Average Number of Employees
332024-01-01 ~ 2024-12-31
292023-01-01 ~ 2023-12-31
Profit/Loss
694,777 GBP2024-01-01 ~ 2024-12-31
833,843 GBP2023-01-01 ~ 2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
40,913 GBP2024-12-31
40,071 GBP2023-12-31
Turnover/Revenue
9,663,191 GBP2024-01-01 ~ 2024-12-31
9,303,233 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
6,789,591 GBP2024-01-01 ~ 2024-12-31
6,581,592 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,873,600 GBP2024-01-01 ~ 2024-12-31
2,721,641 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
1,682 GBP2024-01-01 ~ 2024-12-31
2,985 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
2,314,012 GBP2024-01-01 ~ 2024-12-31
1,972,082 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
570,323 GBP2024-01-01 ~ 2024-12-31
763,706 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
86,886 GBP2024-01-01 ~ 2024-12-31
58,783 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
4,653 GBP2024-01-01 ~ 2024-12-31
294 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
862,556 GBP2024-01-01 ~ 2024-12-31
1,032,195 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
167,779 GBP2024-01-01 ~ 2024-12-31
198,352 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
694,777 GBP2024-01-01 ~ 2024-12-31
833,843 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
188,354 GBP2024-12-31
149,760 GBP2023-12-31
Property, Plant & Equipment
19,394 GBP2024-12-31
27,209 GBP2023-12-31
Fixed Assets - Investments
3,015,631 GBP2024-12-31
3,015,631 GBP2023-12-31
Fixed Assets
3,223,379 GBP2024-12-31
3,192,600 GBP2023-12-31
Total Inventories
32,632 GBP2024-12-31
43,000 GBP2023-12-31
Debtors
1,016,088 GBP2024-12-31
1,186,754 GBP2023-12-31
Cash at bank and in hand
2,882,996 GBP2024-12-31
2,957,239 GBP2023-12-31
Current Assets
3,931,716 GBP2024-12-31
4,186,993 GBP2023-12-31
Creditors
Amounts falling due within one year
2,676,757 GBP2024-12-31
2,400,874 GBP2023-12-31
Net Current Assets/Liabilities
1,254,959 GBP2024-12-31
1,786,119 GBP2023-12-31
Total Assets Less Current Liabilities
4,478,338 GBP2024-12-31
4,978,719 GBP2023-12-31
Net Assets/Liabilities
4,437,425 GBP2024-12-31
4,938,648 GBP2023-12-31
Equity
Called up share capital
52,000 GBP2024-12-31
52,000 GBP2023-12-31
50,000 GBP2022-12-31
Share premium
373,000 GBP2024-12-31
373,000 GBP2023-12-31
Retained earnings (accumulated losses)
4,012,425 GBP2024-12-31
4,513,648 GBP2023-12-31
3,679,805 GBP2022-12-31
Equity
4,437,425 GBP2024-12-31
4,938,648 GBP2023-12-31
3,729,805 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
694,777 GBP2024-01-01 ~ 2024-12-31
833,843 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
694,777 GBP2024-01-01 ~ 2024-12-31
833,843 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
Called up share capital
2,000 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
375,000 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
Called up share capital
2,000 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
-1,196,000 GBP2024-01-01 ~ 2024-12-31
375,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,196,000 GBP2024-01-01 ~ 2024-12-31
Dividends Paid
-1,196,000 GBP2024-01-01 ~ 2024-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-1,196,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Depreciation rate used
Furniture and fittings
25.002024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Depreciation Expense
15,613 GBP2024-01-01 ~ 2024-12-31
17,643 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,156,282 GBP2024-01-01 ~ 2024-12-31
1,050,392 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
105,958 GBP2024-01-01 ~ 2024-12-31
96,994 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
37,427 GBP2024-01-01 ~ 2024-12-31
32,542 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,299,667 GBP2024-01-01 ~ 2024-12-31
1,179,928 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
154,164 GBP2024-01-01 ~ 2024-12-31
139,400 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
842 GBP2024-01-01 ~ 2024-12-31
37,117 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
215,639 GBP2024-01-01 ~ 2024-12-31
242,566 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
All ordinary shares
1,196,000 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Gross Cost
208,768 GBP2024-12-31
150,387 GBP2023-12-31
Net goodwill
40,000 GBP2024-12-31
Patents/Trademarks/Licences/Concessions
1,000 GBP2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
20,414 GBP2024-12-31
627 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
3,000 GBP2024-01-01 ~ 2024-12-31
Patents/Trademarks/Licences/Concessions
10 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
19,787 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
3,000 GBP2024-12-31
Patents/Trademarks/Licences/Concessions
10 GBP2024-12-31
Intangible Assets
Net goodwill
37,000 GBP2024-12-31
Patents/Trademarks/Licences/Concessions
990 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
105,767 GBP2023-12-31
Furniture and fittings
117,053 GBP2024-12-31
109,255 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
222,820 GBP2024-12-31
215,022 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
89,080 GBP2023-12-31
Furniture and fittings
103,766 GBP2024-12-31
98,733 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
203,426 GBP2024-12-31
187,813 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
5,033 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
15,613 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Furniture and fittings
13,287 GBP2024-12-31
10,522 GBP2023-12-31
Land and buildings, Short leasehold
16,687 GBP2023-12-31
Amounts invested in assets
Non-current
3,015,631 GBP2024-12-31
3,015,631 GBP2023-12-31
Finished Goods
32,632 GBP2024-12-31
43,000 GBP2023-12-31
Trade Debtors/Trade Receivables
452,270 GBP2024-12-31
412,104 GBP2023-12-31
Prepayments/Accrued Income
43,614 GBP2024-12-31
57,322 GBP2023-12-31
Amounts owed by directors
378,912 GBP2024-12-31
375,000 GBP2023-12-31
Other Debtors
141,292 GBP2024-12-31
342,328 GBP2023-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
2,220,201 GBP2024-12-31
2,034,159 GBP2023-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
164,267 GBP2024-12-31
162,870 GBP2023-12-31
Corporation Tax Payable
Amounts falling due within one year
242,344 GBP2024-12-31
161,130 GBP2023-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
36,383 GBP2024-12-31
29,153 GBP2023-12-31
Other Creditors
Amounts falling due within one year
13,562 GBP2024-12-31
13,562 GBP2023-12-31
Deferred Tax Liabilities
40,913 GBP2024-12-31
40,071 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 shares2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
52,000 shares2024-12-31
52,000 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
76,491 GBP2024-12-31
72,245 GBP2023-12-31
Between one and five year
305,162 GBP2024-12-31
288,980 GBP2023-12-31
More than five year
96,327 GBP2024-12-31
168,572 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
477,980 GBP2024-12-31
529,797 GBP2023-12-31