Administrative Expenses
-3,206,758 GBP2024-01-01 ~ 2024-12-31
-4,446,184 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
576 GBP2024-01-01 ~ 2024-12-31
481 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-255,348 GBP2024-01-01 ~ 2024-12-31
573,105 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-213,099 GBP2024-01-01 ~ 2024-12-31
448,657 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
60,610 GBP2024-12-31
91,505 GBP2023-12-31
Debtors
4,899,160 GBP2024-12-31
4,611,260 GBP2023-12-31
Cash at bank and in hand
725,329 GBP2024-12-31
871,749 GBP2023-12-31
Current Assets
5,624,489 GBP2024-12-31
5,483,009 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-2,685,101 GBP2023-12-31
Net Current Assets/Liabilities
2,519,529 GBP2024-12-31
2,797,908 GBP2023-12-31
Total Assets Less Current Liabilities
2,580,139 GBP2024-12-31
2,889,413 GBP2023-12-31
Net Assets/Liabilities
2,043,527 GBP2024-12-31
2,256,626 GBP2023-12-31
Equity
Called up share capital
54,500 GBP2024-12-31
54,500 GBP2023-12-31
54,500 GBP2022-12-31
Retained earnings (accumulated losses)
1,989,027 GBP2024-12-31
2,202,126 GBP2023-12-31
1,753,469 GBP2022-12-31
Equity
2,043,527 GBP2024-12-31
2,256,626 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-213,099 GBP2024-01-01 ~ 2024-12-31
448,657 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
14,000 GBP2024-01-01 ~ 2024-12-31
13,500 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
232024-01-01 ~ 2024-12-31
362023-01-01 ~ 2023-12-31
Wages/Salaries
1,264,368 GBP2024-01-01 ~ 2024-12-31
2,537,011 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
54,727 GBP2024-01-01 ~ 2024-12-31
105,726 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,494,984 GBP2024-01-01 ~ 2024-12-31
2,962,848 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
180,518 GBP2024-01-01 ~ 2024-12-31
841,268 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-1,977 GBP2024-01-01 ~ 2024-12-31
-1,192 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
243,729 GBP2024-12-31
243,729 GBP2023-12-31
Plant and equipment
186,138 GBP2024-12-31
185,558 GBP2023-12-31
Computers
97,760 GBP2024-12-31
92,492 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
527,627 GBP2024-12-31
521,779 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
240,642 GBP2024-12-31
239,583 GBP2023-12-31
Plant and equipment
145,129 GBP2024-12-31
125,706 GBP2023-12-31
Computers
81,246 GBP2024-12-31
64,985 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
467,017 GBP2024-12-31
430,274 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
1,059 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
19,423 GBP2024-01-01 ~ 2024-12-31
Computers
16,261 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
36,743 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
3,087 GBP2024-12-31
4,146 GBP2023-12-31
Plant and equipment
41,009 GBP2024-12-31
59,852 GBP2023-12-31
Computers
16,514 GBP2024-12-31
27,507 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,118,497 GBP2024-12-31
1,951,541 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
46,784 GBP2024-12-31
0 GBP2023-12-31
Other Debtors
Current
78,365 GBP2024-12-31
106,917 GBP2023-12-31
Prepayments/Accrued Income
Current
277,766 GBP2024-12-31
299,853 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
4,899,160 GBP2024-12-31
Current, Amounts falling due within one year
4,611,260 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
425,000 GBP2024-12-31
300,000 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
13,250 GBP2024-12-31
0 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,005,549 GBP2024-12-31
1,202,729 GBP2023-12-31
Amounts owed to group undertakings
Current
168,558 GBP2024-12-31
87,944 GBP2023-12-31
Corporation Tax Payable
Current
0 GBP2024-12-31
400,189 GBP2023-12-31
Other Taxation & Social Security Payable
Current
338,778 GBP2024-12-31
92,222 GBP2023-12-31
Other Creditors
Current
23,506 GBP2024-12-31
18,721 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
563,905 GBP2024-12-31
564,814 GBP2023-12-31
Creditors
Current
3,104,960 GBP2024-12-31
2,685,101 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
406,250 GBP2024-12-31
550,000 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
35,552 GBP2024-12-31
0 GBP2023-12-31
Creditors
Non-current
441,802 GBP2024-12-31
550,000 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
13,250 GBP2024-12-31
0 GBP2023-12-31
Minimum gross finance lease payments owing
48,802 GBP2024-12-31
0 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
40,737 GBP2024-12-31
0 GBP2023-12-31
Bank Borrowings
831,250 GBP2024-12-31
850,000 GBP2023-12-31
Total Borrowings
Current
425,000 GBP2024-12-31
300,000 GBP2023-12-31
Non-current
406,250 GBP2024-12-31
550,000 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
54,500 shares2024-12-31
54,500 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
270,149 GBP2024-12-31
Between two and five year
323,932 GBP2024-12-31
More than five year
0 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
594,081 GBP2024-12-31