Average Number of Employees
332024-01-01 ~ 2024-12-31
232023-01-01 ~ 2023-12-31
Turnover/Revenue
15,617,023 GBP2024-01-01 ~ 2024-12-31
16,261,766 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-11,607,723 GBP2024-01-01 ~ 2024-12-31
-12,229,787 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
4,009,300 GBP2024-01-01 ~ 2024-12-31
4,031,979 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-3,183,461 GBP2024-01-01 ~ 2024-12-31
-2,989,007 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
825,839 GBP2024-01-01 ~ 2024-12-31
1,042,972 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
230,830 GBP2024-01-01 ~ 2024-12-31
177,513 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,056,669 GBP2024-01-01 ~ 2024-12-31
1,220,485 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
788,423 GBP2024-01-01 ~ 2024-12-31
930,144 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
241,986 GBP2024-12-31
137,893 GBP2023-12-31
Fixed Assets
241,986 GBP2024-12-31
137,893 GBP2023-12-31
Total Inventories
13,452 GBP2024-12-31
18,646 GBP2023-12-31
Debtors
Current
2,312,425 GBP2024-12-31
1,959,042 GBP2023-12-31
Cash at bank and in hand
5,619,362 GBP2024-12-31
5,145,285 GBP2023-12-31
Current Assets
7,945,239 GBP2024-12-31
7,122,973 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-4,810,927 GBP2024-12-31
-4,261,129 GBP2023-12-31
Net Current Assets/Liabilities
3,134,312 GBP2024-12-31
2,861,844 GBP2023-12-31
Total Assets Less Current Liabilities
3,376,298 GBP2024-12-31
2,999,737 GBP2023-12-31
Net Assets/Liabilities
3,345,129 GBP2024-12-31
2,978,584 GBP2023-12-31
Equity
Called up share capital
1,631 GBP2024-12-31
1,582 GBP2023-12-31
1,539 GBP2023-01-01
Share premium
563,454 GBP2024-12-31
514,055 GBP2023-12-31
494,240 GBP2023-01-01
Retained earnings (accumulated losses)
2,780,044 GBP2024-12-31
2,462,947 GBP2023-12-31
2,292,123 GBP2023-01-01
Equity
3,345,129 GBP2024-12-31
2,978,584 GBP2023-12-31
2,787,902 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
788,423 GBP2024-01-01 ~ 2024-12-31
930,144 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
788,423 GBP2024-01-01 ~ 2024-12-31
930,144 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
788,423 GBP2024-01-01 ~ 2024-12-31
930,144 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-471,326 GBP2024-01-01 ~ 2024-12-31
-759,320 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-471,326 GBP2024-01-01 ~ 2024-12-31
-759,320 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
Called up share capital
49 GBP2024-01-01 ~ 2024-12-31
43 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
49,448 GBP2024-01-01 ~ 2024-12-31
19,858 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
Called up share capital
49 GBP2024-01-01 ~ 2024-12-31
43 GBP2023-01-01 ~ 2023-12-31
Retained earnings (accumulated losses)
-471,326 GBP2024-01-01 ~ 2024-12-31
-759,320 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
-421,878 GBP2024-01-01 ~ 2024-12-31
-739,462 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
63,347 GBP2024-01-01 ~ 2024-12-31
54,623 GBP2023-01-01 ~ 2023-12-31
Cash and Cash Equivalents
5,619,362 GBP2024-12-31
5,145,285 GBP2023-12-31
4,639,808 GBP2023-01-01
Audit Fees/Expenses
9,950 GBP2024-01-01 ~ 2024-12-31
9,530 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,820,993 GBP2024-01-01 ~ 2024-12-31
1,688,958 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
214,992 GBP2024-01-01 ~ 2024-12-31
196,148 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,192,959 GBP2024-01-01 ~ 2024-12-31
2,032,280 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
599,569 GBP2024-01-01 ~ 2024-12-31
516,163 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
10,016 GBP2024-01-01 ~ 2024-12-31
21,153 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
264,167 GBP2024-01-01 ~ 2024-12-31
287,065 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
471,326 GBP2024-01-01 ~ 2024-12-31
759,320 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
69,665 GBP2024-12-31
17,628 GBP2023-12-31
Office equipment
13,305 GBP2024-12-31
20,216 GBP2023-12-31
Computers
219,500 GBP2024-12-31
225,124 GBP2023-12-31
Other
274,830 GBP2024-12-31
259,872 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
658,557 GBP2024-12-31
539,816 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-10,042 GBP2024-01-01 ~ 2024-12-31
Computers
-16,856 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-52,587 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
9,158 GBP2023-12-31
Office equipment
16,148 GBP2023-12-31
Computers
141,643 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
401,923 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
5,062 GBP2024-01-01 ~ 2024-12-31
Office equipment, Owned/Freehold
1,278 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
63,347 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-6,197 GBP2024-01-01 ~ 2024-12-31
Computers
-16,856 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-48,699 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
8,023 GBP2024-12-31
Office equipment
8,756 GBP2024-12-31
Computers
147,329 GBP2024-12-31
Other
234,406 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
416,571 GBP2024-12-31
Property, Plant & Equipment
Furniture and fittings
61,642 GBP2024-12-31
8,470 GBP2023-12-31
Office equipment
4,549 GBP2024-12-31
4,068 GBP2023-12-31
Computers
72,171 GBP2024-12-31
83,481 GBP2023-12-31
Other
40,424 GBP2024-12-31
41,874 GBP2023-12-31
Finished Goods/Goods for Resale
13,452 GBP2024-12-31
18,646 GBP2023-12-31
Other Debtors
Current
39,156 GBP2024-12-31
48,878 GBP2023-12-31
Prepayments/Accrued Income
Current
2,273,269 GBP2024-12-31
1,910,164 GBP2023-12-31
Bank Overdrafts
-2,189 GBP2024-12-31
-12,348 GBP2023-12-31
Current
2,189 GBP2024-12-31
12,348 GBP2023-12-31
Trade Creditors/Trade Payables
Current
116,578 GBP2024-12-31
269,472 GBP2023-12-31
Corporation Tax Payable
Current
258,230 GBP2024-12-31
269,188 GBP2023-12-31
Taxation/Social Security Payable
Current
269,368 GBP2024-12-31
254,707 GBP2023-12-31
Other Creditors
Current
16,469 GBP2024-12-31
13,819 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
4,148,093 GBP2024-12-31
3,441,595 GBP2023-12-31
Creditors
Current
4,810,927 GBP2024-12-31
4,261,129 GBP2023-12-31
Net Deferred Tax Liability/Asset
-31,169 GBP2024-12-31
-21,153 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-10,016 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-34,428 GBP2024-12-31
-23,746 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,631,365 shares2024-12-31
1,581,917 shares2023-12-31
Par Value of Share
Class 1 ordinary share
0.0012024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
95,350 GBP2024-12-31
6,425 GBP2023-12-31
Between one and five year
107,542 GBP2024-12-31
1,908 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
202,892 GBP2024-12-31
8,333 GBP2023-12-31