Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
24,530,550 GBP2024-01-01 ~ 2024-12-31
22,817,540 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
21,670,072 GBP2024-01-01 ~ 2024-12-31
20,419,049 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,860,478 GBP2024-01-01 ~ 2024-12-31
2,398,491 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
1,628,383 GBP2024-01-01 ~ 2024-12-31
1,602,900 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,232,095 GBP2024-01-01 ~ 2024-12-31
795,591 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
23,308 GBP2024-01-01 ~ 2024-12-31
7,368 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
18,082 GBP2024-01-01 ~ 2024-12-31
21,664 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,237,321 GBP2024-01-01 ~ 2024-12-31
781,295 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
297,614 GBP2024-01-01 ~ 2024-12-31
208,841 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
939,707 GBP2024-01-01 ~ 2024-12-31
572,454 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
939,707 GBP2024-01-01 ~ 2024-12-31
572,454 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
2,666 GBP2024-12-31
4,000 GBP2023-12-31
Property, Plant & Equipment
195,862 GBP2024-12-31
203,090 GBP2023-12-31
Fixed Assets
198,528 GBP2024-12-31
207,090 GBP2023-12-31
Debtors
3,154,476 GBP2024-12-31
2,982,439 GBP2023-12-31
Cash at bank and in hand
1,877,073 GBP2024-12-31
1,223,240 GBP2023-12-31
Current Assets
5,031,549 GBP2024-12-31
4,205,679 GBP2023-12-31
Creditors
Current
2,627,780 GBP2024-12-31
2,439,795 GBP2023-12-31
Net Current Assets/Liabilities
2,403,769 GBP2024-12-31
1,765,884 GBP2023-12-31
Total Assets Less Current Liabilities
2,602,297 GBP2024-12-31
1,972,974 GBP2023-12-31
Net Assets/Liabilities
2,539,762 GBP2024-12-31
1,787,555 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2022-12-31
Retained earnings (accumulated losses)
2,539,662 GBP2024-12-31
1,787,455 GBP2023-12-31
1,215,001 GBP2022-12-31
Equity
2,539,762 GBP2024-12-31
1,787,555 GBP2023-12-31
1,215,101 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
939,707 GBP2024-01-01 ~ 2024-12-31
572,454 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-187,500 GBP2024-01-01 ~ 2024-12-31
Dividends Paid
-187,500 GBP2024-01-01 ~ 2024-12-31
Wages/Salaries
9,428,412 GBP2024-01-01 ~ 2024-12-31
8,633,988 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
591,210 GBP2024-01-01 ~ 2024-12-31
479,529 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
218,003 GBP2024-01-01 ~ 2024-12-31
224,580 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
10,237,625 GBP2024-01-01 ~ 2024-12-31
9,338,097 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
5942024-01-01 ~ 2024-12-31
5562023-01-01 ~ 2023-12-31
Director Remuneration
259,458 GBP2024-01-01 ~ 2024-12-31
194,875 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
40,131 GBP2024-01-01 ~ 2024-12-31
64,781 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
16,000 GBP2024-01-01 ~ 2024-12-31
15,000 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
317,354 GBP2024-01-01 ~ 2024-12-31
201,255 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
309,330 GBP2024-01-01 ~ 2024-12-31
195,324 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Computer software
5,000 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
549,713 GBP2024-12-31
549,713 GBP2023-12-31
Motor vehicles
406,967 GBP2024-12-31
366,472 GBP2023-12-31
Computers
59,366 GBP2024-12-31
59,366 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,016,046 GBP2024-12-31
975,551 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-10,557 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-10,557 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
522,370 GBP2024-12-31
515,532 GBP2023-12-31
Motor vehicles
238,448 GBP2024-12-31
197,563 GBP2023-12-31
Computers
59,366 GBP2024-12-31
59,366 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
820,184 GBP2024-12-31
772,461 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
6,838 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
50,209 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
57,047 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-9,324 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-9,324 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Furniture and fittings
27,343 GBP2024-12-31
34,181 GBP2023-12-31
Motor vehicles
168,519 GBP2024-12-31
168,909 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Motor vehicles
87,112 GBP2024-12-31
56,201 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Motor vehicles
36,192 GBP2024-12-31
19,276 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
16,916 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Motor vehicles
50,920 GBP2024-12-31
Motor vehicles, Under hire purchased contracts or finance leases
36,925 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
112,978 GBP2024-12-31
142,762 GBP2023-12-31
Other Debtors
Current
1,908,141 GBP2024-12-31
1,823,166 GBP2023-12-31
Prepayments/Accrued Income
Current
70,857 GBP2024-12-31
61,505 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
3,154,476 GBP2024-12-31
Current, Amounts falling due within one year
2,982,439 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
92,000 GBP2024-12-31
92,000 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
21,560 GBP2024-12-31
11,089 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,753,558 GBP2024-12-31
1,755,530 GBP2023-12-31
Corporation Tax Payable
Current
318,721 GBP2024-12-31
203,447 GBP2023-12-31
Other Taxation & Social Security Payable
Current
124,875 GBP2024-12-31
109,398 GBP2023-12-31
Accrued Liabilities
Current
272,931 GBP2024-12-31
203,281 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
30,667 GBP2024-12-31
122,667 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
836 GBP2024-12-31
11,980 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
92,000 GBP2023-12-31
Non-current, Between one and two years
30,667 GBP2024-12-31
Non-current, Between two and five year
30,667 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
836 GBP2024-12-31
hire purchase agreements
22,396 GBP2024-12-31
23,069 GBP2023-12-31
Bank Borrowings
Secured
122,667 GBP2024-12-31
214,667 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
31,032 GBP2024-12-31
50,772 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
939,707 GBP2024-01-01 ~ 2024-12-31