Cost of Sales
-8,872,128 GBP2024-01-01 ~ 2024-12-31
-9,643,865 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,122,185 GBP2024-01-01 ~ 2024-12-31
-2,032,515 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
74,210 GBP2024-01-01 ~ 2024-12-31
46,157 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
0 GBP2024-01-01 ~ 2024-12-31
-13,512 GBP2023-01-01 ~ 2023-12-31
13,512 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
4,224,875 GBP2024-01-01 ~ 2024-12-31
2,098,417 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
3,174,886 GBP2024-01-01 ~ 2024-12-31
1,592,173 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
68,248 GBP2024-12-31
56,594 GBP2023-12-31
Debtors
3,852,844 GBP2024-12-31
4,628,748 GBP2023-12-31
Cash at bank and in hand
4,062,756 GBP2024-12-31
5,467,342 GBP2023-12-31
Current Assets
7,915,600 GBP2024-12-31
10,096,090 GBP2023-12-31
Net Current Assets/Liabilities
4,996,772 GBP2024-12-31
6,512,891 GBP2023-12-31
Total Assets Less Current Liabilities
5,065,020 GBP2024-12-31
6,569,485 GBP2023-12-31
Net Assets/Liabilities
5,052,674 GBP2024-12-31
6,557,788 GBP2023-12-31
Equity
Called up share capital
1,061 GBP2024-12-31
1,061 GBP2023-12-31
1,061 GBP2022-12-31
Capital redemption reserve
648,549 GBP2024-12-31
648,549 GBP2023-12-31
Retained earnings (accumulated losses)
4,403,064 GBP2024-12-31
5,908,178 GBP2023-12-31
Equity
5,052,674 GBP2024-12-31
6,557,788 GBP2023-12-31
5,336,005 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
3,174,886 GBP2024-01-01 ~ 2024-12-31
1,592,173 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,020,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-4,680,000 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
10,000 GBP2024-01-01 ~ 2024-12-31
9,000 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
302024-01-01 ~ 2024-12-31
332023-01-01 ~ 2023-12-31
Wages/Salaries
1,730,358 GBP2024-01-01 ~ 2024-12-31
1,965,758 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
76,404 GBP2024-01-01 ~ 2024-12-31
81,372 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,989,091 GBP2024-01-01 ~ 2024-12-31
2,252,708 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
649 GBP2024-01-01 ~ 2024-12-31
-977 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
94,873 GBP2024-12-31
74,517 GBP2023-12-31
Plant and equipment
35,000 GBP2024-12-31
35,000 GBP2023-12-31
Furniture and fittings
82,662 GBP2024-12-31
81,772 GBP2023-12-31
Computers
117,741 GBP2024-12-31
115,342 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
330,276 GBP2024-12-31
306,631 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Computers
-5,756 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-5,756 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
46,761 GBP2024-12-31
39,693 GBP2023-12-31
Plant and equipment
35,000 GBP2024-12-31
35,000 GBP2023-12-31
Furniture and fittings
81,211 GBP2024-12-31
79,557 GBP2023-12-31
Computers
99,056 GBP2024-12-31
95,787 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
262,028 GBP2024-12-31
250,037 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
7,068 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
1,654 GBP2024-01-01 ~ 2024-12-31
Computers
9,025 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
17,747 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Computers
-5,756 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-5,756 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
48,112 GBP2024-12-31
Plant and equipment
0 GBP2024-12-31
0 GBP2023-12-31
Furniture and fittings
1,451 GBP2024-12-31
2,215 GBP2023-12-31
Computers
18,685 GBP2024-12-31
19,555 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,578,972 GBP2024-12-31
3,597,016 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
10,345 GBP2024-12-31
11,335 GBP2023-12-31
Other Debtors
Current
68,040 GBP2024-12-31
0 GBP2023-12-31
Prepayments/Accrued Income
Current
1,195,487 GBP2024-12-31
1,020,397 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
3,852,844 GBP2024-12-31
Current, Amounts falling due within one year
4,628,748 GBP2023-12-31
Trade Creditors/Trade Payables
Current
37,775 GBP2024-12-31
18,516 GBP2023-12-31
Amounts owed to group undertakings
Current
567,044 GBP2024-12-31
756,297 GBP2023-12-31
Corporation Tax Payable
Current
487,628 GBP2024-12-31
368,396 GBP2023-12-31
Other Taxation & Social Security Payable
Current
424,039 GBP2024-12-31
689,936 GBP2023-12-31
Other Creditors
Current
19,628 GBP2024-12-31
26,327 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
980,854 GBP2024-12-31
748,541 GBP2023-12-31
Equity
Called up share capital
1,061 GBP2024-12-31
1,061 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
101,884 GBP2024-12-31
129,277 GBP2023-12-31
Between two and five year
249,840 GBP2024-12-31
515,172 GBP2023-12-31
More than five year
36,003 GBP2024-12-31
203,922 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
387,727 GBP2024-12-31
848,371 GBP2023-12-31