Cost of Sales
-687,066 GBP2024-01-01 ~ 2024-12-31
-615,682 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,295,314 GBP2024-01-01 ~ 2024-12-31
-2,039,778 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
13,842 GBP2024-01-01 ~ 2024-12-31
11,543 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
176,300 GBP2024-01-01 ~ 2024-12-31
268,689 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
145,988 GBP2024-01-01 ~ 2024-12-31
219,625 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
188,644 GBP2024-12-31
417,369 GBP2023-12-31
581,463 GBP2022-12-31
Dividends Paid
-374,713 GBP2024-01-01 ~ 2024-12-31
Retained earnings (accumulated losses)
-383,719 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
67,321 GBP2024-12-31
86,576 GBP2023-12-31
Fixed Assets - Investments
0 GBP2024-12-31
106 GBP2023-12-31
Fixed Assets
67,321 GBP2024-12-31
86,682 GBP2023-12-31
Debtors
163,967 GBP2024-12-31
176,456 GBP2023-12-31
Cash at bank and in hand
691,313 GBP2024-12-31
592,162 GBP2023-12-31
Current Assets
855,280 GBP2024-12-31
768,618 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-264,098 GBP2023-12-31
Net Current Assets/Liabilities
318,947 GBP2024-12-31
504,520 GBP2023-12-31
Total Assets Less Current Liabilities
386,268 GBP2024-12-31
591,202 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-47,624 GBP2024-12-31
Net Assets/Liabilities
238,644 GBP2024-12-31
467,369 GBP2023-12-31
Equity
Called up share capital
50,000 GBP2024-12-31
50,000 GBP2023-12-31
Equity
238,644 GBP2024-12-31
467,369 GBP2023-12-31
Audit Fees/Expenses
15,540 GBP2024-01-01 ~ 2024-12-31
14,400 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
232024-01-01 ~ 2024-12-31
232023-01-01 ~ 2023-12-31
Wages/Salaries
1,118,467 GBP2024-01-01 ~ 2024-12-31
1,101,221 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
112,794 GBP2024-01-01 ~ 2024-12-31
109,692 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,353,049 GBP2024-01-01 ~ 2024-12-31
1,328,410 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
232,461 GBP2024-01-01 ~ 2024-12-31
285,782 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
19,430 GBP2024-01-01 ~ 2024-12-31
15,712 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
55,243 GBP2024-12-31
58,224 GBP2023-12-31
Furniture and fittings
47,055 GBP2024-12-31
47,469 GBP2023-12-31
Motor vehicles
76,090 GBP2024-12-31
76,090 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
178,388 GBP2024-12-31
181,783 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-4,203 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-414 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-4,617 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
49,001 GBP2024-12-31
45,799 GBP2023-12-31
Furniture and fittings
45,379 GBP2024-12-31
44,500 GBP2023-12-31
Motor vehicles
16,687 GBP2024-12-31
4,908 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
111,067 GBP2024-12-31
95,207 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
7,205 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
1,293 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
11,779 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
20,277 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-4,003 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-414 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-4,417 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
6,242 GBP2024-12-31
12,425 GBP2023-12-31
Furniture and fittings
1,676 GBP2024-12-31
2,969 GBP2023-12-31
Motor vehicles
59,403 GBP2024-12-31
71,182 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
28,230 GBP2024-12-31
28,230 GBP2023-12-31
Other Debtors
Current
92,145 GBP2024-12-31
105,324 GBP2023-12-31
Prepayments/Accrued Income
Current
43,592 GBP2024-12-31
42,902 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
163,967 GBP2024-12-31
Current, Amounts falling due within one year
176,456 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
11,779 GBP2024-12-31
11,779 GBP2023-12-31
Trade Creditors/Trade Payables
Current
20,135 GBP2024-12-31
16,641 GBP2023-12-31
Corporation Tax Payable
Current
34,170 GBP2024-12-31
33,301 GBP2023-12-31
Other Taxation & Social Security Payable
Current
35,000 GBP2024-12-31
34,870 GBP2023-12-31
Other Creditors
Current
7,275 GBP2024-12-31
7,739 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
427,974 GBP2024-12-31
159,768 GBP2023-12-31
Creditors
Current
536,333 GBP2024-12-31
264,098 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
47,624 GBP2024-12-31
59,403 GBP2023-12-31
Creditors
Non-current
47,624 GBP2024-12-31
104,403 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
11,779 GBP2024-12-31
11,779 GBP2023-12-31
Minimum gross finance lease payments owing
59,403 GBP2024-12-31
71,182 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
50,000 shares2024-12-31
50,000 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
61,096 GBP2024-12-31
91,895 GBP2023-12-31
Between two and five year
0 GBP2024-12-31
61,012 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
61,096 GBP2024-12-31
152,907 GBP2023-12-31