Average Number of Employees
812024-01-01 ~ 2024-12-31
802023-01-01 ~ 2023-12-31
Turnover/Revenue
10,722,119 GBP2024-01-01 ~ 2024-12-31
10,453,045 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-4,349,751 GBP2024-01-01 ~ 2024-12-31
-4,375,324 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
6,372,368 GBP2024-01-01 ~ 2024-12-31
6,077,721 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-3,511,605 GBP2024-01-01 ~ 2024-12-31
-2,560,000 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
2,860,763 GBP2024-01-01 ~ 2024-12-31
3,517,721 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
880 GBP2024-01-01 ~ 2024-12-31
Profit/Loss on Ordinary Activities Before Tax
2,861,643 GBP2024-01-01 ~ 2024-12-31
4,410,436 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,295,210 GBP2024-01-01 ~ 2024-12-31
3,502,059 GBP2023-01-01 ~ 2023-12-31
Fixed Assets - Investments
9,552,834 GBP2024-12-31
9,552,834 GBP2023-12-31
Fixed Assets
10,230,432 GBP2024-12-31
10,239,501 GBP2023-12-31
Total Inventories
122,588 GBP2024-12-31
68,279 GBP2023-12-31
Debtors
12,641,532 GBP2024-12-31
10,530,401 GBP2023-12-31
Cash at bank and in hand
1,085,593 GBP2024-12-31
879,394 GBP2023-12-31
Current Assets
13,849,713 GBP2024-12-31
11,478,074 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-17,843,724 GBP2023-12-31
Net Current Assets/Liabilities
-6,056,657 GBP2024-12-31
-6,365,650 GBP2023-12-31
Total Assets Less Current Liabilities
4,173,775 GBP2024-12-31
3,873,851 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-1,477,876 GBP2024-12-31
-1,256,205 GBP2023-12-31
Net Assets/Liabilities
2,695,899 GBP2024-12-31
2,594,200 GBP2023-12-31
Equity
Called up share capital
5,000 GBP2024-12-31
5,000 GBP2023-12-31
5,000 GBP2023-01-01
Retained earnings (accumulated losses)
2,690,899 GBP2024-12-31
2,589,200 GBP2023-12-31
10,087,141 GBP2023-01-01
Equity
2,695,899 GBP2024-12-31
2,594,200 GBP2023-12-31
10,092,141 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
2,295,210 GBP2024-01-01 ~ 2024-12-31
3,502,059 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,193,511 GBP2024-01-01 ~ 2024-12-31
-11,000,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-2,193,511 GBP2024-01-01 ~ 2024-12-31
-11,000,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
165,790 GBP2024-01-01 ~ 2024-12-31
165,790 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
18,250 GBP2024-01-01 ~ 2024-12-31
18,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,920,965 GBP2024-01-01 ~ 2024-12-31
3,746,199 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
483,287 GBP2024-01-01 ~ 2024-12-31
421,638 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,804,838 GBP2024-01-01 ~ 2024-12-31
4,453,271 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
715,411 GBP2024-01-01 ~ 2024-12-31
1,036,452 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
2,193,511 GBP2024-01-01 ~ 2024-12-31
11,000,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
552,066 GBP2024-12-31
552,066 GBP2023-12-31
Motor vehicles
382,517 GBP2024-12-31
253,056 GBP2023-12-31
Computers
325,138 GBP2024-12-31
297,878 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,259,721 GBP2024-12-31
1,103,000 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
149,669 GBP2023-12-31
Computers
256,810 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
416,333 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
91,643 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
165,790 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
241,312 GBP2024-12-31
Computers
275,745 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
582,123 GBP2024-12-31
Finished Goods/Goods for Resale
122,588 GBP2024-12-31
68,279 GBP2023-12-31
Debtors
Non-current
265,952 GBP2024-12-31
203,643 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,070,820 GBP2024-12-31
1,369,975 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
10,141,768 GBP2024-12-31
8,150,177 GBP2023-12-31
Other Debtors
Current
640,623 GBP2024-12-31
239,595 GBP2023-12-31
Prepayments/Accrued Income
Current
515,961 GBP2024-12-31
567,011 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
6,408 GBP2024-12-31
Debtors
Current
12,641,532 GBP2024-12-31
10,530,401 GBP2023-12-31
Bank Overdrafts
-5,116 GBP2023-12-31
Cash and Cash Equivalents
1,085,593 GBP2024-12-31
874,278 GBP2023-12-31
Bank Overdrafts
Current
5,116 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,301 GBP2024-12-31
50,145 GBP2023-12-31
Amounts owed to group undertakings
Current
16,411,220 GBP2024-12-31
13,913,505 GBP2023-12-31
Other Taxation & Social Security Payable
Current
479,943 GBP2024-12-31
464,460 GBP2023-12-31
Other Creditors
Current
752 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
2,876,463 GBP2024-12-31
3,320,168 GBP2023-12-31
Creditors
Current
19,906,370 GBP2024-12-31
17,843,724 GBP2023-12-31
Non-current
1,477,876 GBP2024-12-31
1,256,205 GBP2023-12-31
Net Deferred Tax Liability/Asset
6,408 GBP2024-12-31
-23,446 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
29,854 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
6,408 GBP2024-12-31
-23,446 GBP2023-12-31
Deferred Tax Liabilities
-23,446 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
5,000 shares2024-12-31
5,000 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31