Average Number of Employees
02024-01-01 ~ 2024-12-31
02023-01-01 ~ 2023-12-31
Property, Plant & Equipment
4,979,803 GBP2024-12-31
4,852,450 GBP2023-12-31
Fixed Assets - Investments
3 GBP2024-12-31
3 GBP2023-12-31
Investment Property
6,265,000 GBP2024-12-31
6,265,000 GBP2023-12-31
Fixed Assets
11,244,806 GBP2024-12-31
11,117,453 GBP2023-12-31
Total Inventories
3,105,020 GBP2024-12-31
2,080,137 GBP2023-12-31
Debtors
Current
6,283,006 GBP2024-12-31
5,254,301 GBP2023-12-31
Cash at bank and in hand
2,665,178 GBP2024-12-31
3,292,898 GBP2023-12-31
Current Assets
12,053,204 GBP2024-12-31
10,627,336 GBP2023-12-31
Net Current Assets/Liabilities
7,295,615 GBP2024-12-31
6,300,715 GBP2023-12-31
Total Assets Less Current Liabilities
18,540,421 GBP2024-12-31
17,418,168 GBP2023-12-31
Net Assets/Liabilities
20,814,556 GBP2024-12-31
21,486,786 GBP2023-12-31
Equity
Called up share capital
253,937 GBP2024-12-31
253,937 GBP2023-12-31
253,907 GBP2023-01-01
Share premium
179,538 GBP2024-12-31
179,538 GBP2023-12-31
179,538 GBP2023-01-01
Capital redemption reserve
20 GBP2024-12-31
20 GBP2023-12-31
20 GBP2023-01-01
Other miscellaneous reserve
4,361,665 GBP2024-12-31
4,361,665 GBP2023-12-31
4,361,665 GBP2023-01-01
Retained earnings (accumulated losses)
16,019,396 GBP2024-12-31
16,691,626 GBP2023-12-31
17,062,400 GBP2023-01-01
Equity
20,814,556 GBP2024-12-31
21,486,786 GBP2023-12-31
21,857,530 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
877,737 GBP2024-01-01 ~ 2024-12-31
1,525,711 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
877,737 GBP2024-01-01 ~ 2024-12-31
1,525,711 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-283,263 GBP2024-01-01 ~ 2024-12-31
-8,789 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-283,263 GBP2024-01-01 ~ 2024-12-31
-8,789 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-388,967 GBP2024-01-01 ~ 2024-12-31
-361,985 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-388,967 GBP2024-01-01 ~ 2024-12-31
-361,985 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
Called up share capital
30 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
30 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
Called up share capital
30 GBP2023-01-01 ~ 2023-12-31
Retained earnings (accumulated losses)
-388,967 GBP2024-01-01 ~ 2024-12-31
-361,985 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
-388,967 GBP2024-01-01 ~ 2024-12-31
-361,955 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
102024-01-01 ~ 2024-12-31
Motor vehicles
252024-01-01 ~ 2024-12-31
Furniture and fittings
202024-01-01 ~ 2024-12-31
Office equipment
202024-01-01 ~ 2024-12-31
Intangible Assets - Gross Cost
Goodwill
236,505 GBP2024-12-31
236,505 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
236,505 GBP2024-12-31
236,505 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
5,025,327 GBP2024-12-31
4,588,528 GBP2023-12-31
Plant and equipment
6,517,686 GBP2024-12-31
6,846,162 GBP2023-12-31
Motor vehicles
230,274 GBP2024-12-31
295,024 GBP2023-12-31
Furniture and fittings
3,065,373 GBP2024-12-31
4,636,256 GBP2023-12-31
Other
405,391 GBP2024-12-31
392,950 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
15,244,051 GBP2024-12-31
16,758,920 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-585,948 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-64,750 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-1,650,678 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-2,301,376 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
5,810,874 GBP2023-12-31
Motor vehicles
267,192 GBP2023-12-31
Furniture and fittings
3,795,311 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
11,906,470 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
147,091 GBP2024-01-01 ~ 2024-12-31
Motor vehicles, Owned/Freehold
5,372 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings, Owned/Freehold
249,171 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
577,428 GBP2024-01-01 ~ 2024-12-31
Plant and equipment, Under hire purchased contracts or finance leases
56,151 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases
56,151 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-583,469 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-57,973 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-1,634,359 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-2,275,801 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
5,430,647 GBP2024-12-31
Motor vehicles
214,591 GBP2024-12-31
Furniture and fittings
2,410,123 GBP2024-12-31
Other
298,089 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
10,264,248 GBP2024-12-31
Property, Plant & Equipment
Buildings
3,114,529 GBP2024-12-31
2,789,563 GBP2023-12-31
Plant and equipment
1,087,039 GBP2024-12-31
1,035,288 GBP2023-12-31
Motor vehicles
15,683 GBP2024-12-31
27,832 GBP2023-12-31
Furniture and fittings
655,250 GBP2024-12-31
840,945 GBP2023-12-31
Other
107,302 GBP2024-12-31
158,822 GBP2023-12-31
Land and buildings
3,114,529 GBP2024-12-31
2,789,563 GBP2023-12-31
Investments in Subsidiaries
1 GBP2024-12-31
1 GBP2023-12-31
Raw materials and consumables
677,007 GBP2024-12-31
541,690 GBP2023-12-31
Value of work in progress
245,505 GBP2024-12-31
40,699 GBP2023-12-31
Finished Goods/Goods for Resale
2,182,508 GBP2024-12-31
1,497,748 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
5,458,122 GBP2024-12-31
4,473,963 GBP2023-12-31
Other Debtors
Current
282,816 GBP2024-12-31
372,769 GBP2023-12-31
Prepayments/Accrued Income
Current
542,068 GBP2024-12-31
407,569 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,005,306 GBP2024-12-31
1,819,265 GBP2023-12-31
Amounts owed to group undertakings
Current
577,641 GBP2024-12-31
577,641 GBP2023-12-31
Taxation/Social Security Payable
Current
684,867 GBP2024-12-31
679,765 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
108,735 GBP2024-12-31
65,276 GBP2023-12-31
Other Creditors
Current
70,564 GBP2024-12-31
58,451 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,310,476 GBP2024-12-31
1,126,223 GBP2023-12-31
Creditors
Current
4,757,589 GBP2024-12-31
4,326,621 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
254,865 GBP2024-12-31
164,382 GBP2023-12-31
Creditors
Non-current
254,865 GBP2024-12-31
164,382 GBP2023-12-31
Net Deferred Tax Liability/Asset
-795,000 GBP2024-12-31
-360,000 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-435,000 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-887,000 GBP2024-12-31
-855,000 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
250,000 shares2024-12-31
250,000 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
10,000 shares2024-12-31
10,000 shares2023-12-31
Par Value of Share
Class 2 ordinary share
0.012024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
1,832 shares2024-12-31
1,832 shares2023-12-31
Par Value of Share
Class 3 ordinary share
1.002024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
2,005 shares2024-12-31
2,005 shares2023-12-31
Par Value of Share
Class 4 ordinary share
1.002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
312,644 GBP2024-12-31
247,872 GBP2023-12-31
Between one and five year
492,982 GBP2024-12-31
195,516 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
805,626 GBP2024-12-31
443,388 GBP2023-12-31