Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
9,166,547 GBP2024-01-01 ~ 2024-12-31
8,575,084 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
4,705,393 GBP2024-01-01 ~ 2024-12-31
4,508,432 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
4,461,154 GBP2024-01-01 ~ 2024-12-31
4,066,652 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
5,031,084 GBP2024-01-01 ~ 2024-12-31
4,995,105 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-544,109 GBP2024-01-01 ~ 2024-12-31
-859,489 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
113 GBP2024-01-01 ~ 2024-12-31
5,884 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-53 GBP2024-01-01 ~ 2024-12-31
9,467 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-543,943 GBP2024-01-01 ~ 2024-12-31
-863,072 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
22,314 GBP2024-01-01 ~ 2024-12-31
1,226 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-566,257 GBP2024-01-01 ~ 2024-12-31
-864,298 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-566,257 GBP2024-01-01 ~ 2024-12-31
-864,298 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
585,483 GBP2024-12-31
503,258 GBP2023-12-31
Debtors
3,101,506 GBP2024-12-31
2,369,359 GBP2023-12-31
Cash at bank and in hand
2,555,473 GBP2024-12-31
3,919,456 GBP2023-12-31
Current Assets
5,656,979 GBP2024-12-31
6,288,815 GBP2023-12-31
Creditors
Current
1,592,045 GBP2024-12-31
1,597,714 GBP2023-12-31
Net Current Assets/Liabilities
4,064,934 GBP2024-12-31
4,691,101 GBP2023-12-31
Total Assets Less Current Liabilities
4,650,417 GBP2024-12-31
5,194,359 GBP2023-12-31
Net Assets/Liabilities
4,586,559 GBP2024-12-31
5,152,816 GBP2023-12-31
Equity
Called up share capital
1,000,000 GBP2024-12-31
1,000,000 GBP2023-12-31
1,000,000 GBP2022-12-31
Retained earnings (accumulated losses)
3,586,559 GBP2024-12-31
4,152,816 GBP2023-12-31
5,017,114 GBP2022-12-31
Equity
4,586,559 GBP2024-12-31
5,152,816 GBP2023-12-31
6,017,114 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-566,257 GBP2024-01-01 ~ 2024-12-31
-864,298 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
5,868,393 GBP2024-01-01 ~ 2024-12-31
5,939,126 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
578,636 GBP2024-01-01 ~ 2024-12-31
575,087 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
91,013 GBP2024-01-01 ~ 2024-12-31
86,648 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
6,538,042 GBP2024-01-01 ~ 2024-12-31
6,600,861 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1352024-01-01 ~ 2024-12-31
1262023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
72,908 GBP2024-01-01 ~ 2024-12-31
58,814 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-135,986 GBP2024-01-01 ~ 2024-12-31
-215,768 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
202,494 GBP2024-12-31
202,494 GBP2023-12-31
Furniture and fittings
1,106,580 GBP2024-12-31
960,080 GBP2023-12-31
Motor vehicles
63,007 GBP2024-12-31
83,139 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,372,081 GBP2024-12-31
1,245,713 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-31,830 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-31,830 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
757,510 GBP2024-12-31
695,909 GBP2023-12-31
Motor vehicles
29,088 GBP2024-12-31
46,546 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
786,598 GBP2024-12-31
742,455 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
61,601 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
11,307 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
72,908 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-28,765 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-28,765 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
202,494 GBP2024-12-31
202,494 GBP2023-12-31
Furniture and fittings
349,070 GBP2024-12-31
264,171 GBP2023-12-31
Motor vehicles
33,919 GBP2024-12-31
36,593 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
349,247 GBP2024-12-31
633,420 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
2,718,759 GBP2024-12-31
1,700,720 GBP2023-12-31
Prepayments
Current
33,500 GBP2024-12-31
35,219 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
3,101,506 GBP2024-12-31
Amounts falling due within one year, Current
2,369,359 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,266,793 GBP2024-12-31
1,242,190 GBP2023-12-31
Corporation Tax Payable
Current
-79 GBP2024-12-31
9,463 GBP2023-12-31
Other Taxation & Social Security Payable
Current
137,567 GBP2024-12-31
160,500 GBP2023-12-31
Accrued Liabilities
Current
171,214 GBP2024-12-31
152,347 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
63,858 GBP2024-12-31
41,543 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
-566,257 GBP2024-01-01 ~ 2024-12-31