Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
8,982,145 GBP2024-01-01 ~ 2024-12-31
10,396,996 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
6,128,218 GBP2024-01-01 ~ 2024-12-31
7,293,956 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,853,927 GBP2024-01-01 ~ 2024-12-31
3,103,040 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
2,012,912 GBP2024-01-01 ~ 2024-12-31
1,764,003 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
876,710 GBP2024-01-01 ~ 2024-12-31
1,360,904 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
33,743 GBP2024-01-01 ~ 2024-12-31
22,365 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
910,453 GBP2024-01-01 ~ 2024-12-31
1,383,269 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
189,057 GBP2024-01-01 ~ 2024-12-31
326,255 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
721,396 GBP2024-01-01 ~ 2024-12-31
1,057,014 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
4,340,078 GBP2024-12-31
3,979,292 GBP2023-12-31
3,111,151 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-360,610 GBP2024-01-01 ~ 2024-12-31
-188,873 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
72,915 GBP2024-12-31
48,686 GBP2023-12-31
Total Inventories
69,891 GBP2024-12-31
124,215 GBP2023-12-31
Debtors
4,250,878 GBP2024-12-31
3,798,330 GBP2023-12-31
Cash at bank and in hand
1,403,821 GBP2024-12-31
1,393,801 GBP2023-12-31
Current Assets
5,724,590 GBP2024-12-31
5,316,346 GBP2023-12-31
Creditors
Current
1,436,237 GBP2024-12-31
1,370,615 GBP2023-12-31
Net Current Assets/Liabilities
4,288,353 GBP2024-12-31
3,945,731 GBP2023-12-31
Total Assets Less Current Liabilities
4,361,268 GBP2024-12-31
3,994,417 GBP2023-12-31
Net Assets/Liabilities
4,343,078 GBP2024-12-31
3,982,292 GBP2023-12-31
Equity
Called up share capital
3,000 GBP2024-12-31
3,000 GBP2023-12-31
Equity
4,343,078 GBP2024-12-31
3,982,292 GBP2023-12-31
Wages/Salaries
2,374,983 GBP2024-01-01 ~ 2024-12-31
2,240,593 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
243,097 GBP2024-01-01 ~ 2024-12-31
218,888 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
129,407 GBP2024-01-01 ~ 2024-12-31
187,444 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,747,487 GBP2024-01-01 ~ 2024-12-31
2,646,925 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
692024-01-01 ~ 2024-12-31
672023-01-01 ~ 2023-12-31
Director Remuneration
25,257 GBP2024-01-01 ~ 2024-12-31
34,042 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
20,250 GBP2024-01-01 ~ 2024-12-31
11,510 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
182,992 GBP2024-01-01 ~ 2024-12-31
319,678 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
227,613 GBP2024-01-01 ~ 2024-12-31
345,817 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
23,506 GBP2024-12-31
26,501 GBP2023-12-31
Furniture and fittings
120,304 GBP2024-12-31
108,890 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
176,876 GBP2024-12-31
135,391 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-2,995 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-2,995 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
33,066 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
22,353 GBP2024-12-31
23,552 GBP2023-12-31
Furniture and fittings
77,475 GBP2024-12-31
63,153 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
103,961 GBP2024-12-31
86,705 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
1,795 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
14,322 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
4,133 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
20,250 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-2,994 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-2,994 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
4,133 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
1,153 GBP2024-12-31
2,949 GBP2023-12-31
Furniture and fittings
42,829 GBP2024-12-31
45,737 GBP2023-12-31
Motor vehicles
28,933 GBP2024-12-31
Value of work in progress
69,891 GBP2024-12-31
124,215 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,030,253 GBP2024-12-31
1,617,488 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,876,443 GBP2024-12-31
1,790,130 GBP2023-12-31
Other Debtors
Current
393,014 GBP2024-12-31
233,733 GBP2023-12-31
Prepayments/Accrued Income
Current
171,268 GBP2024-12-31
156,979 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
4,250,878 GBP2024-12-31
3,798,330 GBP2023-12-31
Trade Creditors/Trade Payables
Current
710,720 GBP2024-12-31
789,483 GBP2023-12-31
Corporation Tax Payable
Current
446,209 GBP2024-12-31
319,678 GBP2023-12-31
Other Taxation & Social Security Payable
Current
94,357 GBP2024-12-31
86,351 GBP2023-12-31
Other Creditors
Current
83,474 GBP2024-12-31
59,440 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
101,477 GBP2024-12-31
115,263 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
106,346 GBP2024-12-31
98,083 GBP2023-12-31
Between one and five year
113,849 GBP2024-12-31
163,528 GBP2023-12-31
All periods
220,195 GBP2024-12-31
261,611 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
18,190 GBP2024-12-31
12,125 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
3,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
721,396 GBP2024-01-01 ~ 2024-12-31