Administrative Expenses
-9,897,274 GBP2024-01-01 ~ 2024-12-31
-10,371,773 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
7,131 GBP2024-01-01 ~ 2024-12-31
7,883 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
141,243 GBP2024-01-01 ~ 2024-12-31
474,826 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
38,314 GBP2024-01-01 ~ 2024-12-31
342,702 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
38,314 GBP2024-01-01 ~ 2024-12-31
342,702 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
1,383,760 GBP2024-12-31
1,741,286 GBP2023-12-31
Other than goodwill
268,556 GBP2024-12-31
346,391 GBP2023-12-31
Intangible Assets
1,652,316 GBP2024-12-31
2,087,677 GBP2023-12-31
Property, Plant & Equipment
1,022,116 GBP2024-12-31
1,243,663 GBP2023-12-31
Fixed Assets - Investments
3,681 GBP2024-12-31
3,679 GBP2023-12-31
Fixed Assets
2,678,113 GBP2024-12-31
3,335,019 GBP2023-12-31
Debtors
5,517,006 GBP2024-12-31
5,310,230 GBP2023-12-31
Cash at bank and in hand
1,296,268 GBP2024-12-31
1,238,370 GBP2023-12-31
Current Assets
7,624,666 GBP2024-12-31
7,328,926 GBP2023-12-31
Net Current Assets/Liabilities
1,888,433 GBP2024-12-31
1,277,680 GBP2023-12-31
Total Assets Less Current Liabilities
4,566,546 GBP2024-12-31
4,612,699 GBP2023-12-31
Net Assets/Liabilities
4,257,208 GBP2024-12-31
4,218,894 GBP2023-12-31
Equity
Called up share capital
4,000 GBP2024-12-31
4,000 GBP2023-12-31
4,000 GBP2022-12-31
Retained earnings (accumulated losses)
4,253,208 GBP2024-12-31
4,214,894 GBP2023-12-31
4,412,192 GBP2022-12-31
Equity
4,257,208 GBP2024-12-31
4,218,894 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
38,314 GBP2024-01-01 ~ 2024-12-31
342,702 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-540,000 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
37,150 GBP2024-01-01 ~ 2024-12-31
33,132 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1542024-01-01 ~ 2024-12-31
1542023-01-01 ~ 2023-12-31
Wages/Salaries
6,727,357 GBP2024-01-01 ~ 2024-12-31
7,067,768 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
195,894 GBP2024-01-01 ~ 2024-12-31
199,547 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
7,663,230 GBP2024-01-01 ~ 2024-12-31
8,030,261 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
169,664 GBP2024-01-01 ~ 2024-12-31
202,968 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-84,467 GBP2024-01-01 ~ 2024-12-31
22,314 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
2,435,637 GBP2024-12-31
2,616,533 GBP2023-12-31
Computer software
747,227 GBP2024-12-31
731,052 GBP2023-12-31
Intangible Assets - Gross Cost
3,182,864 GBP2024-12-31
3,347,585 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
1,051,877 GBP2024-12-31
875,247 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,530,548 GBP2024-12-31
1,259,908 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
176,630 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
270,640 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
5,593,348 GBP2024-12-31
5,468,037 GBP2023-12-31
Furniture and fittings
1,887,790 GBP2024-12-31
1,785,564 GBP2023-12-31
Motor vehicles
173,577 GBP2024-12-31
181,694 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
7,654,715 GBP2024-12-31
7,435,295 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-37,812 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-251 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-8,265 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-46,328 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
4,900,008 GBP2024-12-31
4,614,597 GBP2023-12-31
Furniture and fittings
1,612,718 GBP2024-12-31
1,489,824 GBP2023-12-31
Motor vehicles
119,873 GBP2024-12-31
87,211 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,632,599 GBP2024-12-31
6,191,632 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
320,103 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
122,950 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
40,927 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
483,980 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-34,692 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-56 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-8,265 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-43,013 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
693,340 GBP2024-12-31
853,440 GBP2023-12-31
Furniture and fittings
275,072 GBP2024-12-31
295,740 GBP2023-12-31
Motor vehicles
53,704 GBP2024-12-31
94,483 GBP2023-12-31
Finished Goods/Goods for Resale
788,232 GBP2024-12-31
758,500 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
3,812,119 GBP2024-12-31
4,738,002 GBP2023-12-31
Other Debtors
Current
655,000 GBP2024-12-31
0 GBP2023-12-31
Prepayments/Accrued Income
Current
828,824 GBP2024-12-31
572,228 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,167,560 GBP2024-12-31
2,110,537 GBP2023-12-31
Amounts owed to group undertakings
Current
0 GBP2024-12-31
540,000 GBP2023-12-31
Corporation Tax Payable
Current
408,431 GBP2024-12-31
113,906 GBP2023-12-31
Other Taxation & Social Security Payable
Current
718,873 GBP2024-12-31
776,726 GBP2023-12-31
Other Creditors
Current
81,108 GBP2024-12-31
65,439 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
2,360,261 GBP2024-12-31
2,444,638 GBP2023-12-31
Creditors
Current
5,736,233 GBP2024-12-31
6,051,246 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
0 shares2024-12-31
4,000 shares2023-12-31
Par Value of Share
Class 2 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
3,200 shares2024-12-31
0 shares2023-12-31
Par Value of Share
Class 3 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
800 shares2024-12-31
0 shares2023-12-31
Equity
Called up share capital
4,000 GBP2024-12-31
4,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
179,232 GBP2024-12-31
Between two and five year
117,312 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
296,544 GBP2024-12-31