Turnover/Revenue
6,585,429 GBP2024-01-01 ~ 2024-12-31
6,052,271 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-2,598,014 GBP2024-01-01 ~ 2024-12-31
-2,390,639 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
3,987,415 GBP2024-01-01 ~ 2024-12-31
3,661,632 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,139,031 GBP2024-01-01 ~ 2024-12-31
-2,165,423 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,848,384 GBP2024-01-01 ~ 2024-12-31
1,496,209 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
16,253 GBP2024-01-01 ~ 2024-12-31
15,688 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-4,373 GBP2024-01-01 ~ 2024-12-31
-5,028 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,860,264 GBP2024-01-01 ~ 2024-12-31
1,506,869 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,551,845 GBP2024-01-01 ~ 2024-12-31
1,365,315 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
84,362 GBP2024-12-31
59,977 GBP2023-12-31
Property, Plant & Equipment
1,330,597 GBP2024-12-31
1,093,859 GBP2023-12-31
Fixed Assets
1,414,959 GBP2024-12-31
1,153,836 GBP2023-12-31
Total Inventories
2,072,822 GBP2024-12-31
1,811,196 GBP2023-12-31
Debtors
3,343,187 GBP2024-12-31
2,075,228 GBP2023-12-31
Cash at bank and in hand
1,328,211 GBP2024-12-31
1,656,845 GBP2023-12-31
Current Assets
6,744,220 GBP2024-12-31
5,543,269 GBP2023-12-31
Net Current Assets/Liabilities
5,452,294 GBP2024-12-31
4,109,097 GBP2023-12-31
Total Assets Less Current Liabilities
6,867,253 GBP2024-12-31
5,262,933 GBP2023-12-31
Creditors
Amounts falling due after one year
-4,853 GBP2024-12-31
-13,337 GBP2023-12-31
Net Assets/Liabilities
6,537,834 GBP2024-12-31
4,985,989 GBP2023-12-31
Equity
Called up share capital
50,000 GBP2024-12-31
50,000 GBP2023-12-31
50,000 GBP2022-12-31
Retained earnings (accumulated losses)
6,487,834 GBP2024-12-31
4,935,989 GBP2023-12-31
3,570,674 GBP2022-12-31
Equity
6,537,834 GBP2024-12-31
4,985,989 GBP2023-12-31
3,620,674 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,551,845 GBP2024-01-01 ~ 2024-12-31
1,365,315 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
23,890 GBP2024-01-01 ~ 2024-12-31
40,876 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
11,750 GBP2024-01-01 ~ 2024-12-31
12,000 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
519,688 GBP2024-01-01 ~ 2024-12-31
532,317 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,149,765 GBP2024-01-01 ~ 2024-12-31
2,195,383 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
216,549 GBP2024-01-01 ~ 2024-12-31
220,114 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
85,595 GBP2024-01-01 ~ 2024-12-31
60,550 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,451,909 GBP2024-01-01 ~ 2024-12-31
2,476,047 GBP2023-01-01 ~ 2023-12-31
Average number of employees in administration and support functions
292024-01-01 ~ 2024-12-31
332023-01-01 ~ 2023-12-31
Average Number of Employees
712024-01-01 ~ 2024-12-31
782023-01-01 ~ 2023-12-31
Current Tax for the Period
247,460 GBP2024-01-01 ~ 2024-12-31
94,387 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
60,959 GBP2024-01-01 ~ 2024-12-31
55,067 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
465,066 GBP2024-01-01 ~ 2024-12-31
354,416 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
108,713 GBP2024-12-31
69,891 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
24,351 GBP2024-12-31
9,914 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
4,801 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Goodwill
84,362 GBP2024-12-31
59,977 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Computers
1,505,529 GBP2024-12-31
1,264,490 GBP2023-12-31
Furniture and fittings
57,028 GBP2024-12-31
40,046 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,562,557 GBP2024-12-31
1,304,536 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Computers
201,775 GBP2024-12-31
180,709 GBP2023-12-31
Furniture and fittings
30,185 GBP2024-12-31
29,968 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
231,960 GBP2024-12-31
210,677 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Computers
30,702 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
217 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
30,919 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Computers
-9,636 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-9,636 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Computers
1,303,754 GBP2024-12-31
1,083,781 GBP2023-12-31
Furniture and fittings
26,843 GBP2024-12-31
10,078 GBP2023-12-31
Value of work in progress
2,072,822 GBP2024-12-31
1,811,196 GBP2023-12-31
Trade Debtors/Trade Receivables
636,512 GBP2024-12-31
450,271 GBP2023-12-31
Amounts owed by group undertakings and participating interests
2,610,060 GBP2024-12-31
1,539,833 GBP2023-12-31
Prepayments/Accrued Income
96,615 GBP2024-12-31
85,124 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
8,377 GBP2024-12-31
20,802 GBP2023-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
185,036 GBP2024-12-31
201,496 GBP2023-12-31
Other Creditors
574,483 GBP2024-12-31
835,673 GBP2023-12-31
Corporation Tax Payable
Amounts falling due within one year
247,406 GBP2024-12-31
94,387 GBP2023-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
229,033 GBP2024-12-31
236,915 GBP2023-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
47,591 GBP2024-12-31
44,899 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
4,853 GBP2024-12-31
13,337 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
324,566 GBP2024-12-31
263,607 GBP2023-12-31
Deferred Tax Liabilities
324,566 GBP2024-12-31
263,607 GBP2023-12-31
208,540 GBP2022-12-31
Par Value of Share
Class 1 ordinary share
1 GBP/shares2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50,000 shares2024-12-31
Nominal value of allotted share capital
Class 1 ordinary share
50,000 GBP2024-01-01 ~ 2024-12-31
50,000 GBP2023-01-01 ~ 2023-12-31