Average Number of Employees
5422024-01-01 ~ 2024-12-31
5232023-01-01 ~ 2023-12-31
Property, Plant & Equipment
18,536,802 GBP2024-12-31
16,104,680 GBP2023-12-31
Fixed Assets - Investments
67,608 GBP2024-12-31
67,608 GBP2023-12-31
Fixed Assets
18,604,410 GBP2024-12-31
16,172,288 GBP2023-12-31
Total Inventories
7,291,639 GBP2024-12-31
7,387,850 GBP2023-12-31
Debtors
Current
14,874,462 GBP2024-12-31
15,309,564 GBP2023-12-31
Cash at bank and in hand
5,440,319 GBP2024-12-31
3,471,750 GBP2023-12-31
Current Assets
27,606,420 GBP2024-12-31
26,169,164 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-17,595,126 GBP2024-12-31
Net Current Assets/Liabilities
10,011,294 GBP2024-12-31
6,266,556 GBP2023-12-31
Total Assets Less Current Liabilities
28,615,704 GBP2024-12-31
22,438,844 GBP2023-12-31
Equity
Called up share capital
2,500,000 GBP2024-12-31
2,500,000 GBP2023-12-31
2,500,000 GBP2023-01-01
Retained earnings (accumulated losses)
25,255,704 GBP2024-12-31
19,718,567 GBP2023-12-31
15,016,161 GBP2023-01-01
Equity
27,755,704 GBP2024-12-31
22,218,567 GBP2023-12-31
17,516,161 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
5,537,137 GBP2024-01-01 ~ 2024-12-31
4,702,406 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
5,537,137 GBP2024-01-01 ~ 2024-12-31
4,702,406 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
5,537,137 GBP2024-01-01 ~ 2024-12-31
4,702,406 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
5,537,137 GBP2024-01-01 ~ 2024-12-31
4,702,406 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
7,153,598 GBP2024-12-31
Plant and equipment
35,559,664 GBP2024-12-31
Motor vehicles
383,778 GBP2024-12-31
Furniture and fittings
985,346 GBP2024-12-31
Other
1,194,224 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
45,276,610 GBP2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
-2,302,918 GBP2024-01-01 ~ 2024-12-31
Motor vehicles, Under hire purchased contracts or finance leases
-69,702 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases
-2,791,058 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
680,015 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-827,043 GBP2024-01-01 ~ 2024-12-31
Other
666 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Buildings
206,233 GBP2024-12-31
2,462,398 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
23,575,618 GBP2024-12-31
Motor vehicles
244,940 GBP2024-12-31
Other
647,745 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
29,365,736 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
12,279,662 GBP2024-12-31
12,322,599 GBP2023-12-31
Motor vehicles
69,136 GBP2024-12-31
147,052 GBP2023-12-31
Furniture and fittings
2,367,912 GBP2024-12-31
985,346 GBP2023-12-31
Other
150,457 GBP2024-12-31
187,285 GBP2023-12-31
Raw materials and consumables
3,859,303 GBP2024-12-31
4,856,086 GBP2023-12-31
Value of work in progress
235,945 GBP2024-12-31
270,680 GBP2023-12-31
Finished Goods/Goods for Resale
3,196,391 GBP2024-12-31
2,261,084 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
13,494,588 GBP2024-12-31
14,013,942 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
163,749 GBP2024-12-31
250,970 GBP2023-12-31
Other Debtors
Current
705,810 GBP2024-12-31
575,699 GBP2023-12-31
Prepayments/Accrued Income
Current
510,315 GBP2024-12-31
468,953 GBP2023-12-31
Bank Overdrafts
-3,398,898 GBP2024-12-31
-3,834,936 GBP2023-12-31
Cash and Cash Equivalents
2,041,421 GBP2024-12-31
-363,186 GBP2023-12-31
Bank Overdrafts
Current
3,398,898 GBP2024-12-31
3,834,936 GBP2023-12-31
Trade Creditors/Trade Payables
Current
5,382,260 GBP2024-12-31
4,976,728 GBP2023-12-31
Amounts owed to group undertakings
Current
5,112,444 GBP2024-12-31
7,696,625 GBP2023-12-31
Corporation Tax Payable
Current
241,713 GBP2024-12-31
1,713 GBP2023-12-31
Taxation/Social Security Payable
Current
479,398 GBP2024-12-31
469,835 GBP2023-12-31
Other Creditors
Current
17,049 GBP2024-12-31
6,728 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
2,963,364 GBP2024-12-31
2,916,043 GBP2023-12-31
Creditors
Current
17,595,126 GBP2024-12-31
19,902,608 GBP2023-12-31
Net Deferred Tax Liability/Asset
-860,000 GBP2024-12-31
-220,277 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-639,723 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-860,000 GBP2024-12-31
-220,277 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,500,000 shares2024-12-31
2,500,000 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
268,460 GBP2024-12-31
304,113 GBP2023-12-31
Between one and five year
422,360 GBP2024-12-31
510,807 GBP2023-12-31
More than five year
59,205 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
750,025 GBP2024-12-31
814,920 GBP2023-12-31