Average Number of Employees
1082024-01-01 ~ 2024-12-31
982023-01-01 ~ 2023-12-31
Turnover/Revenue
27,541,561 GBP2024-01-01 ~ 2024-12-31
22,512,661 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-19,750,897 GBP2024-01-01 ~ 2024-12-31
-15,336,612 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
7,790,664 GBP2024-01-01 ~ 2024-12-31
7,176,049 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-5,876,813 GBP2024-01-01 ~ 2024-12-31
-5,057,209 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,913,851 GBP2024-01-01 ~ 2024-12-31
2,118,840 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
31,167 GBP2024-01-01 ~ 2024-12-31
29,913 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,367,557 GBP2024-01-01 ~ 2024-12-31
2,023,690 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
853,792 GBP2024-01-01 ~ 2024-12-31
1,540,982 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
853,792 GBP2024-01-01 ~ 2024-12-31
1,548,424 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
5,000 GBP2024-12-31
5,000 GBP2023-12-31
Property, Plant & Equipment
1,245,703 GBP2024-12-31
1,360,037 GBP2023-12-31
Fixed Assets - Investments
374,880 GBP2024-12-31
774,210 GBP2023-12-31
Fixed Assets
1,625,583 GBP2024-12-31
2,139,247 GBP2023-12-31
Debtors
Current
6,370,292 GBP2024-12-31
5,893,894 GBP2023-12-31
Cash at bank and in hand
588,865 GBP2024-12-31
150,230 GBP2023-12-31
Current Assets
6,959,157 GBP2024-12-31
6,044,124 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-5,025,362 GBP2024-12-31
Net Current Assets/Liabilities
1,933,795 GBP2024-12-31
997,418 GBP2023-12-31
Total Assets Less Current Liabilities
3,559,378 GBP2024-12-31
3,136,665 GBP2023-12-31
Net Assets/Liabilities
3,124,217 GBP2024-12-31
2,614,399 GBP2023-12-31
Equity
Called up share capital
6,100 GBP2024-12-31
6,100 GBP2023-12-31
6,100 GBP2023-01-01
Revaluation reserve
106,054 GBP2024-12-31
106,054 GBP2023-12-31
98,612 GBP2023-01-01
Retained earnings (accumulated losses)
3,012,063 GBP2024-12-31
2,502,245 GBP2023-12-31
1,376,947 GBP2023-01-01
Equity
3,124,217 GBP2024-12-31
2,614,399 GBP2023-12-31
1,481,659 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
853,792 GBP2024-01-01 ~ 2024-12-31
1,540,982 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
853,792 GBP2024-01-01 ~ 2024-12-31
1,540,982 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-343,974 GBP2024-01-01 ~ 2024-12-31
-415,684 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-343,974 GBP2024-01-01 ~ 2024-12-31
-415,684 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
67,578 GBP2024-01-01 ~ 2024-12-31
76,917 GBP2023-01-01 ~ 2023-12-31
Cash and Cash Equivalents
588,865 GBP2024-12-31
150,230 GBP2023-12-31
73,763 GBP2023-01-01
Audit Fees/Expenses
17,325 GBP2024-01-01 ~ 2024-12-31
16,046 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,760,083 GBP2024-01-01 ~ 2024-12-31
3,219,326 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
415,695 GBP2024-01-01 ~ 2024-12-31
373,498 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,350,077 GBP2024-01-01 ~ 2024-12-31
3,753,561 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
437,905 GBP2024-01-01 ~ 2024-12-31
416,184 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-19,887 GBP2024-01-01 ~ 2024-12-31
-10,488 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
341,889 GBP2024-01-01 ~ 2024-12-31
475,972 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
343,974 GBP2024-01-01 ~ 2024-12-31
415,684 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
5,000 GBP2024-12-31
5,000 GBP2023-12-31
Intangible Assets
Development expenditure
5,000 GBP2024-12-31
5,000 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
1,105,000 GBP2024-12-31
1,105,000 GBP2023-12-31
Motor vehicles
158,881 GBP2023-12-31
Furniture and fittings
315,066 GBP2024-12-31
304,520 GBP2023-12-31
Computers
318,348 GBP2024-12-31
290,188 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,738,414 GBP2024-12-31
1,858,589 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-158,881 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-158,881 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
67,301 GBP2023-12-31
Furniture and fittings
240,942 GBP2023-12-31
Computers
190,309 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
498,552 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
19,969 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
67,578 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-73,419 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-73,419 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
260,911 GBP2024-12-31
Computers
231,800 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
492,711 GBP2024-12-31
Property, Plant & Equipment
Buildings
1,105,000 GBP2024-12-31
1,105,000 GBP2023-12-31
Furniture and fittings
54,155 GBP2024-12-31
63,578 GBP2023-12-31
Computers
86,548 GBP2024-12-31
99,879 GBP2023-12-31
Motor vehicles
91,580 GBP2023-12-31
Land and buildings
1,105,000 GBP2024-12-31
1,105,000 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
3,760,249 GBP2024-12-31
3,338,237 GBP2023-12-31
Other Debtors
Current
1,328,278 GBP2024-12-31
1,325,163 GBP2023-12-31
Prepayments/Accrued Income
Current
1,281,765 GBP2024-12-31
1,230,494 GBP2023-12-31
Bank Borrowings
Current
53,077 GBP2024-12-31
39,963 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,645,618 GBP2024-12-31
2,842,466 GBP2023-12-31
Corporation Tax Payable
Current
240,947 GBP2024-12-31
471,185 GBP2023-12-31
Taxation/Social Security Payable
Current
573,222 GBP2024-12-31
483,520 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
6,535 GBP2024-12-31
100,341 GBP2023-12-31
Other Creditors
Current
225,699 GBP2024-12-31
83,582 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,280,264 GBP2024-12-31
1,025,649 GBP2023-12-31
Creditors
Current
5,025,362 GBP2024-12-31
5,046,706 GBP2023-12-31
Bank Borrowings
Non-current
369,334 GBP2024-12-31
430,018 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
6,534 GBP2023-12-31
Creditors
Non-current
369,334 GBP2024-12-31
436,552 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
53,077 GBP2024-12-31
Total Borrowings
Current, Amounts falling due within one year
53,077 GBP2024-12-31
Bank Borrowings
Non-current, Between one and two years
63,101 GBP2024-12-31
Non-current, Between two and five year
210,884 GBP2024-12-31
174,951 GBP2023-12-31
Total Borrowings
422,411 GBP2024-12-31
469,981 GBP2023-12-31
Minimum gross finance lease payments owing
6,535 GBP2024-12-31
106,875 GBP2023-12-31
Net Deferred Tax Liability/Asset
-65,827 GBP2024-12-31
-85,714 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
19,887 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-30,475 GBP2024-12-31
-50,362 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
6,100 shares2024-12-31
6,100 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
157,400 GBP2024-12-31
33,978 GBP2023-12-31
Between one and five year
132,143 GBP2024-12-31
224,708 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
289,543 GBP2024-12-31
258,686 GBP2023-12-31