Average Number of Employees
472024-01-01 ~ 2024-12-31
472023-01-01 ~ 2023-12-31
Turnover/Revenue
40,471,896 GBP2024-01-01 ~ 2024-12-31
39,449,847 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-36,416,835 GBP2024-01-01 ~ 2024-12-31
-35,708,088 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
4,055,061 GBP2024-01-01 ~ 2024-12-31
3,741,759 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,925,062 GBP2024-01-01 ~ 2024-12-31
-2,740,770 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,129,999 GBP2024-01-01 ~ 2024-12-31
1,000,989 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
878,778 GBP2024-01-01 ~ 2024-12-31
914,598 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
107,266 GBP2024-12-31
Property, Plant & Equipment
669,260 GBP2024-12-31
757,721 GBP2023-12-31
Fixed Assets
776,526 GBP2024-12-31
757,721 GBP2023-12-31
Total Inventories
19,221 GBP2024-12-31
19,221 GBP2023-12-31
Debtors
Current
13,523,084 GBP2024-12-31
8,910,514 GBP2023-12-31
Cash at bank and in hand
6,937,455 GBP2024-12-31
6,364,766 GBP2023-12-31
Current Assets
20,479,760 GBP2024-12-31
15,294,501 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-18,071,489 GBP2024-12-31
-12,592,461 GBP2023-12-31
Net Current Assets/Liabilities
2,408,271 GBP2024-12-31
2,702,040 GBP2023-12-31
Total Assets Less Current Liabilities
3,184,797 GBP2024-12-31
3,459,761 GBP2023-12-31
Net Assets/Liabilities
3,136,490 GBP2024-12-31
3,407,711 GBP2023-12-31
Equity
Called up share capital
700 GBP2024-12-31
700 GBP2023-12-31
700 GBP2023-01-01
Retained earnings (accumulated losses)
3,135,790 GBP2024-12-31
3,407,011 GBP2023-12-31
2,642,413 GBP2023-01-01
Equity
3,136,490 GBP2024-12-31
3,407,711 GBP2023-12-31
2,643,113 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
878,778 GBP2024-01-01 ~ 2024-12-31
914,598 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,149,999 GBP2024-01-01 ~ 2024-12-31
-150,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-1,149,999 GBP2024-01-01 ~ 2024-12-31
-150,000 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
16,500 GBP2024-01-01 ~ 2024-12-31
15,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,502,493 GBP2024-01-01 ~ 2024-12-31
1,680,849 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
786,859 GBP2024-01-01 ~ 2024-12-31
687,324 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,539,324 GBP2024-01-01 ~ 2024-12-31
2,545,606 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
184,801 GBP2024-01-01 ~ 2024-12-31
86,992 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-3,743 GBP2024-01-01 ~ 2024-12-31
169,191 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,129,999 GBP2024-01-01 ~ 2024-12-31
1,000,989 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
282,500 GBP2024-01-01 ~ 2024-12-31
235,433 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Computer software
116,006 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
344,976 GBP2024-12-31
552,409 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,395,320 GBP2024-12-31
1,583,418 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-233,496 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-233,496 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
403,866 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
825,697 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
133,859 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-233,496 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-233,496 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
229,260 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
726,060 GBP2024-12-31
Property, Plant & Equipment
Furniture and fittings
115,716 GBP2024-12-31
148,543 GBP2023-12-31
Finished Goods/Goods for Resale
19,221 GBP2024-12-31
19,221 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
5,792,275 GBP2024-12-31
4,193,057 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
5,049,341 GBP2024-12-31
1,770,886 GBP2023-12-31
Other Debtors
Current
621,367 GBP2024-12-31
463,853 GBP2023-12-31
Prepayments/Accrued Income
Current
311 GBP2024-12-31
165,077 GBP2023-12-31
Trade Creditors/Trade Payables
Current
4,411,118 GBP2024-12-31
3,568,014 GBP2023-12-31
Amounts owed to group undertakings
Current
476,446 GBP2024-12-31
1,121,120 GBP2023-12-31
Corporation Tax Payable
Current
254,964 GBP2024-12-31
Taxation/Social Security Payable
Current
2,580,444 GBP2024-12-31
2,317,453 GBP2023-12-31
Other Creditors
Current
144,932 GBP2024-12-31
206,547 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
8,566,670 GBP2024-12-31
4,849,378 GBP2023-12-31
Creditors
Current
18,071,489 GBP2024-12-31
12,592,461 GBP2023-12-31
Net Deferred Tax Liability/Asset
-48,307 GBP2024-12-31
48,307 GBP2024-12-31
-52,050 GBP2023-12-31
52,050 GBP2023-12-31
117,141 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
3,743 GBP2024-01-01 ~ 2024-12-31
-169,191 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
73,943 GBP2024-12-31
60,586 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
700 shares2024-12-31
700 shares2023-12-31
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
129,500 GBP2024-12-31
129,500 GBP2023-12-31
Between one and five year
400,167 GBP2024-12-31
529,667 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
529,667 GBP2024-12-31
659,167 GBP2023-12-31