Cost of Sales
-2,017,739 GBP2024-01-01 ~ 2024-12-31
-1,974,805 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-7,384,930 GBP2024-01-01 ~ 2024-12-31
-7,006,380 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
155,711 GBP2024-01-01 ~ 2024-12-31
246,000 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,501,966 GBP2024-01-01 ~ 2024-12-31
1,470,160 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-241,996 GBP2024-01-01 ~ 2024-12-31
-380,712 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,259,970 GBP2024-01-01 ~ 2024-12-31
1,089,448 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Other
3,403 GBP2024-12-31
15,465 GBP2023-12-31
Property, Plant & Equipment
733,074 GBP2024-12-31
758,601 GBP2023-12-31
Fixed Assets
736,477 GBP2024-12-31
774,066 GBP2023-12-31
Trade Debtors/Trade Receivables
5,484,893 GBP2024-12-31
Debtors
5,484,893 GBP2024-12-31
5,758,816 GBP2023-12-31
Cash at bank and in hand
619,079 GBP2024-12-31
638,747 GBP2023-12-31
Current Assets
6,103,972 GBP2024-12-31
6,397,563 GBP2023-12-31
Net Current Assets/Liabilities
108,618 GBP2024-12-31
223,809 GBP2023-12-31
Total Assets Less Current Liabilities
845,095 GBP2024-12-31
997,875 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-150,868 GBP2024-12-31
Net Assets/Liabilities
694,227 GBP2024-12-31
834,257 GBP2023-12-31
Equity
Called up share capital
477 GBP2024-12-31
477 GBP2023-12-31
477 GBP2022-12-31
Retained earnings (accumulated losses)
693,750 GBP2024-12-31
833,780 GBP2023-12-31
-2,233,161 GBP2022-12-31
Equity
694,227 GBP2024-12-31
834,257 GBP2023-12-31
Share premium
0 GBP2024-12-31
0 GBP2023-12-31
1,277,493 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,259,970 GBP2024-01-01 ~ 2024-12-31
1,089,448 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
Called up share capital
1,450,000 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
1,450,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-750,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-2,400,000 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
18,750 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
662024-01-01 ~ 2024-12-31
622023-01-01 ~ 2023-12-31
Wages/Salaries
4,294,480 GBP2024-01-01 ~ 2024-12-31
4,033,586 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
44,498 GBP2024-01-01 ~ 2024-12-31
43,878 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,867,320 GBP2024-01-01 ~ 2024-12-31
4,569,665 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
1,177,062 GBP2024-01-01 ~ 2024-12-31
1,203,079 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
241,996 GBP2024-01-01 ~ 2024-12-31
380,712 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Computer software
94,445 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
851,775 GBP2024-12-31
830,337 GBP2023-12-31
Plant and equipment
1,772,906 GBP2024-12-31
1,706,705 GBP2023-12-31
Furniture and fittings
262,858 GBP2024-12-31
259,765 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,887,539 GBP2024-12-31
2,796,807 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
258,128 GBP2024-12-31
215,076 GBP2023-12-31
Plant and equipment
1,661,575 GBP2024-12-31
1,603,302 GBP2023-12-31
Furniture and fittings
234,762 GBP2024-12-31
219,828 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,154,465 GBP2024-12-31
2,038,206 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
43,052 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
58,273 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
14,934 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
116,259 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
593,647 GBP2024-12-31
615,261 GBP2023-12-31
Plant and equipment
111,331 GBP2024-12-31
103,403 GBP2023-12-31
Furniture and fittings
28,096 GBP2024-12-31
39,937 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
277,182 GBP2024-12-31
311,584 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
3,510,501 GBP2024-12-31
2,422,364 GBP2023-12-31
Other Debtors
Current
7,384 GBP2024-12-31
2,328 GBP2023-12-31
Prepayments/Accrued Income
Current
491,741 GBP2024-12-31
337,636 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
4,286,808 GBP2024-12-31
3,073,912 GBP2023-12-31
Other Debtors
Non-current
223,890 GBP2024-12-31
223,890 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
4,745,000 GBP2024-12-31
4,745,000 GBP2023-12-31
Trade Creditors/Trade Payables
Current
339,425 GBP2024-12-31
290,107 GBP2023-12-31
Amounts owed to group undertakings
Current
87,174 GBP2024-12-31
87,174 GBP2023-12-31
Other Taxation & Social Security Payable
Current
201,275 GBP2024-12-31
164,108 GBP2023-12-31
Other Creditors
Current
44,024 GBP2024-12-31
30,530 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
578,456 GBP2024-12-31
856,835 GBP2023-12-31
Creditors
Current
5,995,354 GBP2024-12-31
6,173,754 GBP2023-12-31
Bank Borrowings
4,745,000 GBP2024-12-31
4,745,000 GBP2023-12-31
Total Borrowings
Current
4,745,000 GBP2024-12-31
4,745,000 GBP2023-12-31
Equity
Called up share capital
477 GBP2024-12-31
477 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
497,605 GBP2024-12-31
499,094 GBP2023-12-31
Between two and five year
1,864,144 GBP2024-12-31
2,045,416 GBP2023-12-31
More than five year
3,556,333 GBP2024-12-31
4,010,333 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
5,918,082 GBP2024-12-31
6,554,843 GBP2023-12-31