Average Number of Employees
1262024-01-01 ~ 2024-12-31
1402023-01-01 ~ 2023-12-31
Turnover/Revenue
16,496,201 GBP2024-01-01 ~ 2024-12-31
16,293,865 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-1,302,868 GBP2024-01-01 ~ 2024-12-31
-1,545,017 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
15,193,333 GBP2024-01-01 ~ 2024-12-31
14,748,848 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-10,961,600 GBP2024-01-01 ~ 2024-12-31
-9,911,309 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
4,141,009 GBP2024-01-01 ~ 2024-12-31
3,874,018 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
198,046 GBP2024-01-01 ~ 2024-12-31
37,159 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
4,349,932 GBP2024-01-01 ~ 2024-12-31
3,911,177 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
3,449,877 GBP2024-01-01 ~ 2024-12-31
3,343,427 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
14,543 GBP2024-12-31
Property, Plant & Equipment
3,476,629 GBP2024-12-31
3,623,521 GBP2023-12-31
Fixed Assets
3,491,172 GBP2024-12-31
3,623,521 GBP2023-12-31
Debtors
Current
7,074,933 GBP2024-12-31
7,236,120 GBP2023-12-31
Cash at bank and in hand
1,551,205 GBP2024-12-31
222,126 GBP2023-12-31
Current Assets
8,626,138 GBP2024-12-31
7,458,246 GBP2023-12-31
Net Current Assets/Liabilities
177,607 GBP2024-12-31
-226,209 GBP2023-12-31
Total Assets Less Current Liabilities
3,668,779 GBP2024-12-31
3,397,312 GBP2023-12-31
Net Assets/Liabilities
3,452,220 GBP2024-12-31
3,202,343 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2023-01-01
Retained earnings (accumulated losses)
3,452,120 GBP2024-12-31
3,202,243 GBP2023-12-31
2,758,816 GBP2023-01-01
Equity
3,452,220 GBP2024-12-31
3,202,343 GBP2023-12-31
2,758,916 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
3,449,877 GBP2024-01-01 ~ 2024-12-31
3,343,427 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-3,200,000 GBP2024-01-01 ~ 2024-12-31
-2,900,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-3,200,000 GBP2024-01-01 ~ 2024-12-31
-2,900,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
309,853 GBP2024-01-01 ~ 2024-12-31
362,634 GBP2023-01-01 ~ 2023-12-31
Cash and Cash Equivalents
1,551,205 GBP2024-12-31
222,126 GBP2023-12-31
3,607,615 GBP2023-01-01
Property, Plant & Equipment - Depreciation rate used
Motor vehicles
252024-01-01 ~ 2024-12-31
Furniture and fittings
202024-01-01 ~ 2024-12-31
Computers
202024-01-01 ~ 2024-12-31
Audit Fees/Expenses
31,314 GBP2024-01-01 ~ 2024-12-31
33,548 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
5,604,432 GBP2024-01-01 ~ 2024-12-31
5,514,846 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
643,438 GBP2024-01-01 ~ 2024-12-31
581,072 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
6,768,292 GBP2024-01-01 ~ 2024-12-31
6,247,337 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
21,590 GBP2024-01-01 ~ 2024-12-31
4,015 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
1,087,483 GBP2024-01-01 ~ 2024-12-31
919,909 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
3,200,000 GBP2024-01-01 ~ 2024-12-31
2,900,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Computer software
16,641 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
Buildings
2,917,442 GBP2024-12-31
2,917,442 GBP2023-12-31
Motor vehicles
28,965 GBP2023-12-31
Furniture and fittings
540,015 GBP2024-12-31
540,015 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-28,965 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
21,125 GBP2023-12-31
Furniture and fittings
482,575 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
1,810 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-22,935 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
531,698 GBP2024-12-31
Property, Plant & Equipment
Buildings
2,687,890 GBP2024-12-31
2,745,406 GBP2023-12-31
Furniture and fittings
8,317 GBP2024-12-31
57,440 GBP2023-12-31
Motor vehicles
7,840 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Computers
320,355 GBP2024-12-31
274,094 GBP2023-12-31
Other
84,703 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
4,847,885 GBP2024-12-31
4,897,815 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Computers
-106,070 GBP2024-01-01 ~ 2024-12-31
Other
-84,703 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-219,738 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Computers
118,521 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,274,294 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Computers, Owned/Freehold
90,793 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
309,853 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Computers
-105,583 GBP2024-01-01 ~ 2024-12-31
Other
-84,373 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-212,891 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Computers
103,731 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,371,256 GBP2024-12-31
Property, Plant & Equipment
Computers
216,624 GBP2024-12-31
155,573 GBP2023-12-31
Other
493 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,929,100 GBP2024-12-31
2,465,784 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
4,035,205 GBP2024-12-31
4,037,159 GBP2023-12-31
Other Debtors
Current
313,099 GBP2023-12-31
Prepayments/Accrued Income
Current
110,628 GBP2024-12-31
420,078 GBP2023-12-31
Trade Creditors/Trade Payables
Current
180,035 GBP2024-12-31
318,310 GBP2023-12-31
Amounts owed to group undertakings
Current
1,008,265 GBP2024-12-31
790,294 GBP2023-12-31
Corporation Tax Payable
Current
565,366 GBP2024-12-31
Taxation/Social Security Payable
Current
384,879 GBP2024-12-31
455,498 GBP2023-12-31
Other Creditors
Current
108,719 GBP2024-12-31
17,021 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
6,201,267 GBP2024-12-31
6,103,332 GBP2023-12-31
Creditors
Current
8,448,531 GBP2024-12-31
7,684,455 GBP2023-12-31
Net Deferred Tax Liability/Asset
-216,559 GBP2024-12-31
-194,969 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-21,590 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-216,559 GBP2024-12-31
-194,969 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-12-31
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
36,471 GBP2024-12-31
71,372 GBP2023-12-31
Between one and five year
31,240 GBP2024-12-31
14,262 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
67,711 GBP2024-12-31
85,634 GBP2023-12-31