Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
18,932,079 GBP2024-01-01 ~ 2024-12-31
20,586,398 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
17,003,192 GBP2024-01-01 ~ 2024-12-31
18,320,066 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
1,928,887 GBP2024-01-01 ~ 2024-12-31
2,266,332 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
1,473,907 GBP2024-01-01 ~ 2024-12-31
1,467,777 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
470,323 GBP2024-01-01 ~ 2024-12-31
813,898 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
41,942 GBP2024-01-01 ~ 2024-12-31
5,919 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
110,554 GBP2024-01-01 ~ 2024-12-31
75,314 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
401,711 GBP2024-01-01 ~ 2024-12-31
744,503 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
110,794 GBP2024-01-01 ~ 2024-12-31
182,499 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
290,917 GBP2024-01-01 ~ 2024-12-31
562,004 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
290,917 GBP2024-01-01 ~ 2024-12-31
562,004 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
52,214 GBP2024-12-31
73,714 GBP2023-12-31
Property, Plant & Equipment
404,578 GBP2024-12-31
402,036 GBP2023-12-31
Fixed Assets
456,792 GBP2024-12-31
475,750 GBP2023-12-31
Total Inventories
298,711 GBP2024-12-31
185,127 GBP2023-12-31
Debtors
2,018,753 GBP2024-12-31
1,820,413 GBP2023-12-31
Cash at bank and in hand
742,915 GBP2024-12-31
543,112 GBP2023-12-31
Current Assets
3,060,379 GBP2024-12-31
2,548,652 GBP2023-12-31
Creditors
Current
1,827,795 GBP2024-12-31
1,452,145 GBP2023-12-31
Net Current Assets/Liabilities
1,232,584 GBP2024-12-31
1,096,507 GBP2023-12-31
Total Assets Less Current Liabilities
1,689,376 GBP2024-12-31
1,572,257 GBP2023-12-31
Net Assets/Liabilities
1,574,310 GBP2024-12-31
1,395,320 GBP2023-12-31
Equity
Called up share capital
2,000 GBP2024-12-31
2,000 GBP2023-12-31
2,000 GBP2022-12-31
Retained earnings (accumulated losses)
1,572,310 GBP2024-12-31
1,393,320 GBP2023-12-31
1,255,363 GBP2022-12-31
Equity
1,574,310 GBP2024-12-31
1,395,320 GBP2023-12-31
1,257,363 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-111,927 GBP2024-01-01 ~ 2024-12-31
-424,047 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-111,927 GBP2024-01-01 ~ 2024-12-31
-424,047 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
290,917 GBP2024-01-01 ~ 2024-12-31
562,004 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,185,722 GBP2024-01-01 ~ 2024-12-31
2,101,851 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
219,564 GBP2024-01-01 ~ 2024-12-31
213,372 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
83,571 GBP2024-01-01 ~ 2024-12-31
59,215 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,488,857 GBP2024-01-01 ~ 2024-12-31
2,374,438 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
612024-01-01 ~ 2024-12-31
542023-01-01 ~ 2023-12-31
Director Remuneration
253,341 GBP2024-01-01 ~ 2024-12-31
269,775 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
61,783 GBP2024-01-01 ~ 2024-12-31
59,241 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
11,780 GBP2024-01-01 ~ 2024-12-31
10,905 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
108,601 GBP2024-01-01 ~ 2024-12-31
184,540 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
100,428 GBP2024-01-01 ~ 2024-12-31
186,126 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
215,000 GBP2024-12-31
215,002 GBP2023-12-31
Intangible assets - Disposals
Net goodwill
-2 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
162,786 GBP2024-12-31
141,288 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
21,500 GBP2024-01-01 ~ 2024-12-31
Intangible assets - Disposals and decrease in the amortization or impairment
Net goodwill
-2 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Net goodwill
52,214 GBP2024-12-31
73,714 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Long leasehold
505,864 GBP2024-12-31
505,864 GBP2023-12-31
Plant and equipment
510,950 GBP2024-12-31
488,208 GBP2023-12-31
Motor vehicles
79,748 GBP2024-12-31
19,750 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,096,562 GBP2024-12-31
1,013,822 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
387,199 GBP2024-12-31
343,061 GBP2023-12-31
Motor vehicles
11,500 GBP2024-12-31
1,975 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
691,984 GBP2024-12-31
611,786 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
44,138 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
9,525 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
80,198 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings, Long leasehold
212,579 GBP2024-12-31
Plant and equipment
123,751 GBP2024-12-31
145,147 GBP2023-12-31
Motor vehicles
68,248 GBP2024-12-31
17,775 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
84,884 GBP2023-12-31
Property, Plant & Equipment - Increase or decrease
Under hire purchased contracts or finance leases, Motor vehicles
58,369 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Plant and equipment
84,884 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
61,909 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
13,057 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases, Motor vehicles
5,358 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases
18,415 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Plant and equipment
74,966 GBP2024-12-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Plant and equipment
9,918 GBP2024-12-31
Motor vehicles, Under hire purchased contracts or finance leases
53,011 GBP2024-12-31
Under hire purchased contracts or finance leases
62,929 GBP2024-12-31
22,975 GBP2023-12-31
Plant and equipment, Under hire purchased contracts or finance leases
22,975 GBP2023-12-31
Finished Goods
298,711 GBP2024-12-31
185,127 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,545,684 GBP2024-12-31
1,373,052 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
114,620 GBP2024-12-31
114,620 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
42,702 GBP2024-12-31
51,783 GBP2023-12-31
Prepayments/Accrued Income
Current
9,655 GBP2024-12-31
7,719 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
2,018,753 GBP2024-12-31
1,820,413 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
33,333 GBP2024-12-31
88,832 GBP2023-12-31
Other Remaining Borrowings
Current
52,730 GBP2024-12-31
50,689 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
20,205 GBP2024-12-31
13,653 GBP2023-12-31
Trade Creditors/Trade Payables
Current
997,174 GBP2024-12-31
868,477 GBP2023-12-31
Corporation Tax Payable
Current
139,653 GBP2024-12-31
268,071 GBP2023-12-31
Other Taxation & Social Security Payable
Current
48,867 GBP2024-12-31
51,187 GBP2023-12-31
Other Creditors
Current
87,095 GBP2024-12-31
73,478 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
39,560 GBP2024-12-31
37,119 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
8,333 GBP2024-12-31
20,833 GBP2023-12-31
Other Remaining Borrowings
Non-current
3,479 GBP2024-12-31
56,999 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
30,085 GBP2024-12-31
12,785 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
33,333 GBP2024-12-31
88,832 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
86,063 GBP2024-12-31
139,521 GBP2023-12-31
Bank Borrowings
Non-current, Between one and two years
8,333 GBP2024-12-31
20,833 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
hire purchase agreements
36,137 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
25,345 GBP2024-12-31
30,854 GBP2023-12-31
Between one and five year
12,855 GBP2024-12-31
17,203 GBP2023-12-31
All periods
38,200 GBP2024-12-31
48,057 GBP2023-12-31
Bank Borrowings
Secured
41,666 GBP2024-12-31
109,665 GBP2023-12-31
Total Borrowings
Secured
557,199 GBP2024-12-31
243,791 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
51,879 GBP2024-12-31
49,687 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,000 shares2024-12-31