Administrative Expenses
-6,936,760 GBP2024-01-01 ~ 2024-12-31
-5,638,777 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,017,783 GBP2024-01-01 ~ 2024-12-31
4,131,967 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,815,951 GBP2024-01-01 ~ 2024-12-31
3,212,621 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
1,815,951 GBP2024-01-01 ~ 2024-12-31
3,212,621 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
55,493 GBP2024-12-31
70,947 GBP2023-12-31
Other
108,688 GBP2024-12-31
0 GBP2023-12-31
Intangible Assets
164,181 GBP2024-12-31
70,947 GBP2023-12-31
Property, Plant & Equipment
2,331,014 GBP2024-12-31
2,252,177 GBP2023-12-31
Fixed Assets - Investments
1,937,367 GBP2024-12-31
1,721,803 GBP2023-12-31
Fixed Assets
4,432,562 GBP2024-12-31
4,044,927 GBP2023-12-31
Debtors
10,046,553 GBP2024-12-31
7,268,466 GBP2023-12-31
Cash at bank and in hand
291,532 GBP2024-12-31
532,345 GBP2023-12-31
Current Assets
15,773,412 GBP2024-12-31
12,751,581 GBP2023-12-31
Net Current Assets/Liabilities
5,516,098 GBP2024-12-31
5,525,971 GBP2023-12-31
Total Assets Less Current Liabilities
9,948,660 GBP2024-12-31
9,570,898 GBP2023-12-31
Net Assets/Liabilities
9,103,864 GBP2024-12-31
8,670,492 GBP2023-12-31
Equity
Called up share capital
103 GBP2024-12-31
103 GBP2023-12-31
103 GBP2022-12-31
Share premium
39,998 GBP2024-12-31
39,998 GBP2023-12-31
39,998 GBP2022-12-31
Capital redemption reserve
5 GBP2024-12-31
5 GBP2023-12-31
5 GBP2022-12-31
Retained earnings (accumulated losses)
7,674,897 GBP2024-12-31
7,403,198 GBP2023-12-31
7,136,132 GBP2022-12-31
Equity
9,103,864 GBP2024-12-31
8,670,492 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,654,278 GBP2024-01-01 ~ 2024-12-31
3,367,552 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-3,100,486 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-1,382,579 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
15,000 GBP2024-01-01 ~ 2024-12-31
15,120 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
782024-01-01 ~ 2024-12-31
752023-01-01 ~ 2023-12-31
Wages/Salaries
2,447,062 GBP2024-01-01 ~ 2024-12-31
2,054,757 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
199,484 GBP2024-01-01 ~ 2024-12-31
158,176 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,845,071 GBP2024-01-01 ~ 2024-12-31
2,384,438 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
328,620 GBP2024-01-01 ~ 2024-12-31
210,000 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
47,732 GBP2024-01-01 ~ 2024-12-31
-42,725 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
179,651 GBP2024-12-31
177,368 GBP2023-12-31
Computer software
112,301 GBP2024-12-31
0 GBP2023-12-31
Intangible Assets - Gross Cost
291,952 GBP2024-12-31
177,368 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
124,158 GBP2024-12-31
106,421 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
127,771 GBP2024-12-31
106,421 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
17,737 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
21,350 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
1,741,615 GBP2023-12-31
Plant and equipment
487,524 GBP2024-12-31
403,485 GBP2023-12-31
Furniture and fittings
389,054 GBP2024-12-31
375,575 GBP2023-12-31
Computers
513,654 GBP2024-12-31
468,410 GBP2023-12-31
Motor vehicles
286,381 GBP2024-12-31
286,381 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
3,578,073 GBP2024-12-31
3,275,466 GBP2023-12-31
Land and buildings, Owned/Freehold
1,901,460 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
343,803 GBP2024-12-31
280,556 GBP2023-12-31
Furniture and fittings
189,988 GBP2024-12-31
155,638 GBP2023-12-31
Computers
454,432 GBP2024-12-31
396,515 GBP2023-12-31
Motor vehicles
87,797 GBP2024-12-31
52,753 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,247,059 GBP2024-12-31
1,023,289 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
63,247 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
34,350 GBP2024-01-01 ~ 2024-12-31
Computers
57,917 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
35,044 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
223,770 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
171,039 GBP2024-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
1,730,421 GBP2024-12-31
1,603,788 GBP2023-12-31
Plant and equipment
143,721 GBP2024-12-31
122,929 GBP2023-12-31
Furniture and fittings
199,066 GBP2024-12-31
219,937 GBP2023-12-31
Computers
59,222 GBP2024-12-31
71,895 GBP2023-12-31
Motor vehicles
198,584 GBP2024-12-31
233,628 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
3,751,442 GBP2024-12-31
2,807,723 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
211,291 GBP2024-12-31
211,291 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
807,657 GBP2024-12-31
273,099 GBP2023-12-31
Other Debtors
Current
5,162,357 GBP2024-12-31
3,879,173 GBP2023-12-31
Prepayments/Accrued Income
Current
113,806 GBP2024-12-31
97,180 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
10,046,553 GBP2024-12-31
7,268,466 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
96,478 GBP2024-12-31
93,426 GBP2023-12-31
Other Remaining Borrowings
Current
2,501,764 GBP2024-12-31
1,878,377 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,228,935 GBP2024-12-31
2,534,433 GBP2023-12-31
Amounts owed to group undertakings
Current
1,339,911 GBP2024-12-31
0 GBP2023-12-31
Corporation Tax Payable
Current
249,864 GBP2024-12-31
434,448 GBP2023-12-31
Other Taxation & Social Security Payable
Current
292,433 GBP2024-12-31
223,423 GBP2023-12-31
Other Creditors
Current
3,172,207 GBP2024-12-31
1,883,060 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
248,801 GBP2024-12-31
48,592 GBP2023-12-31
Creditors
Current
10,257,314 GBP2024-12-31
7,225,610 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
219,153 GBP2024-12-31
322,495 GBP2023-12-31
Total Borrowings
Current
2,501,764 GBP2024-12-31
1,878,377 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
102,772 GBP2024-12-31
109,570 GBP2023-12-31
Minimum gross finance lease payments owing
337,928 GBP2024-12-31
438,916 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
315,631 GBP2024-12-31
415,921 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
7,500 shares2024-12-31
7,500 shares2023-12-31
Par Value of Share
Class 2 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
700 shares2024-12-31
700 shares2023-12-31
Par Value of Share
Class 3 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
100 shares2024-12-31
100 shares2023-12-31
Par Value of Share
Class 4 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
700 shares2024-12-31
700 shares2023-12-31
Equity
Called up share capital
103 GBP2024-12-31
103 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
343,554 GBP2024-12-31
Between two and five year
430,661 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
774,215 GBP2024-12-31