Average Number of Employees
652024-01-01 ~ 2024-12-31
742023-01-01 ~ 2023-12-31
Turnover/Revenue
22,963,891 GBP2024-01-01 ~ 2024-12-31
24,893,587 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-15,843,059 GBP2024-01-01 ~ 2024-12-31
-17,030,924 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
7,120,832 GBP2024-01-01 ~ 2024-12-31
7,862,663 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-4,852,313 GBP2024-01-01 ~ 2024-12-31
-4,860,698 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
2,268,519 GBP2024-01-01 ~ 2024-12-31
3,001,965 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
21 GBP2024-01-01 ~ 2024-12-31
161 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,203,505 GBP2024-01-01 ~ 2024-12-31
2,958,110 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,572,689 GBP2024-01-01 ~ 2024-12-31
2,201,095 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
1,572,689 GBP2024-01-01 ~ 2024-12-31
2,201,095 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
1,023,349 GBP2024-12-31
1,232,938 GBP2023-12-31
Property, Plant & Equipment
55,731 GBP2024-12-31
131,935 GBP2023-12-31
Fixed Assets - Investments
186,590 GBP2024-12-31
186,590 GBP2023-12-31
Fixed Assets
1,265,670 GBP2024-12-31
1,551,463 GBP2023-12-31
Debtors
Current
4,635,920 GBP2024-12-31
4,505,582 GBP2023-12-31
Cash at bank and in hand
235,914 GBP2024-12-31
965,340 GBP2023-12-31
Current Assets
4,871,834 GBP2024-12-31
5,470,922 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-3,255,066 GBP2024-12-31
Net Current Assets/Liabilities
1,616,768 GBP2024-12-31
1,571,817 GBP2023-12-31
Total Assets Less Current Liabilities
2,882,438 GBP2024-12-31
3,123,280 GBP2023-12-31
Net Assets/Liabilities
2,882,438 GBP2024-12-31
3,123,280 GBP2023-12-31
Equity
Called up share capital
11,316 GBP2024-12-31
11,316 GBP2023-12-31
11,316 GBP2023-01-01
Share premium
292,905 GBP2024-12-31
292,905 GBP2023-12-31
292,905 GBP2023-01-01
Retained earnings (accumulated losses)
2,578,217 GBP2024-12-31
2,819,059 GBP2023-12-31
2,909,527 GBP2023-01-01
Equity
2,882,438 GBP2024-12-31
3,123,280 GBP2023-12-31
3,213,748 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,572,689 GBP2024-01-01 ~ 2024-12-31
2,201,095 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,572,689 GBP2024-01-01 ~ 2024-12-31
2,201,095 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,813,531 GBP2024-01-01 ~ 2024-12-31
-2,291,563 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-1,813,531 GBP2024-01-01 ~ 2024-12-31
-2,291,563 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-1,813,531 GBP2024-01-01 ~ 2024-12-31
-2,291,563 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
-1,813,531 GBP2024-01-01 ~ 2024-12-31
-2,291,563 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
4,107,560 GBP2024-01-01 ~ 2024-12-31
4,999,860 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
543,915 GBP2024-01-01 ~ 2024-12-31
580,688 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,909,234 GBP2024-01-01 ~ 2024-12-31
6,022,827 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
14,522 GBP2024-01-01 ~ 2024-12-31
10,590 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
550,876 GBP2024-01-01 ~ 2024-12-31
695,156 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
1,813,531 GBP2024-01-01 ~ 2024-12-31
2,291,563 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
11,499 GBP2024-12-31
19,089 GBP2023-12-31
Goodwill
4,861,450 GBP2024-12-31
4,861,450 GBP2023-12-31
Intangible Assets - Gross Cost
4,872,949 GBP2024-12-31
4,880,539 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
6,375 GBP2024-12-31
8,021 GBP2023-12-31
Goodwill
3,843,225 GBP2024-12-31
3,639,580 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
3,849,600 GBP2024-12-31
3,647,601 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
205,884 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Development expenditure
5,124 GBP2024-12-31
11,068 GBP2023-12-31
Goodwill
1,018,225 GBP2024-12-31
1,221,870 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
55,363 GBP2024-12-31
84,010 GBP2023-12-31
Office equipment
78,682 GBP2024-12-31
268,426 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
286,319 GBP2024-12-31
549,714 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-31,347 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-274,433 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
59,273 GBP2023-12-31
Office equipment
174,017 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
417,779 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
5,012 GBP2024-01-01 ~ 2024-12-31
Office equipment, Owned/Freehold
23,101 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
31,798 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-21,487 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-218,989 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
42,798 GBP2024-12-31
Office equipment
44,604 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
230,588 GBP2024-12-31
Property, Plant & Equipment
Furniture and fittings
12,565 GBP2024-12-31
24,737 GBP2023-12-31
Office equipment
34,078 GBP2024-12-31
94,409 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,203,359 GBP2024-12-31
1,776,124 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
595,213 GBP2024-12-31
424,362 GBP2023-12-31
Other Debtors
Current
687,751 GBP2024-12-31
688,837 GBP2023-12-31
Prepayments/Accrued Income
Current
1,149,597 GBP2024-12-31
1,616,259 GBP2023-12-31
Bank Overdrafts
-151,520 GBP2024-12-31
-1,322 GBP2023-12-31
Cash and Cash Equivalents
84,394 GBP2024-12-31
964,018 GBP2023-12-31
Bank Overdrafts
Current
151,520 GBP2024-12-31
1,322 GBP2023-12-31
Trade Creditors/Trade Payables
Current
176,192 GBP2024-12-31
193,119 GBP2023-12-31
Amounts owed to group undertakings
Current
33,533 GBP2024-12-31
636,214 GBP2023-12-31
Corporation Tax Payable
Current
280,285 GBP2024-12-31
243,976 GBP2023-12-31
Taxation/Social Security Payable
Current
431,851 GBP2024-12-31
510,688 GBP2023-12-31
Other Creditors
Current
930,485 GBP2024-12-31
1,084,880 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,251,200 GBP2024-12-31
1,228,906 GBP2023-12-31
Creditors
Current
3,255,066 GBP2024-12-31
3,899,105 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,131,564 shares2024-12-31
Par Value of Share
Class 1 ordinary share
0.012024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
110,803 GBP2024-12-31
110,803 GBP2023-12-31
Between one and five year
212,371 GBP2024-12-31
323,174 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
323,174 GBP2024-12-31
433,977 GBP2023-12-31