Cost of Sales
-7,464,033 GBP2024-01-01 ~ 2024-12-31
-6,788,451 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-3,084,796 GBP2024-01-01 ~ 2024-12-31
-3,215,302 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
10,699 GBP2024-01-01 ~ 2024-12-31
7,388 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-5,184 GBP2024-01-01 ~ 2024-12-31
-3,237 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-44,719 GBP2024-01-01 ~ 2024-12-31
232,262 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
3,995 GBP2024-01-01 ~ 2024-12-31
12,007 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-40,724 GBP2024-01-01 ~ 2024-12-31
244,269 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
544,999 GBP2024-12-31
635,761 GBP2023-12-31
Debtors
6,262,880 GBP2024-12-31
5,020,803 GBP2023-12-31
Cash at bank and in hand
281,913 GBP2024-12-31
72,732 GBP2023-12-31
Current Assets
6,544,793 GBP2024-12-31
5,093,535 GBP2023-12-31
Creditors
Amounts falling due within one year
-5,597,529 GBP2024-12-31
-4,182,758 GBP2023-12-31
Net Current Assets/Liabilities
947,264 GBP2024-12-31
910,777 GBP2023-12-31
Total Assets Less Current Liabilities
1,492,263 GBP2024-12-31
1,546,538 GBP2023-12-31
Creditors
Amounts falling due after one year
-4,583 GBP2024-12-31
-14,139 GBP2023-12-31
Net Assets/Liabilities
1,457,698 GBP2024-12-31
1,498,422 GBP2023-12-31
Equity
Called up share capital
82 GBP2024-12-31
82 GBP2023-12-31
82 GBP2022-12-31
Retained earnings (accumulated losses)
1,457,616 GBP2024-12-31
1,498,340 GBP2023-12-31
1,254,071 GBP2022-12-31
Equity
1,457,698 GBP2024-12-31
1,498,422 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-40,724 GBP2024-01-01 ~ 2024-12-31
244,269 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
11,160 GBP2024-01-01 ~ 2024-12-31
11,310 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1982024-01-01 ~ 2024-12-31
1802023-01-01 ~ 2023-12-31
Wages/Salaries
5,065,224 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
72,199 GBP2024-01-01 ~ 2024-12-31
76,354 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
5,548,416 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-3,995 GBP2024-01-01 ~ 2024-12-31
-12,007 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
454,209 GBP2024-12-31
428,044 GBP2023-12-31
Furniture and fittings
1,311,781 GBP2024-12-31
1,266,246 GBP2023-12-31
Motor vehicles
154,707 GBP2024-12-31
154,707 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,920,697 GBP2024-12-31
1,848,997 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
260,819 GBP2024-12-31
207,232 GBP2023-12-31
Furniture and fittings
988,933 GBP2024-12-31
889,645 GBP2023-12-31
Motor vehicles
125,946 GBP2024-12-31
116,359 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,375,698 GBP2024-12-31
1,213,236 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
62,911 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
99,288 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
9,587 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
171,786 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-9,324 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-9,324 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
193,390 GBP2024-12-31
220,812 GBP2023-12-31
Furniture and fittings
322,848 GBP2024-12-31
376,601 GBP2023-12-31
Motor vehicles
28,761 GBP2024-12-31
38,348 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
542,623 GBP2024-12-31
463,307 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
171,359 GBP2024-12-31
139,976 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
3,943,176 GBP2024-12-31
2,925,594 GBP2023-12-31
Other Debtors
Current
583,167 GBP2024-12-31
434,014 GBP2023-12-31
Prepayments/Accrued Income
Current
1,022,555 GBP2024-12-31
1,057,912 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
9,556 GBP2024-12-31
11,976 GBP2023-12-31
Trade Creditors/Trade Payables
Current
3,392,488 GBP2024-12-31
1,730,866 GBP2023-12-31
Amounts owed to group undertakings
Current
10,412 GBP2024-12-31
10,412 GBP2023-12-31
Corporation Tax Payable
Current
168,863 GBP2024-12-31
128,603 GBP2023-12-31
Other Taxation & Social Security Payable
Current
216,387 GBP2024-12-31
352,355 GBP2023-12-31
Other Creditors
Current
1,214,705 GBP2024-12-31
1,187,441 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
585,118 GBP2024-12-31
761,105 GBP2023-12-31
Creditors
Current
5,597,529 GBP2024-12-31
4,182,758 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
4,583 GBP2024-12-31
14,139 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
9,556 GBP2024-12-31
11,976 GBP2023-12-31
Minimum gross finance lease payments owing
14,139 GBP2024-12-31
26,115 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
82 shares2024-12-31
82 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,513,076 GBP2024-12-31
Between two and five year
2,968,116 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
4,481,192 GBP2024-12-31
5,994,267 GBP2023-12-31