Cost of Sales
-10,543,755 GBP2024-01-01 ~ 2024-12-31
-11,402,613 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-5,830,180 GBP2024-01-01 ~ 2024-12-31
-5,077,486 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-98,512 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
982,549 GBP2024-01-01 ~ 2024-12-31
973,974 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-275,612 GBP2024-01-01 ~ 2024-12-31
-235,357 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
706,937 GBP2024-01-01 ~ 2024-12-31
738,617 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
3,227,057 GBP2024-12-31
2,520,120 GBP2023-12-31
1,781,503 GBP2022-12-31
Property, Plant & Equipment
542,649 GBP2024-12-31
372,104 GBP2023-12-31
Fixed Assets - Investments
4,304 GBP2024-12-31
4,304 GBP2023-12-31
Fixed Assets
546,953 GBP2024-12-31
376,408 GBP2023-12-31
Debtors
6,198,720 GBP2024-12-31
6,516,623 GBP2023-12-31
Cash at bank and in hand
1,854,367 GBP2024-12-31
1,329,260 GBP2023-12-31
Current Assets
9,481,597 GBP2024-12-31
9,394,641 GBP2023-12-31
Net Current Assets/Liabilities
3,135,911 GBP2024-12-31
2,344,801 GBP2023-12-31
Total Assets Less Current Liabilities
3,682,864 GBP2024-12-31
2,721,209 GBP2023-12-31
Net Assets/Liabilities
3,237,185 GBP2024-12-31
2,530,248 GBP2023-12-31
Equity
Called up share capital
306 GBP2024-12-31
306 GBP2023-12-31
Share premium
7,122 GBP2024-12-31
7,122 GBP2023-12-31
Capital redemption reserve
2,700 GBP2024-12-31
2,700 GBP2023-12-31
Equity
3,237,185 GBP2024-12-31
2,530,248 GBP2023-12-31
Audit Fees/Expenses
11,135 GBP2024-01-01 ~ 2024-12-31
11,315 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
912024-01-01 ~ 2024-12-31
822023-01-01 ~ 2023-12-31
Wages/Salaries
3,950,196 GBP2024-01-01 ~ 2024-12-31
3,310,462 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
136,359 GBP2024-01-01 ~ 2024-12-31
118,067 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,472,886 GBP2024-01-01 ~ 2024-12-31
3,754,223 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
268,743 GBP2024-01-01 ~ 2024-12-31
225,432 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
490,111 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
490,111 GBP2023-12-31
Intangible Assets
Goodwill
0 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
152,792 GBP2024-12-31
110,686 GBP2023-12-31
Furniture and fittings
61,730 GBP2024-12-31
60,557 GBP2023-12-31
Computers
258,470 GBP2024-12-31
238,076 GBP2023-12-31
Motor vehicles
565,166 GBP2024-12-31
441,112 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,524,489 GBP2024-12-31
1,203,994 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Computers
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-29,994 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-29,994 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
96,983 GBP2024-12-31
93,476 GBP2023-12-31
Furniture and fittings
46,807 GBP2024-12-31
41,209 GBP2023-12-31
Computers
222,634 GBP2024-12-31
207,500 GBP2023-12-31
Motor vehicles
318,516 GBP2024-12-31
242,716 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
981,840 GBP2024-12-31
831,890 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
5,598 GBP2024-01-01 ~ 2024-12-31
Computers
15,134 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
105,794 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
179,944 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Computers
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-29,994 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-29,994 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
55,809 GBP2024-12-31
Furniture and fittings
14,923 GBP2024-12-31
19,348 GBP2023-12-31
Computers
35,836 GBP2024-12-31
30,576 GBP2023-12-31
Motor vehicles
246,650 GBP2024-12-31
198,396 GBP2023-12-31
Finished Goods/Goods for Resale
1,428,510 GBP2024-12-31
1,548,758 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
4,958,162 GBP2024-12-31
5,671,340 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
33,861 GBP2024-12-31
0 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
4,230 GBP2024-12-31
4,230 GBP2023-12-31
Other Debtors
Current
1,187,715 GBP2024-12-31
826,301 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
14,752 GBP2024-12-31
14,752 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
310,871 GBP2024-12-31
83,020 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,672,597 GBP2024-12-31
2,613,114 GBP2023-12-31
Corporation Tax Payable
Current
0 GBP2024-12-31
13,458 GBP2023-12-31
Other Taxation & Social Security Payable
Current
401,312 GBP2024-12-31
392,894 GBP2023-12-31
Other Creditors
Current
0 GBP2024-12-31
250,000 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
3,960,906 GBP2024-12-31
3,697,354 GBP2023-12-31
Creditors
Current
6,345,686 GBP2024-12-31
7,049,840 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
310,871 GBP2024-12-31
83,020 GBP2023-12-31
Minimum gross finance lease payments owing
756,550 GBP2024-12-31
273,981 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
445,679 GBP2024-12-31
190,961 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
10 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
306 shares2024-12-31
306 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
75,000 GBP2024-12-31
75,000 GBP2023-12-31
Between two and five year
175,000 GBP2024-12-31
250,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
250,000 GBP2024-12-31
325,000 GBP2023-12-31