Average Number of Employees
532024-01-01 ~ 2024-12-31
502023-01-01 ~ 2023-12-31
Turnover/Revenue
21,437,192 GBP2024-01-01 ~ 2024-12-31
24,711,217 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-17,745,670 GBP2024-01-01 ~ 2024-12-31
-21,155,564 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
3,691,522 GBP2024-01-01 ~ 2024-12-31
3,555,653 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-4,087,900 GBP2024-01-01 ~ 2024-12-31
-3,095,229 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-363,761 GBP2024-01-01 ~ 2024-12-31
484,198 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
426,722 GBP2024-01-01 ~ 2024-12-31
270,137 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
62,961 GBP2024-01-01 ~ 2024-12-31
754,335 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
7,357,686 GBP2024-12-31
7,315,101 GBP2023-12-31
6,741,965 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
42,585 GBP2024-01-01 ~ 2024-12-31
573,136 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
136,361 GBP2024-12-31
135,929 GBP2023-12-31
Fixed Assets
136,361 GBP2024-12-31
135,929 GBP2023-12-31
Debtors
Current
3,767,537 GBP2024-12-31
4,348,536 GBP2023-12-31
Cash at bank and in hand
9,612,151 GBP2024-12-31
5,612,800 GBP2023-12-31
Current Assets
13,379,688 GBP2024-12-31
9,961,336 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-6,026,016 GBP2024-12-31
-2,648,602 GBP2023-12-31
Net Current Assets/Liabilities
7,353,672 GBP2024-12-31
7,312,734 GBP2023-12-31
Total Assets Less Current Liabilities
7,490,033 GBP2024-12-31
7,448,663 GBP2023-12-31
Net Assets/Liabilities
7,467,686 GBP2024-12-31
7,425,101 GBP2023-12-31
Equity
Called up share capital
110,000 GBP2024-12-31
110,000 GBP2023-12-31
Equity
7,467,686 GBP2024-12-31
7,425,101 GBP2023-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
252024-01-01 ~ 2024-12-31
Furniture and fittings
252024-01-01 ~ 2024-12-31
Computers
252024-01-01 ~ 2024-12-31
Audit Fees/Expenses
29,500 GBP2024-01-01 ~ 2024-12-31
28,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,975,873 GBP2024-01-01 ~ 2024-12-31
1,675,704 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
200,830 GBP2024-01-01 ~ 2024-12-31
157,966 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,336,813 GBP2024-01-01 ~ 2024-12-31
1,982,107 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
145,982 GBP2024-01-01 ~ 2024-12-31
142,400 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-1,215 GBP2024-01-01 ~ 2024-12-31
6,808 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
15,740 GBP2024-01-01 ~ 2024-12-31
177,269 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
194,571 GBP2024-12-31
194,571 GBP2023-12-31
Plant and equipment
171,086 GBP2024-12-31
160,806 GBP2023-12-31
Furniture and fittings
35,684 GBP2024-12-31
35,234 GBP2023-12-31
Computers
164,031 GBP2024-12-31
137,362 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
565,372 GBP2024-12-31
527,973 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-1,800 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-1,800 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
111,116 GBP2023-12-31
Furniture and fittings
29,847 GBP2023-12-31
Computers
106,060 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
392,044 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
14,255 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings, Owned/Freehold
1,517 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
38,767 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-1,800 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,800 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
123,571 GBP2024-12-31
Furniture and fittings
31,364 GBP2024-12-31
Computers
122,417 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
429,011 GBP2024-12-31
Property, Plant & Equipment
Buildings
42,912 GBP2024-12-31
49,550 GBP2023-12-31
Plant and equipment
47,515 GBP2024-12-31
49,690 GBP2023-12-31
Furniture and fittings
4,320 GBP2024-12-31
5,387 GBP2023-12-31
Computers
41,614 GBP2024-12-31
31,302 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
3,096,418 GBP2024-12-31
4,076,058 GBP2023-12-31
Other Debtors
Current
125,909 GBP2024-12-31
47,116 GBP2023-12-31
Prepayments/Accrued Income
Current
109,908 GBP2024-12-31
166,808 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
435,302 GBP2024-12-31
58,554 GBP2023-12-31
Trade Creditors/Trade Payables
Current
220,077 GBP2024-12-31
401,307 GBP2023-12-31
Amounts owed to group undertakings
Current
5,315,683 GBP2024-12-31
1,595,626 GBP2023-12-31
Taxation/Social Security Payable
Current
51,484 GBP2024-12-31
54,084 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
438,772 GBP2024-12-31
597,585 GBP2023-12-31
Creditors
Current
6,026,016 GBP2024-12-31
2,648,602 GBP2023-12-31
Net Deferred Tax Liability/Asset
-22,347 GBP2024-12-31
-23,562 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
1,215 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-22,347 GBP2024-12-31
-23,562 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
110,000 shares2024-12-31
110,000 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
221,967 GBP2024-12-31
210,113 GBP2023-12-31
Between one and five year
580,214 GBP2024-12-31
125,151 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
802,181 GBP2024-12-31
335,264 GBP2023-12-31