Average Number of Employees
362024-01-01 ~ 2024-12-31
352023-01-01 ~ 2023-12-31
Turnover/Revenue
15,417,455 GBP2024-01-01 ~ 2024-12-31
14,396,319 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-8,705,413 GBP2024-01-01 ~ 2024-12-31
-7,871,649 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
6,712,042 GBP2024-01-01 ~ 2024-12-31
6,524,670 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-389,610 GBP2024-01-01 ~ 2024-12-31
-354,399 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-3,768,278 GBP2024-01-01 ~ 2024-12-31
-3,929,839 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
2,554,154 GBP2024-01-01 ~ 2024-12-31
2,240,432 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
43,695 GBP2024-01-01 ~ 2024-12-31
27,563 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,597,849 GBP2024-01-01 ~ 2024-12-31
2,267,995 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,359,093 GBP2024-01-01 ~ 2024-12-31
2,119,337 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
268,125 GBP2024-12-31
323,125 GBP2023-12-31
Property, Plant & Equipment
46,953 GBP2024-12-31
69,226 GBP2023-12-31
Fixed Assets
315,078 GBP2024-12-31
392,351 GBP2023-12-31
Debtors
Current
4,304,680 GBP2024-12-31
5,957,861 GBP2023-12-31
Cash at bank and in hand
2,595,681 GBP2024-12-31
1,063,013 GBP2023-12-31
Current Assets
6,900,361 GBP2024-12-31
7,020,874 GBP2023-12-31
Net Current Assets/Liabilities
1,624,617 GBP2024-12-31
1,853,611 GBP2023-12-31
Total Assets Less Current Liabilities
1,939,695 GBP2024-12-31
2,245,962 GBP2023-12-31
Net Assets/Liabilities
1,928,902 GBP2024-12-31
2,229,809 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2023-01-01
Retained earnings (accumulated losses)
1,928,802 GBP2024-12-31
2,229,709 GBP2023-12-31
4,110,372 GBP2023-01-01
Equity
1,928,902 GBP2024-12-31
2,229,809 GBP2023-12-31
4,110,472 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
2,359,093 GBP2024-01-01 ~ 2024-12-31
2,119,337 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,660,000 GBP2024-01-01 ~ 2024-12-31
-4,000,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-2,660,000 GBP2024-01-01 ~ 2024-12-31
-4,000,000 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
21,000 GBP2024-01-01 ~ 2024-12-31
15,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,414,182 GBP2024-01-01 ~ 2024-12-31
2,390,222 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
291,141 GBP2024-01-01 ~ 2024-12-31
304,043 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,788,697 GBP2024-01-01 ~ 2024-12-31
2,789,285 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-5,360 GBP2024-01-01 ~ 2024-12-31
-2,667 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
649,462 GBP2024-01-01 ~ 2024-12-31
533,445 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
550,000 GBP2024-12-31
550,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
281,875 GBP2024-12-31
226,875 GBP2023-12-31
Intangible Assets
Goodwill
268,125 GBP2024-12-31
323,125 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
102,006 GBP2024-12-31
102,006 GBP2023-12-31
Furniture and fittings
89,268 GBP2024-12-31
89,268 GBP2023-12-31
Office equipment
13,517 GBP2024-12-31
13,517 GBP2023-12-31
Computers
146,922 GBP2024-12-31
144,509 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
635,384 GBP2024-12-31
620,698 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
81,456 GBP2023-12-31
Furniture and fittings
88,802 GBP2023-12-31
Office equipment
12,710 GBP2023-12-31
Computers
112,294 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
551,472 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
12,859 GBP2024-01-01 ~ 2024-12-31
Office equipment, Owned/Freehold
313 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
36,959 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
94,315 GBP2024-12-31
Furniture and fittings
88,920 GBP2024-12-31
Office equipment
13,023 GBP2024-12-31
Computers
123,105 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
588,431 GBP2024-12-31
Property, Plant & Equipment
Motor vehicles
7,691 GBP2024-12-31
20,550 GBP2023-12-31
Furniture and fittings
348 GBP2024-12-31
466 GBP2023-12-31
Office equipment
494 GBP2024-12-31
807 GBP2023-12-31
Computers
23,817 GBP2024-12-31
32,215 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
3,829,095 GBP2024-12-31
5,580,755 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
71,982 GBP2024-12-31
Other Debtors
Current
81,897 GBP2024-12-31
196,087 GBP2023-12-31
Prepayments/Accrued Income
Current
321,706 GBP2024-12-31
181,019 GBP2023-12-31
Trade Creditors/Trade Payables
Current
485,076 GBP2024-12-31
318,721 GBP2023-12-31
Amounts owed to group undertakings
Current
262,740 GBP2024-12-31
41,361 GBP2023-12-31
Corporation Tax Payable
Current
257,583 GBP2024-12-31
146,766 GBP2023-12-31
Taxation/Social Security Payable
Current
722,678 GBP2024-12-31
861,040 GBP2023-12-31
Other Creditors
Current
3 GBP2024-12-31
Accrued Liabilities/Deferred Income
Current
3,547,664 GBP2024-12-31
3,799,375 GBP2023-12-31
Creditors
Current
5,275,744 GBP2024-12-31
5,167,263 GBP2023-12-31
Net Deferred Tax Liability/Asset
-10,793 GBP2024-12-31
-16,153 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
5,360 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-10,793 GBP2024-12-31
-16,153 GBP2023-12-31
Deferred Tax Liabilities
-10,793 GBP2024-12-31
-16,153 GBP2023-12-31
Dividends Paid on Shares
2,660,000 GBP2024-01-01 ~ 2024-12-31
4,000,000 GBP2023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
65,520 GBP2024-12-31
43,232 GBP2023-12-31
Between one and five year
211,066 GBP2024-12-31
276,586 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
276,586 GBP2024-12-31
319,818 GBP2023-12-31