Administrative Expenses
-3,633,236 GBP2024-01-01 ~ 2024-12-31
-3,683,164 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,925,007 GBP2024-01-01 ~ 2024-12-31
83,709 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,660,320 GBP2024-01-01 ~ 2024-12-31
106,766 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
2,564,892 GBP2024-12-31
904,572 GBP2023-12-31
797,806 GBP2022-12-31
Intangible Assets
Goodwill
240,558 GBP2024-12-31
320,277 GBP2023-12-31
Other
32,846 GBP2024-12-31
90,183 GBP2023-12-31
Intangible Assets
273,404 GBP2024-12-31
410,460 GBP2023-12-31
Property, Plant & Equipment
2,670,379 GBP2024-12-31
2,609,196 GBP2023-12-31
Fixed Assets - Investments
2,138,302 GBP2024-12-31
2,138,302 GBP2023-12-31
Fixed Assets
5,082,085 GBP2024-12-31
5,157,958 GBP2023-12-31
Debtors
5,048,934 GBP2024-12-31
4,136,136 GBP2023-12-31
Cash at bank and in hand
60,879 GBP2024-12-31
298,656 GBP2023-12-31
Current Assets
5,258,562 GBP2024-12-31
4,524,720 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-5,812,786 GBP2024-12-31
-6,814,394 GBP2023-12-31
Net Current Assets/Liabilities
-554,224 GBP2024-12-31
-2,289,674 GBP2023-12-31
Total Assets Less Current Liabilities
4,527,861 GBP2024-12-31
2,868,284 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-669,230 GBP2024-12-31
-704,881 GBP2023-12-31
Net Assets/Liabilities
3,460,056 GBP2024-12-31
1,799,736 GBP2023-12-31
Equity
Called up share capital
822,582 GBP2024-12-31
822,582 GBP2023-12-31
Share premium
72,582 GBP2024-12-31
72,582 GBP2023-12-31
Equity
3,460,056 GBP2024-12-31
1,799,736 GBP2023-12-31
Audit Fees/Expenses
30,710 GBP2024-01-01 ~ 2024-12-31
19,200 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1932024-01-01 ~ 2024-12-31
1532023-01-01 ~ 2023-12-31
Wages/Salaries
6,556,126 GBP2024-01-01 ~ 2024-12-31
5,500,554 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
128,730 GBP2024-01-01 ~ 2024-12-31
207,136 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
6,989,650 GBP2024-01-01 ~ 2024-12-31
6,162,726 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
653,045 GBP2024-01-01 ~ 2024-12-31
840,744 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
34,908 GBP2024-01-01 ~ 2024-12-31
52,216 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
797,193 GBP2024-12-31
797,193 GBP2023-12-31
Development expenditure
33,400 GBP2024-12-31
0 GBP2023-12-31
Intangible Assets - Gross Cost
1,566,856 GBP2024-12-31
1,533,456 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
556,635 GBP2024-12-31
476,916 GBP2023-12-31
Development expenditure
557 GBP2024-12-31
0 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,293,452 GBP2024-12-31
1,122,996 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
79,719 GBP2024-01-01 ~ 2024-12-31
Development expenditure
557 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
170,456 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Development expenditure
32,843 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
6,287,525 GBP2024-12-31
5,846,632 GBP2023-12-31
Furniture and fittings
951,189 GBP2024-12-31
737,487 GBP2023-12-31
Motor vehicles
59,824 GBP2024-12-31
59,824 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
7,869,051 GBP2024-12-31
7,143,575 GBP2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
570,513 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
4,224,638 GBP2024-12-31
3,724,568 GBP2023-12-31
Furniture and fittings
651,849 GBP2024-12-31
547,646 GBP2023-12-31
Motor vehicles
11,965 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,198,672 GBP2024-12-31
4,534,379 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
48,055 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
500,070 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
104,203 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
11,965 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
664,293 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
310,220 GBP2024-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
260,293 GBP2024-12-31
Plant and equipment
2,062,887 GBP2024-12-31
2,122,064 GBP2023-12-31
Furniture and fittings
299,340 GBP2024-12-31
189,841 GBP2023-12-31
Motor vehicles
47,859 GBP2024-12-31
59,824 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,388,411 GBP2024-12-31
2,801,189 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
0 GBP2024-12-31
74,637 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,919,849 GBP2024-12-31
1,047,067 GBP2023-12-31
Other Debtors
Current
1,376,336 GBP2024-12-31
0 GBP2023-12-31
Prepayments/Accrued Income
Current
364,338 GBP2024-12-31
213,243 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
5,048,934 GBP2024-12-31
4,136,136 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
0 GBP2024-12-31
649,519 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
298,032 GBP2024-12-31
376,764 GBP2023-12-31
Trade Creditors/Trade Payables
Current
570,684 GBP2024-12-31
564,791 GBP2023-12-31
Amounts owed to group undertakings
Current
3,308,893 GBP2024-12-31
3,370,294 GBP2023-12-31
Corporation Tax Payable
Current
140,142 GBP2024-12-31
0 GBP2023-12-31
Other Taxation & Social Security Payable
Current
610,811 GBP2024-12-31
472,381 GBP2023-12-31
Other Creditors
Current
133,434 GBP2024-12-31
376,686 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
750,790 GBP2024-12-31
1,003,959 GBP2023-12-31
Creditors
Current
5,812,786 GBP2024-12-31
6,814,394 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
669,230 GBP2024-12-31
704,881 GBP2023-12-31
Bank Borrowings
0 GBP2024-12-31
649,519 GBP2023-12-31
Total Borrowings
Current
0 GBP2024-12-31
649,519 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
333,497 GBP2024-12-31
427,672 GBP2023-12-31
Minimum gross finance lease payments owing
1,049,177 GBP2024-12-31
1,214,468 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
967,262 GBP2024-12-31
1,081,645 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
750,000 shares2024-12-31
750,000 shares2023-12-31
Par Value of Share
Class 2 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
72,582 shares2024-12-31
72,582 shares2023-12-31
Equity
Called up share capital
822,582 GBP2024-12-31
822,582 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
464,685 GBP2024-12-31
Between two and five year
1,299,900 GBP2024-12-31
More than five year
935,352 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,699,937 GBP2024-12-31