Average Number of Employees
112024-01-01 ~ 2024-12-31
102023-01-01 ~ 2023-12-31
Turnover/Revenue
14,721,127 GBP2024-01-01 ~ 2024-12-31
14,579,452 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-11,689,208 GBP2024-01-01 ~ 2024-12-31
-12,455,813 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
3,031,919 GBP2024-01-01 ~ 2024-12-31
2,123,639 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-1,561,736 GBP2024-01-01 ~ 2024-12-31
-1,939,440 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,470,183 GBP2024-01-01 ~ 2024-12-31
184,199 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
98,551 GBP2024-01-01 ~ 2024-12-31
3,663 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-3,808 GBP2024-01-01 ~ 2024-12-31
-3,808 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,564,926 GBP2024-01-01 ~ 2024-12-31
484,054 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
1,750,441 GBP2024-12-31
1,076,240 GBP2023-12-31
710,136 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,162,006 GBP2024-01-01 ~ 2024-12-31
433,498 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-487,805 GBP2024-01-01 ~ 2024-12-31
-67,394 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
304,347 GBP2024-12-31
282,311 GBP2023-12-31
Fixed Assets - Investments
1 GBP2024-12-31
1 GBP2023-12-31
Fixed Assets
304,348 GBP2024-12-31
282,312 GBP2023-12-31
Debtors
Current
3,249,557 GBP2024-12-31
3,906,382 GBP2023-12-31
Cash at bank and in hand
3,304,603 GBP2024-12-31
2,964,582 GBP2023-12-31
Current Assets
6,554,160 GBP2024-12-31
6,870,964 GBP2023-12-31
Net Current Assets/Liabilities
1,684,612 GBP2024-12-31
1,010,805 GBP2023-12-31
Net Assets/Liabilities
1,928,330 GBP2024-12-31
1,244,540 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2023-01-01
Revaluation reserve
177,789 GBP2024-12-31
168,200 GBP2023-12-31
168,200 GBP2023-01-01
Equity
1,928,330 GBP2024-12-31
1,244,540 GBP2023-12-31
878,436 GBP2023-01-01
Profit/Loss
1,162,006 GBP2024-01-01 ~ 2024-12-31
433,498 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-487,805 GBP2024-01-01 ~ 2024-12-31
-67,394 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
102024-01-01 ~ 2024-12-31
Motor vehicles
252024-01-01 ~ 2024-12-31
Audit Fees/Expenses
18,000 GBP2024-01-01 ~ 2024-12-31
Wages/Salaries
1,524,047 GBP2024-01-01 ~ 2024-12-31
1,895,170 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
196,285 GBP2024-01-01 ~ 2024-12-31
245,148 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,743,103 GBP2024-01-01 ~ 2024-12-31
2,162,685 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
391,232 GBP2024-01-01 ~ 2024-12-31
113,753 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
250,000 GBP2024-12-31
215,000 GBP2023-12-31
Plant and equipment
62,844 GBP2024-12-31
61,589 GBP2023-12-31
Motor vehicles
106,086 GBP2024-12-31
106,086 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
418,930 GBP2024-12-31
382,675 GBP2023-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
35,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
43,955 GBP2023-12-31
Motor vehicles
56,409 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
100,364 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
12,419 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
14,219 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
45,755 GBP2024-12-31
Motor vehicles
68,828 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
114,583 GBP2024-12-31
Property, Plant & Equipment
Buildings
250,000 GBP2024-12-31
215,000 GBP2023-12-31
Plant and equipment
17,089 GBP2024-12-31
17,634 GBP2023-12-31
Motor vehicles
37,258 GBP2024-12-31
49,677 GBP2023-12-31
Under hire purchased contracts or finance leases, Motor vehicles
36,850 GBP2024-12-31
Motor vehicles, Under hire purchased contracts or finance leases
49,133 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,486,776 GBP2024-12-31
2,072,789 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,647,348 GBP2024-12-31
1,647,348 GBP2023-12-31
Other Debtors
Current
56,812 GBP2024-12-31
36,199 GBP2023-12-31
Prepayments/Accrued Income
Current
56,313 GBP2024-12-31
55,822 GBP2023-12-31
Trade Creditors/Trade Payables
Current
901,977 GBP2024-12-31
1,752,408 GBP2023-12-31
Amounts owed to group undertakings
Current
73,943 GBP2024-12-31
386,800 GBP2023-12-31
Corporation Tax Payable
Current
403,453 GBP2024-12-31
50,689 GBP2023-12-31
Taxation/Social Security Payable
Current
512,459 GBP2024-12-31
1,031,871 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
13,359 GBP2024-12-31
13,360 GBP2023-12-31
Other Creditors
Current
158,837 GBP2024-12-31
121,295 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
2,805,520 GBP2024-12-31
2,503,736 GBP2023-12-31
Creditors
Current
4,869,548 GBP2024-12-31
5,860,159 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
35,219 GBP2024-12-31
48,577 GBP2023-12-31
Minimum gross finance lease payments owing
48,578 GBP2024-12-31
61,937 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-25,411 GBP2024-01-01 ~ 2024-12-31
Net Deferred Tax Liability/Asset
-25,411 GBP2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-25,411 GBP2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-12-31
100 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
1,132 GBP2024-12-31
1,132 GBP2023-12-31
Between one and five year
453 GBP2024-12-31
1,585 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,585 GBP2024-12-31
2,717 GBP2023-12-31