Administrative Expenses
-3,965,685 GBP2024-01-01 ~ 2024-12-31
-4,378,351 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
13,703 GBP2024-01-01 ~ 2024-12-31
38,497 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
461,425 GBP2024-01-01 ~ 2024-12-31
765,147 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
390,082 GBP2024-01-01 ~ 2024-12-31
560,342 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Other than goodwill
5,726 GBP2024-12-31
11,365 GBP2023-12-31
Property, Plant & Equipment
482,028 GBP2024-12-31
529,752 GBP2023-12-31
Fixed Assets
487,754 GBP2024-12-31
541,117 GBP2023-12-31
Debtors
1,186,695 GBP2024-12-31
1,323,654 GBP2023-12-31
Cash at bank and in hand
529,523 GBP2024-12-31
1,163,724 GBP2023-12-31
Current Assets
3,009,639 GBP2024-12-31
3,875,747 GBP2023-12-31
Net Current Assets/Liabilities
563,035 GBP2024-12-31
756,552 GBP2023-12-31
Total Assets Less Current Liabilities
1,050,789 GBP2024-12-31
1,297,669 GBP2023-12-31
Net Assets/Liabilities
975,341 GBP2024-12-31
1,214,819 GBP2023-12-31
Equity
Called up share capital
50,000 GBP2024-12-31
50,000 GBP2023-12-31
50,000 GBP2022-12-31
Retained earnings (accumulated losses)
925,341 GBP2024-12-31
1,164,819 GBP2023-12-31
2,294,477 GBP2022-12-31
Equity
975,341 GBP2024-12-31
1,214,819 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
390,082 GBP2024-01-01 ~ 2024-12-31
560,342 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,690,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-629,560 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
19,940 GBP2024-01-01 ~ 2024-12-31
18,720 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
722024-01-01 ~ 2024-12-31
812023-01-01 ~ 2023-12-31
Wages/Salaries
2,044,244 GBP2024-01-01 ~ 2024-12-31
2,374,645 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
98,956 GBP2024-01-01 ~ 2024-12-31
92,740 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,373,912 GBP2024-01-01 ~ 2024-12-31
2,709,051 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
100,112 GBP2024-01-01 ~ 2024-12-31
88,444 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-7,402 GBP2024-01-01 ~ 2024-12-31
14,232 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
248,132 GBP2024-12-31
250,232 GBP2023-12-31
Furniture and fittings
907,103 GBP2024-12-31
921,542 GBP2023-12-31
Motor vehicles
565,971 GBP2024-12-31
583,120 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,214,887 GBP2024-12-31
2,248,575 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-2,100 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-84,805 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-77,969 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-164,874 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
493,681 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
223,407 GBP2024-12-31
222,057 GBP2023-12-31
Furniture and fittings
609,997 GBP2024-12-31
602,735 GBP2023-12-31
Motor vehicles
459,332 GBP2024-12-31
485,047 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,732,859 GBP2024-12-31
1,718,823 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
31,139 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
3,450 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
60,002 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
47,359 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
141,950 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-2,100 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-52,740 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-73,074 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-127,914 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
440,123 GBP2024-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
53,558 GBP2024-12-31
84,697 GBP2023-12-31
Plant and equipment
24,725 GBP2024-12-31
28,175 GBP2023-12-31
Furniture and fittings
297,106 GBP2024-12-31
318,807 GBP2023-12-31
Motor vehicles
106,639 GBP2024-12-31
98,073 GBP2023-12-31
Finished Goods/Goods for Resale
1,253,421 GBP2024-12-31
1,348,369 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
414,390 GBP2024-12-31
385,080 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
0 GBP2024-12-31
82,701 GBP2023-12-31
Prepayments/Accrued Income
Current
182,781 GBP2024-12-31
174,874 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
1,186,695 GBP2024-12-31
Amounts falling due within one year, Current
1,323,654 GBP2023-12-31
Other Remaining Borrowings
Current
0 GBP2024-12-31
240,004 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,123,633 GBP2024-12-31
1,219,958 GBP2023-12-31
Amounts owed to group undertakings
Current
584 GBP2024-12-31
584 GBP2023-12-31
Corporation Tax Payable
Current
137,040 GBP2024-12-31
216,293 GBP2023-12-31
Other Taxation & Social Security Payable
Current
308,113 GBP2024-12-31
83,707 GBP2023-12-31
Other Creditors
Current
40,009 GBP2024-12-31
182,400 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
837,225 GBP2024-12-31
1,176,249 GBP2023-12-31
Creditors
Current
2,446,604 GBP2024-12-31
3,119,195 GBP2023-12-31
Total Borrowings
Current
0 GBP2024-12-31
240,004 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
50,000 shares2024-12-31
50,000 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
319,036 GBP2024-12-31
Between two and five year
719,973 GBP2024-12-31
More than five year
787,960 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,826,969 GBP2024-12-31