Average Number of Employees
262025-01-01 ~ 2025-12-31
232024-01-01 ~ 2024-12-31
Turnover/Revenue
13,534,442 GBP2025-01-01 ~ 2025-12-31
15,538,075 GBP2024-01-01 ~ 2024-12-31
Cost of Sales
-10,442,482 GBP2025-01-01 ~ 2025-12-31
-12,081,490 GBP2024-01-01 ~ 2024-12-31
Gross Profit/Loss
3,091,960 GBP2025-01-01 ~ 2025-12-31
3,456,585 GBP2024-01-01 ~ 2024-12-31
Distribution Costs
-1,149,832 GBP2025-01-01 ~ 2025-12-31
-1,206,312 GBP2024-01-01 ~ 2024-12-31
Administrative Expenses
-874,565 GBP2025-01-01 ~ 2025-12-31
-871,574 GBP2024-01-01 ~ 2024-12-31
Operating Profit/Loss
1,067,563 GBP2025-01-01 ~ 2025-12-31
1,378,699 GBP2024-01-01 ~ 2024-12-31
Other Interest Receivable/Similar Income (Finance Income)
668 GBP2025-01-01 ~ 2025-12-31
Interest Payable/Similar Charges (Finance Costs)
-29,184 GBP2025-01-01 ~ 2025-12-31
-20,584 GBP2024-01-01 ~ 2024-12-31
Profit/Loss on Ordinary Activities Before Tax
1,039,047 GBP2025-01-01 ~ 2025-12-31
1,358,115 GBP2024-01-01 ~ 2024-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-276,295 GBP2025-01-01 ~ 2025-12-31
-272,883 GBP2024-01-01 ~ 2024-12-31
Profit/Loss
762,752 GBP2025-01-01 ~ 2025-12-31
1,085,232 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
591,790 GBP2025-12-31
751,831 GBP2024-12-31
Fixed Assets - Investments
1 GBP2025-12-31
1 GBP2024-12-31
Fixed Assets
591,791 GBP2025-12-31
751,832 GBP2024-12-31
Debtors
Current
2,374,967 GBP2025-12-31
2,684,956 GBP2024-12-31
Cash at bank and in hand
242,991 GBP2025-12-31
220,580 GBP2024-12-31
Current Assets
2,617,958 GBP2025-12-31
2,905,536 GBP2024-12-31
Net Current Assets/Liabilities
756,251 GBP2025-12-31
917,513 GBP2024-12-31
Total Assets Less Current Liabilities
1,348,042 GBP2025-12-31
1,669,345 GBP2024-12-31
Creditors
Non-current, Amounts falling due after one year
-40,945 GBP2025-12-31
Net Assets/Liabilities
1,232,097 GBP2025-12-31
1,569,345 GBP2024-12-31
Equity
Called up share capital
5,250 GBP2025-12-31
5,250 GBP2024-12-31
5,250 GBP2024-01-01
Share premium
975 GBP2025-12-31
975 GBP2024-12-31
975 GBP2024-01-01
Capital redemption reserve
5,000 GBP2025-12-31
5,000 GBP2024-12-31
5,000 GBP2024-01-01
Retained earnings (accumulated losses)
1,220,872 GBP2025-12-31
1,558,120 GBP2024-12-31
1,072,888 GBP2024-01-01
Equity
1,232,097 GBP2025-12-31
1,569,345 GBP2024-12-31
1,084,113 GBP2024-01-01
Profit/Loss
Retained earnings (accumulated losses)
762,752 GBP2025-01-01 ~ 2025-12-31
1,085,232 GBP2024-01-01 ~ 2024-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,100,000 GBP2025-01-01 ~ 2025-12-31
-600,000 GBP2024-01-01 ~ 2024-12-31
Dividends Paid
-1,100,000 GBP2025-01-01 ~ 2025-12-31
-600,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
209,406 GBP2025-12-31
199,226 GBP2024-12-31
Computers
1,290,495 GBP2025-12-31
1,235,195 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
1,566,889 GBP2025-12-31
1,434,421 GBP2024-12-31
Other
66,988 GBP2025-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
86,704 GBP2024-12-31
Computers
595,886 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
682,590 GBP2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
31,659 GBP2025-01-01 ~ 2025-12-31
Computers, Owned/Freehold
260,850 GBP2025-01-01 ~ 2025-12-31
Owned/Freehold
292,509 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
118,363 GBP2025-12-31
Computers
856,736 GBP2025-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
975,099 GBP2025-12-31
Property, Plant & Equipment
Furniture and fittings
91,043 GBP2025-12-31
112,522 GBP2024-12-31
Computers
433,759 GBP2025-12-31
639,309 GBP2024-12-31
Other
66,988 GBP2025-12-31
Investments in Subsidiaries
1 GBP2025-12-31
1 GBP2024-12-31
Trade Debtors/Trade Receivables
Current
948,280 GBP2025-12-31
1,245,114 GBP2024-12-31
Amounts Owed by Group Undertakings
Current
1,200,000 GBP2025-12-31
1,200,000 GBP2024-12-31
Prepayments/Accrued Income
Current
226,687 GBP2025-12-31
239,842 GBP2024-12-31
Trade Creditors/Trade Payables
Current
1,336,598 GBP2025-12-31
1,283,092 GBP2024-12-31
Amounts owed to group undertakings
Current
1 GBP2025-12-31
1 GBP2024-12-31
Corporation Tax Payable
Current
157,295 GBP2025-12-31
245,169 GBP2024-12-31
Taxation/Social Security Payable
Current
254,620 GBP2025-12-31
272,270 GBP2024-12-31
Finance Lease Liabilities - Total Present Value
Current
13,668 GBP2025-12-31
Other Creditors
Current
11,834 GBP2025-12-31
8,016 GBP2024-12-31
Accrued Liabilities/Deferred Income
Current
87,691 GBP2025-12-31
179,475 GBP2024-12-31
Creditors
Current
1,861,707 GBP2025-12-31
1,988,023 GBP2024-12-31
Finance Lease Liabilities - Total Present Value
Non-current
40,945 GBP2025-12-31
Creditors
Non-current
40,945 GBP2025-12-31
Minimum gross finance lease payments owing
54,613 GBP2025-12-31
Net Deferred Tax Liability/Asset
-75,000 GBP2025-12-31
-100,000 GBP2024-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
25,000 GBP2025-01-01 ~ 2025-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
52,500 shares2025-12-31
52,500 shares2024-12-31
Par Value of Share
Class 1 ordinary share
0.102025-01-01 ~ 2025-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
79,605 GBP2025-12-31
79,605 GBP2024-12-31
Between one and five year
238,815 GBP2025-12-31
318,420 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
318,420 GBP2025-12-31
398,025 GBP2024-12-31