Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
5,323,472 GBP2024-01-01 ~ 2024-12-31
4,217,510 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
4,066,056 GBP2024-01-01 ~ 2024-12-31
3,074,014 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
1,257,416 GBP2024-01-01 ~ 2024-12-31
1,143,496 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
737,688 GBP2024-01-01 ~ 2024-12-31
544,204 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
604,817 GBP2024-01-01 ~ 2024-12-31
732,746 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
136 GBP2024-01-01 ~ 2024-12-31
56 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
604,681 GBP2024-01-01 ~ 2024-12-31
732,690 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
158,903 GBP2024-01-01 ~ 2024-12-31
176,055 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
445,778 GBP2024-01-01 ~ 2024-12-31
556,635 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
445,778 GBP2024-01-01 ~ 2024-12-31
556,635 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
7,169 GBP2024-12-31
10,952 GBP2023-12-31
Total Inventories
107,402 GBP2024-12-31
184,763 GBP2023-12-31
Debtors
988,093 GBP2024-12-31
1,424,428 GBP2023-12-31
Cash at bank and in hand
717,893 GBP2024-12-31
766,800 GBP2023-12-31
Current Assets
1,813,388 GBP2024-12-31
2,375,991 GBP2023-12-31
Creditors
Current
905,419 GBP2024-12-31
1,316,637 GBP2023-12-31
Net Current Assets/Liabilities
907,969 GBP2024-12-31
1,059,354 GBP2023-12-31
Total Assets Less Current Liabilities
915,138 GBP2024-12-31
1,070,306 GBP2023-12-31
Net Assets/Liabilities
913,346 GBP2024-12-31
1,067,568 GBP2023-12-31
Equity
Called up share capital
1 GBP2024-12-31
1 GBP2023-12-31
1 GBP2022-12-31
Retained earnings (accumulated losses)
913,345 GBP2024-12-31
1,067,567 GBP2023-12-31
942,036 GBP2022-12-31
Equity
913,346 GBP2024-12-31
1,067,568 GBP2023-12-31
942,037 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-600,000 GBP2024-01-01 ~ 2024-12-31
-431,104 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-600,000 GBP2024-01-01 ~ 2024-12-31
-431,104 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
445,778 GBP2024-01-01 ~ 2024-12-31
556,635 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
660,387 GBP2024-01-01 ~ 2024-12-31
479,803 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
78,202 GBP2024-01-01 ~ 2024-12-31
56,460 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
13,293 GBP2024-01-01 ~ 2024-12-31
8,720 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
751,882 GBP2024-01-01 ~ 2024-12-31
544,983 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
102024-01-01 ~ 2024-12-31
72023-01-01 ~ 2023-12-31
Director Remuneration
130,000 GBP2024-01-01 ~ 2024-12-31
120,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
3,783 GBP2024-01-01 ~ 2024-12-31
2,758 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
9,500 GBP2024-01-01 ~ 2024-12-31
9,000 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
159,849 GBP2024-01-01 ~ 2024-12-31
174,562 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
151,170 GBP2024-01-01 ~ 2024-12-31
183,173 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
3,842 GBP2023-12-31
Computers
12,057 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
15,899 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
1,060 GBP2024-12-31
291 GBP2023-12-31
Computers
7,670 GBP2024-12-31
4,656 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
8,730 GBP2024-12-31
4,947 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
769 GBP2024-01-01 ~ 2024-12-31
Computers
3,014 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
3,783 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Furniture and fittings
2,782 GBP2024-12-31
3,551 GBP2023-12-31
Computers
4,387 GBP2024-12-31
7,401 GBP2023-12-31
Merchandise
14,759 GBP2024-12-31
Value of work in progress
92,643 GBP2024-12-31
184,763 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
812,414 GBP2024-12-31
1,125,722 GBP2023-12-31
Other Debtors
Current
2,370 GBP2024-12-31
Prepayments/Accrued Income
Current
173,309 GBP2024-12-31
298,706 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
988,093 GBP2024-12-31
1,424,428 GBP2023-12-31
Trade Creditors/Trade Payables
Current
403,699 GBP2024-12-31
773,308 GBP2023-12-31
Corporation Tax Payable
Current
58,174 GBP2023-12-31
Other Taxation & Social Security Payable
Current
18,200 GBP2024-12-31
22,397 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
190,172 GBP2024-12-31
252,017 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
48,901 GBP2024-12-31
38,406 GBP2023-12-31
Between one and five year
77,520 GBP2024-12-31
73,153 GBP2023-12-31
All periods
126,421 GBP2024-12-31
111,559 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,792 GBP2024-12-31
2,738 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
445,778 GBP2024-01-01 ~ 2024-12-31