Cost of Sales
-2,974,553 GBP2024-01-01 ~ 2024-12-31
-4,082,587 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,678,362 GBP2024-01-01 ~ 2024-12-31
-2,542,418 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
6,698 GBP2024-01-01 ~ 2024-12-31
1,814 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-5,248 GBP2024-01-01 ~ 2024-12-31
5,248 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
182,739 GBP2024-01-01 ~ 2024-12-31
569,960 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
134,303 GBP2024-01-01 ~ 2024-12-31
433,700 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Other
0 GBP2024-12-31
11,256 GBP2023-12-31
Property, Plant & Equipment
82,970 GBP2024-12-31
113,449 GBP2023-12-31
Fixed Assets
82,970 GBP2024-12-31
124,705 GBP2023-12-31
Debtors
4,412,931 GBP2024-12-31
4,977,362 GBP2023-12-31
Cash at bank and in hand
1,636 GBP2024-12-31
258,996 GBP2023-12-31
Current Assets
4,451,560 GBP2024-12-31
5,275,972 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-1,386,030 GBP2023-12-31
Net Current Assets/Liabilities
3,384,485 GBP2024-12-31
3,889,942 GBP2023-12-31
Total Assets Less Current Liabilities
3,467,455 GBP2024-12-31
4,014,647 GBP2023-12-31
Net Assets/Liabilities
3,450,533 GBP2024-12-31
3,991,230 GBP2023-12-31
Equity
Called up share capital
75 GBP2024-12-31
75 GBP2023-12-31
75 GBP2022-12-31
Share premium
39,900 GBP2024-12-31
39,900 GBP2023-12-31
39,900 GBP2022-12-31
Capital redemption reserve
25 GBP2024-12-31
25 GBP2023-12-31
25 GBP2022-12-31
Retained earnings (accumulated losses)
3,410,533 GBP2024-12-31
3,951,230 GBP2023-12-31
4,440,030 GBP2022-12-31
Equity
3,450,533 GBP2024-12-31
3,991,230 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
134,303 GBP2024-01-01 ~ 2024-12-31
433,700 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-922,500 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-675,000 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
16,900 GBP2024-01-01 ~ 2024-12-31
14,835 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1232024-01-01 ~ 2024-12-31
1622023-01-01 ~ 2023-12-31
Wages/Salaries
2,820,488 GBP2024-01-01 ~ 2024-12-31
3,612,612 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
114,664 GBP2024-01-01 ~ 2024-12-31
143,631 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,114,564 GBP2024-01-01 ~ 2024-12-31
3,922,237 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
201,177 GBP2024-01-01 ~ 2024-12-31
188,156 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-6,495 GBP2024-01-01 ~ 2024-12-31
-4,768 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Computer software
330,180 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
192,271 GBP2024-12-31
282,509 GBP2023-12-31
Computers
37,735 GBP2024-12-31
470,081 GBP2023-12-31
Motor vehicles
14,995 GBP2024-12-31
14,995 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
407,848 GBP2024-12-31
928,197 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-90,900 GBP2024-01-01 ~ 2024-12-31
Computers
-437,100 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-528,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
162,847 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
141,660 GBP2024-12-31
219,260 GBP2023-12-31
Computers
32,195 GBP2024-12-31
459,121 GBP2023-12-31
Motor vehicles
14,995 GBP2024-12-31
14,995 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
324,878 GBP2024-12-31
814,748 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
13,300 GBP2024-01-01 ~ 2024-12-31
Computers
10,174 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
38,130 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-90,900 GBP2024-01-01 ~ 2024-12-31
Computers
-437,100 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-528,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
136,028 GBP2024-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
26,819 GBP2024-12-31
39,240 GBP2023-12-31
Furniture and fittings
50,611 GBP2024-12-31
63,249 GBP2023-12-31
Computers
5,540 GBP2024-12-31
10,960 GBP2023-12-31
Motor vehicles
0 GBP2024-12-31
0 GBP2023-12-31
Finished Goods/Goods for Resale
36,993 GBP2024-12-31
39,614 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
698,019 GBP2024-12-31
1,244,538 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
3,612,035 GBP2024-12-31
3,612,035 GBP2023-12-31
Prepayments/Accrued Income
Current
102,877 GBP2024-12-31
120,789 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
4,412,931 GBP2024-12-31
Current, Amounts falling due within one year
4,977,362 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
184,617 GBP2024-12-31
0 GBP2023-12-31
Trade Creditors/Trade Payables
Current
275,238 GBP2024-12-31
246,299 GBP2023-12-31
Corporation Tax Payable
Current
54,931 GBP2024-12-31
47,035 GBP2023-12-31
Other Taxation & Social Security Payable
Current
209,832 GBP2024-12-31
398,231 GBP2023-12-31
Other Creditors
Current
218,575 GBP2024-12-31
593,198 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
123,882 GBP2024-12-31
101,267 GBP2023-12-31
Creditors
Current
1,067,075 GBP2024-12-31
1,386,030 GBP2023-12-31
Bank Overdrafts
184,617 GBP2024-12-31
-184,617 GBP2024-12-31
0 GBP2023-12-31
Total Borrowings
Current
184,617 GBP2024-12-31
0 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
75 shares2024-12-31
75 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
100,972 GBP2024-12-31
106,810 GBP2023-12-31
Between two and five year
225,493 GBP2024-12-31
4,203 GBP2023-12-31
More than five year
78,656 GBP2024-12-31
0 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
405,121 GBP2024-12-31
111,013 GBP2023-12-31