Average Number of Employees
792024-01-01 ~ 2024-12-31
782023-01-01 ~ 2023-12-31
Turnover/Revenue
13,448,469 GBP2024-01-01 ~ 2024-12-31
12,032,205 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-3,842,502 GBP2024-01-01 ~ 2024-12-31
-3,143,441 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
9,605,967 GBP2024-01-01 ~ 2024-12-31
8,888,764 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-6,354,680 GBP2024-01-01 ~ 2024-12-31
-6,140,598 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
3,251,287 GBP2024-01-01 ~ 2024-12-31
2,748,166 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
170 GBP2024-01-01 ~ 2024-12-31
Profit/Loss on Ordinary Activities Before Tax
3,237,262 GBP2024-01-01 ~ 2024-12-31
2,743,943 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,830,814 GBP2024-01-01 ~ 2024-12-31
2,102,435 GBP2023-01-01 ~ 2023-12-31
Fixed Assets
261,713 GBP2024-12-31
356,796 GBP2023-12-31
Total Inventories
19,448 GBP2024-12-31
41,051 GBP2023-12-31
Debtors
Current
11,129,743 GBP2024-12-31
8,071,092 GBP2023-12-31
Cash at bank and in hand
750,314 GBP2024-12-31
777,450 GBP2023-12-31
Current Assets
11,899,505 GBP2024-12-31
8,889,593 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-5,697,613 GBP2024-12-31
-5,530,091 GBP2023-12-31
Net Current Assets/Liabilities
6,201,892 GBP2024-12-31
3,359,502 GBP2023-12-31
Total Assets Less Current Liabilities
6,463,605 GBP2024-12-31
3,716,298 GBP2023-12-31
Net Assets/Liabilities
6,401,541 GBP2024-12-31
3,570,727 GBP2023-12-31
Equity
Called up share capital
1,233,905 GBP2024-12-31
1,233,905 GBP2023-12-31
1,233,905 GBP2023-01-01
Share premium
210,426 GBP2024-12-31
210,426 GBP2023-12-31
210,426 GBP2023-01-01
Capital redemption reserve
48 GBP2024-12-31
48 GBP2023-12-31
48 GBP2023-01-01
Retained earnings (accumulated losses)
4,957,162 GBP2024-12-31
2,126,348 GBP2023-12-31
1,523,913 GBP2023-01-01
Equity
6,401,541 GBP2024-12-31
3,570,727 GBP2023-12-31
2,968,292 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
2,830,814 GBP2024-01-01 ~ 2024-12-31
2,102,435 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,500,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-1,500,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
200,963 GBP2024-01-01 ~ 2024-12-31
272,538 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
22,900 GBP2024-01-01 ~ 2024-12-31
19,600 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,746,283 GBP2024-01-01 ~ 2024-12-31
3,612,500 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
352,225 GBP2024-01-01 ~ 2024-12-31
341,005 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,242,745 GBP2024-01-01 ~ 2024-12-31
4,079,670 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
278,743 GBP2024-01-01 ~ 2024-12-31
259,059 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
809,316 GBP2024-01-01 ~ 2024-12-31
644,827 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
1,500,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
350,836 GBP2024-12-31
333,475 GBP2023-12-31
Furniture and fittings
328,684 GBP2024-12-31
328,684 GBP2023-12-31
Computers
1,013,575 GBP2024-12-31
981,488 GBP2023-12-31
Motor vehicles
7,645 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
314,545 GBP2023-12-31
Furniture and fittings
318,585 GBP2023-12-31
Computers
900,835 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
1,401 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings, Owned/Freehold
10,083 GBP2024-01-01 ~ 2024-12-31
Computers, Owned/Freehold
32,618 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
345,943 GBP2024-12-31
Motor vehicles
1,401 GBP2024-12-31
Furniture and fittings
328,668 GBP2024-12-31
Computers
933,453 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
Other
796,757 GBP2024-12-31
774,439 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,497,497 GBP2024-12-31
2,476,408 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Other
-26,469 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-84,791 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,119,612 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
82,830 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases
118,133 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Other
-26,469 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-84,791 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Other
626,319 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,235,784 GBP2024-12-31
Finished Goods/Goods for Resale
19,448 GBP2024-12-31
41,051 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,198,177 GBP2024-12-31
1,604,645 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
8,809,370 GBP2024-12-31
5,694,933 GBP2023-12-31
Other Debtors
Current
75,102 GBP2024-12-31
122,256 GBP2023-12-31
Prepayments/Accrued Income
Current
1,047,094 GBP2024-12-31
649,258 GBP2023-12-31
Cash and Cash Equivalents
750,314 GBP2024-12-31
777,450 GBP2023-12-31
Trade Creditors/Trade Payables
Current
216,763 GBP2024-12-31
472,263 GBP2023-12-31
Amounts owed to group undertakings
Current
283,839 GBP2024-12-31
142,496 GBP2023-12-31
Corporation Tax Payable
Current
393,801 GBP2024-12-31
398,863 GBP2023-12-31
Other Taxation & Social Security Payable
Current
351,994 GBP2024-12-31
136,099 GBP2023-12-31
Other Creditors
Current
544,113 GBP2024-12-31
538,237 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
3,782,791 GBP2024-12-31
3,717,641 GBP2023-12-31
Creditors
Current
5,697,613 GBP2024-12-31
5,530,091 GBP2023-12-31
Non-current
49,014 GBP2024-12-31
121,740 GBP2023-12-31
Net Deferred Tax Liability/Asset
-13,050 GBP2024-12-31
-23,831 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
10,781 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-23,831 GBP2024-12-31
-26,270 GBP2023-12-31
Deferred Tax Liabilities
-13,050 GBP2024-12-31
-23,831 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,233,905 shares2024-12-31
1,233,905 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31