Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
15,795,988 GBP2024-01-01 ~ 2024-12-31
14,423,863 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
14,602,340 GBP2024-01-01 ~ 2024-12-31
13,568,138 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,200,578 GBP2024-01-01 ~ 2024-12-31
876,920 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
667 GBP2024-01-01 ~ 2024-12-31
281 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,201,245 GBP2024-01-01 ~ 2024-12-31
877,201 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
302,390 GBP2024-01-01 ~ 2024-12-31
207,990 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
898,855 GBP2024-01-01 ~ 2024-12-31
669,211 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
1,119,418 GBP2024-12-31
1,120,563 GBP2023-12-31
1,451,352 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-900,000 GBP2024-01-01 ~ 2024-12-31
-1,000,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
179,687 GBP2024-12-31
156,687 GBP2023-12-31
Total Inventories
52,208 GBP2024-12-31
43,127 GBP2023-12-31
Debtors
2,720,489 GBP2024-12-31
1,465,079 GBP2023-12-31
Cash at bank and in hand
289,772 GBP2024-12-31
1,263,402 GBP2023-12-31
Current Assets
3,062,469 GBP2024-12-31
2,771,608 GBP2023-12-31
Creditors
Current
2,089,554 GBP2024-12-31
1,782,638 GBP2023-12-31
Net Current Assets/Liabilities
972,915 GBP2024-12-31
988,970 GBP2023-12-31
Total Assets Less Current Liabilities
1,152,602 GBP2024-12-31
1,145,657 GBP2023-12-31
Net Assets/Liabilities
1,119,618 GBP2024-12-31
1,120,763 GBP2023-12-31
Equity
Called up share capital
200 GBP2024-12-31
200 GBP2023-12-31
Equity
1,119,618 GBP2024-12-31
1,120,763 GBP2023-12-31
Wages/Salaries
9,767,432 GBP2024-01-01 ~ 2024-12-31
9,005,460 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
840,747 GBP2024-01-01 ~ 2024-12-31
689,154 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
209,451 GBP2024-01-01 ~ 2024-12-31
159,706 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
10,817,630 GBP2024-01-01 ~ 2024-12-31
9,854,320 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
3562024-01-01 ~ 2024-12-31
3452023-01-01 ~ 2023-12-31
Director Remuneration
170,797 GBP2024-01-01 ~ 2024-12-31
171,076 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
69,899 GBP2024-01-01 ~ 2024-12-31
55,043 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
294,300 GBP2024-01-01 ~ 2024-12-31
197,052 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
300,311 GBP2024-01-01 ~ 2024-12-31
219,300 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
71,003 GBP2023-12-31
Plant and equipment
357,477 GBP2024-12-31
331,555 GBP2023-12-31
Furniture and fittings
477,006 GBP2024-12-31
429,827 GBP2023-12-31
Motor vehicles
32,584 GBP2024-12-31
32,584 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
938,070 GBP2024-12-31
864,969 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-14,414 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-6,043 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-20,457 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
45,269 GBP2023-12-31
Plant and equipment
294,320 GBP2024-12-31
271,272 GBP2023-12-31
Furniture and fittings
387,468 GBP2024-12-31
366,201 GBP2023-12-31
Motor vehicles
27,301 GBP2024-12-31
25,540 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
758,383 GBP2024-12-31
708,282 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
4,025 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
37,370 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
26,743 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
1,761 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
69,899 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-14,322 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-5,476 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-19,798 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
63,157 GBP2024-12-31
60,283 GBP2023-12-31
Furniture and fittings
89,538 GBP2024-12-31
63,626 GBP2023-12-31
Motor vehicles
5,283 GBP2024-12-31
7,044 GBP2023-12-31
Land and buildings, Short leasehold
25,734 GBP2023-12-31
Merchandise
52,208 GBP2024-12-31
43,127 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,043,715 GBP2024-12-31
698,412 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,606,349 GBP2024-12-31
708,327 GBP2023-12-31
Prepayments
Current
70,425 GBP2024-12-31
58,340 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
2,720,489 GBP2024-12-31
Amounts falling due within one year, Current
1,465,079 GBP2023-12-31
Trade Creditors/Trade Payables
Current
280,793 GBP2024-12-31
330,034 GBP2023-12-31
Corporation Tax Payable
Current
134,301 GBP2024-12-31
77,052 GBP2023-12-31
Other Taxation & Social Security Payable
Current
395,438 GBP2024-12-31
329,711 GBP2023-12-31
Other Creditors
Current
710,095 GBP2024-12-31
629,816 GBP2023-12-31
Accrued Liabilities
Current
538,633 GBP2024-12-31
391,582 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
28,477 GBP2024-12-31
27,706 GBP2023-12-31
Between one and five year
51,970 GBP2024-12-31
75,235 GBP2023-12-31
More than five year
1,286 GBP2024-12-31
All periods
81,733 GBP2024-12-31
102,941 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
32,984 GBP2024-12-31
24,894 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
200 shares2024-12-31