Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
38,187,165 GBP2024-01-01 ~ 2024-12-31
37,857,791 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
36,186,290 GBP2024-01-01 ~ 2024-12-31
36,002,872 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,000,875 GBP2024-01-01 ~ 2024-12-31
1,854,919 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
2,120,489 GBP2024-01-01 ~ 2024-12-31
1,543,286 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-119,614 GBP2024-01-01 ~ 2024-12-31
311,633 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
4,449 GBP2024-01-01 ~ 2024-12-31
2,181 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
164,349 GBP2024-01-01 ~ 2024-12-31
157,521 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-279,514 GBP2024-01-01 ~ 2024-12-31
156,293 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
7,930 GBP2024-01-01 ~ 2024-12-31
63,685 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-287,444 GBP2024-01-01 ~ 2024-12-31
92,608 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-287,444 GBP2024-01-01 ~ 2024-12-31
92,608 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
170,076 GBP2024-12-31
164,725 GBP2023-12-31
Property, Plant & Equipment
313,271 GBP2024-12-31
434,962 GBP2023-12-31
Fixed Assets
483,347 GBP2024-12-31
599,687 GBP2023-12-31
Debtors
7,513,465 GBP2024-12-31
7,719,196 GBP2023-12-31
Cash at bank and in hand
24,750 GBP2024-12-31
111,624 GBP2023-12-31
Current Assets
7,538,215 GBP2024-12-31
7,830,820 GBP2023-12-31
Creditors
Current
7,532,673 GBP2024-12-31
7,582,430 GBP2023-12-31
Net Current Assets/Liabilities
5,542 GBP2024-12-31
248,390 GBP2023-12-31
Total Assets Less Current Liabilities
488,889 GBP2024-12-31
848,077 GBP2023-12-31
Creditors
Non-current
-251,575 GBP2024-12-31
-313,189 GBP2023-12-31
Net Assets/Liabilities
186,599 GBP2024-12-31
474,043 GBP2023-12-31
Equity
Called up share capital
196 GBP2024-12-31
196 GBP2023-12-31
196 GBP2022-12-31
Share premium
3,604 GBP2024-12-31
3,604 GBP2023-12-31
Retained earnings (accumulated losses)
182,799 GBP2024-12-31
470,243 GBP2023-12-31
Equity
186,599 GBP2024-12-31
474,043 GBP2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-287,444 GBP2024-01-01 ~ 2024-12-31
92,608 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
999,011 GBP2024-01-01 ~ 2024-12-31
644,105 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
102,704 GBP2024-01-01 ~ 2024-12-31
60,835 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
27,043 GBP2024-01-01 ~ 2024-12-31
14,829 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,128,758 GBP2024-01-01 ~ 2024-12-31
719,769 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
182024-01-01 ~ 2024-12-31
132023-01-01 ~ 2023-12-31
Director Remuneration
202,366 GBP2024-01-01 ~ 2024-12-31
141,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
16,666 GBP2024-01-01 ~ 2024-12-31
13,914 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
27,075 GBP2024-01-01 ~ 2024-12-31
39,206 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
170,076 GBP2024-12-31
164,725 GBP2023-12-31
Intangible Assets
Development expenditure
170,076 GBP2024-12-31
164,725 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
492,423 GBP2024-12-31
511,232 GBP2023-12-31
Computers
120,756 GBP2024-12-31
106,584 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
613,179 GBP2024-12-31
617,816 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-18,809 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-18,809 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
206,498 GBP2024-12-31
106,110 GBP2023-12-31
Computers
93,410 GBP2024-12-31
76,744 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
299,908 GBP2024-12-31
182,854 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
107,992 GBP2024-01-01 ~ 2024-12-31
Computers
16,666 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
124,658 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-7,604 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-7,604 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Motor vehicles
285,925 GBP2024-12-31
405,122 GBP2023-12-31
Computers
27,346 GBP2024-12-31
29,840 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Motor vehicles
492,423 GBP2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
107,992 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Motor vehicles
206,498 GBP2024-12-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Motor vehicles
285,925 GBP2024-12-31
405,122 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
4,725,046 GBP2024-12-31
5,399,862 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,829,091 GBP2024-12-31
1,829,091 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
188,135 GBP2024-12-31
80,469 GBP2023-12-31
Prepayments/Accrued Income
Current
196,422 GBP2024-12-31
74,237 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
7,274,787 GBP2024-12-31
Amounts falling due within one year, Current
7,504,133 GBP2023-12-31
Other Debtors
Non-current
238,678 GBP2024-12-31
215,063 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
1,218,326 GBP2024-12-31
377,238 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
72,406 GBP2024-12-31
84,554 GBP2023-12-31
Trade Creditors/Trade Payables
Current
4,209,593 GBP2024-12-31
5,418,882 GBP2023-12-31
Corporation Tax Payable
Current
69,139 GBP2024-12-31
68,983 GBP2023-12-31
Other Taxation & Social Security Payable
Current
31,259 GBP2024-12-31
18,815 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,854,410 GBP2024-12-31
1,536,515 GBP2023-12-31
Accrued Liabilities
Current
73,793 GBP2024-12-31
74,871 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
251,575 GBP2024-12-31
313,189 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
1,218,326 GBP2024-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
251,575 GBP2024-12-31
hire purchase agreements
323,981 GBP2024-12-31
397,743 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
19,000 GBP2024-12-31
Between one and five year
38,000 GBP2023-12-31
All periods
19,000 GBP2024-12-31
38,000 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
50,715 GBP2024-12-31
60,845 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
196 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
-287,444 GBP2024-01-01 ~ 2024-12-31