(expand)Profit/Loss
38,885 GBP2024-01-01 ~ 2024-12-31
193,264 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
38,885 GBP2024-01-01 ~ 2024-12-31
193,264 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
88,976 GBP2024-12-31
66,820 GBP2023-12-31
Property, Plant & Equipment
269,310 GBP2024-12-31
355,641 GBP2023-12-31
Fixed Assets - Investments
170,346 GBP2024-12-31
170,346 GBP2023-12-31
Investment Property
280,737 GBP2024-12-31
280,737 GBP2023-12-31
Fixed Assets
809,369 GBP2024-12-31
873,544 GBP2023-12-31
Total Inventories
15,760 GBP2024-12-31
15,530 GBP2023-12-31
Debtors
Non-current
2,362,219 GBP2024-12-31
2,306,464 GBP2023-12-31
Current
6,414,056 GBP2024-12-31
7,772,413 GBP2023-12-31
Current assets - Investments
44,306 GBP2024-12-31
59,928 GBP2023-12-31
Cash at bank and in hand
199,925 GBP2024-12-31
124,987 GBP2023-12-31
Current Assets
9,036,266 GBP2024-12-31
10,279,322 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-7,305,846 GBP2024-12-31
-8,595,881 GBP2023-12-31
Net Current Assets/Liabilities
1,730,420 GBP2024-12-31
1,683,441 GBP2023-12-31
Total Assets Less Current Liabilities
2,539,789 GBP2024-12-31
2,556,985 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-184,181 GBP2024-12-31
-350,535 GBP2023-12-31
Net Assets/Liabilities
2,245,335 GBP2024-12-31
2,206,450 GBP2023-12-31
Equity
Called up share capital
12,002 GBP2024-12-31
12,002 GBP2023-12-31
12,002 GBP2023-01-01
Capital redemption reserve
1,716 GBP2024-12-31
1,716 GBP2023-12-31
1,716 GBP2023-01-01
Other miscellaneous reserve
2,284 GBP2024-12-31
2,284 GBP2023-12-31
2,284 GBP2023-01-01
Retained earnings (accumulated losses)
2,032,864 GBP2024-12-31
1,993,979 GBP2023-12-31
1,800,715 GBP2023-01-01
Equity
2,245,335 GBP2024-12-31
2,206,450 GBP2023-12-31
2,013,186 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
38,885 GBP2024-01-01 ~ 2024-12-31
193,264 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
38,885 GBP2024-01-01 ~ 2024-12-31
193,264 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
135,720 GBP2024-01-01 ~ 2024-12-31
182,798 GBP2023-01-01 ~ 2023-12-31
Cash and Cash Equivalents
40,820 GBP2024-12-31
-230,264 GBP2023-12-31
651,280 GBP2023-01-01
Bank Overdrafts
-159,105 GBP2024-12-31
-355,251 GBP2023-12-31
Wages/Salaries
1,943,345 GBP2024-01-01 ~ 2024-12-31
1,949,904 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
200,992 GBP2024-01-01 ~ 2024-12-31
198,596 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,199,122 GBP2024-01-01 ~ 2024-12-31
2,198,668 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
229,271 GBP2024-01-01 ~ 2024-12-31
228,925 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
110,273 GBP2024-01-01 ~ 2024-12-31
Tax Expense/Credit at Applicable Tax Rate
63,357 GBP2024-01-01 ~ 2024-12-31
54,930 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
113,533 GBP2024-12-31
68,533 GBP2023-12-31
Goodwill
46,995 GBP2024-12-31
46,995 GBP2023-12-31
Intangible Assets - Gross Cost
160,528 GBP2024-12-31
115,528 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
24,557 GBP2024-12-31
1,713 GBP2023-12-31
Goodwill
46,995 GBP2024-12-31
46,995 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
71,552 GBP2024-12-31
48,708 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
22,844 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Development expenditure
88,976 GBP2024-12-31
66,820 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
338,785 GBP2024-12-31
451,952 GBP2023-12-31
Motor vehicles
345,897 GBP2024-12-31
345,897 GBP2023-12-31
Furniture and fittings
350,474 GBP2024-12-31
337,199 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,417,861 GBP2024-12-31
1,491,126 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-138,191 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-138,191 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
322,358 GBP2023-12-31
Motor vehicles
255,502 GBP2023-12-31
Furniture and fittings
272,160 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,135,485 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
39,481 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
135,720 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-122,654 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-122,654 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
239,185 GBP2024-12-31
Motor vehicles
282,907 GBP2024-12-31
Furniture and fittings
317,829 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,148,551 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
99,600 GBP2024-12-31
129,594 GBP2023-12-31
Motor vehicles
62,990 GBP2024-12-31
90,395 GBP2023-12-31
Furniture and fittings
32,645 GBP2024-12-31
65,039 GBP2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
43,375 GBP2024-12-31
Under hire purchased contracts or finance leases, Motor vehicles
56,595 GBP2023-12-31
Under hire purchased contracts or finance leases
43,375 GBP2024-12-31
56,595 GBP2023-12-31
Raw materials and consumables
15,760 GBP2024-12-31
15,530 GBP2023-12-31
Other Debtors
Non-current
2,362,219 GBP2024-12-31
2,306,464 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,193,913 GBP2024-12-31
1,644,204 GBP2023-12-31
Other Debtors
Current
3,538,058 GBP2024-12-31
5,674,358 GBP2023-12-31
Prepayments/Accrued Income
Current
682,085 GBP2024-12-31
453,851 GBP2023-12-31
Bank Overdrafts
Current
159,105 GBP2024-12-31
355,251 GBP2023-12-31
Bank Borrowings
Current
155,833 GBP2024-12-31
155,833 GBP2023-12-31
Trade Creditors/Trade Payables
Current
5,219,630 GBP2024-12-31
4,635,649 GBP2023-12-31
Corporation Tax Payable
Current
104,688 GBP2024-12-31
40,480 GBP2023-12-31
Taxation/Social Security Payable
Current
163,483 GBP2024-12-31
111,217 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
12,351 GBP2024-12-31
12,351 GBP2023-12-31
Other Creditors
Current
1,188,879 GBP2024-12-31
2,839,692 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
301,877 GBP2024-12-31
445,408 GBP2023-12-31
Creditors
Current
7,305,846 GBP2024-12-31
8,595,881 GBP2023-12-31
Bank Borrowings
Non-current
152,778 GBP2024-12-31
308,611 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
31,403 GBP2024-12-31
41,924 GBP2023-12-31
Creditors
Non-current
184,181 GBP2024-12-31
350,535 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
155,833 GBP2024-12-31
155,833 GBP2023-12-31
Non-current, Between one and two years
91,667 GBP2024-12-31
Non-current, Between two and five year
61,111 GBP2024-12-31
Between two and five year, Non-current
152,778 GBP2023-12-31
Total Borrowings
308,611 GBP2024-12-31
464,444 GBP2023-12-31
Minimum gross finance lease payments owing
43,754 GBP2024-12-31
54,275 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
110,273 GBP2024-01-01 ~ 2024-12-31
Net Deferred Tax Liability/Asset
110,273 GBP2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
63,107 GBP2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
12,000 shares2024-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
175 shares2024-12-31
Par Value of Share
Class 2 ordinary share
0.012024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
972,739 GBP2024-12-31
972,739 GBP2023-12-31
Between one and five year
2,941,639 GBP2024-12-31
3,441,639 GBP2023-12-31
More than five year
853,979 GBP2024-12-31
1,326,718 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
4,768,357 GBP2024-12-31
5,741,096 GBP2023-12-31