Average Number of Employees
382024-01-01 ~ 2024-12-31
8152023-01-01 ~ 2023-12-31
Turnover/Revenue
18,033,001 GBP2024-01-01 ~ 2024-12-31
20,311,486 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-13,921,859 GBP2024-01-01 ~ 2024-12-31
-14,799,701 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
4,111,142 GBP2024-01-01 ~ 2024-12-31
5,511,785 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-3,843,723 GBP2024-01-01 ~ 2024-12-31
-4,313,787 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
267,419 GBP2024-01-01 ~ 2024-12-31
1,197,998 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
18,767 GBP2024-01-01 ~ 2024-12-31
Profit/Loss on Ordinary Activities Before Tax
223,244 GBP2024-01-01 ~ 2024-12-31
1,172,452 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
142,156 GBP2024-01-01 ~ 2024-12-31
877,552 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
1,037,622 GBP2024-12-31
1,111,739 GBP2023-12-31
Property, Plant & Equipment
45,712 GBP2024-12-31
6,728 GBP2023-12-31
Fixed Assets - Investments
120,000 GBP2024-12-31
Fixed Assets
1,203,334 GBP2024-12-31
1,118,467 GBP2023-12-31
Debtors
Current
4,037,329 GBP2024-12-31
4,516,865 GBP2023-12-31
Cash at bank and in hand
1,646,378 GBP2024-12-31
1,010,117 GBP2023-12-31
Current Assets
5,683,707 GBP2024-12-31
5,526,982 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-3,509,384 GBP2023-12-31
Net Current Assets/Liabilities
2,880,894 GBP2024-12-31
2,017,598 GBP2023-12-31
Total Assets Less Current Liabilities
4,084,228 GBP2024-12-31
3,136,065 GBP2023-12-31
Net Assets/Liabilities
3,278,221 GBP2024-12-31
3,136,065 GBP2023-12-31
Equity
Called up share capital
1,860,000 GBP2024-12-31
1,860,000 GBP2023-12-31
1,860,000 GBP2023-01-01
Other miscellaneous reserve
269,210 GBP2024-12-31
269,210 GBP2023-12-31
269,210 GBP2023-01-01
Retained earnings (accumulated losses)
1,149,011 GBP2024-12-31
1,006,855 GBP2023-12-31
1,129,303 GBP2023-01-01
Equity
3,278,221 GBP2024-12-31
3,136,065 GBP2023-12-31
3,258,513 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
142,156 GBP2024-01-01 ~ 2024-12-31
877,552 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
142,156 GBP2024-01-01 ~ 2024-12-31
877,552 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
142,156 GBP2024-01-01 ~ 2024-12-31
877,552 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,000,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-1,000,000 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-1,000,000 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
-1,000,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,499,935 GBP2024-01-01 ~ 2024-12-31
14,718,656 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
170,118 GBP2024-01-01 ~ 2024-12-31
1,119,591 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,700,116 GBP2024-01-01 ~ 2024-12-31
16,018,456 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
15,222 GBP2024-01-01 ~ 2024-12-31
13,804 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
55,811 GBP2024-01-01 ~ 2024-12-31
275,761 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
1,000,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
1,482,318 GBP2024-12-31
1,482,318 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
444,696 GBP2024-12-31
370,580 GBP2023-12-31
Intangible Assets
Goodwill
1,037,622 GBP2024-12-31
1,111,739 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Office equipment
67,373 GBP2024-12-31
16,668 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Office equipment
9,940 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Office equipment
21,661 GBP2024-12-31
Property, Plant & Equipment
Office equipment
45,712 GBP2024-12-31
6,728 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,797,021 GBP2024-12-31
3,837,238 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,208,100 GBP2024-12-31
607,051 GBP2023-12-31
Other Debtors
Current
2,947 GBP2024-12-31
1,337 GBP2023-12-31
Prepayments/Accrued Income
Current
15,428 GBP2024-12-31
42,184 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
13,833 GBP2024-12-31
29,055 GBP2023-12-31
Bank Overdrafts
-1,604,459 GBP2023-12-31
Cash and Cash Equivalents
1,646,378 GBP2024-12-31
-594,342 GBP2023-12-31
Bank Overdrafts
Current
1,604,459 GBP2023-12-31
Bank Borrowings
Current
527,326 GBP2024-12-31
Trade Creditors/Trade Payables
Current
152,893 GBP2024-12-31
92,761 GBP2023-12-31
Amounts owed to group undertakings
Current
15,336 GBP2024-12-31
4,412 GBP2023-12-31
Corporation Tax Payable
Current
42,324 GBP2024-12-31
258,523 GBP2023-12-31
Taxation/Social Security Payable
Current
970,815 GBP2024-12-31
439,161 GBP2023-12-31
Other Creditors
Current
957,486 GBP2024-12-31
986,408 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
136,633 GBP2024-12-31
123,660 GBP2023-12-31
Creditors
Current
2,802,813 GBP2024-12-31
3,509,384 GBP2023-12-31
Bank Borrowings
Non-current
806,007 GBP2024-12-31
Creditors
Non-current
806,007 GBP2024-12-31
Total Borrowings
1,333,333 GBP2024-12-31
Net Deferred Tax Liability/Asset
13,833 GBP2024-12-31
29,055 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-15,222 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,860,000 shares2024-12-31
1,860,000 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31