Turnover/Revenue
8,922,054 GBP2024-01-01 ~ 2024-12-31
7,541,404 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-7,531,437 GBP2024-01-01 ~ 2024-12-31
-6,546,601 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
1,390,617 GBP2024-01-01 ~ 2024-12-31
994,803 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-403,733 GBP2024-01-01 ~ 2024-12-31
-377,642 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
24 GBP2024-01-01 ~ 2024-12-31
524 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
876,129 GBP2024-01-01 ~ 2024-12-31
549,245 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
656,471 GBP2024-01-01 ~ 2024-12-31
411,097 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
4,214,458 GBP2024-12-31
3,526,577 GBP2023-12-31
Total Inventories
9,600 GBP2024-12-31
11,408 GBP2023-12-31
Debtors
Current
1,812,480 GBP2024-12-31
1,626,180 GBP2023-12-31
Cash at bank and in hand
492,724 GBP2024-12-31
640,847 GBP2023-12-31
Current Assets
2,314,804 GBP2024-12-31
2,278,435 GBP2023-12-31
Net Current Assets/Liabilities
-817,040 GBP2024-12-31
-706,265 GBP2023-12-31
Total Assets Less Current Liabilities
3,397,418 GBP2024-12-31
2,820,312 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-26,824 GBP2024-12-31
-185,847 GBP2023-12-31
Net Assets/Liabilities
2,563,126 GBP2024-12-31
2,046,655 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2022-12-31
Retained earnings (accumulated losses)
2,563,026 GBP2024-12-31
2,046,555 GBP2023-12-31
1,839,458 GBP2022-12-31
Equity
2,563,126 GBP2024-12-31
2,046,655 GBP2023-12-31
1,839,558 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
656,471 GBP2024-01-01 ~ 2024-12-31
411,097 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-140,000 GBP2024-01-01 ~ 2024-12-31
-204,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-140,000 GBP2024-01-01 ~ 2024-12-31
-204,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
1,138,078 GBP2024-01-01 ~ 2024-12-31
887,835 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,951,570 GBP2024-01-01 ~ 2024-12-31
2,444,251 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
316,102 GBP2024-01-01 ~ 2024-12-31
252,505 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,526,269 GBP2024-01-01 ~ 2024-12-31
2,896,339 GBP2023-01-01 ~ 2023-12-31
Average number of employees in administration and support functions
52024-01-01 ~ 2024-12-31
52023-01-01 ~ 2023-12-31
Average Number of Employees
672024-01-01 ~ 2024-12-31
592023-01-01 ~ 2023-12-31
Director Remuneration
118,015 GBP2024-01-01 ~ 2024-12-31
115,862 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
6,200 GBP2024-01-01 ~ 2024-12-31
6,000 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
219,658 GBP2024-01-01 ~ 2024-12-31
138,148 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
219,032 GBP2024-01-01 ~ 2024-12-31
137,311 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
807,468 GBP2024-12-31
587,810 GBP2023-12-31
Deferred Tax Liabilities
807,468 GBP2024-12-31
587,810 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Tools/Equipment for furniture and fittings
9,411,143 GBP2024-12-31
7,776,599 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
9,411,143 GBP2024-12-31
7,776,599 GBP2023-12-31
Property, Plant & Equipment - Disposals
Tools/Equipment for furniture and fittings
-240,667 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-240,667 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Tools/Equipment for furniture and fittings
5,196,685 GBP2024-12-31
4,250,022 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,196,685 GBP2024-12-31
4,250,022 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Tools/Equipment for furniture and fittings
1,138,078 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,138,078 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Tools/Equipment for furniture and fittings
-191,415 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-191,415 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Tools/Equipment for furniture and fittings
4,214,458 GBP2024-12-31
3,526,577 GBP2023-12-31
Other types of inventories not specified separately
9,600 GBP2024-12-31
11,408 GBP2023-12-31
Trade Debtors/Trade Receivables
Amounts falling due within one year, Current
1,763,613 GBP2024-12-31
Current, Amounts falling due within one year
1,598,287 GBP2023-12-31
Other Debtors
Amounts falling due within one year, Current
8,000 GBP2024-12-31
Debtors
Amounts falling due within one year, Current
1,812,480 GBP2024-12-31
Current, Amounts falling due within one year
1,626,180 GBP2023-12-31
Cash and Cash Equivalents
492,724 GBP2024-12-31
640,847 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
228,064 GBP2023-12-31
Trade Creditors/Trade Payables
91,926 GBP2024-12-31
109,078 GBP2023-12-31
Amounts Owed to Related Parties
2,386,693 GBP2024-12-31
2,306,210 GBP2023-12-31
Taxation/Social Security Payable
417,514 GBP2024-12-31
278,231 GBP2023-12-31
Other Creditors
61,075 GBP2024-12-31
43,318 GBP2023-12-31
Total Borrowings
Non-current, Amounts falling due after one year
26,824 GBP2024-12-31
185,847 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
807,468 GBP2024-12-31
587,810 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
100 shares2024-12-31
100 shares2023-12-31
Bank Borrowings
Current
10,128 GBP2024-12-31
9,624 GBP2023-12-31
Total Borrowings
Current
157,386 GBP2024-12-31
228,064 GBP2023-12-31
Bank Borrowings
Non-current
5,564 GBP2024-12-31
16,202 GBP2023-12-31
Total Borrowings
Non-current
26,824 GBP2024-12-31
185,847 GBP2023-12-31