Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
27,037,416 GBP2024-01-01 ~ 2024-12-31
18,512,769 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
21,476,283 GBP2024-01-01 ~ 2024-12-31
13,516,083 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
5,561,133 GBP2024-01-01 ~ 2024-12-31
4,996,686 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
4,440,446 GBP2024-01-01 ~ 2024-12-31
4,150,040 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,120,687 GBP2024-01-01 ~ 2024-12-31
846,646 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
18 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,120,687 GBP2024-01-01 ~ 2024-12-31
846,664 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
288,138 GBP2024-01-01 ~ 2024-12-31
208,085 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
832,549 GBP2024-01-01 ~ 2024-12-31
638,579 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
832,549 GBP2024-01-01 ~ 2024-12-31
638,579 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
906 GBP2024-12-31
31,148 GBP2023-12-31
Total Inventories
31,050 GBP2024-12-31
31,050 GBP2023-12-31
Debtors
2,770,050 GBP2024-12-31
3,186,417 GBP2023-12-31
Cash at bank and in hand
4,086,039 GBP2024-12-31
3,008,969 GBP2023-12-31
Current Assets
6,887,139 GBP2024-12-31
6,226,436 GBP2023-12-31
Creditors
Current
3,114,790 GBP2024-12-31
2,638,257 GBP2023-12-31
Net Current Assets/Liabilities
3,772,349 GBP2024-12-31
3,588,179 GBP2023-12-31
Total Assets Less Current Liabilities
3,773,255 GBP2024-12-31
3,619,327 GBP2023-12-31
Net Assets/Liabilities
3,590,082 GBP2024-12-31
3,617,533 GBP2023-12-31
Equity
Called up share capital
2 GBP2024-12-31
2 GBP2023-12-31
2 GBP2022-12-31
Retained earnings (accumulated losses)
3,590,080 GBP2024-12-31
3,617,531 GBP2023-12-31
3,578,952 GBP2022-12-31
Equity
3,590,082 GBP2024-12-31
3,617,533 GBP2023-12-31
3,578,954 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-860,000 GBP2024-01-01 ~ 2024-12-31
-600,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-860,000 GBP2024-01-01 ~ 2024-12-31
-600,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
832,549 GBP2024-01-01 ~ 2024-12-31
638,579 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
7,084,018 GBP2024-01-01 ~ 2024-12-31
6,779,197 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
759,099 GBP2024-01-01 ~ 2024-12-31
647,572 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
168,443 GBP2024-01-01 ~ 2024-12-31
135,673 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
8,011,560 GBP2024-01-01 ~ 2024-12-31
7,562,442 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
2182024-01-01 ~ 2024-12-31
2242023-01-01 ~ 2023-12-31
Director Remuneration
527,203 GBP2024-01-01 ~ 2024-12-31
427,780 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
30,242 GBP2024-01-01 ~ 2024-12-31
41,246 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
14,800 GBP2024-01-01 ~ 2024-12-31
14,500 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
289,932 GBP2024-01-01 ~ 2024-12-31
217,082 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
280,172 GBP2024-01-01 ~ 2024-12-31
211,666 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
177,379 GBP2023-12-31
Furniture and fittings
11,880 GBP2023-12-31
Motor vehicles
17,995 GBP2023-12-31
Computers
454,660 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
661,914 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
177,379 GBP2024-12-31
177,379 GBP2023-12-31
Furniture and fittings
11,880 GBP2024-12-31
11,880 GBP2023-12-31
Motor vehicles
17,995 GBP2024-12-31
17,995 GBP2023-12-31
Computers
453,754 GBP2024-12-31
423,512 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
661,008 GBP2024-12-31
630,766 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Computers
30,242 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
30,242 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Computers
906 GBP2024-12-31
31,148 GBP2023-12-31
Merchandise
31,050 GBP2024-12-31
31,050 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,033,142 GBP2024-12-31
2,395,128 GBP2023-12-31
Other Debtors
Current
34,320 GBP2024-12-31
25,980 GBP2023-12-31
Prepayments/Accrued Income
Current
497,588 GBP2024-12-31
464,309 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
2,770,050 GBP2024-12-31
3,186,417 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,090,110 GBP2024-12-31
1,245,471 GBP2023-12-31
Corporation Tax Payable
Current
289,932 GBP2024-12-31
217,064 GBP2023-12-31
Other Taxation & Social Security Payable
Current
218,139 GBP2024-12-31
211,061 GBP2023-12-31
Accrued Liabilities
Current
989,350 GBP2024-12-31
438,942 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
25,000 GBP2024-12-31
60,000 GBP2023-12-31
Between one and five year
25,000 GBP2023-12-31
All periods
25,000 GBP2024-12-31
85,000 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,794 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
832,549 GBP2024-01-01 ~ 2024-12-31