Average Number of Employees
32024-01-01 ~ 2024-12-31
32023-01-01 ~ 2023-12-31
Turnover/Revenue
1,624,659 GBP2024-01-01 ~ 2024-12-31
998,191 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-977,595 GBP2024-01-01 ~ 2024-12-31
-436,339 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
647,064 GBP2024-01-01 ~ 2024-12-31
561,852 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-406,373 GBP2024-01-01 ~ 2024-12-31
-473,845 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
175,066 GBP2024-01-01 ~ 2024-12-31
-69,493 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
2,436 GBP2024-01-01 ~ 2024-12-31
412 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
174,591 GBP2024-01-01 ~ 2024-12-31
-70,487 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
124,453 GBP2024-12-31
86,822 GBP2023-12-31
476,950 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
112,633 GBP2024-01-01 ~ 2024-12-31
-90,128 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-75,000 GBP2024-01-01 ~ 2024-12-31
-300,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
27,535 GBP2024-12-31
32,906 GBP2023-12-31
Fixed Assets - Investments
17,023 GBP2024-12-31
82,648 GBP2023-12-31
Fixed Assets
44,558 GBP2024-12-31
115,554 GBP2023-12-31
Debtors
Current
998,813 GBP2024-12-31
837,762 GBP2023-12-31
Cash at bank and in hand
66,764 GBP2024-12-31
148,034 GBP2023-12-31
Current Assets
1,065,577 GBP2024-12-31
985,796 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-743,871 GBP2023-12-31
Net Current Assets/Liabilities
340,553 GBP2024-12-31
241,925 GBP2023-12-31
Total Assets Less Current Liabilities
385,111 GBP2024-12-31
357,479 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-5,000 GBP2024-12-31
-15,000 GBP2023-12-31
Net Assets/Liabilities
380,111 GBP2024-12-31
342,479 GBP2023-12-31
Equity
Called up share capital
104 GBP2024-12-31
104 GBP2023-12-31
Share premium
255,553 GBP2024-12-31
255,553 GBP2023-12-31
Equity
380,111 GBP2024-12-31
342,479 GBP2023-12-31
Property, Plant & Equipment - Depreciation rate used
Furniture and fittings
202024-01-01 ~ 2024-12-31
Office equipment
332024-01-01 ~ 2024-12-31
Wages/Salaries
109,000 GBP2024-01-01 ~ 2024-12-31
112,000 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
6,594 GBP2024-01-01 ~ 2024-12-31
7,126 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
118,200 GBP2024-01-01 ~ 2024-12-31
122,135 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
69,000 GBP2024-01-01 ~ 2024-12-31
72,000 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
43,648 GBP2024-01-01 ~ 2024-12-31
-16,579 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
75,000 GBP2024-01-01 ~ 2024-12-31
300,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
6,352 GBP2024-12-31
6,352 GBP2023-12-31
Office equipment
24,889 GBP2024-12-31
23,739 GBP2023-12-31
Other
48,410 GBP2024-12-31
48,410 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
79,651 GBP2024-12-31
78,501 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
6,352 GBP2023-12-31
Office equipment
21,793 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
45,595 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
6,521 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
6,352 GBP2024-12-31
Office equipment
23,473 GBP2024-12-31
Other
22,291 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
52,116 GBP2024-12-31
Property, Plant & Equipment
Office equipment
1,416 GBP2024-12-31
1,946 GBP2023-12-31
Other
26,119 GBP2024-12-31
30,960 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
48,696 GBP2024-12-31
59,104 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
895,465 GBP2024-12-31
764,784 GBP2023-12-31
Other Debtors
Current
66 GBP2024-12-31
9,695 GBP2023-12-31
Prepayments/Accrued Income
Current
54,586 GBP2024-12-31
4,179 GBP2023-12-31
Cash and Cash Equivalents
66,764 GBP2024-12-31
148,034 GBP2023-12-31
Bank Borrowings
Current
10,000 GBP2024-12-31
10,000 GBP2023-12-31
Other Remaining Borrowings
Current
14,731 GBP2024-12-31
22,500 GBP2023-12-31
Trade Creditors/Trade Payables
Current
100,661 GBP2024-12-31
65,079 GBP2023-12-31
Corporation Tax Payable
Current
61,958 GBP2024-12-31
19,641 GBP2023-12-31
Taxation/Social Security Payable
Current
12,119 GBP2024-12-31
12,992 GBP2023-12-31
Other Creditors
Current
438,080 GBP2024-12-31
462,850 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
87,475 GBP2024-12-31
150,809 GBP2023-12-31
Creditors
Current
725,024 GBP2024-12-31
743,871 GBP2023-12-31
Bank Borrowings
Non-current
5,000 GBP2024-12-31
15,000 GBP2023-12-31
Creditors
Non-current
5,000 GBP2024-12-31
15,000 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
10,000 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
32,500 GBP2023-12-31
Bank Borrowings
Non-current, Between one and two years
5,000 GBP2024-12-31
10,000 GBP2023-12-31
Between two and five year, Non-current
5,000 GBP2023-12-31
Total Borrowings
29,731 GBP2024-12-31
47,500 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,360 shares2024-12-31
10,360 shares2023-12-31
Par Value of Share
Class 1 ordinary share
0.012024-01-01 ~ 2024-12-31