Par Value of Share
Class 2 ordinary share
12024-01-01 ~ 2024-12-31
Class 3 ordinary share
12024-01-01 ~ 2024-12-31
Class 4 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
10,782,554 GBP2024-01-01 ~ 2024-12-31
13,464,374 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-8,515,130 GBP2024-01-01 ~ 2024-12-31
-13,078,350 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,267,424 GBP2024-01-01 ~ 2024-12-31
386,024 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-928,380 GBP2024-01-01 ~ 2024-12-31
-879,808 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,350,804 GBP2024-01-01 ~ 2024-12-31
-482,774 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
595 GBP2024-01-01 ~ 2024-12-31
4,515 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,324,442 GBP2024-01-01 ~ 2024-12-31
-500,636 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,072,160 GBP2024-01-01 ~ 2024-12-31
-375,117 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
1,072,160 GBP2024-01-01 ~ 2024-12-31
-377,127 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
178,101 GBP2024-12-31
182,952 GBP2023-12-31
Investment Property
200,000 GBP2024-12-31
200,000 GBP2023-12-31
Fixed Assets
378,101 GBP2024-12-31
382,952 GBP2023-12-31
Total Inventories
224,871 GBP2024-12-31
291,529 GBP2023-12-31
Debtors
6,167,040 GBP2024-12-31
6,255,025 GBP2023-12-31
Current assets - Investments
312 GBP2024-12-31
315 GBP2023-12-31
Cash at bank and in hand
323 GBP2023-12-31
Current Assets
6,392,223 GBP2024-12-31
6,547,192 GBP2023-12-31
Creditors
Current
2,784,987 GBP2024-12-31
3,558,060 GBP2023-12-31
Net Current Assets/Liabilities
3,607,236 GBP2024-12-31
2,989,132 GBP2023-12-31
Total Assets Less Current Liabilities
3,985,337 GBP2024-12-31
3,372,084 GBP2023-12-31
Net Assets/Liabilities
3,964,004 GBP2024-12-31
3,372,084 GBP2023-12-31
Equity
Called up share capital
2,000 GBP2024-12-31
2,000 GBP2023-12-31
2,000 GBP2022-12-31
Revaluation reserve
72,470 GBP2024-12-31
72,470 GBP2023-12-31
74,480 GBP2022-12-31
Retained earnings (accumulated losses)
3,804,275 GBP2024-12-31
3,212,355 GBP2023-12-31
3,957,657 GBP2022-12-31
Equity
3,964,004 GBP2024-12-31
3,372,084 GBP2023-12-31
4,121,761 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-480,240 GBP2024-01-01 ~ 2024-12-31
-372,550 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-480,240 GBP2024-01-01 ~ 2024-12-31
-372,550 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,072,160 GBP2024-01-01 ~ 2024-12-31
-372,752 GBP2023-01-01 ~ 2023-12-31
Bank Overdrafts
-56,099 GBP2024-12-31
-84,597 GBP2023-12-31
-271,157 GBP2022-12-31
Wages/Salaries
138,922 GBP2024-01-01 ~ 2024-12-31
125,049 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
20,102 GBP2024-01-01 ~ 2024-12-31
17,618 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
216,000 GBP2024-01-01 ~ 2024-12-31
216,000 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
375,024 GBP2024-01-01 ~ 2024-12-31
358,667 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
62024-01-01 ~ 2024-12-31
62023-01-01 ~ 2023-12-31
Director Remuneration
99,064 GBP2024-01-01 ~ 2024-12-31
85,191 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
6,001 GBP2024-01-01 ~ 2024-12-31
7,177 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
22,750 GBP2024-01-01 ~ 2024-12-31
22,758 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
222,521 GBP2024-01-01 ~ 2024-12-31
Tax Expense/Credit at Applicable Tax Rate
331,111 GBP2024-01-01 ~ 2024-12-31
-125,159 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
480,240 GBP2024-01-01 ~ 2024-12-31
372,550 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
170,000 GBP2024-12-31
170,000 GBP2023-12-31
Plant and equipment
1,955 GBP2024-12-31
1,955 GBP2023-12-31
Computers
33,006 GBP2024-12-31
31,856 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
204,961 GBP2024-12-31
203,811 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
8,160 GBP2024-12-31
6,800 GBP2023-12-31
Plant and equipment
1,948 GBP2024-12-31
1,946 GBP2023-12-31
Computers
16,752 GBP2024-12-31
12,113 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
26,860 GBP2024-12-31
20,859 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
1,360 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
2 GBP2024-01-01 ~ 2024-12-31
Computers
4,639 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
6,001 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
161,840 GBP2024-12-31
163,200 GBP2023-12-31
Plant and equipment
7 GBP2024-12-31
9 GBP2023-12-31
Computers
16,254 GBP2024-12-31
19,743 GBP2023-12-31
Investment Property - Fair Value Model
200,000 GBP2023-12-31
Value of work in progress
224,871 GBP2024-12-31
291,529 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,530,409 GBP2024-12-31
1,675,919 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
87,843 GBP2024-12-31
87,223 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
94,672 GBP2024-12-31
127,399 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
95,937 GBP2023-12-31
Prepayments
Current
120,300 GBP2024-12-31
129,067 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
6,167,040 GBP2024-12-31
Current, Amounts falling due within one year
6,255,025 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
56,099 GBP2024-12-31
84,597 GBP2023-12-31
Trade Creditors/Trade Payables
Current
863,093 GBP2024-12-31
1,668,568 GBP2023-12-31
Corporation Tax Payable
Current
222,521 GBP2024-12-31
Other Taxation & Social Security Payable
Current
36,675 GBP2024-12-31
78,189 GBP2023-12-31
Other Creditors
Current
8,611 GBP2024-12-31
179,727 GBP2023-12-31
Amounts owed to directors
19 GBP2024-12-31
24 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,537,969 GBP2024-12-31
1,486,955 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
71,316 GBP2024-12-31
69,023 GBP2023-12-31
Between one and five year
55,058 GBP2024-12-31
42,485 GBP2023-12-31
All periods
126,374 GBP2024-12-31
111,508 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
21,333 GBP2024-12-31
-95,937 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
600 shares2024-12-31
Class 3 ordinary share
600 shares2024-12-31
Class 4 ordinary share
600 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,072,160 GBP2024-01-01 ~ 2024-12-31