Cost of Sales
-7,564,440 GBP2024-01-01 ~ 2024-12-31
-6,936,492 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-3,095,378 GBP2024-01-01 ~ 2024-12-31
-3,072,762 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
26,488 GBP2024-01-01 ~ 2024-12-31
34,952 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
775,568 GBP2024-01-01 ~ 2024-12-31
335,082 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
581,914 GBP2024-01-01 ~ 2024-12-31
257,804 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
267,860 GBP2024-12-31
312,027 GBP2023-12-31
Debtors
3,584,883 GBP2024-12-31
2,922,205 GBP2023-12-31
Cash at bank and in hand
1,081,815 GBP2024-12-31
1,159,423 GBP2023-12-31
Current Assets
4,904,136 GBP2024-12-31
4,362,827 GBP2023-12-31
Net Current Assets/Liabilities
4,043,280 GBP2024-12-31
3,428,240 GBP2023-12-31
Total Assets Less Current Liabilities
4,311,140 GBP2024-12-31
3,740,267 GBP2023-12-31
Net Assets/Liabilities
4,244,175 GBP2024-12-31
3,662,260 GBP2023-12-31
Equity
Called up share capital
22,680 GBP2024-12-31
22,680 GBP2023-12-31
22,680 GBP2022-12-31
Capital redemption reserve
37,320 GBP2024-12-31
37,320 GBP2023-12-31
37,320 GBP2022-12-31
Retained earnings (accumulated losses)
4,184,175 GBP2024-12-31
3,602,260 GBP2023-12-31
3,754,456 GBP2022-12-31
Equity
4,244,175 GBP2024-12-31
3,662,260 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
581,914 GBP2024-01-01 ~ 2024-12-31
257,804 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-410,000 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
13,891 GBP2024-01-01 ~ 2024-12-31
13,230 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
822024-01-01 ~ 2024-12-31
812023-01-01 ~ 2023-12-31
Wages/Salaries
3,059,410 GBP2024-01-01 ~ 2024-12-31
2,962,792 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
106,750 GBP2024-01-01 ~ 2024-12-31
155,776 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,475,679 GBP2024-01-01 ~ 2024-12-31
3,413,264 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
423,826 GBP2024-01-01 ~ 2024-12-31
439,462 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-11,042 GBP2024-01-01 ~ 2024-12-31
26,400 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
362,944 GBP2024-12-31
362,944 GBP2023-12-31
Motor vehicles
85,405 GBP2024-12-31
100,005 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
448,349 GBP2024-12-31
462,949 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-14,600 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-14,600 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
109,961 GBP2024-12-31
78,547 GBP2023-12-31
Motor vehicles
70,528 GBP2024-12-31
72,375 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
180,489 GBP2024-12-31
150,922 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
31,414 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
12,753 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
44,167 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-14,600 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-14,600 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
252,983 GBP2024-12-31
284,397 GBP2023-12-31
Motor vehicles
14,877 GBP2024-12-31
27,630 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,318,510 GBP2024-12-31
1,424,631 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
141,082 GBP2024-12-31
347,736 GBP2023-12-31
Other Debtors
Current
1,923,132 GBP2024-12-31
969,142 GBP2023-12-31
Prepayments/Accrued Income
Current
202,159 GBP2024-12-31
180,696 GBP2023-12-31
Trade Creditors/Trade Payables
Current
401,139 GBP2024-12-31
443,055 GBP2023-12-31
Corporation Tax Payable
Current
204,749 GBP2024-12-31
260,158 GBP2023-12-31
Other Taxation & Social Security Payable
Current
132,570 GBP2024-12-31
101,529 GBP2023-12-31
Other Creditors
Current
44,740 GBP2024-12-31
65,277 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
77,658 GBP2024-12-31
64,568 GBP2023-12-31
Creditors
Current
860,856 GBP2024-12-31
934,587 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
More than five year
0 GBP2024-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
12,474 shares2024-12-31
12,474 shares2023-12-31
Par Value of Share
Class 2 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
2,268 shares2024-12-31
2,268 shares2023-12-31
Par Value of Share
Class 3 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
7,938 shares2024-12-31
7,938 shares2023-12-31
Equity
Called up share capital
22,680 GBP2024-12-31
22,680 GBP2023-12-31