Average Number of Employees
282024-01-01 ~ 2024-12-31
282023-01-01 ~ 2023-12-31
Turnover/Revenue
12,924,217 GBP2024-01-01 ~ 2024-12-31
12,474,740 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-10,605,487 GBP2024-01-01 ~ 2024-12-31
-10,132,440 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,318,730 GBP2024-01-01 ~ 2024-12-31
2,342,300 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,388,815 GBP2024-01-01 ~ 2024-12-31
-2,068,056 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-50,402 GBP2024-01-01 ~ 2024-12-31
293,102 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
124,861 GBP2024-01-01 ~ 2024-12-31
105,322 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
70,627 GBP2024-01-01 ~ 2024-12-31
383,883 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
58,730 GBP2024-01-01 ~ 2024-12-31
317,105 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
47,924 GBP2024-01-01 ~ 2024-12-31
324,857 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
121,367 GBP2024-12-31
103,641 GBP2023-12-31
Property, Plant & Equipment
29,546 GBP2024-12-31
29,539 GBP2023-12-31
Fixed Assets
150,913 GBP2024-12-31
133,180 GBP2023-12-31
Debtors
Current
2,529,467 GBP2024-12-31
2,817,911 GBP2023-12-31
Cash at bank and in hand
3,146,996 GBP2024-12-31
2,612,163 GBP2023-12-31
Current Assets
5,676,463 GBP2024-12-31
5,430,074 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-4,983,448 GBP2024-12-31
-4,707,458 GBP2023-12-31
Net Current Assets/Liabilities
693,015 GBP2024-12-31
722,616 GBP2023-12-31
Total Assets Less Current Liabilities
843,928 GBP2024-12-31
855,796 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-59,794 GBP2023-12-31
Net Assets/Liabilities
836,541 GBP2024-12-31
788,617 GBP2023-12-31
Equity
Called up share capital
30,000 GBP2024-12-31
30,000 GBP2023-12-31
30,000 GBP2023-01-01
Capital redemption reserve
20,000 GBP2024-12-31
20,000 GBP2023-12-31
20,000 GBP2023-01-01
Other miscellaneous reserve
-8,221 GBP2024-12-31
2,585 GBP2023-12-31
-5,167 GBP2023-01-01
Retained earnings (accumulated losses)
794,762 GBP2024-12-31
736,032 GBP2023-12-31
418,927 GBP2023-01-01
Equity
836,541 GBP2024-12-31
788,617 GBP2023-12-31
463,760 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
58,730 GBP2024-01-01 ~ 2024-12-31
317,105 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
58,730 GBP2024-01-01 ~ 2024-12-31
317,105 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
6,833 GBP2024-01-01 ~ 2024-12-31
9,175 GBP2023-01-01 ~ 2023-12-31
Cash and Cash Equivalents
3,146,996 GBP2024-12-31
2,612,163 GBP2023-12-31
2,259,183 GBP2023-01-01
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
252024-01-01 ~ 2024-12-31
Furniture and fittings
252024-01-01 ~ 2024-12-31
Audit Fees/Expenses
12,308 GBP2024-01-01 ~ 2024-12-31
10,870 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,242,095 GBP2024-01-01 ~ 2024-12-31
1,171,463 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
124,849 GBP2024-01-01 ~ 2024-12-31
116,436 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,412,130 GBP2024-01-01 ~ 2024-12-31
1,330,728 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
190,936 GBP2024-01-01 ~ 2024-12-31
156,474 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
2 GBP2024-01-01 ~ 2024-12-31
4,307 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
17,657 GBP2024-01-01 ~ 2024-12-31
90,289 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Computer software
138,909 GBP2024-12-31
109,593 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
89,031 GBP2024-12-31
82,190 GBP2023-12-31
Furniture and fittings
1,144 GBP2024-12-31
1,144 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
90,175 GBP2024-12-31
83,334 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
53,580 GBP2023-12-31
Furniture and fittings
215 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
53,795 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
6,610 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
6,834 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
60,190 GBP2024-12-31
Furniture and fittings
439 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
60,629 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
28,841 GBP2024-12-31
28,610 GBP2023-12-31
Furniture and fittings
705 GBP2024-12-31
929 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,134 GBP2024-12-31
17,788 GBP2023-12-31
Other Debtors
Current
82,157 GBP2024-12-31
154,354 GBP2023-12-31
Prepayments/Accrued Income
Current
2,445,176 GBP2024-12-31
2,643,184 GBP2023-12-31
Bank Borrowings
Current
65,480 GBP2023-12-31
Trade Creditors/Trade Payables
Current
62,371 GBP2024-12-31
24,766 GBP2023-12-31
Corporation Tax Payable
Current
11,895 GBP2024-12-31
62,471 GBP2023-12-31
Taxation/Social Security Payable
Current
25,578 GBP2024-12-31
22,290 GBP2023-12-31
Other Creditors
Current
26,003 GBP2024-12-31
7,738 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
4,849,380 GBP2024-12-31
4,524,713 GBP2023-12-31
Creditors
Current
4,983,448 GBP2024-12-31
4,707,458 GBP2023-12-31
Bank Borrowings
Non-current
59,794 GBP2023-12-31
Creditors
Non-current
59,794 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
65,480 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
65,480 GBP2023-12-31
Total Borrowings
125,274 GBP2023-12-31
Net Deferred Tax Liability/Asset
-7,387 GBP2024-12-31
-7,385 GBP2023-12-31
-3,078 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-2 GBP2024-01-01 ~ 2024-12-31
-4,307 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-7,387 GBP2024-12-31
-7,385 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
30,000 shares2024-12-31
30,000 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
96,000 GBP2024-12-31
96,000 GBP2023-12-31
Between one and five year
74,065 GBP2024-12-31
170,065 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
170,065 GBP2024-12-31
266,065 GBP2023-12-31