Cost of Sales
-15,116,474 GBP2024-01-01 ~ 2024-12-31
-14,056,010 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-1,811,205 GBP2024-01-01 ~ 2024-12-31
-1,733,837 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
2,697,992 GBP2024-01-01 ~ 2024-12-31
3,643,063 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-20,480 GBP2024-01-01 ~ 2024-12-31
-21,853 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,939,477 GBP2024-01-01 ~ 2024-12-31
4,299,222 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,804,608 GBP2024-01-01 ~ 2024-12-31
4,088,114 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Other than goodwill
103,125 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment
40,945 GBP2024-12-31
43,018 GBP2023-12-31
Investment Property
386,000 GBP2024-12-31
386,000 GBP2023-12-31
Fixed Assets - Investments
155,618 GBP2024-12-31
157,130 GBP2023-12-31
Fixed Assets
685,688 GBP2024-12-31
586,148 GBP2023-12-31
Debtors
6,039,572 GBP2024-12-31
1,692,500 GBP2023-12-31
Cash at bank and in hand
7,907,612 GBP2024-12-31
7,973,200 GBP2023-12-31
Current Assets
13,974,087 GBP2024-12-31
9,670,700 GBP2023-12-31
Net Current Assets/Liabilities
2,404,230 GBP2024-12-31
1,734,060 GBP2023-12-31
Total Assets Less Current Liabilities
3,089,918 GBP2024-12-31
2,320,208 GBP2023-12-31
Net Assets/Liabilities
3,063,013 GBP2024-12-31
2,288,405 GBP2023-12-31
Equity
Called up share capital
40,600 GBP2024-12-31
40,600 GBP2023-12-31
40,600 GBP2022-12-31
Revaluation reserve
122,564 GBP2024-12-31
122,564 GBP2023-12-31
122,564 GBP2022-12-31
Retained earnings (accumulated losses)
2,899,849 GBP2024-12-31
2,125,241 GBP2023-12-31
3,037,127 GBP2022-12-31
Equity
3,063,013 GBP2024-12-31
2,288,405 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,804,608 GBP2024-01-01 ~ 2024-12-31
4,088,114 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-5,000,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-2,030,000 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
37,000 GBP2024-01-01 ~ 2024-12-31
34,000 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
242024-01-01 ~ 2024-12-31
252023-01-01 ~ 2023-12-31
Wages/Salaries
719,328 GBP2024-01-01 ~ 2024-12-31
670,692 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
75,012 GBP2024-01-01 ~ 2024-12-31
48,901 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
862,050 GBP2024-01-01 ~ 2024-12-31
779,307 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
145,172 GBP2024-01-01 ~ 2024-12-31
139,757 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-4,898 GBP2024-01-01 ~ 2024-12-31
-6,171 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
61,515 GBP2024-12-31
61,515 GBP2023-12-31
Computer software
103,125 GBP2024-12-31
0 GBP2023-12-31
Intangible Assets - Gross Cost
164,640 GBP2024-12-31
61,515 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
61,515 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
61,515 GBP2023-12-31
Intangible Assets
Goodwill
0 GBP2024-12-31
0 GBP2023-12-31
Intangible Assets
103,125 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
127,414 GBP2024-12-31
127,414 GBP2023-12-31
Furniture and fittings
175,442 GBP2024-12-31
244,254 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
302,856 GBP2024-12-31
371,668 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-77,764 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-77,764 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
107,028 GBP2024-12-31
101,932 GBP2023-12-31
Furniture and fittings
154,883 GBP2024-12-31
226,718 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
261,911 GBP2024-12-31
328,650 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
5,096 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
5,804 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
10,900 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-77,639 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-77,639 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
20,386 GBP2024-12-31
25,482 GBP2023-12-31
Furniture and fittings
20,559 GBP2024-12-31
17,536 GBP2023-12-31
Investment Property - Fair Value Model
386,000 GBP2023-12-31
Amounts invested in assets
Non-current
155,618 GBP2024-12-31
157,130 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
0 GBP2024-12-31
29,499 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
185,117 GBP2024-12-31
169,684 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
5,527,401 GBP2024-12-31
1,301,829 GBP2023-12-31
Other Debtors
Current
7,812 GBP2024-12-31
85,212 GBP2023-12-31
Prepayments/Accrued Income
Current
319,242 GBP2024-12-31
106,276 GBP2023-12-31
Other Remaining Borrowings
Current
46,717 GBP2024-12-31
28,207 GBP2023-12-31
Trade Creditors/Trade Payables
Current
32,847 GBP2024-12-31
33,262 GBP2023-12-31
Amounts owed to group undertakings
Current
7,243,865 GBP2024-12-31
3,825,175 GBP2023-12-31
Other Taxation & Social Security Payable
Current
158,974 GBP2024-12-31
168,557 GBP2023-12-31
Other Creditors
Current
8,007 GBP2024-12-31
17,463 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
4,079,447 GBP2024-12-31
3,863,976 GBP2023-12-31
Creditors
Current
11,569,857 GBP2024-12-31
7,936,640 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
40,600 shares2024-12-31
40,600 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
0 GBP2024-12-31