Average Number of Employees
262024-01-01 ~ 2024-12-31
272023-01-01 ~ 2023-12-31
Turnover/Revenue
20,608,153 GBP2024-01-01 ~ 2024-12-31
17,886,916 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-17,713,798 GBP2024-01-01 ~ 2024-12-31
-15,649,315 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,894,355 GBP2024-01-01 ~ 2024-12-31
2,237,601 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-1,756,804 GBP2024-01-01 ~ 2024-12-31
-1,665,811 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,153,077 GBP2024-01-01 ~ 2024-12-31
573,973 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
7,875 GBP2024-01-01 ~ 2024-12-31
2,348 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-4,875 GBP2024-01-01 ~ 2024-12-31
-14,418 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,156,077 GBP2024-01-01 ~ 2024-12-31
561,903 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
75,913 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
1,296,972 GBP2024-12-31
625,895 GBP2023-12-31
473,085 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,156,077 GBP2024-01-01 ~ 2024-12-31
637,816 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-485,000 GBP2024-01-01 ~ 2024-12-31
-485,006 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
101,477 GBP2024-12-31
143,299 GBP2023-12-31
Fixed Assets
101,477 GBP2024-12-31
143,299 GBP2023-12-31
Debtors
Non-current
177,044 GBP2024-12-31
176,059 GBP2023-12-31
Current
3,847,773 GBP2024-12-31
3,908,405 GBP2023-12-31
Cash at bank and in hand
1,791,276 GBP2024-12-31
280,940 GBP2023-12-31
Current Assets
5,816,093 GBP2024-12-31
4,365,404 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-3,767,929 GBP2023-12-31
Net Current Assets/Liabilities
1,351,445 GBP2024-12-31
597,475 GBP2023-12-31
Total Assets Less Current Liabilities
1,452,922 GBP2024-12-31
740,774 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-18,750 GBP2024-12-31
-77,679 GBP2023-12-31
Net Assets/Liabilities
1,334,172 GBP2024-12-31
663,095 GBP2023-12-31
Equity
Called up share capital
36,000 GBP2024-12-31
36,000 GBP2023-12-31
Other miscellaneous reserve
1,200 GBP2024-12-31
1,200 GBP2023-12-31
Equity
1,334,172 GBP2024-12-31
663,095 GBP2023-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
252024-01-01 ~ 2024-12-31
Office equipment
202024-01-01 ~ 2024-12-31
Intangible Assets - Gross Cost
Computer software
30,835 GBP2024-12-31
30,835 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
38,895 GBP2024-12-31
38,529 GBP2023-12-31
Office equipment
255,966 GBP2024-12-31
254,693 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
294,861 GBP2024-12-31
293,222 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
18,946 GBP2023-12-31
Office equipment
130,979 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
149,925 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
2,287 GBP2024-01-01 ~ 2024-12-31
Office equipment, Owned/Freehold
25,437 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
27,724 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases
15,735 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
21,233 GBP2024-12-31
Office equipment
172,151 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
193,384 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
17,662 GBP2024-12-31
Office equipment
83,815 GBP2024-12-31
Trade Debtors/Trade Receivables
Current
1,927,447 GBP2024-12-31
1,930,215 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
415,523 GBP2024-12-31
401,823 GBP2023-12-31
Other Debtors
Current
76,148 GBP2023-12-31
Prepayments/Accrued Income
Current
615,979 GBP2024-12-31
896,341 GBP2023-12-31
Bank Borrowings
Current
45,000 GBP2024-12-31
45,000 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,009,852 GBP2024-12-31
931,051 GBP2023-12-31
Corporation Tax Payable
Current
4,958 GBP2024-12-31
5,197 GBP2023-12-31
Taxation/Social Security Payable
Current
724,578 GBP2024-12-31
551,073 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
13,491 GBP2024-12-31
35,314 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
2,666,769 GBP2024-12-31
2,200,294 GBP2023-12-31
Creditors
Current
4,464,648 GBP2024-12-31
3,767,929 GBP2023-12-31
Bank Borrowings
Non-current
18,750 GBP2024-12-31
63,750 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
13,929 GBP2023-12-31
Creditors
Non-current
18,750 GBP2024-12-31
77,679 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
45,000 GBP2023-12-31
Non-current, Between one and two years
45,000 GBP2023-12-31
Between two and five year, Non-current
18,750 GBP2023-12-31
Total Borrowings
63,750 GBP2024-12-31
108,750 GBP2023-12-31
Minimum gross finance lease payments owing
13,491 GBP2024-12-31
49,243 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
36,000 shares2024-12-31
36,000 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
46,056 GBP2024-12-31
113,181 GBP2023-12-31
Between one and five year
24,667 GBP2024-12-31
84,794 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
70,723 GBP2024-12-31
197,975 GBP2023-12-31