Turnover/Revenue
28,412,426 GBP2024-01-01 ~ 2024-12-31
22,734,169 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-19,330,216 GBP2024-01-01 ~ 2024-12-31
-15,889,955 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
9,082,210 GBP2024-01-01 ~ 2024-12-31
6,844,214 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,767,222 GBP2024-01-01 ~ 2024-12-31
-2,555,428 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
6,331,317 GBP2024-01-01 ~ 2024-12-31
4,303,515 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
1,194,898 GBP2024-01-01 ~ 2024-12-31
838,522 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
7,526,215 GBP2024-01-01 ~ 2024-12-31
5,142,037 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
5,605,426 GBP2024-01-01 ~ 2024-12-31
3,908,214 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
5,605,426 GBP2024-01-01 ~ 2024-12-31
3,908,214 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
57,793 GBP2024-12-31
29,499 GBP2023-12-31
Property, Plant & Equipment
243,264 GBP2024-12-31
251,329 GBP2023-12-31
Fixed Assets
301,057 GBP2024-12-31
280,828 GBP2023-12-31
Total Inventories
21,704 GBP2024-12-31
29,118 GBP2023-12-31
Debtors
Current
13,502,469 GBP2024-12-31
13,003,036 GBP2023-12-31
Non-current
2,183,173 GBP2024-12-31
987,220 GBP2023-12-31
Cash at bank and in hand
34,583,055 GBP2024-12-31
27,094,367 GBP2023-12-31
Current Assets
50,290,401 GBP2024-12-31
41,113,741 GBP2023-12-31
Net Current Assets/Liabilities
27,712,474 GBP2024-12-31
20,718,338 GBP2023-12-31
Total Assets Less Current Liabilities
28,013,531 GBP2024-12-31
20,999,166 GBP2023-12-31
Creditors
Non-current
-2,665,960 GBP2024-12-31
-1,167,502 GBP2023-12-31
Net Assets/Liabilities
25,326,382 GBP2024-12-31
19,831,664 GBP2023-12-31
Equity
Called up share capital
30,200 GBP2024-12-31
30,300 GBP2023-12-31
30,300 GBP2022-12-31
Capital redemption reserve
-9,900 GBP2024-12-31
Retained earnings (accumulated losses)
25,306,082 GBP2024-12-31
19,801,364 GBP2023-12-31
16,040,526 GBP2022-12-31
Equity
25,326,382 GBP2024-12-31
19,831,664 GBP2023-12-31
16,070,826 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-100,708 GBP2024-01-01 ~ 2024-12-31
-147,376 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-100,708 GBP2024-01-01 ~ 2024-12-31
-147,376 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
5,605,426 GBP2024-01-01 ~ 2024-12-31
3,908,214 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
Called up share capital
-100 GBP2024-01-01 ~ 2024-12-31
Issue of Equity Instruments
-100 GBP2024-01-01 ~ 2024-12-31
Wages/Salaries
1,524,931 GBP2024-01-01 ~ 2024-12-31
1,341,503 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
153,389 GBP2024-01-01 ~ 2024-12-31
162,033 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
215,761 GBP2024-01-01 ~ 2024-12-31
159,923 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,894,081 GBP2024-01-01 ~ 2024-12-31
1,663,459 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
452024-01-01 ~ 2024-12-31
412023-01-01 ~ 2023-12-31
Director Remuneration
266,521 GBP2024-01-01 ~ 2024-12-31
260,784 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
19,536 GBP2024-01-01 ~ 2024-12-31
20,679 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
11,550 GBP2024-01-01 ~ 2024-12-31
11,000 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
1,873,922 GBP2024-01-01 ~ 2024-12-31
1,262,408 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
1,881,554 GBP2024-01-01 ~ 2024-12-31
1,285,509 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
1,200,000 GBP2024-12-31
1,200,000 GBP2023-12-31
Development expenditure
109,935 GBP2024-12-31
95,621 GBP2023-12-31
Computer software
43,343 GBP2024-12-31
27,000 GBP2023-12-31
Intangible Assets - Gross Cost
1,353,278 GBP2024-12-31
1,322,621 GBP2023-12-31
Intangible assets - Disposals
-27,000 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
1,200,000 GBP2024-12-31
1,200,000 GBP2023-12-31
Development expenditure
95,485 GBP2024-12-31
93,122 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,295,485 GBP2024-12-31
1,293,122 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
2,363 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
2,363 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Development expenditure
14,450 GBP2024-12-31
2,499 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
175,619 GBP2024-12-31
175,619 GBP2023-12-31
Plant and equipment
219,120 GBP2024-12-31
207,649 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
394,739 GBP2024-12-31
383,268 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
151,475 GBP2024-12-31
131,939 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
151,475 GBP2024-12-31
131,939 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
19,536 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
19,536 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
175,619 GBP2024-12-31
175,619 GBP2023-12-31
Plant and equipment
67,645 GBP2024-12-31
75,710 GBP2023-12-31
Merchandise
21,704 GBP2024-12-31
29,118 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
10,377,902 GBP2024-12-31
8,650,567 GBP2023-12-31
Other Debtors
Current
202,539 GBP2024-12-31
284,133 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
7,645 GBP2024-12-31
Debtors - Deferred Tax Asset
Current
25,678 GBP2023-12-31
Prepayments/Accrued Income
Current
2,914,383 GBP2024-12-31
4,042,658 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
13,502,469 GBP2024-12-31
13,003,036 GBP2023-12-31
Debtors
15,685,642 GBP2024-12-31
13,990,256 GBP2023-12-31
Trade Creditors/Trade Payables
Current
577,922 GBP2024-12-31
495,443 GBP2023-12-31
Corporation Tax Payable
Current
974,062 GBP2024-12-31
792,408 GBP2023-12-31
Other Taxation & Social Security Payable
Current
37,278 GBP2024-12-31
35,173 GBP2023-12-31
Other Creditors
Current
119,175 GBP2024-12-31
126,925 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
20,744,469 GBP2024-12-31
18,819,309 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
3,620 GBP2024-12-31
3,620 GBP2023-12-31
Between one and five year
3,281 GBP2024-12-31
6,901 GBP2023-12-31
All periods
6,901 GBP2024-12-31
10,521 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
21,189 GBP2024-12-31
-25,678 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
5,605,426 GBP2024-01-01 ~ 2024-12-31