Par Value of Share
Class 1 ordinary share
02024-01-01 ~ 2024-12-31
Intangible Assets
535,335 GBP2024-12-31
578,977 GBP2023-12-31
Property, Plant & Equipment
8,743,202 GBP2024-12-31
8,313,456 GBP2023-12-31
Fixed Assets - Investments
3,154,828 GBP2024-12-31
3,154,828 GBP2023-12-31
Fixed Assets
12,433,365 GBP2024-12-31
12,047,261 GBP2023-12-31
Total Inventories
11,061,926 GBP2024-12-31
10,683,175 GBP2023-12-31
Debtors
9,034,423 GBP2024-12-31
9,074,645 GBP2023-12-31
Cash at bank and in hand
77,751 GBP2024-12-31
366,379 GBP2023-12-31
Current Assets
20,174,100 GBP2024-12-31
20,124,199 GBP2023-12-31
Creditors
Current
15,214,683 GBP2024-12-31
15,381,227 GBP2023-12-31
Net Current Assets/Liabilities
4,959,417 GBP2024-12-31
4,742,972 GBP2023-12-31
Total Assets Less Current Liabilities
17,392,782 GBP2024-12-31
16,790,233 GBP2023-12-31
Net Assets/Liabilities
13,462,302 GBP2024-12-31
12,632,456 GBP2023-12-31
Equity
Called up share capital
10,000 GBP2024-12-31
10,000 GBP2023-12-31
10,000 GBP2022-12-31
Share premium
30,000 GBP2024-12-31
30,000 GBP2023-12-31
30,000 GBP2022-12-31
Revaluation reserve
1,639,564 GBP2024-12-31
1,471,268 GBP2023-12-31
298,753 GBP2022-12-31
Retained earnings (accumulated losses)
11,782,738 GBP2024-12-31
11,121,188 GBP2023-12-31
10,165,103 GBP2022-12-31
Equity
13,462,302 GBP2024-12-31
12,632,456 GBP2023-12-31
10,503,856 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
829,846 GBP2024-01-01 ~ 2024-12-31
956,085 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
829,846 GBP2024-01-01 ~ 2024-12-31
2,128,600 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
3762024-01-01 ~ 2024-12-31
3412023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
478,426 GBP2024-12-31
478,426 GBP2023-12-31
Computer software
181,045 GBP2024-12-31
160,245 GBP2023-12-31
Intangible Assets - Gross Cost
659,471 GBP2024-12-31
638,671 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
90,641 GBP2024-12-31
42,799 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
124,136 GBP2024-12-31
59,694 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
47,842 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
64,442 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Net goodwill
387,785 GBP2024-12-31
435,627 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
3,294,650 GBP2024-12-31
3,294,650 GBP2023-12-31
Land and buildings, Short leasehold
690,000 GBP2024-12-31
690,000 GBP2023-12-31
Property, Plant & Equipment
Land and buildings
3,294,650 GBP2024-12-31
3,294,650 GBP2023-12-31
Land and buildings, Short leasehold
690,000 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
6,159,694 GBP2024-12-31
5,702,111 GBP2023-12-31
Motor vehicles
3,320,118 GBP2024-12-31
2,747,242 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
14,094,778 GBP2024-12-31
13,064,319 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-78,778 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-78,778 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
3,856,924 GBP2024-12-31
3,573,945 GBP2023-12-31
Motor vehicles
914,431 GBP2024-12-31
608,775 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,351,576 GBP2024-12-31
4,750,863 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
282,979 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
318,385 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
613,442 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-12,729 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-12,729 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
2,302,770 GBP2024-12-31
2,128,166 GBP2023-12-31
Motor vehicles
2,405,687 GBP2024-12-31
2,138,467 GBP2023-12-31
Investments in Group Undertakings
1,438,599 GBP2024-12-31
1,438,599 GBP2023-12-31
Other Investments Other Than Loans
416,372 GBP2024-12-31
416,372 GBP2023-12-31
Amounts invested in assets
3,154,828 GBP2024-12-31
3,154,828 GBP2023-12-31
Investments in Group Undertakings
Cost valuation
1,438,599 GBP2023-12-31
Raw Materials
11,061,926 GBP2024-12-31
10,683,175 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
6,778,589 GBP2024-12-31
6,676,679 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
90,202 GBP2024-12-31
15,556 GBP2023-12-31
Other Debtors
Current
1,546,621 GBP2024-12-31
1,590,496 GBP2023-12-31
Prepayments/Accrued Income
Current
402,961 GBP2024-12-31
379,625 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
9,034,423 GBP2024-12-31
9,074,645 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
3,483,158 GBP2024-12-31
3,241,636 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
159,964 GBP2024-12-31
159,129 GBP2023-12-31
Trade Creditors/Trade Payables
Current
9,103,058 GBP2024-12-31
10,638,974 GBP2023-12-31
Amounts owed to group undertakings
Current
436,311 GBP2024-12-31
53,836 GBP2023-12-31
Corporation Tax Payable
Current
69,507 GBP2024-12-31
46,824 GBP2023-12-31
Other Taxation & Social Security Payable
Current
319,780 GBP2024-12-31
202,890 GBP2023-12-31
Other Creditors
Current
205,232 GBP2024-12-31
115,370 GBP2023-12-31
Accrued Liabilities
Current
70,089 GBP2024-12-31
67,966 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
2,400,036 GBP2024-12-31
2,550,175 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
194,939 GBP2024-12-31
353,806 GBP2023-12-31
Bank Borrowings
Non-current, Between one and two years
143,785 GBP2024-12-31
Between two and five year, Non-current
168,254 GBP2024-12-31
454,971 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current, hire purchase agreements, Amounts falling due within one year
159,129 GBP2023-12-31
Between one and five year, hire purchase agreements
194,939 GBP2024-12-31
hire purchase agreements
354,903 GBP2024-12-31
512,935 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
606,320 GBP2024-12-31
613,320 GBP2023-12-31
Between one and five year
1,951,050 GBP2024-12-31
1,782,550 GBP2023-12-31
More than five year
1,847,300 GBP2024-12-31
1,878,500 GBP2023-12-31
All periods
4,404,670 GBP2024-12-31
4,274,370 GBP2023-12-31
Bank Overdrafts
Secured
3,346,711 GBP2024-12-31
3,112,153 GBP2023-12-31
Bank Borrowings
Secured
2,536,483 GBP2024-12-31
2,679,658 GBP2023-12-31
Total Borrowings
Secured
6,238,097 GBP2024-12-31
6,304,746 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,335,505 GBP2024-12-31
1,253,796 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2024-12-31