Cost of Sales
-8,960,034 GBP2024-01-01 ~ 2024-12-31
-8,904,332 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,658,717 GBP2024-01-01 ~ 2024-12-31
-2,712,659 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
11,518 GBP2024-01-01 ~ 2024-12-31
33 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,165,208 GBP2024-01-01 ~ 2024-12-31
435,197 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
780,052 GBP2024-01-01 ~ 2024-12-31
241,716 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
495,822 GBP2024-12-31
845,822 GBP2023-12-31
Other
68,274 GBP2024-12-31
49,047 GBP2023-12-31
Intangible Assets
564,096 GBP2024-12-31
894,869 GBP2023-12-31
Property, Plant & Equipment
552,153 GBP2024-12-31
630,834 GBP2023-12-31
Fixed Assets
1,116,249 GBP2024-12-31
1,525,703 GBP2023-12-31
Debtors
1,954,402 GBP2024-12-31
3,844,785 GBP2023-12-31
Cash at bank and in hand
791,813 GBP2024-12-31
523,358 GBP2023-12-31
Current Assets
5,237,772 GBP2024-12-31
6,883,319 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-3,036,196 GBP2024-12-31
-5,010,446 GBP2023-12-31
Net Current Assets/Liabilities
2,201,576 GBP2024-12-31
1,872,873 GBP2023-12-31
Total Assets Less Current Liabilities
3,317,825 GBP2024-12-31
3,398,576 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-262,005 GBP2023-12-31
Net Assets/Liabilities
3,172,459 GBP2024-12-31
2,987,981 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2022-12-31
Retained earnings (accumulated losses)
3,172,359 GBP2024-12-31
2,987,881 GBP2023-12-31
3,304,079 GBP2022-12-31
Equity
3,172,459 GBP2024-12-31
2,987,981 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
780,052 GBP2024-01-01 ~ 2024-12-31
241,716 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-557,914 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-595,574 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
38,020 GBP2024-01-01 ~ 2024-12-31
25,532 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
892024-01-01 ~ 2024-12-31
942023-01-01 ~ 2023-12-31
Wages/Salaries
3,098,158 GBP2024-01-01 ~ 2024-12-31
3,035,963 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
58,574 GBP2024-01-01 ~ 2024-12-31
57,241 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,459,054 GBP2024-01-01 ~ 2024-12-31
3,390,125 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
150,825 GBP2024-01-01 ~ 2024-12-31
85,770 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-20,521 GBP2024-01-01 ~ 2024-12-31
22,093 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
3,500,000 GBP2024-12-31
3,500,000 GBP2023-12-31
Computer software
280,313 GBP2024-12-31
232,823 GBP2023-12-31
Intangible Assets - Gross Cost
3,780,313 GBP2024-12-31
3,732,823 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
3,004,178 GBP2024-12-31
2,654,178 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
3,216,217 GBP2024-12-31
2,837,954 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
350,000 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
378,263 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,386,776 GBP2024-12-31
1,298,694 GBP2023-12-31
Furniture and fittings
234,536 GBP2024-12-31
209,948 GBP2023-12-31
Motor vehicles
15,000 GBP2024-12-31
15,000 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,909,290 GBP2024-12-31
1,799,939 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-5,132 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
932,018 GBP2024-12-31
780,430 GBP2023-12-31
Furniture and fittings
166,492 GBP2024-12-31
143,808 GBP2023-12-31
Motor vehicles
9,768 GBP2024-12-31
8,023 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,357,137 GBP2024-12-31
1,169,105 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
151,588 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
22,684 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
1,745 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
192,874 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-4,842 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
454,758 GBP2024-12-31
518,264 GBP2023-12-31
Furniture and fittings
68,044 GBP2024-12-31
66,140 GBP2023-12-31
Motor vehicles
5,232 GBP2024-12-31
6,977 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,757,302 GBP2024-12-31
3,479,695 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
54,364 GBP2024-12-31
18,955 GBP2023-12-31
Other Debtors
Current
35,085 GBP2024-12-31
13,336 GBP2023-12-31
Prepayments/Accrued Income
Current
107,651 GBP2024-12-31
332,799 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
1,954,402 GBP2024-12-31
3,844,785 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
0 GBP2024-12-31
559,008 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
14,070 GBP2024-12-31
58,530 GBP2023-12-31
Trade Creditors/Trade Payables
Current
601,843 GBP2024-12-31
1,233,923 GBP2023-12-31
Amounts owed to group undertakings
Current
0 GBP2024-12-31
2,966 GBP2023-12-31
Corporation Tax Payable
Current
281,969 GBP2024-12-31
171,388 GBP2023-12-31
Other Taxation & Social Security Payable
Current
236,765 GBP2024-12-31
406,282 GBP2023-12-31
Other Creditors
Current
755,952 GBP2024-12-31
718,811 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,145,597 GBP2024-12-31
1,859,538 GBP2023-12-31
Creditors
Current
3,036,196 GBP2024-12-31
5,010,446 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
17,297 GBP2024-12-31
31,367 GBP2023-12-31
Creditors
Non-current
17,297 GBP2024-12-31
262,005 GBP2023-12-31
Bank Borrowings
0 GBP2024-12-31
559,008 GBP2023-12-31
Total Borrowings
Current
0 GBP2024-12-31
559,008 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
14,090 GBP2024-12-31
58,530 GBP2023-12-31
Minimum gross finance lease payments owing
31,367 GBP2024-12-31
89,897 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-12-31
100 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,846 GBP2024-12-31
7,645 GBP2023-12-31
Between two and five year
5,539 GBP2024-12-31
0 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
7,385 GBP2024-12-31
7,645 GBP2023-12-31