Average Number of Employees
3212024-01-01 ~ 2024-12-31
Profit/Loss
846,814 GBP2024-01-01 ~ 2024-12-31
1,584,426 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
13,780 GBP2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
13,780 GBP2024-12-31
Turnover/Revenue
10,940,127 GBP2024-01-01 ~ 2024-12-31
11,369,904 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
8,390,717 GBP2024-01-01 ~ 2024-12-31
8,236,952 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,549,410 GBP2024-01-01 ~ 2024-12-31
3,132,952 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
1,418,581 GBP2024-01-01 ~ 2024-12-31
1,060,966 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,130,829 GBP2024-01-01 ~ 2024-12-31
2,071,986 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
8,111 GBP2024-01-01 ~ 2024-12-31
863 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,132,579 GBP2024-01-01 ~ 2024-12-31
2,073,036 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
285,765 GBP2024-01-01 ~ 2024-12-31
488,610 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
846,814 GBP2024-01-01 ~ 2024-12-31
1,584,426 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-350,000 GBP2024-01-01 ~ 2024-12-31
-200,000 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
2,196,286 GBP2024-12-31
1,699,472 GBP2023-12-31
315,046 GBP2022-12-31
Property, Plant & Equipment
19,242 GBP2024-12-31
21,252 GBP2023-12-31
Debtors
1,412,798 GBP2024-12-31
1,578,881 GBP2023-12-31
Cash at bank and in hand
2,297,681 GBP2024-12-31
1,942,511 GBP2023-12-31
Current Assets
3,710,479 GBP2024-12-31
3,521,392 GBP2023-12-31
Creditors
Amounts falling due within one year
1,532,435 GBP2024-12-31
1,823,108 GBP2023-12-31
Net Current Assets/Liabilities
2,178,044 GBP2024-12-31
1,698,284 GBP2023-12-31
Total Assets Less Current Liabilities
2,197,286 GBP2024-12-31
1,719,536 GBP2023-12-31
Creditors
Amounts falling due after one year
19,064 GBP2023-12-31
Net Assets/Liabilities
2,197,286 GBP2024-12-31
1,700,472 GBP2023-12-31
Equity
Called up share capital
1,000 GBP2024-12-31
1,000 GBP2023-12-31
Equity
2,197,286 GBP2024-12-31
1,700,472 GBP2023-12-31
Property, Plant & Equipment - Depreciation Expense
5,830 GBP2024-01-01 ~ 2024-12-31
7,084 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
6,216,611 GBP2024-01-01 ~ 2024-12-31
4,107,215 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
569,117 GBP2024-01-01 ~ 2024-12-31
365,412 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
91,418 GBP2024-01-01 ~ 2024-12-31
64,000 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
6,877,146 GBP2024-01-01 ~ 2024-12-31
4,536,627 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
199,667 GBP2024-01-01 ~ 2024-12-31
225,000 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
213 GBP2024-01-01 ~ 2024-12-31
-2,340 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
283,145 GBP2024-01-01 ~ 2024-12-31
487,163 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
All ordinary shares
350,000 GBP2024-01-01 ~ 2024-12-31
200,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
13,780 GBP2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
13,780 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
42,637 GBP2024-12-31
38,817 GBP2023-12-31
Motor vehicles
40,264 GBP2024-12-31
40,264 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
82,901 GBP2024-12-31
79,081 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
30,437 GBP2024-12-31
26,955 GBP2023-12-31
Motor vehicles
33,222 GBP2024-12-31
30,874 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
63,659 GBP2024-12-31
57,829 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
3,482 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
2,348 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
5,830 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
12,200 GBP2024-12-31
11,862 GBP2023-12-31
Motor vehicles
7,042 GBP2024-12-31
9,390 GBP2023-12-31
Trade Debtors/Trade Receivables
1,046,074 GBP2024-12-31
937,633 GBP2023-12-31
Prepayments/Accrued Income
352,147 GBP2024-12-31
626,458 GBP2023-12-31
Other Debtors
12,450 GBP2024-12-31
12,450 GBP2023-12-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
10,033 GBP2023-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
107 GBP2024-12-31
438,761 GBP2023-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
7,861 GBP2024-12-31
3,361 GBP2023-12-31
Corporation Tax Payable
Amounts falling due within one year
501,193 GBP2024-12-31
490,926 GBP2023-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
575,286 GBP2024-12-31
505,359 GBP2023-12-31
Other Creditors
Amounts falling due within one year
447,988 GBP2024-12-31
374,668 GBP2023-12-31
Bank Borrowings/Overdrafts
Amounts falling due after one year
19,064 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 shares2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2024-12-31
1,000 shares2023-12-31