Cost of Sales
-30,071,539 GBP2024-01-01 ~ 2024-12-31
-31,721,123 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-5,813,447 GBP2024-01-01 ~ 2024-12-31
-6,439,137 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
51,046 GBP2024-01-01 ~ 2024-12-31
84,616 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
211,257 GBP2024-01-01 ~ 2024-12-31
534,990 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
157,053 GBP2024-01-01 ~ 2024-12-31
415,468 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
388,253 GBP2024-12-31
534,597 GBP2023-12-31
Fixed Assets - Investments
6,242 GBP2024-12-31
6,242 GBP2023-12-31
Fixed Assets
394,495 GBP2024-12-31
540,839 GBP2023-12-31
Debtors
5,852,811 GBP2024-12-31
7,128,752 GBP2023-12-31
Cash at bank and in hand
1,911,123 GBP2024-12-31
994,702 GBP2023-12-31
Current Assets
10,588,376 GBP2024-12-31
11,568,267 GBP2023-12-31
Net Current Assets/Liabilities
7,903,381 GBP2024-12-31
8,377,984 GBP2023-12-31
Total Assets Less Current Liabilities
8,297,876 GBP2024-12-31
8,918,823 GBP2023-12-31
Net Assets/Liabilities
8,225,876 GBP2024-12-31
8,818,823 GBP2023-12-31
Equity
Called up share capital
10,000 GBP2024-12-31
10,000 GBP2023-12-31
10,000 GBP2022-12-31
Retained earnings (accumulated losses)
8,215,876 GBP2024-12-31
8,808,823 GBP2023-12-31
8,893,355 GBP2022-12-31
Equity
8,225,876 GBP2024-12-31
8,818,823 GBP2023-12-31
8,903,355 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
157,053 GBP2024-01-01 ~ 2024-12-31
415,468 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-750,000 GBP2024-01-01 ~ 2024-12-31
-500,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-750,000 GBP2024-01-01 ~ 2024-12-31
-500,000 GBP2023-01-01 ~ 2023-12-31
Turnover/Revenue
36,058,372 GBP2024-01-01 ~ 2024-12-31
38,621,197 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
29,500 GBP2024-01-01 ~ 2024-12-31
45,575 GBP2023-01-01 ~ 2023-12-31
Average number of employees in administration and support functions
582024-01-01 ~ 2024-12-31
642023-01-01 ~ 2023-12-31
Average Number of Employees
2882024-01-01 ~ 2024-12-31
3202023-01-01 ~ 2023-12-31
Wages/Salaries
7,391,429 GBP2024-01-01 ~ 2024-12-31
7,817,984 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
189,049 GBP2024-01-01 ~ 2024-12-31
201,452 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
8,248,774 GBP2024-01-01 ~ 2024-12-31
8,729,412 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
220,000 GBP2024-01-01 ~ 2024-12-31
215,000 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-28,000 GBP2024-01-01 ~ 2024-12-31
13,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
1,257,672 GBP2023-12-31
Plant and equipment
1,147,117 GBP2024-12-31
1,147,117 GBP2023-12-31
Furniture and fittings
1,506,122 GBP2024-12-31
1,438,748 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
3,910,911 GBP2024-12-31
3,843,537 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
1,238,032 GBP2023-12-31
Plant and equipment
970,224 GBP2024-12-31
899,985 GBP2023-12-31
Furniture and fittings
1,295,628 GBP2024-12-31
1,170,923 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,522,658 GBP2024-12-31
3,308,940 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
18,774 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
70,239 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
124,705 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
213,718 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
176,893 GBP2024-12-31
247,132 GBP2023-12-31
Furniture and fittings
210,494 GBP2024-12-31
267,825 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
4,753,867 GBP2024-12-31
6,680,503 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
508,405 GBP2024-12-31
0 GBP2023-12-31
Other Debtors
Current
0 GBP2024-12-31
18,297 GBP2023-12-31
Prepayments/Accrued Income
Current
558,263 GBP2024-12-31
397,838 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
5,852,811 GBP2024-12-31
7,128,752 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,837,541 GBP2024-12-31
2,075,526 GBP2023-12-31
Amounts owed to group undertakings
Current
117,799 GBP2024-12-31
303,949 GBP2023-12-31
Corporation Tax Payable
Current
2,204 GBP2024-12-31
45,241 GBP2023-12-31
Other Taxation & Social Security Payable
Current
423,665 GBP2024-12-31
437,499 GBP2023-12-31
Other Creditors
Current
-953 GBP2024-12-31
40,453 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
304,739 GBP2024-12-31
287,615 GBP2023-12-31
Creditors
Current
2,684,995 GBP2024-12-31
3,190,283 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
76,000 GBP2024-12-31
108,000 GBP2023-12-31
Deferred Tax Liabilities
72,000 GBP2024-12-31
100,000 GBP2023-12-31
Net Deferred Tax Liability/Asset
72,000 GBP2024-12-31
100,000 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-28,000 GBP2024-01-01 ~ 2024-12-31
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
10,000 shares2024-12-31
10,000 shares2023-12-31
Nominal value of allotted share capital
Class 1 ordinary share
10,000 GBP2024-01-01 ~ 2024-12-31
10,000 GBP2023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
286,901 GBP2024-12-31
313,225 GBP2023-12-31
Between two and five year
421,416 GBP2024-12-31
706,030 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
708,317 GBP2024-12-31
1,019,255 GBP2023-12-31