74909 - Other Professional, Scientific And Technical Activities N.e.c.
Par Value of Share
Class 1 ordinary share
102024-01-01 ~ 2024-12-31
Turnover/Revenue
24,379,893 GBP2024-01-01 ~ 2024-12-31
24,225,167 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
16,024,966 GBP2024-01-01 ~ 2024-12-31
16,852,496 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
8,354,927 GBP2024-01-01 ~ 2024-12-31
7,372,671 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
5,311,734 GBP2024-01-01 ~ 2024-12-31
5,878,854 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
4,087,340 GBP2024-01-01 ~ 2024-12-31
3,153,330 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
205,431 GBP2024-01-01 ~ 2024-12-31
185,776 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
4,292,771 GBP2024-01-01 ~ 2024-12-31
3,339,106 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
1,115,937 GBP2024-01-01 ~ 2024-12-31
723,072 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
3,176,834 GBP2024-01-01 ~ 2024-12-31
2,616,034 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
3,176,834 GBP2024-01-01 ~ 2024-12-31
2,616,034 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
2,258,379 GBP2024-12-31
1,529,052 GBP2023-12-31
Fixed Assets - Investments
2 GBP2024-12-31
2 GBP2023-12-31
Fixed Assets
2,258,381 GBP2024-12-31
1,529,054 GBP2023-12-31
Total Inventories
819,837 GBP2024-12-31
616,249 GBP2023-12-31
Debtors
13,848,976 GBP2024-12-31
12,986,210 GBP2023-12-31
Cash at bank and in hand
5,450,282 GBP2024-12-31
4,056,059 GBP2023-12-31
Current Assets
20,119,095 GBP2024-12-31
17,658,518 GBP2023-12-31
Creditors
Current
8,091,840 GBP2024-12-31
8,309,341 GBP2023-12-31
Net Current Assets/Liabilities
12,027,255 GBP2024-12-31
9,349,177 GBP2023-12-31
Total Assets Less Current Liabilities
14,285,636 GBP2024-12-31
10,878,231 GBP2023-12-31
Net Assets/Liabilities
13,868,584 GBP2024-12-31
10,691,750 GBP2023-12-31
Equity
Called up share capital
58,630 GBP2024-12-31
58,630 GBP2023-12-31
58,630 GBP2022-12-31
Share premium
476,501 GBP2024-12-31
476,501 GBP2023-12-31
476,501 GBP2022-12-31
Capital redemption reserve
30,100 GBP2024-12-31
30,100 GBP2023-12-31
30,100 GBP2022-12-31
Retained earnings (accumulated losses)
13,303,353 GBP2024-12-31
10,126,519 GBP2023-12-31
7,510,485 GBP2022-12-31
Equity
13,868,584 GBP2024-12-31
10,691,750 GBP2023-12-31
8,075,716 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
3,176,834 GBP2024-01-01 ~ 2024-12-31
2,616,034 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
5,635,992 GBP2024-01-01 ~ 2024-12-31
5,340,309 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
637,230 GBP2024-01-01 ~ 2024-12-31
595,861 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
496,130 GBP2024-01-01 ~ 2024-12-31
328,899 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
6,769,352 GBP2024-01-01 ~ 2024-12-31
6,265,069 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1612024-01-01 ~ 2024-12-31
1502023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
499,182 GBP2024-01-01 ~ 2024-12-31
578,298 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
940,010 GBP2024-01-01 ~ 2024-12-31
704,153 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
1,073,193 GBP2024-01-01 ~ 2024-12-31
785,358 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
344,231 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
344,231 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
2,068,667 GBP2024-12-31
2,031,396 GBP2023-12-31
Plant and equipment
2,305,007 GBP2024-12-31
1,931,486 GBP2023-12-31
Furniture and fittings
41,398 GBP2024-12-31
134,158 GBP2023-12-31
Computers
783,650 GBP2024-12-31
158,997 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
5,198,722 GBP2024-12-31
4,256,037 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-180,494 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-105,330 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-285,824 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
1,770,917 GBP2024-12-31
1,568,284 GBP2023-12-31
Plant and equipment
1,155,755 GBP2024-12-31
1,046,518 GBP2023-12-31
Furniture and fittings
13,671 GBP2024-12-31
112,183 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,940,343 GBP2024-12-31
2,726,985 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
202,633 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
289,731 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
6,818 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
499,182 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-180,494 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-105,330 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-285,824 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
297,750 GBP2024-12-31
463,112 GBP2023-12-31
Plant and equipment
1,149,252 GBP2024-12-31
884,968 GBP2023-12-31
Furniture and fittings
27,727 GBP2024-12-31
21,975 GBP2023-12-31
Computers
783,650 GBP2024-12-31
158,997 GBP2023-12-31
Investments in Group Undertakings
Cost valuation
2 GBP2023-12-31
Investments in Group Undertakings
2 GBP2024-12-31
2 GBP2023-12-31
Merchandise
577,211 GBP2024-12-31
306,430 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,383,356 GBP2024-12-31
1,733,388 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
2,407,716 GBP2024-12-31
3,051,562 GBP2023-12-31
Other Debtors
Current
492 GBP2024-12-31
4,578 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
1,079,532 GBP2024-12-31
925,581 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
103,760 GBP2024-12-31
27,904 GBP2023-12-31
Prepayments/Accrued Income
Current
1,224,074 GBP2024-12-31
1,287,277 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
7,198,930 GBP2024-12-31
Amounts falling due within one year, Current
7,030,290 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,463,805 GBP2024-12-31
1,485,918 GBP2023-12-31
Amounts owed to group undertakings
Current
5,500,002 GBP2024-12-31
5,500,002 GBP2023-12-31
Other Taxation & Social Security Payable
Current
152,082 GBP2024-12-31
149,826 GBP2023-12-31
Other Creditors
Current
61,609 GBP2024-12-31
55,203 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
914,342 GBP2024-12-31
1,118,392 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
471,123 GBP2024-12-31
464,190 GBP2023-12-31
Between one and five year
978,607 GBP2024-12-31
1,279,661 GBP2023-12-31
More than five year
109,395 GBP2023-12-31
All periods
1,449,730 GBP2024-12-31
1,853,246 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
417,052 GBP2024-12-31
186,481 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
417,052 GBP2024-12-31
186,481 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
586,300 shares2024-12-31