Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
17,087,740 GBP2024-01-01 ~ 2024-12-31
20,762,641 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
14,623,180 GBP2024-01-01 ~ 2024-12-31
17,475,732 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,464,560 GBP2024-01-01 ~ 2024-12-31
3,286,909 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
2,517,429 GBP2024-01-01 ~ 2024-12-31
2,131,117 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-52,869 GBP2024-01-01 ~ 2024-12-31
1,155,792 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
31,000 GBP2024-01-01 ~ 2024-12-31
32,200 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
20,995 GBP2024-01-01 ~ 2024-12-31
81,353 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-42,864 GBP2024-01-01 ~ 2024-12-31
1,106,639 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-12,124 GBP2024-01-01 ~ 2024-12-31
259,838 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-30,740 GBP2024-01-01 ~ 2024-12-31
846,801 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-30,740 GBP2024-01-01 ~ 2024-12-31
846,801 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
317,536 GBP2024-12-31
312,852 GBP2023-12-31
Fixed Assets
317,536 GBP2024-12-31
312,852 GBP2023-12-31
Total Inventories
111,256 GBP2024-12-31
13,141 GBP2023-12-31
Debtors
2,977,385 GBP2024-12-31
4,218,920 GBP2023-12-31
Cash at bank and in hand
2,085,812 GBP2024-12-31
2,040,560 GBP2023-12-31
Current Assets
5,174,453 GBP2024-12-31
6,272,621 GBP2023-12-31
Creditors
Current
4,856,424 GBP2024-12-31
5,907,044 GBP2023-12-31
Net Current Assets/Liabilities
318,029 GBP2024-12-31
365,577 GBP2023-12-31
Total Assets Less Current Liabilities
635,565 GBP2024-12-31
678,429 GBP2023-12-31
Net Assets/Liabilities
574,204 GBP2024-12-31
604,944 GBP2023-12-31
Equity
Called up share capital
10,000 GBP2024-12-31
10,000 GBP2023-12-31
10,000 GBP2022-12-31
Retained earnings (accumulated losses)
564,204 GBP2024-12-31
594,944 GBP2023-12-31
248,143 GBP2022-12-31
Equity
574,204 GBP2024-12-31
604,944 GBP2023-12-31
258,143 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-500,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-500,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-30,740 GBP2024-01-01 ~ 2024-12-31
846,801 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,380,068 GBP2024-01-01 ~ 2024-12-31
3,631,636 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
370,074 GBP2024-01-01 ~ 2024-12-31
411,631 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
547,956 GBP2024-01-01 ~ 2024-12-31
109,881 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,298,098 GBP2024-01-01 ~ 2024-12-31
4,153,148 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
602024-01-01 ~ 2024-12-31
672023-01-01 ~ 2023-12-31
Director Remuneration
303,383 GBP2024-01-01 ~ 2024-12-31
339,989 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
99,459 GBP2024-01-01 ~ 2024-12-31
64,688 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
25,200 GBP2024-01-01 ~ 2024-12-31
17,193 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
231,092 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
260,281 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
50,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
50,000 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
519,487 GBP2024-12-31
502,924 GBP2023-12-31
Motor vehicles
308,852 GBP2024-12-31
270,791 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
828,339 GBP2024-12-31
773,715 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-63,823 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-63,823 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
421,370 GBP2024-12-31
368,567 GBP2023-12-31
Motor vehicles
89,433 GBP2024-12-31
92,296 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
510,803 GBP2024-12-31
460,863 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
52,803 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
46,656 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
99,459 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-49,519 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-49,519 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Furniture and fittings
98,117 GBP2024-12-31
134,357 GBP2023-12-31
Motor vehicles
219,419 GBP2024-12-31
178,495 GBP2023-12-31
Merchandise
111,256 GBP2024-12-31
13,141 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,069,230 GBP2024-12-31
2,946,880 GBP2023-12-31
Other Debtors
Current
38,412 GBP2024-12-31
60,662 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
8,510 GBP2024-12-31
35,566 GBP2023-12-31
Prepayments/Accrued Income
Current
718,381 GBP2024-12-31
860,625 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
2,977,385 GBP2024-12-31
Amounts falling due within one year, Current
4,218,920 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,128,180 GBP2024-12-31
2,067,217 GBP2023-12-31
Amounts owed to group undertakings
Current
1,563,275 GBP2024-12-31
1,708,275 GBP2023-12-31
Corporation Tax Payable
Current
231,092 GBP2023-12-31
Other Taxation & Social Security Payable
Current
101,589 GBP2024-12-31
127,147 GBP2023-12-31
Other Creditors
Current
158,976 GBP2024-12-31
382,292 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
904,404 GBP2024-12-31
1,391,021 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
44,500 GBP2024-12-31
44,500 GBP2023-12-31
Between one and five year
44,500 GBP2023-12-31
All periods
44,500 GBP2024-12-31
89,000 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
61,361 GBP2024-12-31
73,485 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
-30,740 GBP2024-01-01 ~ 2024-12-31