Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
24,087,423 GBP2024-01-01 ~ 2024-12-31
19,019,977 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-18,664,119 GBP2024-01-01 ~ 2024-12-31
-14,599,377 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
5,423,304 GBP2024-01-01 ~ 2024-12-31
4,420,600 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-3,273,909 GBP2024-01-01 ~ 2024-12-31
-2,761,536 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
2,364,399 GBP2024-01-01 ~ 2024-12-31
1,919,064 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
10,758 GBP2024-01-01 ~ 2024-12-31
2,067 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-14,237 GBP2024-01-01 ~ 2024-12-31
-8,708 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,360,920 GBP2024-01-01 ~ 2024-12-31
1,912,423 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,758,263 GBP2024-01-01 ~ 2024-12-31
1,429,774 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
5,591,120 GBP2024-12-31
4,724,857 GBP2023-12-31
4,007,083 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-892,000 GBP2024-01-01 ~ 2024-12-31
-712,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
6,935 GBP2024-12-31
7,631 GBP2023-12-31
Property, Plant & Equipment
443,534 GBP2024-12-31
443,860 GBP2023-12-31
Fixed Assets
450,469 GBP2024-12-31
451,491 GBP2023-12-31
Debtors
4,781,492 GBP2024-12-31
4,736,644 GBP2023-12-31
Cash at bank and in hand
3,025,381 GBP2024-12-31
3,084,707 GBP2023-12-31
Current Assets
7,806,873 GBP2024-12-31
7,821,351 GBP2023-12-31
Creditors
Current
2,519,649 GBP2024-12-31
3,294,434 GBP2023-12-31
Net Current Assets/Liabilities
5,287,224 GBP2024-12-31
4,526,917 GBP2023-12-31
Total Assets Less Current Liabilities
5,737,693 GBP2024-12-31
4,978,408 GBP2023-12-31
Creditors
Non-current
-19,410 GBP2024-12-31
-106,431 GBP2023-12-31
Net Assets/Liabilities
5,627,986 GBP2024-12-31
4,761,723 GBP2023-12-31
Equity
Called up share capital
28,110 GBP2024-12-31
28,110 GBP2023-12-31
Share premium
8,756 GBP2024-12-31
8,756 GBP2023-12-31
Equity
5,627,986 GBP2024-12-31
4,761,723 GBP2023-12-31
Wages/Salaries
9,332,086 GBP2024-01-01 ~ 2024-12-31
7,100,314 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
882,312 GBP2024-01-01 ~ 2024-12-31
627,437 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
159,182 GBP2024-01-01 ~ 2024-12-31
133,902 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
10,373,580 GBP2024-01-01 ~ 2024-12-31
7,861,653 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
3882024-01-01 ~ 2024-12-31
2872023-01-01 ~ 2023-12-31
Director Remuneration
296,614 GBP2024-01-01 ~ 2024-12-31
243,165 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
208,511 GBP2024-01-01 ~ 2024-12-31
64,117 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
12,600 GBP2024-01-01 ~ 2024-12-31
9,735 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
622,614 GBP2024-01-01 ~ 2024-12-31
440,943 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
590,230 GBP2024-01-01 ~ 2024-12-31
478,106 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
17,500 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
10,565 GBP2024-12-31
9,869 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
696 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Net goodwill
6,935 GBP2024-12-31
7,631 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
23,205 GBP2024-12-31
23,205 GBP2023-12-31
Plant and equipment
25,644 GBP2024-12-31
25,644 GBP2023-12-31
Furniture and fittings
181,091 GBP2024-12-31
175,246 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
20,927 GBP2024-12-31
20,361 GBP2023-12-31
Plant and equipment
10,320 GBP2024-12-31
6,489 GBP2023-12-31
Furniture and fittings
114,013 GBP2024-12-31
100,937 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
566 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
3,831 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
13,076 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
2,278 GBP2024-12-31
2,844 GBP2023-12-31
Plant and equipment
15,324 GBP2024-12-31
19,155 GBP2023-12-31
Furniture and fittings
67,078 GBP2024-12-31
74,309 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
561,949 GBP2024-12-31
438,263 GBP2023-12-31
Computers
503,796 GBP2024-12-31
418,718 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,295,685 GBP2024-12-31
1,081,076 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
287,388 GBP2024-12-31
158,595 GBP2023-12-31
Computers
419,503 GBP2024-12-31
350,834 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
852,151 GBP2024-12-31
637,216 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
128,793 GBP2024-01-01 ~ 2024-12-31
Computers
68,669 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
214,935 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Motor vehicles
274,561 GBP2024-12-31
279,668 GBP2023-12-31
Computers
84,293 GBP2024-12-31
67,884 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Plant and equipment
8,500 GBP2024-12-31
8,500 GBP2023-12-31
Under hire purchased contracts or finance leases, Motor vehicles
399,558 GBP2024-12-31
380,263 GBP2023-12-31
Property, Plant & Equipment - Increase or decrease
Under hire purchased contracts or finance leases, Motor vehicles
19,295 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Plant and equipment
3,060 GBP2024-12-31
3,060 GBP2023-12-31
Under hire purchased contracts or finance leases, Motor vehicles
164,628 GBP2024-12-31
158,204 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Motor vehicles
6,424 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases
6,424 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Plant and equipment
5,440 GBP2024-12-31
Under hire purchased contracts or finance leases, Motor vehicles
234,930 GBP2024-12-31
Under hire purchased contracts or finance leases
240,370 GBP2024-12-31
227,499 GBP2023-12-31
Plant and equipment, Under hire purchased contracts or finance leases
5,440 GBP2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
222,059 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
4,456,396 GBP2024-12-31
4,230,459 GBP2023-12-31
Other Debtors
Current
137,147 GBP2024-12-31
400,719 GBP2023-12-31
Prepayments
Current
187,949 GBP2024-12-31
105,466 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
4,781,492 GBP2024-12-31
4,736,644 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
100,616 GBP2024-12-31
101,083 GBP2023-12-31
Trade Creditors/Trade Payables
Current
630,966 GBP2024-12-31
643,665 GBP2023-12-31
Corporation Tax Payable
Current
172,614 GBP2024-12-31
251,376 GBP2023-12-31
Other Taxation & Social Security Payable
Current
214,456 GBP2024-12-31
183,148 GBP2023-12-31
Amount of value-added tax that is payable
247,623 GBP2024-12-31
883,089 GBP2023-12-31
Other Creditors
Current
694,404 GBP2024-12-31
735,866 GBP2023-12-31
Accrued Liabilities
Current
458,970 GBP2024-12-31
496,207 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
19,410 GBP2024-12-31
106,431 GBP2023-12-31
Between one and five year, hire purchase agreements
19,410 GBP2024-12-31
106,431 GBP2023-12-31
hire purchase agreements
120,026 GBP2024-12-31
207,514 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
161,345 GBP2024-12-31
161,345 GBP2023-12-31
Between one and five year
177,103 GBP2024-12-31
338,248 GBP2023-12-31
All periods
338,448 GBP2024-12-31
499,593 GBP2023-12-31
Deferred Tax Liabilities
90,297 GBP2024-12-31
110,254 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
90,297 GBP2024-12-31
110,254 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
28,110 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,758,263 GBP2024-01-01 ~ 2024-12-31
Dividends Paid
-892,000 GBP2024-01-01 ~ 2024-12-31