Cost of Sales
-4,775,592 GBP2024-01-01 ~ 2024-12-31
-7,475,736 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-5,329,080 GBP2024-01-01 ~ 2024-12-31
-5,012,176 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
958,435 GBP2024-01-01 ~ 2024-12-31
916,333 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Other
13,428 GBP2024-12-31
28,903 GBP2023-12-31
Property, Plant & Equipment
375,228 GBP2024-12-31
101,475 GBP2023-12-31
Fixed Assets - Investments
7,599 GBP2024-12-31
7,599 GBP2023-12-31
Fixed Assets
396,255 GBP2024-12-31
137,977 GBP2023-12-31
Debtors
2,115,205 GBP2024-12-31
1,230,016 GBP2023-12-31
Cash at bank and in hand
2,676,930 GBP2024-12-31
3,368,861 GBP2023-12-31
Current Assets
4,994,697 GBP2024-12-31
4,801,439 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-4,121,243 GBP2024-12-31
Net Current Assets/Liabilities
873,454 GBP2024-12-31
969,777 GBP2023-12-31
Total Assets Less Current Liabilities
1,269,709 GBP2024-12-31
1,107,754 GBP2023-12-31
Net Assets/Liabilities
1,245,022 GBP2024-12-31
1,086,587 GBP2023-12-31
Equity
Called up share capital
2,551 GBP2024-12-31
2,551 GBP2023-12-31
2,551 GBP2022-12-31
Capital redemption reserve
50 GBP2024-12-31
50 GBP2023-12-31
50 GBP2022-12-31
Other miscellaneous reserve
250,457 GBP2024-12-31
302,493 GBP2023-12-31
Retained earnings (accumulated losses)
991,964 GBP2024-12-31
781,493 GBP2023-12-31
1,189,075 GBP2022-12-31
Equity
1,245,022 GBP2024-12-31
1,086,587 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
958,435 GBP2024-01-01 ~ 2024-12-31
916,333 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,417,592 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-800,000 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
31,125 GBP2024-01-01 ~ 2024-12-31
27,700 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
542024-01-01 ~ 2024-12-31
512023-01-01 ~ 2023-12-31
Wages/Salaries
3,400,401 GBP2024-01-01 ~ 2024-12-31
3,239,163 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
102,306 GBP2024-01-01 ~ 2024-12-31
106,489 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,986,575 GBP2024-01-01 ~ 2024-12-31
3,819,454 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
450,000 GBP2024-01-01 ~ 2024-12-31
450,000 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
3,520 GBP2024-01-01 ~ 2024-12-31
11,704 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,332,142 GBP2024-01-01 ~ 2024-12-31
1,212,645 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
1,395,453 GBP2023-12-31
Computer software
13,955 GBP2023-12-31
Intangible Assets - Gross Cost
1,441,878 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
1,395,453 GBP2024-12-31
1,395,453 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,428,450 GBP2024-12-31
1,412,975 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
0 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
15,475 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Goodwill
0 GBP2024-12-31
0 GBP2023-12-31
Intangible Assets
13,428 GBP2024-12-31
28,903 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
56,272 GBP2023-12-31
Plant and equipment
397,358 GBP2024-12-31
352,861 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
760,909 GBP2024-12-31
409,133 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
8,403 GBP2023-12-31
Plant and equipment
328,192 GBP2024-12-31
299,255 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
385,681 GBP2024-12-31
307,658 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
49,086 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
28,937 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
78,023 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
69,166 GBP2024-12-31
53,606 GBP2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
47,869 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,549,096 GBP2024-12-31
884,662 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
7,852 GBP2024-12-31
13,392 GBP2023-12-31
Other Debtors
Current
312,661 GBP2024-12-31
118,473 GBP2023-12-31
Prepayments/Accrued Income
Current
245,596 GBP2024-12-31
213,489 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
2,115,205 GBP2024-12-31
Amounts falling due within one year, Current
1,230,016 GBP2023-12-31
Other Debtors
Non-current
202,562 GBP2024-12-31
202,562 GBP2023-12-31
Trade Creditors/Trade Payables
Current
541,720 GBP2024-12-31
735,239 GBP2023-12-31
Corporation Tax Payable
Current
370,187 GBP2024-12-31
284,608 GBP2023-12-31
Other Taxation & Social Security Payable
Current
281,014 GBP2024-12-31
433,675 GBP2023-12-31
Other Creditors
Current
2,271,432 GBP2024-12-31
1,554,471 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
656,890 GBP2024-12-31
823,669 GBP2023-12-31
Creditors
Current
4,121,243 GBP2024-12-31
3,831,662 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
255,102 shares2024-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
419,245 GBP2024-12-31
385,484 GBP2023-12-31
Between two and five year
847,539 GBP2024-12-31
1,266,784 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,652,268 GBP2023-12-31