Average Number of Employees
1122024-01-01 ~ 2024-12-31
1022023-01-01 ~ 2023-12-31
Turnover/Revenue
24,960,834 GBP2024-01-01 ~ 2024-12-31
22,899,850 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-19,364,660 GBP2024-01-01 ~ 2024-12-31
-18,372,810 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
5,596,174 GBP2024-01-01 ~ 2024-12-31
4,527,040 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-5,090,393 GBP2024-01-01 ~ 2024-12-31
-3,975,435 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
567,756 GBP2024-01-01 ~ 2024-12-31
655,729 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
216,541 GBP2024-01-01 ~ 2024-12-31
118,052 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
746,817 GBP2024-01-01 ~ 2024-12-31
725,793 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
563,925 GBP2024-01-01 ~ 2024-12-31
547,201 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
28,754 GBP2024-12-31
17,851 GBP2023-12-31
Property, Plant & Equipment
1,181,544 GBP2024-12-31
1,229,807 GBP2023-12-31
Fixed Assets - Investments
4,544 GBP2024-12-31
4,544 GBP2023-12-31
Investment Property
1,037,313 GBP2024-12-31
1,037,313 GBP2023-12-31
Fixed Assets
2,252,155 GBP2024-12-31
2,289,515 GBP2023-12-31
Total Inventories
7,986 GBP2024-12-31
17,315 GBP2023-12-31
Debtors
Current
6,765,152 GBP2024-12-31
6,016,610 GBP2023-12-31
Cash at bank and in hand
8,730,800 GBP2024-12-31
6,688,441 GBP2023-12-31
Current Assets
15,503,938 GBP2024-12-31
12,722,366 GBP2023-12-31
Net Current Assets/Liabilities
1,049,584 GBP2024-12-31
570,130 GBP2023-12-31
Total Assets Less Current Liabilities
3,301,739 GBP2024-12-31
2,859,645 GBP2023-12-31
Net Assets/Liabilities
1,373,171 GBP2024-12-31
809,246 GBP2023-12-31
Equity
Called up share capital
50,000 GBP2024-12-31
50,000 GBP2023-12-31
50,000 GBP2023-01-01
Revaluation reserve
433,017 GBP2024-12-31
433,017 GBP2023-12-31
433,017 GBP2023-01-01
Retained earnings (accumulated losses)
890,154 GBP2024-12-31
326,229 GBP2023-12-31
-220,972 GBP2023-01-01
Equity
1,373,171 GBP2024-12-31
809,246 GBP2023-12-31
262,045 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
563,925 GBP2024-01-01 ~ 2024-12-31
547,201 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
563,925 GBP2024-01-01 ~ 2024-12-31
547,201 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
563,925 GBP2024-01-01 ~ 2024-12-31
547,201 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation rate used
Motor vehicles
252024-01-01 ~ 2024-12-31
Furniture and fittings
152024-01-01 ~ 2024-12-31
Computers
332024-01-01 ~ 2024-12-31
Audit Fees/Expenses
25,500 GBP2024-01-01 ~ 2024-12-31
22,032 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
4,352,202 GBP2024-01-01 ~ 2024-12-31
3,230,662 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
385,007 GBP2024-01-01 ~ 2024-12-31
337,019 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,891,469 GBP2024-01-01 ~ 2024-12-31
3,644,945 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
590,895 GBP2024-01-01 ~ 2024-12-31
377,429 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-2,105 GBP2024-01-01 ~ 2024-12-31
148,898 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
186,704 GBP2024-01-01 ~ 2024-12-31
170,710 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Computer software
346,953 GBP2024-12-31
321,537 GBP2023-12-31
Goodwill
289,169 GBP2024-12-31
289,169 GBP2023-12-31
Intangible Assets - Gross Cost
636,122 GBP2024-12-31
610,706 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
289,169 GBP2024-12-31
289,169 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
607,368 GBP2024-12-31
592,855 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
14,513 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
197,610 GBP2024-12-31
197,610 GBP2023-12-31
Furniture and fittings
681,841 GBP2024-12-31
666,944 GBP2023-12-31
Computers
443,709 GBP2024-12-31
427,824 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,544,670 GBP2024-12-31
2,485,255 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
61,251 GBP2023-12-31
Furniture and fittings
647,514 GBP2023-12-31
Computers
304,398 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,255,448 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
17,394 GBP2024-01-01 ~ 2024-12-31
Computers, Owned/Freehold
28,899 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
107,678 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
91,651 GBP2024-12-31
Furniture and fittings
664,908 GBP2024-12-31
Computers
333,297 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,363,126 GBP2024-12-31
Property, Plant & Equipment
Motor vehicles
105,959 GBP2024-12-31
136,359 GBP2023-12-31
Furniture and fittings
16,933 GBP2024-12-31
19,430 GBP2023-12-31
Computers
110,412 GBP2024-12-31
123,426 GBP2023-12-31
Land and buildings
948,240 GBP2024-12-31
950,592 GBP2023-12-31
Finished Goods/Goods for Resale
7,986 GBP2024-12-31
17,315 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
159,977 GBP2024-12-31
131,480 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
2,306,638 GBP2024-12-31
2,345,138 GBP2023-12-31
Other Debtors
Current
92,954 GBP2024-12-31
48,992 GBP2023-12-31
Prepayments/Accrued Income
Current
4,200,364 GBP2024-12-31
3,487,886 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
5,219 GBP2024-12-31
3,114 GBP2023-12-31
Cash and Cash Equivalents
8,730,800 GBP2024-12-31
6,688,441 GBP2023-12-31
Bank Borrowings
Current
200,000 GBP2024-12-31
233,330 GBP2023-12-31
Trade Creditors/Trade Payables
Current
198,178 GBP2024-12-31
269,176 GBP2023-12-31
Amounts owed to group undertakings
Current
781,361 GBP2024-12-31
797,557 GBP2023-12-31
Corporation Tax Payable
Current
205,571 GBP2024-12-31
30,384 GBP2023-12-31
Taxation/Social Security Payable
Current
103,700 GBP2024-12-31
97,571 GBP2023-12-31
Other Creditors
Current
59,922 GBP2024-12-31
39,769 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
12,876,057 GBP2024-12-31
10,684,449 GBP2023-12-31
Creditors
Current
14,454,354 GBP2024-12-31
12,152,236 GBP2023-12-31
Bank Borrowings
Non-current
183,333 GBP2024-12-31
383,333 GBP2023-12-31
Other Creditors
Non-current
688,805 GBP2024-12-31
824,076 GBP2023-12-31
Creditors
Non-current
1,928,568 GBP2024-12-31
2,050,399 GBP2023-12-31
Bank Borrowings
Non-current, Between one and two years
183,333 GBP2024-12-31
383,333 GBP2023-12-31
Total Borrowings
383,333 GBP2024-12-31
616,663 GBP2023-12-31
Net Deferred Tax Liability/Asset
5,219 GBP2024-12-31
3,114 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
2,105 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50,000 shares2024-12-31
50,000 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
45,540 GBP2024-12-31
10,322 GBP2023-12-31
Between one and five year
62,399 GBP2024-12-31
17,297 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
107,939 GBP2024-12-31
27,619 GBP2023-12-31