Par Value of Share
Class 1 ordinary share
12025-01-01 ~ 2025-12-31
Turnover/Revenue
17,323,809 GBP2025-01-01 ~ 2025-12-31
11,965,595 GBP2024-01-01 ~ 2024-12-31
Cost of Sales
14,324,743 GBP2025-01-01 ~ 2025-12-31
9,260,466 GBP2024-01-01 ~ 2024-12-31
Gross Profit/Loss
2,999,066 GBP2025-01-01 ~ 2025-12-31
2,705,129 GBP2024-01-01 ~ 2024-12-31
Administrative Expenses
2,153,355 GBP2025-01-01 ~ 2025-12-31
1,919,461 GBP2024-01-01 ~ 2024-12-31
Operating Profit/Loss
914,493 GBP2025-01-01 ~ 2025-12-31
848,386 GBP2024-01-01 ~ 2024-12-31
Other Interest Receivable/Similar Income (Finance Income)
192,613 GBP2025-01-01 ~ 2025-12-31
191,179 GBP2024-01-01 ~ 2024-12-31
Profit/Loss on Ordinary Activities Before Tax
1,107,106 GBP2025-01-01 ~ 2025-12-31
1,039,565 GBP2024-01-01 ~ 2024-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
284,775 GBP2025-01-01 ~ 2025-12-31
264,573 GBP2024-01-01 ~ 2024-12-31
Profit/Loss
822,331 GBP2025-01-01 ~ 2025-12-31
774,992 GBP2024-01-01 ~ 2024-12-31
Comprehensive Income/Expense
822,331 GBP2025-01-01 ~ 2025-12-31
774,992 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
690,455 GBP2025-12-31
719,827 GBP2024-12-31
Debtors
4,574,179 GBP2025-12-31
4,811,514 GBP2024-12-31
Cash at bank and in hand
8,956,414 GBP2025-12-31
5,434,377 GBP2024-12-31
Current Assets
13,530,593 GBP2025-12-31
10,245,891 GBP2024-12-31
Creditors
Current
8,286,637 GBP2025-12-31
5,849,638 GBP2024-12-31
Net Current Assets/Liabilities
5,243,956 GBP2025-12-31
4,396,253 GBP2024-12-31
Total Assets Less Current Liabilities
5,934,411 GBP2025-12-31
5,116,080 GBP2024-12-31
Net Assets/Liabilities
5,914,411 GBP2025-12-31
5,092,080 GBP2024-12-31
Equity
Called up share capital
95,724 GBP2025-12-31
95,724 GBP2024-12-31
95,724 GBP2023-12-31
Retained earnings (accumulated losses)
5,818,687 GBP2025-12-31
4,996,356 GBP2024-12-31
4,221,364 GBP2023-12-31
Equity
5,914,411 GBP2025-12-31
5,092,080 GBP2024-12-31
4,317,088 GBP2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
822,331 GBP2025-01-01 ~ 2025-12-31
774,992 GBP2024-01-01 ~ 2024-12-31
Wages/Salaries
1,367,045 GBP2025-01-01 ~ 2025-12-31
1,410,511 GBP2024-01-01 ~ 2024-12-31
Social Security Costs
187,769 GBP2025-01-01 ~ 2025-12-31
177,536 GBP2024-01-01 ~ 2024-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
64,105 GBP2025-01-01 ~ 2025-12-31
63,073 GBP2024-01-01 ~ 2024-12-31
Staff Costs/Employee Benefits Expense
1,618,919 GBP2025-01-01 ~ 2025-12-31
1,651,120 GBP2024-01-01 ~ 2024-12-31
Average Number of Employees
212025-01-01 ~ 2025-12-31
202024-01-01 ~ 2024-12-31
Director Remuneration
218,364 GBP2025-01-01 ~ 2025-12-31
240,049 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
33,183 GBP2025-01-01 ~ 2025-12-31
33,070 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
12,125 GBP2025-01-01 ~ 2025-12-31
14,196 GBP2024-01-01 ~ 2024-12-31
Current Tax for the Period
288,000 GBP2025-01-01 ~ 2025-12-31
262,998 GBP2024-01-01 ~ 2024-12-31
Tax Expense/Credit at Applicable Tax Rate
276,777 GBP2025-01-01 ~ 2025-12-31
259,891 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
80,015 GBP2025-12-31
79,020 GBP2024-12-31
Computers
58,559 GBP2025-12-31
77,981 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
967,676 GBP2025-12-31
986,103 GBP2024-12-31
Property, Plant & Equipment - Disposals
Computers
-22,742 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Disposals
-22,742 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
64,359 GBP2025-12-31
58,664 GBP2024-12-31
Computers
49,252 GBP2025-12-31
60,584 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
277,221 GBP2025-12-31
266,276 GBP2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
5,695 GBP2025-01-01 ~ 2025-12-31
Computers
10,906 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
33,183 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Computers
-22,238 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-22,238 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment
Furniture and fittings
15,656 GBP2025-12-31
20,356 GBP2024-12-31
Computers
9,307 GBP2025-12-31
17,397 GBP2024-12-31
Trade Debtors/Trade Receivables
Current
2,203,429 GBP2025-12-31
1,780,211 GBP2024-12-31
Other Debtors
Current
992,285 GBP2025-12-31
2,939,255 GBP2024-12-31
Prepayments/Accrued Income
Current
1,253,463 GBP2025-12-31
Prepayments
Current
46,108 GBP2025-12-31
92,048 GBP2024-12-31
Debtors
Amounts falling due within one year, Current
4,574,179 GBP2025-12-31
4,811,514 GBP2024-12-31
Trade Creditors/Trade Payables
Current
138,761 GBP2025-12-31
90,450 GBP2024-12-31
Corporation Tax Payable
Current
167,490 GBP2025-12-31
90,475 GBP2024-12-31
Other Taxation & Social Security Payable
Current
1,111,531 GBP2025-12-31
432,808 GBP2024-12-31
Other Creditors
Current
3,226,575 GBP2025-12-31
3,743,211 GBP2024-12-31
Accrued Liabilities
Current
373,467 GBP2025-12-31
78,521 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
81,035 GBP2025-12-31
106,714 GBP2024-12-31
Between one and five year
33,728 GBP2025-12-31
86,298 GBP2024-12-31
All periods
114,763 GBP2025-12-31
193,012 GBP2024-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
20,000 GBP2025-12-31
24,000 GBP2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
150,000 shares2025-12-31
Profit/Loss
Retained earnings (accumulated losses)
822,331 GBP2025-01-01 ~ 2025-12-31