Average Number of Employees
1072024-01-01 ~ 2024-12-31
972023-01-01 ~ 2023-12-31
Turnover/Revenue
18,822,209 GBP2024-01-01 ~ 2024-12-31
18,291,879 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-12,176,936 GBP2024-01-01 ~ 2024-12-31
-11,259,759 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
6,645,273 GBP2024-01-01 ~ 2024-12-31
7,032,120 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-3,252,123 GBP2024-01-01 ~ 2024-12-31
-3,353,389 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
3,453,150 GBP2024-01-01 ~ 2024-12-31
3,738,731 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
31,499 GBP2024-01-01 ~ 2024-12-31
21,658 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
3,484,649 GBP2024-01-01 ~ 2024-12-31
3,760,389 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
12,399,286 GBP2024-12-31
10,825,884 GBP2023-12-31
7,949,211 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
2,573,402 GBP2024-01-01 ~ 2024-12-31
2,876,673 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,000,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
1,660,110 GBP2024-12-31
1,618,749 GBP2023-12-31
Fixed Assets
1,660,110 GBP2024-12-31
1,618,749 GBP2023-12-31
Total Inventories
4,175,588 GBP2024-12-31
3,550,136 GBP2023-12-31
Debtors
Current
8,628,767 GBP2024-12-31
7,268,621 GBP2023-12-31
Cash at bank and in hand
3,355,587 GBP2024-12-31
3,643,784 GBP2023-12-31
Current Assets
16,159,942 GBP2024-12-31
14,462,541 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-4,205,393 GBP2024-12-31
-4,026,953 GBP2023-12-31
Net Current Assets/Liabilities
11,954,549 GBP2024-12-31
10,435,588 GBP2023-12-31
Total Assets Less Current Liabilities
13,614,659 GBP2024-12-31
12,054,337 GBP2023-12-31
Net Assets/Liabilities
13,399,286 GBP2024-12-31
11,825,884 GBP2023-12-31
Equity
Called up share capital
1,000,000 GBP2024-12-31
1,000,000 GBP2023-12-31
Equity
13,399,286 GBP2024-12-31
11,825,884 GBP2023-12-31
Audit Fees/Expenses
14,750 GBP2024-01-01 ~ 2024-12-31
13,575 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
4,063,942 GBP2024-01-01 ~ 2024-12-31
3,788,933 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
439,276 GBP2024-01-01 ~ 2024-12-31
371,685 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,647,438 GBP2024-01-01 ~ 2024-12-31
4,298,604 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
300,352 GBP2024-01-01 ~ 2024-12-31
335,384 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
26,920 GBP2024-01-01 ~ 2024-12-31
27,217 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
871,162 GBP2024-01-01 ~ 2024-12-31
884,464 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,362,429 GBP2024-12-31
2,275,577 GBP2023-12-31
Motor vehicles
15,469 GBP2024-12-31
15,469 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
3,428,886 GBP2024-12-31
3,342,034 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-125,366 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-125,366 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,615,249 GBP2023-12-31
Motor vehicles
15,469 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,723,285 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
159,286 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
170,857 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-125,366 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-125,366 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,649,169 GBP2024-12-31
Motor vehicles
15,469 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,768,776 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
713,260 GBP2024-12-31
660,328 GBP2023-12-31
Raw materials and consumables
2,606,100 GBP2024-12-31
710,727 GBP2023-12-31
Value of work in progress
1,341,811 GBP2024-12-31
2,354,298 GBP2023-12-31
Finished Goods/Goods for Resale
227,677 GBP2024-12-31
485,111 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
6,978,320 GBP2024-12-31
5,848,339 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,497,596 GBP2024-12-31
1,240,389 GBP2023-12-31
Other Debtors
Current
25,851 GBP2024-12-31
81,260 GBP2023-12-31
Prepayments/Accrued Income
Current
127,000 GBP2024-12-31
98,633 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,356,035 GBP2024-12-31
1,914,667 GBP2023-12-31
Amounts owed to group undertakings
Current
111,944 GBP2024-12-31
219,136 GBP2023-12-31
Corporation Tax Payable
Current
477,915 GBP2024-12-31
573,962 GBP2023-12-31
Taxation/Social Security Payable
Current
313,898 GBP2024-12-31
428,846 GBP2023-12-31
Other Creditors
Current
15,000 GBP2024-12-31
15,000 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,930,601 GBP2024-12-31
875,342 GBP2023-12-31
Creditors
Current
4,205,393 GBP2024-12-31
4,026,953 GBP2023-12-31
Net Deferred Tax Liability/Asset
-151,373 GBP2024-12-31
151,373 GBP2024-12-31
-124,453 GBP2023-12-31
124,453 GBP2023-12-31
-99,677 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-26,920 GBP2024-01-01 ~ 2024-12-31
-24,776 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
166,873 GBP2024-12-31
135,453 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000,000 shares2024-12-31
10,000,000 shares2023-12-31
Par Value of Share
Class 1 ordinary share
0.102024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
82,455 GBP2024-12-31
84,006 GBP2023-12-31
Between one and five year
43,465 GBP2024-12-31
91,563 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
125,920 GBP2024-12-31
175,569 GBP2023-12-31