Average Number of Employees
292024-01-01 ~ 2024-12-31
372023-01-01 ~ 2023-12-31
Turnover/Revenue
7,265,383 GBP2024-01-01 ~ 2024-12-31
10,491,149 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-4,349,864 GBP2024-01-01 ~ 2024-12-31
-6,902,771 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,915,519 GBP2024-01-01 ~ 2024-12-31
3,588,378 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,909,475 GBP2024-01-01 ~ 2024-12-31
-3,758,765 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
231,669 GBP2024-01-01 ~ 2024-12-31
177,251 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
3,927 GBP2024-01-01 ~ 2024-12-31
6,782 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
225,483 GBP2024-01-01 ~ 2024-12-31
170,604 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
2,218,994 GBP2024-12-31
2,856,901 GBP2023-12-31
3,230,183 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
235,774 GBP2024-01-01 ~ 2024-12-31
226,718 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-873,681 GBP2024-01-01 ~ 2024-12-31
-600,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
487,981 GBP2024-12-31
Property, Plant & Equipment
419,052 GBP2024-12-31
436,638 GBP2023-12-31
Fixed Assets - Investments
1,742 GBP2024-12-31
1,742 GBP2023-12-31
Fixed Assets
908,775 GBP2024-12-31
438,380 GBP2023-12-31
Total Inventories
18,033 GBP2024-12-31
1,684 GBP2023-12-31
Debtors
Current
3,169,682 GBP2024-12-31
3,264,552 GBP2023-12-31
Cash at bank and in hand
875,529 GBP2024-12-31
286,201 GBP2023-12-31
Current Assets
4,063,244 GBP2024-12-31
3,552,437 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-2,659,184 GBP2024-12-31
-989,839 GBP2023-12-31
Net Current Assets/Liabilities
1,404,060 GBP2024-12-31
2,562,598 GBP2023-12-31
Total Assets Less Current Liabilities
2,312,835 GBP2024-12-31
3,000,978 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-62,500 GBP2024-12-31
Net Assets/Liabilities
2,219,114 GBP2024-12-31
2,857,021 GBP2023-12-31
Equity
Called up share capital
120 GBP2024-12-31
120 GBP2023-12-31
Equity
2,219,114 GBP2024-12-31
2,857,021 GBP2023-12-31
Audit Fees/Expenses
8,000 GBP2024-01-01 ~ 2024-12-31
13,816 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,471,227 GBP2024-01-01 ~ 2024-12-31
1,598,646 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
172,025 GBP2024-01-01 ~ 2024-12-31
184,770 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,667,838 GBP2024-01-01 ~ 2024-12-31
1,819,658 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
54,576 GBP2024-01-01 ~ 2024-12-31
54,576 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-236 GBP2024-01-01 ~ 2024-12-31
-55,680 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
873,681 GBP2024-01-01 ~ 2024-12-31
600,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
480,000 GBP2024-12-31
480,000 GBP2023-12-31
Intangible Assets - Gross Cost
993,043 GBP2024-12-31
480,000 GBP2023-12-31
Development expenditure
513,043 GBP2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
480,000 GBP2024-12-31
480,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
505,062 GBP2024-12-31
480,000 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
25,062 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
25,062 GBP2024-12-31
Intangible Assets
Development expenditure
487,981 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
135,518 GBP2024-12-31
131,922 GBP2023-12-31
Motor vehicles
269,220 GBP2024-12-31
244,079 GBP2023-12-31
Furniture and fittings
64,789 GBP2024-12-31
64,789 GBP2023-12-31
Other
122,294 GBP2024-12-31
113,197 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
954,912 GBP2024-12-31
908,706 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-72,241 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-72,241 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
125,706 GBP2024-12-31
117,170 GBP2023-12-31
Motor vehicles
127,959 GBP2024-12-31
143,425 GBP2023-12-31
Furniture and fittings
35,175 GBP2024-12-31
21,597 GBP2023-12-31
Other
99,883 GBP2024-12-31
78,541 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
535,860 GBP2024-12-31
472,068 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
118,862 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-55,070 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-55,070 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
9,812 GBP2024-12-31
14,752 GBP2023-12-31
Motor vehicles
141,261 GBP2024-12-31
100,654 GBP2023-12-31
Furniture and fittings
29,614 GBP2024-12-31
43,192 GBP2023-12-31
Other
22,411 GBP2024-12-31
34,656 GBP2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
45,224 GBP2023-12-31
Under hire purchased contracts or finance leases
45,224 GBP2023-12-31
Finished Goods/Goods for Resale
18,033 GBP2024-12-31
1,684 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
903,826 GBP2024-12-31
810,517 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,017,846 GBP2024-12-31
1,821,390 GBP2023-12-31
Other Debtors
Current
540,210 GBP2024-12-31
90,844 GBP2023-12-31
Prepayments/Accrued Income
Current
486,351 GBP2024-12-31
101,221 GBP2023-12-31
Cash and Cash Equivalents
875,529 GBP2024-12-31
286,201 GBP2023-12-31
Bank Borrowings
Current
50,000 GBP2024-12-31
50,000 GBP2023-12-31
Trade Creditors/Trade Payables
Current
642,755 GBP2024-12-31
564,559 GBP2023-12-31
Taxation/Social Security Payable
Current
185,714 GBP2024-12-31
59,964 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
8,651 GBP2023-12-31
Other Creditors
Current
137,363 GBP2024-12-31
21,065 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
711,284 GBP2024-12-31
285,500 GBP2023-12-31
Creditors
Current
2,659,184 GBP2024-12-31
989,839 GBP2023-12-31
Bank Borrowings
Non-current
62,500 GBP2024-12-31
112,500 GBP2023-12-31
Creditors
Non-current
62,500 GBP2024-12-31
112,500 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
50,000 GBP2024-12-31
50,000 GBP2023-12-31
Non-current, Between one and two years
112,500 GBP2023-12-31
Total Borrowings
112,500 GBP2024-12-31
162,500 GBP2023-12-31
Net Deferred Tax Liability/Asset
-31,221 GBP2024-12-31
-31,457 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
236 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-31,221 GBP2024-12-31
-31,457 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
14 shares2024-12-31
14 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
14 shares2024-12-31
14 shares2023-12-31
Par Value of Share
Class 2 ordinary share
1.002024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
20 shares2024-12-31
20 shares2023-12-31
Par Value of Share
Class 3 ordinary share
1.002024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
20 shares2024-12-31
20 shares2023-12-31
Par Value of Share
Class 4 ordinary share
1.002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
5,145 GBP2024-12-31
7,395 GBP2023-12-31
Between one and five year
8,574 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
13,719 GBP2024-12-31
7,395 GBP2023-12-31