Administrative Expenses
-4,081,159 GBP2024-01-01 ~ 2024-12-31
-4,818,762 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
457,300 GBP2024-01-01 ~ 2024-12-31
507,799 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-121,550 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
651,660 GBP2024-01-01 ~ 2024-12-31
4,265,961 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
468,690 GBP2024-01-01 ~ 2024-12-31
3,266,339 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
468,690 GBP2024-01-01 ~ 2024-12-31
3,266,339 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
848,414 GBP2024-12-31
968,850 GBP2023-12-31
Debtors
6,440,380 GBP2024-12-31
11,420,915 GBP2023-12-31
Cash at bank and in hand
2,042,319 GBP2024-12-31
1,961,997 GBP2023-12-31
Current Assets
10,811,843 GBP2024-12-31
16,447,498 GBP2023-12-31
Creditors
Amounts falling due within one year
-4,405,408 GBP2024-12-31
-7,133,538 GBP2023-12-31
Net Current Assets/Liabilities
6,406,435 GBP2024-12-31
9,313,960 GBP2023-12-31
Total Assets Less Current Liabilities
7,254,849 GBP2024-12-31
10,282,810 GBP2023-12-31
Net Assets/Liabilities
7,141,847 GBP2024-12-31
10,173,157 GBP2023-12-31
Equity
Called up share capital
5,000,000 GBP2024-12-31
5,000,000 GBP2023-12-31
5,000,000 GBP2022-12-31
Share premium
750,000 GBP2024-12-31
750,000 GBP2023-12-31
750,000 GBP2022-12-31
Retained earnings (accumulated losses)
1,391,847 GBP2024-12-31
4,423,157 GBP2023-12-31
5,156,818 GBP2022-12-31
Equity
7,141,847 GBP2024-12-31
10,173,157 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
468,690 GBP2024-01-01 ~ 2024-12-31
3,266,339 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-4,000,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-3,500,000 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
40,000 GBP2024-01-01 ~ 2024-12-31
40,000 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1352024-01-01 ~ 2024-12-31
1402023-01-01 ~ 2023-12-31
Wages/Salaries
8,403,781 GBP2024-01-01 ~ 2024-12-31
9,129,517 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
219,193 GBP2024-01-01 ~ 2024-12-31
195,144 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
9,510,398 GBP2024-01-01 ~ 2024-12-31
10,177,653 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
173,082 GBP2024-01-01 ~ 2024-12-31
173,248 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
3,349 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
661,802 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
661,802 GBP2023-12-31
Intangible Assets
Goodwill
0 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
504,935 GBP2023-12-31
Furniture and fittings
777,110 GBP2024-12-31
594,256 GBP2023-12-31
Motor vehicles
643,714 GBP2024-12-31
772,018 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,925,759 GBP2024-12-31
1,871,209 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-128,304 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-128,304 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
504,935 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
104,129 GBP2023-12-31
Furniture and fittings
358,038 GBP2024-12-31
212,218 GBP2023-12-31
Motor vehicles
562,938 GBP2024-12-31
586,012 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,077,345 GBP2024-12-31
902,359 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
52,240 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
145,820 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
86,581 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
284,641 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-109,655 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-109,655 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Owned/Freehold, Land and buildings
348,566 GBP2024-12-31
Furniture and fittings
419,072 GBP2024-12-31
382,038 GBP2023-12-31
Motor vehicles
80,776 GBP2024-12-31
186,006 GBP2023-12-31
Land and buildings, Owned/Freehold
400,806 GBP2023-12-31
Finished Goods/Goods for Resale
1,344,556 GBP2024-12-31
1,449,077 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
4,369,682 GBP2024-12-31
9,674,468 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
878,892 GBP2024-12-31
0 GBP2023-12-31
Other Debtors
Current
484,455 GBP2024-12-31
157,060 GBP2023-12-31
Prepayments/Accrued Income
Current
707,351 GBP2024-12-31
1,589,387 GBP2023-12-31
Trade Creditors/Trade Payables
Current
792,238 GBP2024-12-31
428,752 GBP2023-12-31
Amounts owed to group undertakings
Current
0 GBP2024-12-31
988,285 GBP2023-12-31
Corporation Tax Payable
Current
205,222 GBP2024-12-31
999,159 GBP2023-12-31
Other Taxation & Social Security Payable
Current
587,555 GBP2024-12-31
1,226,700 GBP2023-12-31
Other Creditors
Current
13,111 GBP2024-12-31
12,577 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
2,807,282 GBP2024-12-31
3,478,065 GBP2023-12-31
Creditors
Current
4,405,408 GBP2024-12-31
7,133,538 GBP2023-12-31
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
5,000,000 shares2024-12-31
5,000,000 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
716,885 GBP2024-12-31
718,783 GBP2023-12-31
Between two and five year
2,167,737 GBP2024-12-31
1,770,451 GBP2023-12-31
More than five year
290,548 GBP2024-12-31
465,548 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,175,170 GBP2024-12-31
2,954,782 GBP2023-12-31