Administrative Expenses
-4,298,570 GBP2024-01-01 ~ 2024-12-31
-3,648,366 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
35,148 GBP2024-01-01 ~ 2024-12-31
7,287 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
209,799 GBP2024-01-01 ~ 2024-12-31
764,599 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
137,127 GBP2024-01-01 ~ 2024-12-31
562,514 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
1,692,690 GBP2024-12-31
2,655,563 GBP2023-12-31
2,973,049 GBP2022-12-31
Dividends Paid
-1,100,000 GBP2024-01-01 ~ 2024-12-31
Retained earnings (accumulated losses)
-880,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Other
4,458 GBP2024-12-31
5,034 GBP2023-12-31
Property, Plant & Equipment
590,750 GBP2024-12-31
680,544 GBP2023-12-31
Fixed Assets
595,208 GBP2024-12-31
685,578 GBP2023-12-31
Debtors
7,063,931 GBP2024-12-31
4,403,221 GBP2023-12-31
Cash at bank and in hand
281,523 GBP2024-12-31
48,234 GBP2023-12-31
Current Assets
7,396,515 GBP2024-12-31
4,483,210 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-1,876,985 GBP2023-12-31
Net Current Assets/Liabilities
2,406,160 GBP2024-12-31
2,606,225 GBP2023-12-31
Total Assets Less Current Liabilities
3,001,368 GBP2024-12-31
3,291,803 GBP2023-12-31
Net Assets/Liabilities
2,042,690 GBP2024-12-31
3,005,563 GBP2023-12-31
Equity
Called up share capital
50,000 GBP2024-12-31
50,000 GBP2023-12-31
Other miscellaneous reserve
300,000 GBP2024-12-31
300,000 GBP2023-12-31
Equity
2,042,690 GBP2024-12-31
3,005,563 GBP2023-12-31
Audit Fees/Expenses
18,501 GBP2024-01-01 ~ 2024-12-31
17,000 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
302024-01-01 ~ 2024-12-31
282023-01-01 ~ 2023-12-31
Wages/Salaries
2,019,926 GBP2024-01-01 ~ 2024-12-31
1,990,901 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
170,386 GBP2024-01-01 ~ 2024-12-31
149,886 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,431,545 GBP2024-01-01 ~ 2024-12-31
2,366,017 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
464,666 GBP2024-01-01 ~ 2024-12-31
333,539 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-18,130 GBP2024-01-01 ~ 2024-12-31
-538 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Computer software
5,754 GBP2024-12-31
5,754 GBP2023-12-31
Intangible Assets - Gross Cost
108,192 GBP2024-12-31
5,754 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
103,734 GBP2024-12-31
720 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
576 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
4,458 GBP2024-12-31
5,034 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
528,371 GBP2024-12-31
541,204 GBP2023-12-31
Plant and equipment
7,865 GBP2024-12-31
7,865 GBP2023-12-31
Furniture and fittings
222,694 GBP2024-12-31
252,838 GBP2023-12-31
Computers
53,475 GBP2024-12-31
61,650 GBP2023-12-31
Motor vehicles
78,500 GBP2024-12-31
139,364 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
890,905 GBP2024-12-31
1,002,921 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-30,144 GBP2024-01-01 ~ 2024-12-31
Computers
-15,765 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-116,864 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-175,606 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
142,947 GBP2024-12-31
79,459 GBP2023-12-31
Plant and equipment
1,773 GBP2024-12-31
986 GBP2023-12-31
Furniture and fittings
106,823 GBP2024-12-31
89,490 GBP2023-12-31
Computers
24,519 GBP2024-12-31
30,498 GBP2023-12-31
Motor vehicles
24,093 GBP2024-12-31
121,944 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
300,155 GBP2024-12-31
322,377 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
63,488 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
787 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
47,477 GBP2024-01-01 ~ 2024-12-31
Computers
9,786 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
19,013 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
140,551 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-30,144 GBP2024-01-01 ~ 2024-12-31
Computers
-15,765 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-116,864 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-162,773 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
385,424 GBP2024-12-31
461,745 GBP2023-12-31
Plant and equipment
6,092 GBP2024-12-31
6,879 GBP2023-12-31
Furniture and fittings
115,871 GBP2024-12-31
163,348 GBP2023-12-31
Computers
28,956 GBP2024-12-31
31,152 GBP2023-12-31
Motor vehicles
54,407 GBP2024-12-31
17,420 GBP2023-12-31
Finished Goods/Goods for Resale
51,061 GBP2024-12-31
31,755 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
3,398,411 GBP2024-12-31
2,580,827 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
229,868 GBP2024-12-31
0 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,639,972 GBP2024-12-31
1,193,160 GBP2023-12-31
Other Debtors
Current
131,588 GBP2024-12-31
10,000 GBP2023-12-31
Prepayments/Accrued Income
Current
848,202 GBP2024-12-31
166,627 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
7,016,999 GBP2024-12-31
Current, Amounts falling due within one year
4,356,289 GBP2023-12-31
Other Debtors
Non-current
46,932 GBP2024-12-31
46,932 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
17 GBP2024-12-31
10 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,712,265 GBP2024-12-31
423,859 GBP2023-12-31
Amounts owed to group undertakings
Current
313,025 GBP2024-12-31
43,182 GBP2023-12-31
Corporation Tax Payable
Current
0 GBP2024-12-31
15,589 GBP2023-12-31
Other Taxation & Social Security Payable
Current
655,842 GBP2024-12-31
658,253 GBP2023-12-31
Other Creditors
Current
49,944 GBP2024-12-31
18,815 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
163,079 GBP2024-12-31
312,886 GBP2023-12-31
Creditors
Current
4,990,355 GBP2024-12-31
1,876,985 GBP2023-12-31
Total Borrowings
Current
17 GBP2024-12-31
10 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
50,000 shares2024-12-31
50,000 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
131,277 GBP2024-12-31
Between two and five year
525,110 GBP2024-12-31
More than five year
328,194 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
984,581 GBP2024-12-31