Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
6,472,771 GBP2024-01-01 ~ 2024-12-31
4,845,536 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
2,818,377 GBP2024-01-01 ~ 2024-12-31
1,747,088 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
3,654,394 GBP2024-01-01 ~ 2024-12-31
3,098,448 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
3,267,330 GBP2024-01-01 ~ 2024-12-31
2,231,837 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
725,742 GBP2024-01-01 ~ 2024-12-31
1,029,052 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
725,742 GBP2024-01-01 ~ 2024-12-31
805,111 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
208,300 GBP2024-01-01 ~ 2024-12-31
206,723 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
517,442 GBP2024-01-01 ~ 2024-12-31
598,388 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
517,442 GBP2024-01-01 ~ 2024-12-31
598,388 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
12,562 GBP2024-12-31
11,483 GBP2023-12-31
Fixed Assets - Investments
319,843 GBP2024-12-31
319,843 GBP2023-12-31
Fixed Assets
332,405 GBP2024-12-31
331,326 GBP2023-12-31
Debtors
2,059,057 GBP2024-12-31
1,970,883 GBP2023-12-31
Cash at bank and in hand
2,306,151 GBP2024-12-31
4,223,499 GBP2023-12-31
Current Assets
4,365,208 GBP2024-12-31
6,194,382 GBP2023-12-31
Creditors
Current
5,199,724 GBP2024-12-31
5,545,261 GBP2023-12-31
Net Current Assets/Liabilities
-834,516 GBP2024-12-31
649,121 GBP2023-12-31
Total Assets Less Current Liabilities
-502,111 GBP2024-12-31
980,447 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)
-503,111 GBP2024-12-31
979,447 GBP2023-12-31
381,059 GBP2022-12-31
Equity
-502,111 GBP2024-12-31
980,447 GBP2023-12-31
382,059 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
517,442 GBP2024-01-01 ~ 2024-12-31
598,388 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,000,000 GBP2024-01-01 ~ 2024-12-31
Dividends Paid
-2,000,000 GBP2024-01-01 ~ 2024-12-31
Wages/Salaries
2,406,524 GBP2024-01-01 ~ 2024-12-31
1,530,877 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
296,057 GBP2024-01-01 ~ 2024-12-31
195,730 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
33,393 GBP2024-01-01 ~ 2024-12-31
74,087 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,735,974 GBP2024-01-01 ~ 2024-12-31
1,800,694 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
282024-01-01 ~ 2024-12-31
202023-01-01 ~ 2023-12-31
Director Remuneration
509,094 GBP2024-01-01 ~ 2024-12-31
362,624 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
7,055 GBP2024-01-01 ~ 2024-12-31
7,281 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
12,500 GBP2024-01-01 ~ 2024-12-31
12,500 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
208,300 GBP2024-01-01 ~ 2024-12-31
206,723 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
181,436 GBP2024-01-01 ~ 2024-12-31
189,201 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
49,033 GBP2023-12-31
Furniture and fittings
1,406 GBP2024-12-31
1,406 GBP2023-12-31
Computers
23,793 GBP2024-12-31
15,659 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
25,199 GBP2024-12-31
66,098 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-49,033 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-49,033 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
45,889 GBP2023-12-31
Furniture and fittings
1,403 GBP2024-12-31
1,163 GBP2023-12-31
Computers
11,234 GBP2024-12-31
7,563 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
12,637 GBP2024-12-31
54,615 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
3,144 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
240 GBP2024-01-01 ~ 2024-12-31
Computers
3,671 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
7,055 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-49,033 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-49,033 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Furniture and fittings
3 GBP2024-12-31
243 GBP2023-12-31
Computers
12,559 GBP2024-12-31
8,096 GBP2023-12-31
Plant and equipment
3,144 GBP2023-12-31
Investments in Group Undertakings
Cost valuation
319,843 GBP2023-12-31
Investments in Group Undertakings
319,843 GBP2024-12-31
319,843 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
923,708 GBP2024-12-31
1,074,676 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
2,578 GBP2024-12-31
102,343 GBP2023-12-31
Other Debtors
Current
9,500 GBP2024-12-31
9,500 GBP2023-12-31
Prepayments/Accrued Income
Current
1,123,271 GBP2024-12-31
784,364 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
2,059,057 GBP2024-12-31
1,970,883 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
4,688 GBP2024-12-31
Trade Creditors/Trade Payables
Current
88,192 GBP2024-12-31
135,545 GBP2023-12-31
Amounts owed to group undertakings
Current
1,432,024 GBP2024-12-31
2,605,378 GBP2023-12-31
Corporation Tax Payable
Current
467,754 GBP2024-12-31
259,454 GBP2023-12-31
Other Taxation & Social Security Payable
Current
161,906 GBP2024-12-31
73,284 GBP2023-12-31
Other Creditors
Current
8,938 GBP2024-12-31
5,613 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
2,959,553 GBP2024-12-31
2,319,982 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
40,640 GBP2024-12-31
38,000 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
517,442 GBP2024-01-01 ~ 2024-12-31