Turnover/Revenue
14,903,374 GBP2024-01-01 ~ 2024-12-31
12,565,095 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-9,456,009 GBP2024-01-01 ~ 2024-12-31
-8,150,892 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
5,447,365 GBP2024-01-01 ~ 2024-12-31
4,414,203 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-4,304,213 GBP2024-01-01 ~ 2024-12-31
-4,098,130 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
193,321 GBP2024-01-01 ~ 2024-12-31
187,774 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,184,008 GBP2024-01-01 ~ 2024-12-31
532,951 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
817,789 GBP2024-01-01 ~ 2024-12-31
357,504 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
699,454 GBP2024-12-31
548,668 GBP2023-12-31
Investment Property
100,000 GBP2023-12-31
Fixed Assets
699,454 GBP2024-12-31
648,668 GBP2023-12-31
Debtors
Current
5,548,487 GBP2024-12-31
5,052,625 GBP2023-12-31
Cash at bank and in hand
474,507 GBP2024-12-31
Current Assets
6,022,994 GBP2024-12-31
5,052,625 GBP2023-12-31
Net Current Assets/Liabilities
4,053,075 GBP2024-12-31
3,568,283 GBP2023-12-31
Total Assets Less Current Liabilities
4,752,529 GBP2024-12-31
4,216,951 GBP2023-12-31
Net Assets/Liabilities
4,539,685 GBP2024-12-31
4,050,896 GBP2023-12-31
Equity
Called up share capital
1,450,000 GBP2024-12-31
1,450,000 GBP2023-12-31
1,450,000 GBP2022-12-31
Revaluation reserve
100,000 GBP2023-12-31
100,000 GBP2022-12-31
Retained earnings (accumulated losses)
3,089,685 GBP2024-12-31
2,500,896 GBP2023-12-31
3,023,309 GBP2022-12-31
Equity
4,539,685 GBP2024-12-31
4,050,896 GBP2023-12-31
4,573,309 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
817,789 GBP2024-01-01 ~ 2024-12-31
357,504 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-329,000 GBP2024-01-01 ~ 2024-12-31
-879,917 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-329,000 GBP2024-01-01 ~ 2024-12-31
-879,917 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
246,218 GBP2024-01-01 ~ 2024-12-31
200,325 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
8,221,397 GBP2024-01-01 ~ 2024-12-31
6,722,015 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
611,735 GBP2024-01-01 ~ 2024-12-31
543,651 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
8,985,726 GBP2024-01-01 ~ 2024-12-31
7,391,497 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
4022024-01-01 ~ 2024-12-31
3582023-01-01 ~ 2023-12-31
Director Remuneration
286,416 GBP2024-01-01 ~ 2024-12-31
202,413 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
26,700 GBP2024-01-01 ~ 2024-12-31
35,630 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
67,818 GBP2024-01-01 ~ 2024-12-31
35,137 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
296,002 GBP2024-01-01 ~ 2024-12-31
125,350 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
1,936,089 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
1,936,089 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
318,998 GBP2024-12-31
173,305 GBP2023-12-31
Tools/Equipment for furniture and fittings
3,256,699 GBP2024-12-31
3,099,673 GBP2023-12-31
Motor vehicles
473,530 GBP2024-12-31
379,245 GBP2023-12-31
Other
73,447 GBP2024-12-31
73,447 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
4,122,674 GBP2024-12-31
3,725,670 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
102,243 GBP2024-12-31
34,165 GBP2023-12-31
Tools/Equipment for furniture and fittings
2,918,168 GBP2024-12-31
2,787,122 GBP2023-12-31
Motor vehicles
361,038 GBP2024-12-31
316,175 GBP2023-12-31
Other
41,771 GBP2024-12-31
39,540 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,423,220 GBP2024-12-31
3,177,002 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
68,078 GBP2024-01-01 ~ 2024-12-31
Tools/Equipment for furniture and fittings
131,046 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
44,863 GBP2024-01-01 ~ 2024-12-31
Other
2,231 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
246,218 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
216,755 GBP2024-12-31
139,140 GBP2023-12-31
Tools/Equipment for furniture and fittings
338,531 GBP2024-12-31
312,551 GBP2023-12-31
Motor vehicles
112,492 GBP2024-12-31
63,070 GBP2023-12-31
Other
31,676 GBP2024-12-31
33,907 GBP2023-12-31
Investment Property - Fair Value Model
100,000 GBP2023-12-31
Disposals of Investment Property - Fair Value Model
-100,000 GBP2024-01-01 ~ 2024-12-31
Trade Debtors/Trade Receivables
87,830 GBP2024-12-31
63,835 GBP2023-12-31
Amounts Owed By Related Parties
4,995,543 GBP2024-12-31
4,666,704 GBP2023-12-31
Other Debtors
126,529 GBP2024-12-31
27,150 GBP2023-12-31
Prepayments
338,585 GBP2024-12-31
294,936 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
5,548,487 GBP2024-12-31
5,052,625 GBP2023-12-31
Bank Borrowings
Current
250,000 GBP2023-12-31
Bank Overdrafts
Current
69,168 GBP2023-12-31
Other Remaining Borrowings
Current
401,973 GBP2024-12-31
Total Borrowings
Current
401,973 GBP2024-12-31
319,168 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,450,000 shares2024-12-31
1,450,000 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,074,596 GBP2024-12-31
979,188 GBP2023-12-31
Between two and five year
2,357,718 GBP2024-12-31
2,293,250 GBP2023-12-31
More than five year
2,176,223 GBP2024-12-31
1,541,868 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
5,608,537 GBP2024-12-31
4,814,306 GBP2023-12-31