Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Class 2 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
12,778,751 GBP2024-01-01 ~ 2024-12-31
11,699,956 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-6,046,307 GBP2024-01-01 ~ 2024-12-31
-5,802,733 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
6,732,444 GBP2024-01-01 ~ 2024-12-31
5,897,223 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-4,569,582 GBP2024-01-01 ~ 2024-12-31
-3,294,639 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
2,162,862 GBP2024-01-01 ~ 2024-12-31
2,729,008 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
113,964 GBP2024-01-01 ~ 2024-12-31
Profit/Loss on Ordinary Activities Before Tax
2,276,826 GBP2024-01-01 ~ 2024-12-31
2,729,008 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,708,334 GBP2024-01-01 ~ 2024-12-31
2,085,948 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
1,708,334 GBP2024-01-01 ~ 2024-12-31
2,085,948 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
138,495 GBP2024-12-31
168,384 GBP2023-12-31
Debtors
4,215,956 GBP2024-12-31
3,673,340 GBP2023-12-31
Cash at bank and in hand
3,471,473 GBP2024-12-31
3,583,315 GBP2023-12-31
Current Assets
7,687,429 GBP2024-12-31
7,256,655 GBP2023-12-31
Net Current Assets/Liabilities
1,758,428 GBP2024-12-31
2,429,545 GBP2023-12-31
Total Assets Less Current Liabilities
1,896,923 GBP2024-12-31
2,597,929 GBP2023-12-31
Net Assets/Liabilities
1,893,689 GBP2024-12-31
2,585,355 GBP2023-12-31
Equity
Called up share capital
120,807 GBP2024-12-31
120,807 GBP2023-12-31
120,807 GBP2022-12-31
Retained earnings (accumulated losses)
1,772,882 GBP2024-12-31
2,464,548 GBP2023-12-31
1,378,600 GBP2022-12-31
Equity
1,893,689 GBP2024-12-31
2,585,355 GBP2023-12-31
1,499,407 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,708,334 GBP2024-01-01 ~ 2024-12-31
2,085,948 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,400,000 GBP2024-01-01 ~ 2024-12-31
-1,000,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-2,400,000 GBP2024-01-01 ~ 2024-12-31
-1,000,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,596,811 GBP2024-01-01 ~ 2024-12-31
2,570,178 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
180,442 GBP2024-01-01 ~ 2024-12-31
143,760 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,777,253 GBP2024-01-01 ~ 2024-12-31
2,713,938 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
412024-01-01 ~ 2024-12-31
392023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
35,887 GBP2024-01-01 ~ 2024-12-31
41,934 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
15,073 GBP2024-01-01 ~ 2024-12-31
12,000 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
577,832 GBP2024-01-01 ~ 2024-12-31
643,060 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
192,664 GBP2024-12-31
192,664 GBP2023-12-31
Furniture and fittings
176,958 GBP2024-12-31
179,727 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
369,622 GBP2024-12-31
372,391 GBP2023-12-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-8,767 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-8,767 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
69,692 GBP2024-12-31
48,483 GBP2023-12-31
Furniture and fittings
161,435 GBP2024-12-31
155,524 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
231,127 GBP2024-12-31
204,007 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
21,209 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
14,678 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
35,887 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-8,767 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-8,767 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
122,972 GBP2024-12-31
144,181 GBP2023-12-31
Furniture and fittings
15,523 GBP2024-12-31
24,203 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,952,699 GBP2024-12-31
3,429,018 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
2,150,252 GBP2024-12-31
46,772 GBP2023-12-31
Other Debtors
Current
6,365 GBP2024-12-31
144,712 GBP2023-12-31
Prepayments/Accrued Income
Current
106,640 GBP2024-12-31
52,838 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
4,215,956 GBP2024-12-31
Current, Amounts falling due within one year
3,673,340 GBP2023-12-31
Trade Creditors/Trade Payables
Current
33,194 GBP2024-12-31
41,637 GBP2023-12-31
Amounts owed to group undertakings
Current
510,123 GBP2024-12-31
18,002 GBP2023-12-31
Corporation Tax Payable
Current
237,830 GBP2024-12-31
651,578 GBP2023-12-31
Other Taxation & Social Security Payable
Current
719,949 GBP2024-12-31
1,084,222 GBP2023-12-31
Other Creditors
Current
506,688 GBP2024-12-31
821,164 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
3,921,217 GBP2024-12-31
2,210,507 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
65,440 GBP2024-12-31
65,440 GBP2023-12-31
Between one and five year
261,760 GBP2024-12-31
261,760 GBP2023-12-31
More than five year
65,798 GBP2024-12-31
131,418 GBP2023-12-31
All periods
392,998 GBP2024-12-31
458,618 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
3,234 GBP2024-12-31
12,574 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
30,000 shares2024-12-31
Class 2 ordinary share
90,807 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,708,334 GBP2024-01-01 ~ 2024-12-31