Average Number of Employees
542024-01-01 ~ 2024-12-31
432023-01-01 ~ 2023-12-31
Turnover/Revenue
40,873,816 GBP2024-01-01 ~ 2024-12-31
28,042,526 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-26,880,571 GBP2024-01-01 ~ 2024-12-31
-18,137,534 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
13,993,245 GBP2024-01-01 ~ 2024-12-31
9,904,992 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-1,777,611 GBP2024-01-01 ~ 2024-12-31
-1,089,996 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-5,204,277 GBP2024-01-01 ~ 2024-12-31
-4,145,212 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
7,011,357 GBP2024-01-01 ~ 2024-12-31
4,669,784 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
315,609 GBP2024-01-01 ~ 2024-12-31
248,134 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
7,655,161 GBP2024-01-01 ~ 2024-12-31
4,786,821 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
5,819,588 GBP2024-01-01 ~ 2024-12-31
3,530,592 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
5,825,252 GBP2024-01-01 ~ 2024-12-31
3,203,009 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
22,097 GBP2024-12-31
Property, Plant & Equipment
573,436 GBP2024-12-31
716,641 GBP2023-12-31
Fixed Assets
595,533 GBP2024-12-31
716,641 GBP2023-12-31
Debtors
6,159,749 GBP2024-12-31
6,060,776 GBP2023-12-31
Current assets - Investments
7,711,082 GBP2024-12-31
7,353,276 GBP2023-12-31
Cash at bank and in hand
18,295,558 GBP2024-12-31
9,571,480 GBP2023-12-31
Current Assets
32,166,389 GBP2024-12-31
22,985,532 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-14,953,245 GBP2024-12-31
-11,688,471 GBP2023-12-31
Net Current Assets/Liabilities
17,213,144 GBP2024-12-31
11,297,061 GBP2023-12-31
Total Assets Less Current Liabilities
17,808,677 GBP2024-12-31
12,013,702 GBP2023-12-31
Net Assets/Liabilities
17,659,794 GBP2024-12-31
11,834,542 GBP2023-12-31
Equity
Called up share capital
100,000 GBP2024-12-31
100,000 GBP2023-12-31
100,000 GBP2023-01-01
Retained earnings (accumulated losses)
17,912,687 GBP2024-12-31
12,093,099 GBP2023-12-31
8,562,507 GBP2023-01-01
Equity
17,659,794 GBP2024-12-31
11,834,542 GBP2023-12-31
8,631,533 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
5,819,588 GBP2024-01-01 ~ 2024-12-31
3,530,592 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
5,819,588 GBP2024-01-01 ~ 2024-12-31
3,530,592 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
164,830 GBP2024-01-01 ~ 2024-12-31
73,116 GBP2023-01-01 ~ 2023-12-31
Cash and Cash Equivalents
18,295,558 GBP2024-12-31
9,571,480 GBP2023-12-31
6,499,604 GBP2023-01-01
Audit Fees/Expenses
23,400 GBP2024-01-01 ~ 2024-12-31
21,950 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,572,806 GBP2024-01-01 ~ 2024-12-31
2,429,626 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
348,883 GBP2024-01-01 ~ 2024-12-31
257,426 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,027,450 GBP2024-01-01 ~ 2024-12-31
2,761,899 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
565,783 GBP2024-01-01 ~ 2024-12-31
347,400 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
1,913,790 GBP2024-01-01 ~ 2024-12-31
1,196,705 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
23,179 GBP2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
1,082 GBP2024-12-31
Intangible Assets
Development expenditure
22,097 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
39,222 GBP2024-12-31
39,222 GBP2023-12-31
Furniture and fittings
738,326 GBP2024-12-31
737,070 GBP2023-12-31
Office equipment
269,856 GBP2024-12-31
249,487 GBP2023-12-31
Computers
451,650 GBP2024-12-31
451,650 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,752,318 GBP2024-12-31
1,730,693 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
14,961 GBP2023-12-31
Furniture and fittings
108,686 GBP2023-12-31
Office equipment
190,066 GBP2023-12-31
Computers
447,075 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,014,052 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
8,666 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings, Owned/Freehold
130,166 GBP2024-01-01 ~ 2024-12-31
Computers, Owned/Freehold
4,575 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
164,830 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
23,627 GBP2024-12-31
Furniture and fittings
238,852 GBP2024-12-31
Office equipment
211,489 GBP2024-12-31
Computers
451,650 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,178,882 GBP2024-12-31
Property, Plant & Equipment
Motor vehicles
15,595 GBP2024-12-31
24,261 GBP2023-12-31
Furniture and fittings
499,474 GBP2024-12-31
628,384 GBP2023-12-31
Office equipment
58,367 GBP2024-12-31
59,421 GBP2023-12-31
Computers
4,575 GBP2023-12-31
Other Debtors
Non-current
2,275,033 GBP2024-12-31
2,621,785 GBP2023-12-31
Debtors
Non-current
2,275,033 GBP2024-12-31
2,621,785 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
312,071 GBP2024-12-31
11,554 GBP2023-12-31
Other Debtors
Current
2,455,382 GBP2024-12-31
2,016,447 GBP2023-12-31
Prepayments/Accrued Income
Current
1,117,263 GBP2024-12-31
1,410,990 GBP2023-12-31
Debtors
Current
6,159,749 GBP2024-12-31
6,060,776 GBP2023-12-31
Trade Creditors/Trade Payables
Current
3,298,165 GBP2024-12-31
3,423,515 GBP2023-12-31
Amounts owed to group undertakings
Current
319,697 GBP2023-12-31
Corporation Tax Payable
Current
867,100 GBP2024-12-31
544,794 GBP2023-12-31
Taxation/Social Security Payable
Current
395,979 GBP2024-12-31
292,506 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
8,000 GBP2023-12-31
Other Creditors
Current
1,115,532 GBP2024-12-31
1,317,467 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
8,923,576 GBP2024-12-31
5,423,935 GBP2023-12-31
Creditors
Current
14,953,245 GBP2024-12-31
11,688,471 GBP2023-12-31
Net Deferred Tax Liability/Asset
-148,883 GBP2024-12-31
-179,160 GBP2023-12-31
532,325 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
30,277 GBP2024-01-01 ~ 2024-12-31
-711,485 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-148,883 GBP2024-12-31
-179,160 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2024-12-31
100,000 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
90,000 GBP2024-12-31
90,000 GBP2023-12-31
Between one and five year
180,000 GBP2024-12-31
270,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
270,000 GBP2024-12-31
360,000 GBP2023-12-31