065,032 GBP2024-01-01 ~ 2024-12-31
-2,548,707 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
326,833 GBP2024-01-01 ~ 2024-12-31
2,318,418 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
281,989 GBP2024-01-01 ~ 2024-12-31
178,046 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
593,075 GBP2024-01-01 ~ 2024-12-31
2,496,464 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
668,996 GBP2024-01-01 ~ 2024-12-31
1,781,562 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
252,013 GBP2024-12-31
211,612 GBP2023-12-31
Fixed Assets
252,013 GBP2024-12-31
211,612 GBP2023-12-31
Total Inventories
34,899 GBP2024-12-31
149,189 GBP2023-12-31
Debtors
Current
1,588,240 GBP2024-12-31
1,808,825 GBP2023-12-31
Current assets - Investments
1,837,166 GBP2024-12-31
1,359,560 GBP2023-12-31
Cash at bank and in hand
4,008,808 GBP2024-12-31
6,760,963 GBP2023-12-31
Current Assets
7,469,113 GBP2024-12-31
10,078,537 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-5,010,268 GBP2023-12-31
Net Current Assets/Liabilities
3,599,364 GBP2024-12-31
5,068,269 GBP2023-12-31
Total Assets Less Current Liabilities
3,851,377 GBP2024-12-31
5,279,881 GBP2023-12-31
Net Assets/Liabilities
3,684,777 GBP2024-12-31
5,113,281 GBP2023-12-31
Equity
Called up share capital
800 GBP2024-12-31
800 GBP2023-12-31
800 GBP2023-01-01
Capital redemption reserve
200 GBP2024-12-31
200 GBP2023-12-31
200 GBP2023-01-01
Retained earnings (accumulated losses)
3,683,777 GBP2024-12-31
5,112,281 GBP2023-12-31
4,817,219 GBP2023-01-01
Equity
3,684,777 GBP2024-12-31
5,113,281 GBP2023-12-31
4,818,219 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
668,996 GBP2024-01-01 ~ 2024-12-31
1,781,562 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,097,500 GBP2024-01-01 ~ 2024-12-31
-1,486,500 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-2,097,500 GBP2024-01-01 ~ 2024-12-31
-1,486,500 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
332024-01-01 ~ 2024-12-31
Motor vehicles
252024-01-01 ~ 2024-12-31
Furniture and fittings
332024-01-01 ~ 2024-12-31
Office equipment
332024-01-01 ~ 2024-12-31
Audit Fees/Expenses
15,000 GBP2024-01-01 ~ 2024-12-31
15,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,344,306 GBP2024-01-01 ~ 2024-12-31
2,314,575 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
151,075 GBP2024-01-01 ~ 2024-12-31
282,845 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,739,350 GBP2024-01-01 ~ 2024-12-31
2,930,756 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
239,098 GBP2024-01-01 ~ 2024-12-31
1,279,652 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
148,268 GBP2024-01-01 ~ 2024-12-31
587,182 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
2,097,500 GBP2024-01-01 ~ 2024-12-31
1,486,500 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
64,814 GBP2024-12-31
64,814 GBP2023-12-31
Plant and equipment
62,294 GBP2024-12-31
62,294 GBP2023-12-31
Motor vehicles
484,814 GBP2024-12-31
469,688 GBP2023-12-31
Furniture and fittings
18,068 GBP2024-12-31
12,191 GBP2023-12-31
Office equipment
56,895 GBP2024-12-31
56,290 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
686,885 GBP2024-12-31
665,277 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-131,844 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-131,844 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
57,577 GBP2023-12-31
Motor vehicles
276,643 GBP2023-12-31
Furniture and fittings
5,910 GBP2023-12-31
Office equipment
48,721 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
453,665 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
4,162 GBP2024-01-01 ~ 2024-12-31
Office equipment, Owned/Freehold
4,476 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
104,249 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-123,042 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-123,042 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
59,652 GBP2024-12-31
Motor vehicles
247,137 GBP2024-12-31
Furniture and fittings
10,072 GBP2024-12-31
Office equipment
53,197 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
434,872 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
2,642 GBP2024-12-31
4,717 GBP2023-12-31
Motor vehicles
237,677 GBP2024-12-31
193,045 GBP2023-12-31
Furniture and fittings
7,996 GBP2024-12-31
6,281 GBP2023-12-31
Office equipment
3,698 GBP2024-12-31
7,569 GBP2023-12-31
Raw materials and consumables
425 GBP2024-12-31
425 GBP2023-12-31
Value of work in progress
34,474 GBP2024-12-31
148,764 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
565,053 GBP2024-12-31
878,276 GBP2023-12-31
Other Debtors
Current
941,069 GBP2024-12-31
861,858 GBP2023-12-31
Prepayments/Accrued Income
Current
82,118 GBP2024-12-31
68,691 GBP2023-12-31
Cash and Cash Equivalents
4,008,808 GBP2024-12-31
6,760,963 GBP2023-12-31
Trade Creditors/Trade Payables
Current
370,954 GBP2024-12-31
870,888 GBP2023-12-31
Amounts owed to group undertakings
Current
3,039,375 GBP2024-12-31
1,015,527 GBP2023-12-31
Corporation Tax Payable
Current
529,039 GBP2023-12-31
Taxation/Social Security Payable
Current
159,713 GBP2024-12-31
201,799 GBP2023-12-31
Other Creditors
Current
501 GBP2024-12-31
904 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
299,206 GBP2024-12-31
2,392,111 GBP2023-12-31
Creditors
Current
3,869,749 GBP2024-12-31
5,010,268 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
800 shares2024-12-31
800 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
33,600 GBP2024-12-31
33,600 GBP2023-12-31
Between one and five year
30,800 GBP2024-12-31
64,400 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
64,400 GBP2024-12-31
98,000 GBP2023-12-31