Administrative Expenses
-10,600,131 GBP2024-01-01 ~ 2024-12-31
-10,130,581 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
163,951 GBP2024-01-01 ~ 2024-12-31
156,912 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
251,528 GBP2024-01-01 ~ 2024-12-31
55,088 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
176,048 GBP2024-01-01 ~ 2024-12-31
-107,953 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
1,096,990 GBP2024-12-31
532,916 GBP2023-12-31
Debtors
6,534,404 GBP2024-12-31
7,428,219 GBP2023-12-31
Cash at bank and in hand
3,256 GBP2024-12-31
963,096 GBP2023-12-31
Current Assets
16,971,190 GBP2024-12-31
18,404,880 GBP2023-12-31
Net Current Assets/Liabilities
3,580,262 GBP2024-12-31
3,612,325 GBP2023-12-31
Total Assets Less Current Liabilities
4,677,252 GBP2024-12-31
4,145,241 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-332,413 GBP2024-12-31
Net Assets/Liabilities
4,031,946 GBP2024-12-31
3,855,898 GBP2023-12-31
Equity
Called up share capital
462,491 GBP2024-12-31
462,491 GBP2023-12-31
462,491 GBP2022-12-31
Capital redemption reserve
1,352,009 GBP2024-12-31
1,352,009 GBP2023-12-31
1,352,009 GBP2022-12-31
Retained earnings (accumulated losses)
2,217,446 GBP2024-12-31
2,041,398 GBP2023-12-31
2,149,351 GBP2022-12-31
Equity
4,031,946 GBP2024-12-31
3,855,898 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
176,048 GBP2024-01-01 ~ 2024-12-31
-107,953 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
43,143 GBP2024-01-01 ~ 2024-12-31
36,297 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1922024-01-01 ~ 2024-12-31
2072023-01-01 ~ 2023-12-31
Wages/Salaries
6,530,231 GBP2024-01-01 ~ 2024-12-31
6,029,625 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
186,025 GBP2024-01-01 ~ 2024-12-31
262,478 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
7,328,131 GBP2024-01-01 ~ 2024-12-31
6,902,440 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
649,676 GBP2024-01-01 ~ 2024-12-31
508,404 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
69,001 GBP2024-01-01 ~ 2024-12-31
152,213 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
209,352 GBP2024-12-31
9,650 GBP2023-12-31
Plant and equipment
1,049,107 GBP2024-12-31
841,627 GBP2023-12-31
Furniture and fittings
1,425,394 GBP2024-12-31
1,141,023 GBP2023-12-31
Motor vehicles
183,434 GBP2024-12-31
182,034 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,867,287 GBP2024-12-31
2,174,334 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-1,500 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-66,965 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-68,465 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
25,771 GBP2024-12-31
483 GBP2023-12-31
Plant and equipment
701,543 GBP2024-12-31
660,571 GBP2023-12-31
Furniture and fittings
961,692 GBP2024-12-31
923,294 GBP2023-12-31
Motor vehicles
81,291 GBP2024-12-31
57,070 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,770,297 GBP2024-12-31
1,641,418 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
41,797 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
92,078 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
24,221 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
183,384 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-825 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-53,680 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-54,505 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
183,581 GBP2024-12-31
Plant and equipment
347,564 GBP2024-12-31
181,056 GBP2023-12-31
Furniture and fittings
463,702 GBP2024-12-31
217,729 GBP2023-12-31
Motor vehicles
102,143 GBP2024-12-31
124,964 GBP2023-12-31
Owned/Freehold, Land and buildings
9,167 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,464,109 GBP2024-12-31
2,198,285 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
0 GBP2024-12-31
31,144 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
4,410,999 GBP2024-12-31
4,574,722 GBP2023-12-31
Other Debtors
Current
9,944 GBP2024-12-31
12,168 GBP2023-12-31
Prepayments/Accrued Income
Current
649,352 GBP2024-12-31
611,900 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
6,534,404 GBP2024-12-31
7,428,219 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
1,802,919 GBP2024-12-31
0 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
37,226 GBP2024-12-31
78,100 GBP2023-12-31
Other Remaining Borrowings
Current
122,652 GBP2024-12-31
0 GBP2023-12-31
Trade Creditors/Trade Payables
Current
9,994,642 GBP2024-12-31
11,357,575 GBP2023-12-31
Amounts owed to group undertakings
Current
5,281 GBP2024-12-31
1,905,900 GBP2023-12-31
Corporation Tax Payable
Current
6,261 GBP2024-12-31
0 GBP2023-12-31
Other Taxation & Social Security Payable
Current
332,699 GBP2024-12-31
386,754 GBP2023-12-31
Other Creditors
Current
54,916 GBP2024-12-31
50,815 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,034,332 GBP2024-12-31
1,013,411 GBP2023-12-31
Creditors
Current
13,390,928 GBP2024-12-31
14,792,555 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
11,406 GBP2024-12-31
45,451 GBP2023-12-31
Other Remaining Borrowings
Non-current
321,007 GBP2024-12-31
0 GBP2023-12-31
Creditors
Non-current
332,413 GBP2024-12-31
45,451 GBP2023-12-31
Bank Overdrafts
1,802,919 GBP2024-12-31
0 GBP2023-12-31
Total Borrowings
2,246,578 GBP2024-12-31
0 GBP2023-12-31
Current
1,925,571 GBP2024-12-31
0 GBP2023-12-31
Non-current
321,007 GBP2024-12-31
0 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
37,225 GBP2024-12-31
78,100 GBP2023-12-31
Minimum gross finance lease payments owing
48,632 GBP2024-12-31
123,551 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
457,866 shares2024-12-31
457,866 shares2023-12-31
Par Value of Share
Class 2 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
4,625 shares2024-12-31
4,625 shares2023-12-31
Equity
Called up share capital
462,491 GBP2024-12-31
462,491 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
930,998 GBP2024-12-31
Between two and five year
890,550 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,821,548 GBP2024-12-31