Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
36,496,653 GBP2024-01-01 ~ 2024-12-31
24,088,647 GBP2023-05-01 ~ 2023-12-31
Cost of Sales
-24,098,478 GBP2024-01-01 ~ 2024-12-31
-15,766,072 GBP2023-05-01 ~ 2023-12-31
Gross Profit/Loss
12,398,175 GBP2024-01-01 ~ 2024-12-31
8,322,575 GBP2023-05-01 ~ 2023-12-31
Administrative Expenses
-6,886,516 GBP2024-01-01 ~ 2024-12-31
-3,823,023 GBP2023-05-01 ~ 2023-12-31
Operating Profit/Loss
5,511,659 GBP2024-01-01 ~ 2024-12-31
4,499,552 GBP2023-05-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
189,239 GBP2024-01-01 ~ 2024-12-31
8,412 GBP2023-05-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-14,361 GBP2024-01-01 ~ 2024-12-31
2,720 GBP2023-05-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
5,686,537 GBP2024-01-01 ~ 2024-12-31
4,513,727 GBP2023-05-01 ~ 2023-12-31
Profit/Loss
4,553,988 GBP2024-01-01 ~ 2024-12-31
3,610,691 GBP2023-05-01 ~ 2023-12-31
Comprehensive Income/Expense
4,553,988 GBP2024-01-01 ~ 2024-12-31
3,621,100 GBP2023-05-01 ~ 2023-12-31
Property, Plant & Equipment
1,627,441 GBP2024-12-31
1,483,712 GBP2023-12-31
Fixed Assets
1,627,441 GBP2024-12-31
1,483,712 GBP2023-12-31
Total Inventories
87,345 GBP2024-12-31
111,139 GBP2023-12-31
Debtors
17,817,426 GBP2024-12-31
18,751,164 GBP2023-12-31
Cash at bank and in hand
7,197,583 GBP2024-12-31
4,165,991 GBP2023-12-31
Current Assets
25,102,354 GBP2024-12-31
23,028,294 GBP2023-12-31
Net Current Assets/Liabilities
19,228,857 GBP2024-12-31
17,127,842 GBP2023-12-31
Total Assets Less Current Liabilities
20,856,298 GBP2024-12-31
18,611,554 GBP2023-12-31
Net Assets/Liabilities
20,627,783 GBP2024-12-31
18,423,795 GBP2023-12-31
Equity
Called up share capital
88,757 GBP2024-12-31
88,757 GBP2023-12-31
88,757 GBP2023-04-30
Capital redemption reserve
7,831 GBP2024-12-31
7,831 GBP2023-12-31
7,831 GBP2023-04-30
Retained earnings (accumulated losses)
20,531,195 GBP2024-12-31
18,327,207 GBP2023-12-31
16,206,107 GBP2023-04-30
Equity
20,627,783 GBP2024-12-31
18,423,795 GBP2023-12-31
16,302,695 GBP2023-04-30
Dividends Paid
Retained earnings (accumulated losses)
-2,350,000 GBP2024-01-01 ~ 2024-12-31
-1,500,000 GBP2023-05-01 ~ 2023-12-31
Dividends Paid
-2,350,000 GBP2024-01-01 ~ 2024-12-31
-1,500,000 GBP2023-05-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
4,553,988 GBP2024-01-01 ~ 2024-12-31
3,621,100 GBP2023-05-01 ~ 2023-12-31
Wages/Salaries
6,429,897 GBP2024-01-01 ~ 2024-12-31
3,958,201 GBP2023-05-01 ~ 2023-12-31
Social Security Costs
611,911 GBP2024-01-01 ~ 2024-12-31
372,977 GBP2023-05-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
267,540 GBP2024-01-01 ~ 2024-12-31
191,059 GBP2023-05-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
7,309,348 GBP2024-01-01 ~ 2024-12-31
4,522,237 GBP2023-05-01 ~ 2023-12-31
Average Number of Employees
1352024-01-01 ~ 2024-12-31
1312023-05-01 ~ 2023-12-31
Director Remuneration
744,995 GBP2024-01-01 ~ 2024-12-31
490,586 GBP2023-05-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
314,549 GBP2024-01-01 ~ 2024-12-31
138,274 GBP2023-05-01 ~ 2023-12-31
Audit Fees/Expenses
25,000 GBP2024-01-01 ~ 2024-12-31
39,623 GBP2023-05-01 ~ 2023-12-31
Current Tax for the Period
1,091,793 GBP2024-01-01 ~ 2024-12-31
866,707 GBP2023-05-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
1,421,634 GBP2024-01-01 ~ 2024-12-31
1,128,432 GBP2023-05-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
599,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
599,000 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,124,073 GBP2024-12-31
1,108,673 GBP2023-12-31
Plant and equipment
123,536 GBP2024-12-31
144,988 GBP2023-12-31
Furniture and fittings
278,916 GBP2024-12-31
267,927 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-21,452 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-4,126 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
389,446 GBP2024-12-31
370,032 GBP2023-12-31
Plant and equipment
118,436 GBP2024-12-31
112,077 GBP2023-12-31
Furniture and fittings
240,743 GBP2024-12-31
195,868 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
19,414 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
27,811 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
48,830 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-21,452 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-3,955 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
734,627 GBP2024-12-31
738,641 GBP2023-12-31
Plant and equipment
5,100 GBP2024-12-31
32,911 GBP2023-12-31
Furniture and fittings
38,173 GBP2024-12-31
72,059 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
1,338,184 GBP2024-12-31
1,201,329 GBP2023-12-31
Computers
215,858 GBP2024-12-31
310,038 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
3,080,567 GBP2024-12-31
3,032,955 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-285,163 GBP2024-01-01 ~ 2024-12-31
Computers
-135,985 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-446,726 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
550,319 GBP2024-12-31
614,734 GBP2023-12-31
Computers
154,182 GBP2024-12-31
256,532 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,453,126 GBP2024-12-31
1,549,243 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
184,859 GBP2024-01-01 ~ 2024-12-31
Computers
33,635 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
314,549 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-249,274 GBP2024-01-01 ~ 2024-12-31
Computers
-135,985 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-410,666 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Motor vehicles
787,865 GBP2024-12-31
586,595 GBP2023-12-31
Computers
61,676 GBP2024-12-31
53,506 GBP2023-12-31
Merchandise
87,345 GBP2024-12-31
111,139 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
4,600,656 GBP2024-12-31
5,487,340 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
10,999,150 GBP2024-12-31
11,031,527 GBP2023-12-31
Other Debtors
Current
149,034 GBP2024-12-31
188,535 GBP2023-12-31
Prepayments
Current
401,723 GBP2024-12-31
237,167 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
17,817,426 GBP2024-12-31
18,751,164 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,730,069 GBP2024-12-31
1,926,327 GBP2023-12-31
Amounts owed to group undertakings
Current
451,217 GBP2024-12-31
703,625 GBP2023-12-31
Corporation Tax Payable
Current
377,959 GBP2024-12-31
561,898 GBP2023-12-31
Other Taxation & Social Security Payable
Current
257,277 GBP2024-12-31
238,586 GBP2023-12-31
Other Creditors
Current
27,801 GBP2024-12-31
31,005 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
153,799 GBP2024-12-31
29,750 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
302,985 GBP2024-12-31
157,556 GBP2023-12-31
Between one and five year
758,220 GBP2024-12-31
364,266 GBP2023-12-31
More than five year
38,532 GBP2024-12-31
67,826 GBP2023-12-31
All periods
1,099,737 GBP2024-12-31
589,648 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
228,515 GBP2024-12-31
187,759 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
88,757 shares2024-12-31