Average Number of Employees
472024-01-01 ~ 2024-12-31
542023-01-01 ~ 2023-12-31
Turnover/Revenue
20,501,459 GBP2024-01-01 ~ 2024-12-31
17,492,540 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-17,945,470 GBP2024-01-01 ~ 2024-12-31
-16,104,654 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,555,989 GBP2024-01-01 ~ 2024-12-31
1,387,886 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-328,002 GBP2024-01-01 ~ 2024-12-31
-334,467 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-4,808,188 GBP2024-01-01 ~ 2024-12-31
-4,256,698 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-1,592,221 GBP2024-01-01 ~ 2024-12-31
-2,551,405 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
278,411 GBP2024-01-01 ~ 2024-12-31
263,479 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-2,747,055 GBP2024-01-01 ~ 2024-12-31
-2,891,133 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-2,153,758 GBP2024-01-01 ~ 2024-12-31
-2,194,529 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-1,493,008 GBP2024-01-01 ~ 2024-12-31
-1,975,529 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
112,773 GBP2024-12-31
100,106 GBP2023-12-31
Investment Property
1,729,788 GBP2024-12-31
1,676,280 GBP2023-12-31
Fixed Assets
1,842,561 GBP2024-12-31
1,776,386 GBP2023-12-31
Total Inventories
82,093,277 GBP2024-12-31
77,949,224 GBP2023-12-31
Debtors
Current
5,811,336 GBP2024-12-31
6,653,859 GBP2023-12-31
Cash at bank and in hand
1,980,103 GBP2024-12-31
830,946 GBP2023-12-31
Current Assets
89,884,716 GBP2024-12-31
85,434,029 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-25,640,198 GBP2024-12-31
-9,126,263 GBP2023-12-31
Net Current Assets/Liabilities
64,244,518 GBP2024-12-31
76,307,766 GBP2023-12-31
Total Assets Less Current Liabilities
66,087,079 GBP2024-12-31
78,084,152 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-9,816,196 GBP2023-12-31
Net Assets/Liabilities
70,995,258 GBP2024-12-31
72,488,266 GBP2023-12-31
Equity
Called up share capital
50,000 GBP2024-12-31
50,000 GBP2023-12-31
50,000 GBP2023-01-01
Retained earnings (accumulated losses)
70,945,258 GBP2024-12-31
72,438,266 GBP2023-12-31
74,413,795 GBP2023-01-01
Equity
70,995,258 GBP2024-12-31
72,488,266 GBP2023-12-31
74,463,795 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
-2,153,758 GBP2024-01-01 ~ 2024-12-31
-2,194,529 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
332024-01-01 ~ 2024-12-31
Motor vehicles
332024-01-01 ~ 2024-12-31
Office equipment
252024-01-01 ~ 2024-12-31
Audit Fees/Expenses
33,750 GBP2024-01-01 ~ 2024-12-31
32,500 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,546,419 GBP2024-01-01 ~ 2024-12-31
2,239,530 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
443,016 GBP2024-01-01 ~ 2024-12-31
386,498 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,424,723 GBP2024-01-01 ~ 2024-12-31
2,926,747 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
1,248,585 GBP2024-01-01 ~ 2024-12-31
1,075,531 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-129,629 GBP2024-01-01 ~ 2024-12-31
-696,604 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-686,764 GBP2024-01-01 ~ 2024-12-31
-679,994 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
262,074 GBP2024-12-31
208,377 GBP2023-12-31
Motor vehicles
113,183 GBP2024-12-31
113,183 GBP2023-12-31
Office equipment
122,734 GBP2024-12-31
107,071 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
497,991 GBP2024-12-31
428,631 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
183,028 GBP2023-12-31
Motor vehicles
40,395 GBP2023-12-31
Office equipment
105,102 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
328,525 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
56,693 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
203,156 GBP2024-12-31
Motor vehicles
79,223 GBP2024-12-31
Office equipment
102,839 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
385,218 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
58,918 GBP2024-12-31
25,349 GBP2023-12-31
Motor vehicles
33,960 GBP2024-12-31
72,788 GBP2023-12-31
Office equipment
19,895 GBP2024-12-31
1,969 GBP2023-12-31
Raw materials and consumables
48,033,429 GBP2024-12-31
50,282,135 GBP2023-12-31
Value of work in progress
33,784,529 GBP2024-12-31
27,605,044 GBP2023-12-31
Finished Goods/Goods for Resale
275,319 GBP2024-12-31
62,045 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
29,643 GBP2024-12-31
152,501 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
149,309 GBP2024-12-31
Other Debtors
Current
4,974,792 GBP2024-12-31
4,685,232 GBP2023-12-31
Prepayments/Accrued Income
Current
193,924 GBP2024-12-31
1,816,126 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
463,668 GBP2024-12-31
Bank Borrowings
Current
17,744,287 GBP2024-12-31
Other Remaining Borrowings
Current
626,727 GBP2024-12-31
585,726 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,891,401 GBP2024-12-31
2,634,215 GBP2023-12-31
Amounts owed to group undertakings
Current
1,099,850 GBP2024-12-31
1,066,467 GBP2023-12-31
Taxation/Social Security Payable
Current
248,438 GBP2024-12-31
203,107 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
9,810 GBP2024-12-31
17,168 GBP2023-12-31
Other Creditors
Current
2,541,346 GBP2024-12-31
3,264,611 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
478,339 GBP2024-12-31
1,354,969 GBP2023-12-31
Creditors
Current
25,640,198 GBP2024-12-31
9,126,263 GBP2023-12-31
Bank Borrowings
Non-current
8,970,959 GBP2023-12-31
Other Remaining Borrowings
Non-current
218,510 GBP2024-12-31
845,237 GBP2023-12-31
Creditors
Non-current
218,510 GBP2024-12-31
9,816,196 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
17,744,287 GBP2024-12-31
Total Borrowings
Current, Amounts falling due within one year
18,371,014 GBP2024-12-31
585,726 GBP2023-12-31
Total Borrowings
18,589,524 GBP2024-12-31
10,401,922 GBP2023-12-31
Net Deferred Tax Liability/Asset
-1,318,311 GBP2024-12-31
-1,227,690 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-90,621 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-19,614 GBP2024-12-31
-14,564 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50,000 shares2024-12-31
50,000 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
201,000 GBP2024-12-31
138,825 GBP2023-12-31
Between one and five year
623,500 GBP2024-12-31
71,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
824,500 GBP2024-12-31
209,825 GBP2023-12-31