96090 - Other Service Activities N.e.c.
Par Value of Share
Class 1 ordinary share
12025-01-01 ~ 2025-12-31
Turnover/Revenue
19,810,420 GBP2025-01-01 ~ 2025-12-31
18,184,770 GBP2024-01-01 ~ 2024-12-31
Cost of Sales
12,780,743 GBP2025-01-01 ~ 2025-12-31
12,908,796 GBP2024-01-01 ~ 2024-12-31
Gross Profit/Loss
7,029,677 GBP2025-01-01 ~ 2025-12-31
5,275,974 GBP2024-01-01 ~ 2024-12-31
Administrative Expenses
4,397,850 GBP2025-01-01 ~ 2025-12-31
3,889,938 GBP2024-01-01 ~ 2024-12-31
Operating Profit/Loss
2,631,827 GBP2025-01-01 ~ 2025-12-31
1,386,036 GBP2024-01-01 ~ 2024-12-31
Interest Payable/Similar Charges (Finance Costs)
21,229 GBP2025-01-01 ~ 2025-12-31
Profit/Loss on Ordinary Activities Before Tax
2,610,598 GBP2025-01-01 ~ 2025-12-31
1,386,036 GBP2024-01-01 ~ 2024-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
644,241 GBP2025-01-01 ~ 2025-12-31
357,016 GBP2024-01-01 ~ 2024-12-31
Profit/Loss
1,966,357 GBP2025-01-01 ~ 2025-12-31
1,029,020 GBP2024-01-01 ~ 2024-12-31
Equity
Retained earnings (accumulated losses)
1,976,815 GBP2025-12-31
3,010,458 GBP2024-12-31
2,781,438 GBP2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-3,000,000 GBP2025-01-01 ~ 2025-12-31
-800,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
241,094 GBP2025-12-31
157,851 GBP2024-12-31
Total Inventories
340,320 GBP2025-12-31
329,541 GBP2024-12-31
Debtors
3,918,855 GBP2025-12-31
3,015,771 GBP2024-12-31
Cash at bank and in hand
1,579,299 GBP2025-12-31
3,954,074 GBP2024-12-31
Current Assets
5,838,474 GBP2025-12-31
7,299,386 GBP2024-12-31
Creditors
Current
4,079,748 GBP2025-12-31
4,436,176 GBP2024-12-31
Net Current Assets/Liabilities
1,758,726 GBP2025-12-31
2,863,210 GBP2024-12-31
Total Assets Less Current Liabilities
1,999,820 GBP2025-12-31
3,021,061 GBP2024-12-31
Net Assets/Liabilities
1,976,915 GBP2025-12-31
3,010,558 GBP2024-12-31
Equity
Called up share capital
100 GBP2025-12-31
100 GBP2024-12-31
Equity
1,976,915 GBP2025-12-31
3,010,558 GBP2024-12-31
Wages/Salaries
2,312,780 GBP2025-01-01 ~ 2025-12-31
2,011,101 GBP2024-01-01 ~ 2024-12-31
Social Security Costs
365,946 GBP2025-01-01 ~ 2025-12-31
248,060 GBP2024-01-01 ~ 2024-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
37,537 GBP2025-01-01 ~ 2025-12-31
30,257 GBP2024-01-01 ~ 2024-12-31
Staff Costs/Employee Benefits Expense
2,716,263 GBP2025-01-01 ~ 2025-12-31
2,289,418 GBP2024-01-01 ~ 2024-12-31
Average Number of Employees
532025-01-01 ~ 2025-12-31
482024-01-01 ~ 2024-12-31
Director Remuneration
167,950 GBP2025-01-01 ~ 2025-12-31
201,946 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
48,534 GBP2025-01-01 ~ 2025-12-31
40,520 GBP2024-01-01 ~ 2024-12-31
Current Tax for the Period
631,839 GBP2025-01-01 ~ 2025-12-31
346,513 GBP2024-01-01 ~ 2024-12-31
Tax Expense/Credit at Applicable Tax Rate
652,650 GBP2025-01-01 ~ 2025-12-31
346,509 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
280,668 GBP2025-12-31
228,467 GBP2024-12-31
Computers
257,101 GBP2025-12-31
177,525 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
537,769 GBP2025-12-31
405,992 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
131,414 GBP2025-12-31
112,848 GBP2024-12-31
Computers
165,261 GBP2025-12-31
135,293 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
296,675 GBP2025-12-31
248,141 GBP2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Computers
29,968 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
48,534 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment
Land and buildings, Short leasehold
149,254 GBP2025-12-31
115,619 GBP2024-12-31
Computers
91,840 GBP2025-12-31
42,232 GBP2024-12-31
Finished Goods
340,320 GBP2025-12-31
329,541 GBP2024-12-31
Trade Debtors/Trade Receivables
Current
3,638,659 GBP2025-12-31
2,735,957 GBP2024-12-31
Prepayments
Current
280,196 GBP2025-12-31
279,814 GBP2024-12-31
Debtors
Current, Amounts falling due within one year
3,918,855 GBP2025-12-31
Amounts falling due within one year, Current
3,015,771 GBP2024-12-31
Trade Creditors/Trade Payables
Current
111,167 GBP2025-12-31
121,269 GBP2024-12-31
Amounts owed to group undertakings
Current
2,018,721 GBP2025-12-31
2,264,108 GBP2024-12-31
Corporation Tax Payable
Current
648,112 GBP2025-12-31
481,178 GBP2024-12-31
Other Creditors
Current
80,749 GBP2025-12-31
159,099 GBP2024-12-31
Accrued Liabilities
Current
553,156 GBP2025-12-31
636,303 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
359,880 GBP2025-12-31
243,460 GBP2024-12-31
Between one and five year
990,627 GBP2025-12-31
568,515 GBP2024-12-31
More than five year
586,250 GBP2025-12-31
262,417 GBP2024-12-31
All periods
1,936,757 GBP2025-12-31
1,074,392 GBP2024-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
22,905 GBP2025-12-31
10,503 GBP2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2025-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,966,357 GBP2025-01-01 ~ 2025-12-31