Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
10,920,758 GBP2024-01-01 ~ 2024-12-31
10,419,965 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-5,663,669 GBP2024-01-01 ~ 2024-12-31
-5,692,386 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
5,257,089 GBP2024-01-01 ~ 2024-12-31
4,727,579 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-3,809,732 GBP2024-01-01 ~ 2024-12-31
-3,172,565 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,492,379 GBP2024-01-01 ~ 2024-12-31
1,555,014 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
39,261 GBP2024-01-01 ~ 2024-12-31
4,400 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,472,023 GBP2024-01-01 ~ 2024-12-31
1,549,740 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,071,454 GBP2024-01-01 ~ 2024-12-31
1,177,687 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
1,071,454 GBP2024-01-01 ~ 2024-12-31
1,177,687 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
326,622 GBP2024-12-31
174,322 GBP2023-12-31
Total Inventories
315,138 GBP2024-12-31
339,073 GBP2023-12-31
Debtors
5,559,971 GBP2024-12-31
3,833,380 GBP2023-12-31
Cash at bank and in hand
818,768 GBP2024-12-31
922,183 GBP2023-12-31
Current Assets
6,693,877 GBP2024-12-31
5,094,636 GBP2023-12-31
Net Current Assets/Liabilities
4,870,216 GBP2024-12-31
2,957,744 GBP2023-12-31
Total Assets Less Current Liabilities
5,196,838 GBP2024-12-31
3,132,066 GBP2023-12-31
Net Assets/Liabilities
4,075,139 GBP2024-12-31
3,003,685 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2022-12-31
Retained earnings (accumulated losses)
4,075,039 GBP2024-12-31
3,003,585 GBP2023-12-31
1,825,898 GBP2022-12-31
Equity
4,075,139 GBP2024-12-31
3,003,685 GBP2023-12-31
1,825,998 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,071,454 GBP2024-01-01 ~ 2024-12-31
1,177,687 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,365,805 GBP2024-01-01 ~ 2024-12-31
2,095,773 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
246,657 GBP2024-01-01 ~ 2024-12-31
224,649 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
39,531 GBP2024-01-01 ~ 2024-12-31
36,343 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,651,993 GBP2024-01-01 ~ 2024-12-31
2,356,765 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
592024-01-01 ~ 2024-12-31
552023-01-01 ~ 2023-12-31
Director Remuneration
105,000 GBP2024-01-01 ~ 2024-12-31
105,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
94,732 GBP2024-01-01 ~ 2024-12-31
43,954 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
10,000 GBP2024-01-01 ~ 2024-12-31
7,000 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
400,569 GBP2024-01-01 ~ 2024-12-31
339,000 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
368,006 GBP2024-01-01 ~ 2024-12-31
387,435 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
203,421 GBP2024-12-31
176,472 GBP2023-12-31
Motor vehicles
260,126 GBP2024-12-31
161,885 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
649,293 GBP2024-12-31
402,261 GBP2023-12-31
Land and buildings, Short leasehold
185,746 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
158,489 GBP2024-12-31
117,857 GBP2023-12-31
Motor vehicles
96,863 GBP2024-12-31
46,178 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
322,671 GBP2024-12-31
227,939 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
40,632 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
50,685 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
94,732 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
67,319 GBP2024-12-31
Property, Plant & Equipment
Land and buildings, Short leasehold
118,427 GBP2024-12-31
Furniture and fittings
44,932 GBP2024-12-31
58,615 GBP2023-12-31
Motor vehicles
163,263 GBP2024-12-31
115,707 GBP2023-12-31
Finished Goods
315,138 GBP2024-12-31
339,073 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
3,578,281 GBP2024-12-31
3,442,297 GBP2023-12-31
Prepayments/Accrued Income
Current
150,784 GBP2024-12-31
222,700 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
5,372,394 GBP2024-12-31
3,664,997 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
48,897 GBP2024-12-31
29,044 GBP2023-12-31
Trade Creditors/Trade Payables
Current
976,852 GBP2024-12-31
844,383 GBP2023-12-31
Corporation Tax Payable
Current
229,997 GBP2024-12-31
336,592 GBP2023-12-31
Other Taxation & Social Security Payable
Current
66,768 GBP2024-12-31
67,428 GBP2023-12-31
Other Creditors
Current
5,573 GBP2024-12-31
Accrued Liabilities
Current
128,283 GBP2024-12-31
275,811 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
127,249 GBP2024-12-31
86,177 GBP2023-12-31
Amounts owed to group undertakings
Non-current
952,246 GBP2024-12-31
Finance Lease Liabilities - Total Present Value
hire purchase agreements
176,146 GBP2024-12-31
115,221 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
42,204 GBP2024-12-31
42,204 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
42,204 GBP2024-12-31
42,204 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,071,454 GBP2024-01-01 ~ 2024-12-31