Average Number of Employees
272024-01-01 ~ 2024-12-31
262023-01-01 ~ 2023-12-31
Turnover/Revenue
14,136,547 GBP2024-01-01 ~ 2024-12-31
13,911,868 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-12,340,207 GBP2024-01-01 ~ 2024-12-31
-12,130,011 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
1,796,340 GBP2024-01-01 ~ 2024-12-31
1,781,857 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-1,920,415 GBP2024-01-01 ~ 2024-12-31
-1,688,412 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
11,025 GBP2024-01-01 ~ 2024-12-31
138,722 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
616 GBP2024-01-01 ~ 2024-12-31
77 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
9,611 GBP2024-01-01 ~ 2024-12-31
126,829 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
25,547 GBP2024-01-01 ~ 2024-12-31
176,314 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
14,235 GBP2024-12-31
17,008 GBP2023-12-31
Debtors
Non-current
36,113 GBP2024-12-31
5,386 GBP2023-12-31
Current
5,235,687 GBP2024-12-31
4,849,686 GBP2023-12-31
Cash at bank and in hand
232,307 GBP2024-12-31
598,429 GBP2023-12-31
Current Assets
5,504,107 GBP2024-12-31
5,453,501 GBP2023-12-31
Net Current Assets/Liabilities
1,981,291 GBP2024-12-31
1,628,057 GBP2023-12-31
Total Assets Less Current Liabilities
1,995,526 GBP2024-12-31
1,645,065 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-1,233,703 GBP2023-12-31
Net Assets/Liabilities
515,388 GBP2024-12-31
489,841 GBP2023-12-31
Equity
Called up share capital
3,989,203 GBP2024-12-31
3,989,203 GBP2023-12-31
3,989,203 GBP2023-01-01
Share premium
892,120 GBP2024-12-31
892,120 GBP2023-12-31
892,120 GBP2023-01-01
Retained earnings (accumulated losses)
-4,365,935 GBP2024-12-31
-4,391,482 GBP2023-12-31
-4,567,796 GBP2023-01-01
Equity
515,388 GBP2024-12-31
489,841 GBP2023-12-31
313,527 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
25,547 GBP2024-01-01 ~ 2024-12-31
176,314 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
25,547 GBP2024-01-01 ~ 2024-12-31
176,314 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
25,547 GBP2024-01-01 ~ 2024-12-31
176,314 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
7,553 GBP2024-01-01 ~ 2024-12-31
6,474 GBP2023-01-01 ~ 2023-12-31
Cash and Cash Equivalents
232,307 GBP2024-12-31
598,429 GBP2023-12-31
57,712 GBP2023-01-01
Property, Plant & Equipment - Depreciation rate used
Furniture and fittings
252024-01-01 ~ 2024-12-31
Office equipment
252024-01-01 ~ 2024-12-31
Audit Fees/Expenses
15,000 GBP2024-01-01 ~ 2024-12-31
14,500 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,054,213 GBP2024-01-01 ~ 2024-12-31
980,169 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
111,760 GBP2024-01-01 ~ 2024-12-31
104,086 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,227,560 GBP2024-01-01 ~ 2024-12-31
1,140,705 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-15,690 GBP2024-01-01 ~ 2024-12-31
-49,500 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
1,826 GBP2024-01-01 ~ 2024-12-31
24,098 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
7,678 GBP2024-12-31
7,678 GBP2023-12-31
Office equipment
59,972 GBP2024-12-31
55,192 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
67,650 GBP2024-12-31
62,870 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
7,678 GBP2023-12-31
Office equipment
38,184 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
45,862 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Office equipment, Owned/Freehold
7,553 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
7,553 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
7,678 GBP2024-12-31
Office equipment
45,737 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
53,415 GBP2024-12-31
Property, Plant & Equipment
Office equipment
14,235 GBP2024-12-31
17,008 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
11,898 GBP2024-12-31
56,086 GBP2023-12-31
Other Debtors
Current
372,732 GBP2024-12-31
497,934 GBP2023-12-31
Prepayments/Accrued Income
Current
1,568,069 GBP2024-12-31
1,126,678 GBP2023-12-31
Bank Borrowings
Current
10,001 GBP2024-12-31
10,001 GBP2023-12-31
Trade Creditors/Trade Payables
Current
134,794 GBP2024-12-31
463,049 GBP2023-12-31
Corporation Tax Payable
Current
134 GBP2024-12-31
15 GBP2023-12-31
Taxation/Social Security Payable
Current
74,736 GBP2024-12-31
99,052 GBP2023-12-31
Other Creditors
Current
60,747 GBP2024-12-31
33,653 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
3,242,404 GBP2024-12-31
3,219,674 GBP2023-12-31
Creditors
Current
3,522,816 GBP2024-12-31
3,825,444 GBP2023-12-31
Bank Borrowings
Non-current
5,000 GBP2024-12-31
15,000 GBP2023-12-31
Other Remaining Borrowings
Non-current
1,505,000 GBP2024-12-31
1,205,000 GBP2023-12-31
Creditors
Non-current
1,574,670 GBP2024-12-31
1,233,703 GBP2023-12-31
Bank Borrowings
Non-current, Between one and two years
5,000 GBP2024-12-31
Non-current, Between two and five year
5,000 GBP2023-12-31
Other Remaining Borrowings
More than five year, Non-current
1,505,000 GBP2024-12-31
Total Borrowings
1,520,001 GBP2024-12-31
1,230,001 GBP2023-12-31
Net Deferred Tax Liability/Asset
94,532 GBP2024-12-31
78,479 GBP2023-12-31
28,979 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
16,053 GBP2024-01-01 ~ 2024-12-31
49,500 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
94,532 GBP2024-12-31
78,479 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
7,475,556 shares2024-12-31
7,475,556 shares2023-12-31
Par Value of Share
Class 1 ordinary share
0.0342024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
3,480,000 shares2024-12-31
3,480,000 shares2023-12-31
Par Value of Share
Class 2 ordinary share
1.0002024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
251,323,320 shares2024-12-31
251,323,320 shares2023-12-31
Par Value of Share
Class 3 ordinary share
0.0012024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
15,123 GBP2024-12-31
13,148 GBP2023-12-31
Between one and five year
15,879 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
31,002 GBP2024-12-31
13,148 GBP2023-12-31