Average Number of Employees
1112024-01-01 ~ 2024-12-31
1042023-01-01 ~ 2023-12-31
Turnover/Revenue
15,623,819 GBP2024-01-01 ~ 2024-12-31
13,856,780 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-5,886,864 GBP2024-01-01 ~ 2024-12-31
-5,617,346 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
9,736,955 GBP2024-01-01 ~ 2024-12-31
8,239,434 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-9,487,684 GBP2024-01-01 ~ 2024-12-31
-8,171,357 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
249,271 GBP2024-01-01 ~ 2024-12-31
68,077 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
68,237 GBP2024-01-01 ~ 2024-12-31
88,410 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-4,058 GBP2024-01-01 ~ 2024-12-31
-6,134 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
313,450 GBP2024-01-01 ~ 2024-12-31
150,353 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
253,231 GBP2024-01-01 ~ 2024-12-31
177,690 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
668,375 GBP2024-12-31
760,946 GBP2023-12-31
Fixed Assets - Investments
15,000 GBP2024-12-31
15,000 GBP2023-12-31
Fixed Assets
683,375 GBP2024-12-31
775,946 GBP2023-12-31
Total Inventories
298,797 GBP2024-12-31
75,955 GBP2023-12-31
Debtors
Current
786,285 GBP2024-12-31
969,911 GBP2023-12-31
Cash at bank and in hand
5,088,565 GBP2024-12-31
4,005,523 GBP2023-12-31
Current Assets
6,173,647 GBP2024-12-31
5,051,389 GBP2023-12-31
Net Current Assets/Liabilities
2,329,580 GBP2024-12-31
2,002,551 GBP2023-12-31
Total Assets Less Current Liabilities
3,012,955 GBP2024-12-31
2,778,497 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-83,333 GBP2023-12-31
Net Assets/Liabilities
2,836,898 GBP2024-12-31
2,583,667 GBP2023-12-31
Equity
Called up share capital
1,000 GBP2024-12-31
1,000 GBP2023-12-31
1,000 GBP2023-01-01
Retained earnings (accumulated losses)
2,835,898 GBP2024-12-31
2,582,667 GBP2023-12-31
2,404,977 GBP2023-01-01
Equity
2,836,898 GBP2024-12-31
2,583,667 GBP2023-12-31
2,405,977 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
253,231 GBP2024-01-01 ~ 2024-12-31
177,690 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
234,455 GBP2024-01-01 ~ 2024-12-31
285,096 GBP2023-01-01 ~ 2023-12-31
Cash and Cash Equivalents
4,005,523 GBP2023-12-31
2,924,820 GBP2023-01-01
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
332024-01-01 ~ 2024-12-31
Motor vehicles
202024-01-01 ~ 2024-12-31
Furniture and fittings
252024-01-01 ~ 2024-12-31
Computers
332024-01-01 ~ 2024-12-31
Audit Fees/Expenses
18,000 GBP2024-01-01 ~ 2024-12-31
14,500 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
4,974,547 GBP2024-01-01 ~ 2024-12-31
3,867,160 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
635,034 GBP2024-01-01 ~ 2024-12-31
430,692 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
5,666,929 GBP2024-01-01 ~ 2024-12-31
4,584,196 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
1,811,000 GBP2024-01-01 ~ 2024-12-31
923,600 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-8,970 GBP2024-01-01 ~ 2024-12-31
-37,115 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
78,363 GBP2024-01-01 ~ 2024-12-31
35,363 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
227,500 GBP2024-12-31
227,500 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
227,500 GBP2024-12-31
227,500 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,485,136 GBP2024-12-31
1,355,790 GBP2023-12-31
Motor vehicles
41,490 GBP2024-12-31
41,490 GBP2023-12-31
Furniture and fittings
123,844 GBP2024-12-31
114,096 GBP2023-12-31
Computers
777,803 GBP2024-12-31
775,013 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
4,248,367 GBP2024-12-31
4,106,483 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
942,181 GBP2023-12-31
Motor vehicles
34,727 GBP2023-12-31
Furniture and fittings
109,605 GBP2023-12-31
Computers
700,084 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
3,345,537 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
6,763 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
234,455 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,095,355 GBP2024-12-31
Motor vehicles
41,490 GBP2024-12-31
Furniture and fittings
111,819 GBP2024-12-31
Computers
725,380 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,579,992 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
389,781 GBP2024-12-31
413,609 GBP2023-12-31
Furniture and fittings
12,025 GBP2024-12-31
4,491 GBP2023-12-31
Computers
52,423 GBP2024-12-31
74,929 GBP2023-12-31
Motor vehicles
6,763 GBP2023-12-31
Raw materials and consumables
298,797 GBP2024-12-31
75,955 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
333,574 GBP2024-12-31
250,030 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
31,606 GBP2024-12-31
Other Debtors
Current
157,514 GBP2024-12-31
382,849 GBP2023-12-31
Prepayments/Accrued Income
Current
263,591 GBP2024-12-31
337,032 GBP2023-12-31
Trade Creditors/Trade Payables
Current
671,947 GBP2024-12-31
786,247 GBP2023-12-31
Corporation Tax Payable
Current
101,197 GBP2023-12-31
Taxation/Social Security Payable
Current
110,190 GBP2024-12-31
117,761 GBP2023-12-31
Other Creditors
Current
50,807 GBP2024-12-31
61,949 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
3,011,123 GBP2024-12-31
1,981,684 GBP2023-12-31
Creditors
Current
3,844,067 GBP2024-12-31
3,048,838 GBP2023-12-31
Net Deferred Tax Liability/Asset
102,527 GBP2024-12-31
111,497 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-8,970 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
102,527 GBP2024-12-31
111,497 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2024-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
591,641 GBP2024-12-31
584,107 GBP2023-12-31
Between one and five year
1,931,272 GBP2024-12-31
1,926,148 GBP2023-12-31
More than five year
1,678,975 GBP2024-12-31
2,166,917 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
4,201,888 GBP2024-12-31
4,677,172 GBP2023-12-31