Administrative Expenses
-2,424,008 GBP2024-01-01 ~ 2024-12-31
-2,527,816 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
6,001 GBP2024-01-01 ~ 2024-12-31
8,262 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
590,508 GBP2024-01-01 ~ 2024-12-31
-38,265 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
434,212 GBP2024-01-01 ~ 2024-12-31
-28,615 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
457,971 GBP2024-01-01 ~ 2024-12-31
-28,615 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
142,341 GBP2024-12-31
266,371 GBP2023-12-31
Debtors
3,089,441 GBP2024-12-31
4,111,618 GBP2023-12-31
Cash at bank and in hand
1,433,001 GBP2024-12-31
289,440 GBP2023-12-31
Current Assets
4,662,035 GBP2024-12-31
4,679,179 GBP2023-12-31
Creditors
Current
-1,677,369 GBP2024-12-31
-2,019,208 GBP2023-12-31
Net Current Assets/Liabilities
2,984,666 GBP2024-12-31
2,659,971 GBP2023-12-31
Total Assets Less Current Liabilities
3,127,007 GBP2024-12-31
2,926,342 GBP2023-12-31
Creditors
Non-current
-70,971 GBP2024-12-31
-301,494 GBP2023-12-31
Net Assets/Liabilities
3,050,743 GBP2024-12-31
2,592,772 GBP2023-12-31
Equity
Called up share capital
1,000 GBP2024-12-31
1,000 GBP2023-12-31
1,000 GBP2022-12-31
Retained earnings (accumulated losses)
3,049,743 GBP2024-12-31
2,591,772 GBP2023-12-31
2,985,890 GBP2022-12-31
Equity
3,050,743 GBP2024-12-31
2,592,772 GBP2023-12-31
2,986,890 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
434,212 GBP2024-01-01 ~ 2024-12-31
-28,615 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-365,503 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
18,500 GBP2024-01-01 ~ 2024-12-31
20,000 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1282024-01-01 ~ 2024-12-31
1222023-01-01 ~ 2023-12-31
Wages/Salaries
2,964,298 GBP2024-01-01 ~ 2024-12-31
3,367,661 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
21,667 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,523,614 GBP2024-01-01 ~ 2024-12-31
3,796,005 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
57,271 GBP2024-01-01 ~ 2024-12-31
960 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-26,783 GBP2024-01-01 ~ 2024-12-31
-21,950 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
7,842 GBP2024-12-31
0 GBP2023-12-31
Plant and equipment
81,227 GBP2024-12-31
64,601 GBP2023-12-31
Furniture and fittings
37,425 GBP2024-12-31
31,907 GBP2023-12-31
Computers
59,108 GBP2024-12-31
56,054 GBP2023-12-31
Motor vehicles
514,424 GBP2024-12-31
566,980 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
700,026 GBP2024-12-31
719,542 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
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-67,425 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-67,425 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
327 GBP2024-12-31
0 GBP2023-12-31
Plant and equipment
63,854 GBP2024-12-31
62,111 GBP2023-12-31
Furniture and fittings
28,238 GBP2024-12-31
23,630 GBP2023-12-31
Computers
43,555 GBP2024-12-31
35,147 GBP2023-12-31
Motor vehicles
421,711 GBP2024-12-31
332,283 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
557,685 GBP2024-12-31
453,171 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
327 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
1,743 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
4,608 GBP2024-01-01 ~ 2024-12-31
Computers
8,408 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
119,741 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
134,827 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
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-30,313 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-30,313 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
7,515 GBP2024-12-31
0 GBP2023-12-31
Plant and equipment
17,373 GBP2024-12-31
2,490 GBP2023-12-31
Furniture and fittings
9,187 GBP2024-12-31
8,277 GBP2023-12-31
Computers
15,553 GBP2024-12-31
20,907 GBP2023-12-31
Motor vehicles
92,713 GBP2024-12-31
234,697 GBP2023-12-31
Finished Goods/Goods for Resale
139,593 GBP2024-12-31
278,121 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,349,943 GBP2024-12-31
2,262,334 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,603,772 GBP2024-12-31
1,503,842 GBP2023-12-31
Other Debtors
Current
111,113 GBP2024-12-31
79,986 GBP2023-12-31
Prepayments/Accrued Income
Current
24,613 GBP2024-12-31
265,456 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
3,089,441 GBP2024-12-31
4,111,618 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
80,000 GBP2024-12-31
96,054 GBP2023-12-31
Trade Creditors/Trade Payables
Current
400,514 GBP2024-12-31
593,498 GBP2023-12-31
Amounts owed to group undertakings
Current
52,874 GBP2024-12-31
219,984 GBP2023-12-31
Corporation Tax Payable
Current
146,412 GBP2024-12-31
13,420 GBP2023-12-31
Other Taxation & Social Security Payable
Current
126,459 GBP2024-12-31
511,962 GBP2023-12-31
Other Creditors
Current
290,372 GBP2024-12-31
240,871 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
468,295 GBP2024-12-31
282,733 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
46,666 GBP2024-12-31
137,277 GBP2023-12-31
Bank Borrowings
126,666 GBP2024-12-31
233,331 GBP2023-12-31
Total Borrowings
Current
80,000 GBP2024-12-31
96,054 GBP2023-12-31
Non-current
46,666 GBP2024-12-31
137,277 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
112,443 GBP2024-12-31
60,686 GBP2023-12-31
Minimum gross finance lease payments owing
136,748 GBP2024-12-31
224,903 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
1,000 shares2024-12-31
1,000 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
110,623 GBP2024-12-31
Between two and five year
215,593 GBP2024-12-31
More than five year
56,000 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
382,216 GBP2024-12-31