Cost of Sales
-21,734,369 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-1,824,044 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
0 GBP2024-01-01 ~ 2024-12-31
13,842 GBP2023-01-01 ~ 2023-12-31
-13,842 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-351,870 GBP2024-01-01 ~ 2024-12-31
-209,773 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
206,709 GBP2024-01-01 ~ 2024-12-31
45,035 GBP2023-01-01 ~ 2023-12-31
Amount of corporation tax that is recoverable
Current
0 GBP2024-12-31
99,412 GBP2023-12-31
Cash and Cash Equivalents
616,533 GBP2024-12-31
-1,880,770 GBP2023-12-31
-1,761,583 GBP2022-12-31
Total Borrowings
Current
2,024,154 GBP2024-12-31
2,180,447 GBP2023-12-31
Deferred Tax Liabilities
1,121,669 GBP2024-12-31
979,714 GBP2023-12-31
Equity
Called up share capital
700,000 GBP2024-12-31
700,000 GBP2023-12-31
Retained earnings (accumulated losses)
7,357,035 GBP2024-12-31
7,150,326 GBP2023-12-31
Other miscellaneous reserve
7,105,291 GBP2022-12-31
Equity
8,057,035 GBP2024-12-31
7,850,326 GBP2023-12-31
Bank Overdrafts
-2,024,154 GBP2024-12-31
-2,180,447 GBP2023-12-31
Average Number of Employees
372024-01-01 ~ 2024-12-31
292023-01-01 ~ 2023-12-31
Wages/Salaries
1,453,387 GBP2024-01-01 ~ 2024-12-31
1,000,286 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
44,325 GBP2024-01-01 ~ 2024-12-31
108,235 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,637,695 GBP2024-01-01 ~ 2024-12-31
1,213,574 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
130,703 GBP2024-01-01 ~ 2024-12-31
114,809 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
542,727 GBP2024-12-31
542,727 GBP2023-12-31
542,727 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
542,727 GBP2024-12-31
542,727 GBP2023-12-31
542,727 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,112,900 GBP2024-12-31
769,866 GBP2023-12-31
594,513 GBP2022-12-31
Furniture and fittings
1,137,012 GBP2024-12-31
1,121,722 GBP2023-12-31
98,516 GBP2022-12-31
Computers
37,587 GBP2024-12-31
33,447 GBP2023-12-31
33,447 GBP2022-12-31
Motor vehicles
188,882 GBP2024-12-31
225,742 GBP2023-12-31
128,940 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
-33,541 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-11,045 GBP2024-01-01 ~ 2024-12-31
-1,832 GBP2023-01-01 ~ 2023-12-31
Computers
0 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-36,860 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-47,905 GBP2024-01-01 ~ 2024-12-31
-396,466 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
3,385,606 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
608,643 GBP2024-12-31
486,806 GBP2023-12-31
453,445 GBP2022-12-31
Computers
33,958 GBP2024-12-31
32,501 GBP2023-12-31
31,616 GBP2022-12-31
Motor vehicles
109,320 GBP2024-12-31
87,711 GBP2023-12-31
18,442 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,189,374 GBP2024-12-31
802,180 GBP2023-12-31
922,710 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
129,553 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
121,837 GBP2024-01-01 ~ 2024-12-31
50,132 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
89,423 GBP2024-01-01 ~ 2024-12-31
7,114 GBP2023-01-01 ~ 2023-12-31
Computers
1,457 GBP2024-01-01 ~ 2024-12-31
885 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
58,469 GBP2024-01-01 ~ 2024-12-31
69,269 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
424,054 GBP2024-01-01 ~ 2024-12-31
259,165 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
-16,771 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
-1,832 GBP2023-01-01 ~ 2023-12-31
Computers
0 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-36,860 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-36,860 GBP2024-01-01 ~ 2024-12-31
-379,695 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
192,723 GBP2024-12-31
103,300 GBP2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
236,992 GBP2024-12-31
Trade Debtors/Trade Receivables
Current
3,361,433 GBP2024-12-31
3,437,691 GBP2023-12-31
Prepayments
Current
60,981 GBP2024-12-31
65,851 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,313,836 GBP2023-12-31
Accrued Liabilities
Current
129,515 GBP2024-12-31
299,203 GBP2023-12-31
Other Taxation & Social Security Payable
Current
397,712 GBP2024-12-31
447,879 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
294,000 GBP2024-12-31
259,000 GBP2023-12-31
60,000 GBP2022-12-31