Average Number of Employees
372024-01-01 ~ 2024-12-31
342023-01-01 ~ 2023-12-31
Turnover/Revenue
11,157,486 GBP2024-01-01 ~ 2024-12-31
27,535,887 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-8,319,172 GBP2024-01-01 ~ 2024-12-31
-19,952,395 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,838,314 GBP2024-01-01 ~ 2024-12-31
7,583,492 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-3,177,973 GBP2024-01-01 ~ 2024-12-31
-4,266,008 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-285,880 GBP2024-01-01 ~ 2024-12-31
3,432,792 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
46,994 GBP2024-01-01 ~ 2024-12-31
132,470 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-94 GBP2024-01-01 ~ 2024-12-31
-26,654 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-211,865 GBP2024-01-01 ~ 2024-12-31
3,589,621 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-204,355 GBP2024-01-01 ~ 2024-12-31
2,903,711 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
486,152 GBP2024-12-31
621,372 GBP2023-12-31
Fixed Assets - Investments
390 GBP2024-12-31
390 GBP2023-12-31
Fixed Assets
486,542 GBP2024-12-31
621,762 GBP2023-12-31
Total Inventories
569,689 GBP2024-12-31
1,254,563 GBP2023-12-31
Debtors
Current
2,454,559 GBP2024-12-31
3,044,874 GBP2023-12-31
Cash at bank and in hand
726,438 GBP2024-12-31
6,150,353 GBP2023-12-31
Current Assets
3,750,686 GBP2024-12-31
10,449,790 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-8,379,699 GBP2023-12-31
Net Current Assets/Liabilities
1,968,486 GBP2024-12-31
2,070,091 GBP2023-12-31
Total Assets Less Current Liabilities
2,455,028 GBP2024-12-31
2,691,853 GBP2023-12-31
Net Assets/Liabilities
2,358,563 GBP2024-12-31
2,562,918 GBP2023-12-31
Equity
Called up share capital
50,000 GBP2024-12-31
50,000 GBP2023-12-31
50,000 GBP2023-01-01
Share premium
15,002 GBP2024-12-31
15,002 GBP2023-12-31
15,002 GBP2023-01-01
Retained earnings (accumulated losses)
2,293,561 GBP2024-12-31
2,497,916 GBP2023-12-31
13,650,004 GBP2023-01-01
Equity
2,358,563 GBP2024-12-31
2,562,918 GBP2023-12-31
13,715,006 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
-204,355 GBP2024-01-01 ~ 2024-12-31
2,903,711 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-14,055,799 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-14,055,799 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,566,287 GBP2024-01-01 ~ 2024-12-31
2,532,660 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
175,425 GBP2024-01-01 ~ 2024-12-31
357,593 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,833,744 GBP2024-01-01 ~ 2024-12-31
2,930,253 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
22,715 GBP2024-01-01 ~ 2024-12-31
16,848 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-32,470 GBP2024-01-01 ~ 2024-12-31
-185,642 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-52,966 GBP2024-01-01 ~ 2024-12-31
844,299 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Office equipment
965,894 GBP2024-12-31
908,769 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,571,920 GBP2024-12-31
1,514,795 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Office equipment
602,543 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
893,423 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
192,345 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Office equipment
734,286 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,085,768 GBP2024-12-31
Property, Plant & Equipment
Office equipment
231,608 GBP2024-12-31
306,226 GBP2023-12-31
Raw materials and consumables
569,689 GBP2024-12-31
1,254,563 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,810,655 GBP2024-12-31
2,325,851 GBP2023-12-31
Prepayments/Accrued Income
Current
228,668 GBP2024-12-31
91,501 GBP2023-12-31
Trade Creditors/Trade Payables
Current
263,914 GBP2024-12-31
371,716 GBP2023-12-31
Amounts owed to group undertakings
Current
803,020 GBP2024-12-31
661,395 GBP2023-12-31
Corporation Tax Payable
Current
24,960 GBP2024-12-31
89,951 GBP2023-12-31
Taxation/Social Security Payable
Current
207,497 GBP2024-12-31
185,822 GBP2023-12-31
Other Creditors
Current
52,100 GBP2024-12-31
5,908,258 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
430,709 GBP2024-12-31
1,162,557 GBP2023-12-31
Creditors
Current
1,782,200 GBP2024-12-31
8,379,699 GBP2023-12-31
Net Deferred Tax Liability/Asset
-96,465 GBP2024-12-31
-128,935 GBP2023-12-31
-314,577 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
32,470 GBP2024-01-01 ~ 2024-12-31
185,642 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-96,465 GBP2024-12-31
-128,935 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2024-12-31
10,000 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
40,000 shares2024-12-31
40,000 shares2023-12-31
Par Value of Share
Class 2 ordinary share
1.002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
98,233 GBP2024-12-31
99,860 GBP2023-12-31
Between one and five year
251,320 GBP2024-12-31
344,203 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
349,553 GBP2024-12-31
444,063 GBP2023-12-31