Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
19,439,977 GBP2024-01-01 ~ 2024-12-31
18,770,000 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
14,691,407 GBP2024-01-01 ~ 2024-12-31
15,361,415 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
4,748,570 GBP2024-01-01 ~ 2024-12-31
3,408,585 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
3,947,790 GBP2024-01-01 ~ 2024-12-31
3,922,838 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
800,780 GBP2024-01-01 ~ 2024-12-31
-514,253 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
102,200 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
39,217 GBP2024-01-01 ~ 2024-12-31
77,420 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
761,563 GBP2024-01-01 ~ 2024-12-31
-489,473 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
198,141 GBP2024-01-01 ~ 2024-12-31
75,901 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
563,422 GBP2024-01-01 ~ 2024-12-31
-565,374 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
563,422 GBP2024-01-01 ~ 2024-12-31
-565,374 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
228,405 GBP2024-12-31
438,416 GBP2023-12-31
Debtors
6,508,254 GBP2024-12-31
5,718,505 GBP2023-12-31
Cash at bank and in hand
1,983,404 GBP2024-12-31
2,068,713 GBP2023-12-31
Current Assets
8,491,658 GBP2024-12-31
7,787,218 GBP2023-12-31
Creditors
Current
3,073,483 GBP2024-12-31
2,494,572 GBP2023-12-31
Net Current Assets/Liabilities
5,418,175 GBP2024-12-31
5,292,646 GBP2023-12-31
Total Assets Less Current Liabilities
5,646,580 GBP2024-12-31
5,731,062 GBP2023-12-31
Creditors
Non-current
-34,386 GBP2024-12-31
-185,786 GBP2023-12-31
Net Assets/Liabilities
5,568,194 GBP2024-12-31
5,461,276 GBP2023-12-31
Equity
Called up share capital
1,000 GBP2024-12-31
1,000 GBP2023-12-31
1,000 GBP2022-12-31
Share premium
23,950 GBP2024-12-31
23,950 GBP2023-12-31
23,950 GBP2022-12-31
Retained earnings (accumulated losses)
5,543,244 GBP2024-12-31
5,436,326 GBP2023-12-31
10,001,700 GBP2022-12-31
Equity
5,568,194 GBP2024-12-31
5,461,276 GBP2023-12-31
10,026,650 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-456,504 GBP2024-01-01 ~ 2024-12-31
-4,000,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-456,504 GBP2024-01-01 ~ 2024-12-31
-4,000,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
563,422 GBP2024-01-01 ~ 2024-12-31
-565,374 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
4,686,065 GBP2024-01-01 ~ 2024-12-31
4,824,155 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
527,794 GBP2024-01-01 ~ 2024-12-31
502,635 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
494,687 GBP2024-01-01 ~ 2024-12-31
448,037 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
5,708,546 GBP2024-01-01 ~ 2024-12-31
5,774,827 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
992024-01-01 ~ 2024-12-31
1092023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
15,443 GBP2024-01-01 ~ 2024-12-31
40,097 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
27,500 GBP2024-01-01 ~ 2024-12-31
22,400 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
236,000 GBP2024-01-01 ~ 2024-12-31
Tax Expense/Credit at Applicable Tax Rate
190,391 GBP2024-01-01 ~ 2024-12-31
-122,368 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
79,825 GBP2024-12-31
79,825 GBP2023-12-31
Furniture and fittings
95,219 GBP2024-12-31
95,219 GBP2023-12-31
Motor vehicles
629,800 GBP2024-12-31
699,484 GBP2023-12-31
Computers
233,029 GBP2024-12-31
227,214 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,037,873 GBP2024-12-31
1,101,742 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-69,684 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-69,684 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
79,824 GBP2024-12-31
79,824 GBP2023-12-31
Furniture and fittings
95,218 GBP2024-12-31
95,218 GBP2023-12-31
Motor vehicles
414,163 GBP2024-12-31
277,538 GBP2023-12-31
Computers
220,263 GBP2024-12-31
210,746 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
809,468 GBP2024-12-31
663,326 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
136,625 GBP2024-01-01 ~ 2024-12-31
Computers
9,517 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
146,142 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
1 GBP2024-12-31
1 GBP2023-12-31
Furniture and fittings
1 GBP2024-12-31
1 GBP2023-12-31
Motor vehicles
215,637 GBP2024-12-31
421,946 GBP2023-12-31
Computers
12,766 GBP2024-12-31
16,468 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Motor vehicles
492,351 GBP2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Motor vehicles
130,699 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Motor vehicles
277,219 GBP2024-12-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Motor vehicles
215,132 GBP2024-12-31
Motor vehicles, Under hire purchased contracts or finance leases
415,515 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
34,140 GBP2024-12-31
105,431 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
2,448,738 GBP2024-12-31
2,088,746 GBP2023-12-31
Other Debtors
Current
7,259 GBP2024-12-31
11,370 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
294,602 GBP2024-12-31
185,314 GBP2023-12-31
Prepayments
Current
76,794 GBP2024-12-31
86,561 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
6,443,254 GBP2024-12-31
Current, Amounts falling due within one year
5,702,005 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
150,631 GBP2024-12-31
166,886 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,543,954 GBP2024-12-31
1,428,277 GBP2023-12-31
Amounts owed to group undertakings
Current
149,803 GBP2024-12-31
60,318 GBP2023-12-31
Corporation Tax Payable
Current
236,000 GBP2024-12-31
Other Taxation & Social Security Payable
Current
142,055 GBP2024-12-31
172,256 GBP2023-12-31
Other Creditors
Current
54,867 GBP2024-12-31
84,162 GBP2023-12-31
Accrued Liabilities
Current
500,856 GBP2024-12-31
316,627 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
34,386 GBP2024-12-31
185,786 GBP2023-12-31
Current, hire purchase agreements, Amounts falling due within one year
166,886 GBP2023-12-31
Between one and five year, hire purchase agreements
185,786 GBP2023-12-31
hire purchase agreements
185,017 GBP2024-12-31
352,672 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
203,538 GBP2024-12-31
199,427 GBP2023-12-31
Between one and five year
414,868 GBP2024-12-31
399,118 GBP2023-12-31
More than five year
243,750 GBP2024-12-31
318,750 GBP2023-12-31
All periods
862,156 GBP2024-12-31
917,295 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
44,000 GBP2024-12-31
84,000 GBP2023-12-31