Par Value of Share
Class 1 ordinary share
02024-01-01 ~ 2024-12-31
Turnover/Revenue
11,741,636 GBP2024-01-01 ~ 2024-12-31
15,008,469 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-7,853,046 GBP2024-01-01 ~ 2024-12-31
-11,003,214 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
3,888,590 GBP2024-01-01 ~ 2024-12-31
4,005,255 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-3,307,219 GBP2024-01-01 ~ 2024-12-31
-3,728,217 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
581,371 GBP2024-01-01 ~ 2024-12-31
277,038 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
2,802 GBP2024-01-01 ~ 2024-12-31
Profit/Loss on Ordinary Activities Before Tax
503,366 GBP2024-01-01 ~ 2024-12-31
183,537 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
367,813 GBP2024-01-01 ~ 2024-12-31
105,970 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
367,813 GBP2024-01-01 ~ 2024-12-31
105,970 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
150,216 GBP2024-12-31
169,499 GBP2023-12-31
Total Inventories
17,691 GBP2023-12-31
Debtors
2,824,819 GBP2024-12-31
3,005,781 GBP2023-12-31
Cash at bank and in hand
860,519 GBP2024-12-31
1,376,297 GBP2023-12-31
Current Assets
3,685,338 GBP2024-12-31
4,399,769 GBP2023-12-31
Creditors
Current
2,623,582 GBP2024-12-31
3,158,876 GBP2023-12-31
Net Current Assets/Liabilities
1,061,756 GBP2024-12-31
1,240,893 GBP2023-12-31
Total Assets Less Current Liabilities
1,211,972 GBP2024-12-31
1,410,392 GBP2023-12-31
Net Assets/Liabilities
716,404 GBP2024-12-31
578,991 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2022-12-31
Retained earnings (accumulated losses)
716,304 GBP2024-12-31
578,891 GBP2023-12-31
709,431 GBP2022-12-31
Equity
716,404 GBP2024-12-31
578,991 GBP2023-12-31
709,531 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-230,400 GBP2024-01-01 ~ 2024-12-31
-236,510 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-230,400 GBP2024-01-01 ~ 2024-12-31
-236,510 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
367,813 GBP2024-01-01 ~ 2024-12-31
105,970 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
4,470,336 GBP2024-01-01 ~ 2024-12-31
4,993,905 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
418,026 GBP2024-01-01 ~ 2024-12-31
470,704 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
166,767 GBP2024-01-01 ~ 2024-12-31
170,049 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
5,055,129 GBP2024-01-01 ~ 2024-12-31
5,634,658 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
672024-01-01 ~ 2024-12-31
722023-01-01 ~ 2023-12-31
Director Remuneration
67,006 GBP2024-01-01 ~ 2024-12-31
75,021 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
22,382 GBP2024-01-01 ~ 2024-12-31
25,355 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
8,000 GBP2024-01-01 ~ 2024-12-31
8,000 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
140,353 GBP2024-01-01 ~ 2024-12-31
60,767 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
125,842 GBP2024-01-01 ~ 2024-12-31
43,168 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,335 GBP2024-12-31
2,335 GBP2023-12-31
Motor vehicles
169,358 GBP2024-12-31
169,358 GBP2023-12-31
Computers
100,761 GBP2024-12-31
82,914 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
272,454 GBP2024-12-31
254,607 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,103 GBP2024-12-31
1,562 GBP2023-12-31
Motor vehicles
55,112 GBP2024-12-31
40,364 GBP2023-12-31
Computers
65,023 GBP2024-12-31
43,182 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
122,238 GBP2024-12-31
85,108 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
541 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
14,748 GBP2024-01-01 ~ 2024-12-31
Computers
21,841 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
37,130 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
232 GBP2024-12-31
773 GBP2023-12-31
Motor vehicles
114,246 GBP2024-12-31
128,994 GBP2023-12-31
Computers
35,738 GBP2024-12-31
39,732 GBP2023-12-31
Value of work in progress
17,691 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,644,071 GBP2024-12-31
2,091,355 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
422,368 GBP2024-12-31
316,218 GBP2023-12-31
Other Debtors
Current
268,771 GBP2024-12-31
285,731 GBP2023-12-31
Amounts owed by directors
489,609 GBP2024-12-31
312,477 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
2,824,819 GBP2024-12-31
Current, Amounts falling due within one year
3,005,781 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
301,463 GBP2024-12-31
292,803 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
29,570 GBP2024-12-31
26,975 GBP2023-12-31
Trade Creditors/Trade Payables
Current
474,478 GBP2024-12-31
1,729,314 GBP2023-12-31
Corporation Tax Payable
Current
143,323 GBP2024-12-31
57,951 GBP2023-12-31
Other Taxation & Social Security Payable
Current
144,340 GBP2024-12-31
351,253 GBP2023-12-31
Amount of value-added tax that is payable
197,990 GBP2024-12-31
366,922 GBP2023-12-31
Other Creditors
Current
25,520 GBP2024-12-31
27,985 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,259,981 GBP2024-12-31
258,161 GBP2023-12-31
Accrued Liabilities
Current
46,917 GBP2024-12-31
47,512 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
457,968 GBP2024-12-31
759,431 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
29,570 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
292,803 GBP2023-12-31
Non-current, Between two and five year
457,968 GBP2024-12-31
759,431 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current, hire purchase agreements, Amounts falling due within one year
26,975 GBP2023-12-31
hire purchase agreements
29,570 GBP2024-12-31
56,545 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
18,874 GBP2024-12-31
51,030 GBP2023-12-31
Between one and five year
18,874 GBP2023-12-31
All periods
18,874 GBP2024-12-31
69,904 GBP2023-12-31
Deferred Tax Liabilities
37,600 GBP2024-12-31
42,400 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
37,600 GBP2024-12-31
42,400 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)
367,813 GBP2024-01-01 ~ 2024-12-31