Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
30,880,635 GBP2024-01-01 ~ 2024-12-31
30,122,546 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
23,552,869 GBP2024-01-01 ~ 2024-12-31
22,950,576 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
7,327,766 GBP2024-01-01 ~ 2024-12-31
7,171,970 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
5,533,845 GBP2024-01-01 ~ 2024-12-31
5,223,814 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,793,921 GBP2024-01-01 ~ 2024-12-31
1,998,576 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
120,129 GBP2024-01-01 ~ 2024-12-31
57,880 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
1,575 GBP2024-01-01 ~ 2024-12-31
2,801 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,912,475 GBP2024-01-01 ~ 2024-12-31
2,053,655 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
480,862 GBP2024-01-01 ~ 2024-12-31
497,000 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,431,613 GBP2024-01-01 ~ 2024-12-31
1,556,655 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
1,431,613 GBP2024-01-01 ~ 2024-12-31
1,556,655 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
83,000 GBP2024-12-31
93,500 GBP2023-12-31
Property, Plant & Equipment
441,959 GBP2024-12-31
455,854 GBP2023-12-31
Fixed Assets - Investments
2 GBP2024-12-31
2 GBP2023-12-31
Fixed Assets
524,961 GBP2024-12-31
549,356 GBP2023-12-31
Total Inventories
390,829 GBP2024-12-31
598,448 GBP2023-12-31
Debtors
2,686,350 GBP2024-12-31
4,906,484 GBP2023-12-31
Cash at bank and in hand
7,280,993 GBP2024-12-31
2,460,658 GBP2023-12-31
Current Assets
10,358,172 GBP2024-12-31
7,965,590 GBP2023-12-31
Creditors
Current
4,557,856 GBP2024-12-31
4,253,127 GBP2023-12-31
Net Current Assets/Liabilities
5,800,316 GBP2024-12-31
3,712,463 GBP2023-12-31
Total Assets Less Current Liabilities
6,325,277 GBP2024-12-31
4,261,819 GBP2023-12-31
Creditors
Non-current
-2,625,033 GBP2024-12-31
-793,188 GBP2023-12-31
Net Assets/Liabilities
3,628,182 GBP2024-12-31
3,396,569 GBP2023-12-31
Equity
Called up share capital
25 GBP2024-12-31
25 GBP2023-12-31
25 GBP2022-12-31
Retained earnings (accumulated losses)
3,628,157 GBP2024-12-31
3,396,544 GBP2023-12-31
3,039,889 GBP2022-12-31
Equity
3,628,182 GBP2024-12-31
3,396,569 GBP2023-12-31
3,039,914 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,200,000 GBP2024-01-01 ~ 2024-12-31
-1,200,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-1,200,000 GBP2024-01-01 ~ 2024-12-31
-1,200,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,431,613 GBP2024-01-01 ~ 2024-12-31
1,556,655 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,468,791 GBP2024-01-01 ~ 2024-12-31
3,253,372 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
441,650 GBP2024-01-01 ~ 2024-12-31
405,494 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
199,367 GBP2024-01-01 ~ 2024-12-31
217,108 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,109,808 GBP2024-01-01 ~ 2024-12-31
3,875,974 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
532024-01-01 ~ 2024-12-31
522023-01-01 ~ 2023-12-31
Director Remuneration
451,698 GBP2024-01-01 ~ 2024-12-31
256,036 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
108,862 GBP2024-01-01 ~ 2024-12-31
100,960 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
32,500 GBP2024-01-01 ~ 2024-12-31
30,355 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
480,862 GBP2024-01-01 ~ 2024-12-31
471,108 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
478,119 GBP2024-01-01 ~ 2024-12-31
513,414 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
135,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
52,000 GBP2024-12-31
41,500 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
10,500 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Net goodwill
83,000 GBP2024-12-31
93,500 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
430,391 GBP2024-12-31
428,032 GBP2023-12-31
Furniture and fittings
521,468 GBP2024-12-31
528,175 GBP2023-12-31
Computers
192,694 GBP2024-12-31
129,792 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,144,553 GBP2024-12-31
1,085,999 GBP2023-12-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-37,143 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-37,143 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
313,073 GBP2024-12-31
300,693 GBP2023-12-31
Furniture and fittings
355,119 GBP2024-12-31
307,774 GBP2023-12-31
Computers
34,402 GBP2024-12-31
21,678 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
702,594 GBP2024-12-31
630,145 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
12,380 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
83,758 GBP2024-01-01 ~ 2024-12-31
Computers
12,724 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
108,862 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-36,413 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-36,413 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
117,318 GBP2024-12-31
127,339 GBP2023-12-31
Furniture and fittings
166,349 GBP2024-12-31
220,401 GBP2023-12-31
Computers
158,292 GBP2024-12-31
108,114 GBP2023-12-31
Investments in Group Undertakings
Cost valuation
2 GBP2023-12-31
Investments in Group Undertakings
2 GBP2024-12-31
2 GBP2023-12-31
Finished Goods
390,829 GBP2024-12-31
598,448 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,208,981 GBP2024-12-31
4,256,559 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
11,630 GBP2024-12-31
11,626 GBP2023-12-31
Other Debtors
Current
296,346 GBP2024-12-31
449,059 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
4,162 GBP2024-12-31
27,118 GBP2023-12-31
Prepayments/Accrued Income
Current
165,231 GBP2024-12-31
162,122 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
2,686,350 GBP2024-12-31
4,906,484 GBP2023-12-31
Trade Creditors/Trade Payables
Current
502,820 GBP2024-12-31
2,450,398 GBP2023-12-31
Amounts owed to group undertakings
Current
99,353 GBP2024-12-31
40,489 GBP2023-12-31
Other Taxation & Social Security Payable
Current
112,804 GBP2024-12-31
112,298 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
3,602,586 GBP2024-12-31
1,179,770 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
66,170 GBP2024-12-31
66,170 GBP2023-12-31
Between one and five year
204,024 GBP2024-12-31
264,680 GBP2023-12-31
More than five year
5,514 GBP2023-12-31
All periods
270,194 GBP2024-12-31
336,364 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
25 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,431,613 GBP2024-01-01 ~ 2024-12-31