Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
40,874,546 GBP2024-01-01 ~ 2024-12-31
28,538,171 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
35,617,150 GBP2024-01-01 ~ 2024-12-31
25,192,058 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
5,257,396 GBP2024-01-01 ~ 2024-12-31
3,346,113 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
4,259,692 GBP2024-01-01 ~ 2024-12-31
3,351,782 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
997,704 GBP2024-01-01 ~ 2024-12-31
-5,669 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
63,899 GBP2024-01-01 ~ 2024-12-31
22,066 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
437 GBP2024-01-01 ~ 2024-12-31
83 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,061,166 GBP2024-01-01 ~ 2024-12-31
16,314 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
287,802 GBP2024-01-01 ~ 2024-12-31
4,803 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
773,364 GBP2024-01-01 ~ 2024-12-31
11,511 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
773,364 GBP2024-01-01 ~ 2024-12-31
11,511 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
311,874 GBP2024-12-31
295,127 GBP2023-12-31
Total Inventories
1,418,609 GBP2024-12-31
395,684 GBP2023-12-31
Debtors
3,386,238 GBP2024-12-31
3,652,669 GBP2023-12-31
Cash at bank and in hand
5,420,692 GBP2024-12-31
1,904,008 GBP2023-12-31
Current Assets
10,225,539 GBP2024-12-31
5,952,361 GBP2023-12-31
Creditors
Current
8,365,231 GBP2024-12-31
4,652,592 GBP2023-12-31
Net Current Assets/Liabilities
1,860,308 GBP2024-12-31
1,299,769 GBP2023-12-31
Total Assets Less Current Liabilities
2,172,182 GBP2024-12-31
1,594,896 GBP2023-12-31
Net Assets/Liabilities
2,123,506 GBP2024-12-31
1,551,231 GBP2023-12-31
Equity
Called up share capital
220 GBP2024-12-31
220 GBP2023-12-31
220 GBP2022-12-31
Share premium
380 GBP2024-12-31
380 GBP2023-12-31
380 GBP2022-12-31
Retained earnings (accumulated losses)
2,122,906 GBP2024-12-31
1,550,631 GBP2023-12-31
1,873,120 GBP2022-12-31
Equity
2,123,506 GBP2024-12-31
1,551,231 GBP2023-12-31
1,873,720 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-201,089 GBP2024-01-01 ~ 2024-12-31
-334,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-201,089 GBP2024-01-01 ~ 2024-12-31
-334,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
773,364 GBP2024-01-01 ~ 2024-12-31
11,511 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,982,026 GBP2024-01-01 ~ 2024-12-31
2,235,903 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
351,380 GBP2024-01-01 ~ 2024-12-31
259,221 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
376,200 GBP2024-01-01 ~ 2024-12-31
229,286 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,709,606 GBP2024-01-01 ~ 2024-12-31
2,724,410 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
472024-01-01 ~ 2024-12-31
432023-01-01 ~ 2023-12-31
Director Remuneration
643,327 GBP2024-01-01 ~ 2024-12-31
283,302 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
149,764 GBP2024-01-01 ~ 2024-12-31
140,616 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
11,550 GBP2024-01-01 ~ 2024-12-31
10,673 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
282,791 GBP2024-01-01 ~ 2024-12-31
19,486 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
265,292 GBP2024-01-01 ~ 2024-12-31
3,837 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
201,089 GBP2024-01-01 ~ 2024-12-31
334,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
42,159 GBP2024-12-31
42,159 GBP2023-12-31
Furniture and fittings
19,907 GBP2024-12-31
19,907 GBP2023-12-31
Motor vehicles
489,859 GBP2024-12-31
409,869 GBP2023-12-31
Computers
228,809 GBP2024-12-31
225,845 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
780,734 GBP2024-12-31
697,780 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-90,996 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-90,996 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
39,208 GBP2024-12-31
38,224 GBP2023-12-31
Furniture and fittings
19,766 GBP2024-12-31
19,722 GBP2023-12-31
Motor vehicles
212,015 GBP2024-12-31
161,950 GBP2023-12-31
Computers
197,871 GBP2024-12-31
182,757 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
468,860 GBP2024-12-31
402,653 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
984 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
44 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
133,622 GBP2024-01-01 ~ 2024-12-31
Computers
15,114 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
149,764 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-83,557 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-83,557 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
2,951 GBP2024-12-31
3,935 GBP2023-12-31
Furniture and fittings
141 GBP2024-12-31
185 GBP2023-12-31
Motor vehicles
277,844 GBP2024-12-31
247,919 GBP2023-12-31
Computers
30,938 GBP2024-12-31
43,088 GBP2023-12-31
Raw Materials
5,325 GBP2024-12-31
5,325 GBP2023-12-31
Value of work in progress
1,413,284 GBP2024-12-31
390,359 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
3,038,985 GBP2024-12-31
3,211,396 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
13 GBP2024-12-31
Other Debtors
Current
43,894 GBP2024-12-31
16,478 GBP2023-12-31
Prepayments/Accrued Income
Current
189,221 GBP2024-12-31
271,948 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
3,386,238 GBP2024-12-31
3,652,669 GBP2023-12-31
Trade Creditors/Trade Payables
Current
5,278,433 GBP2024-12-31
2,811,484 GBP2023-12-31
Amounts owed to group undertakings
Current
14,130 GBP2024-12-31
69,068 GBP2023-12-31
Corporation Tax Payable
Current
282,793 GBP2024-12-31
19,486 GBP2023-12-31
Other Taxation & Social Security Payable
Current
243,702 GBP2024-12-31
188,230 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
416,049 GBP2024-12-31
262,656 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
56,490 GBP2023-12-31
Between one and five year
596,785 GBP2024-12-31
224,372 GBP2023-12-31
All periods
596,785 GBP2024-12-31
280,862 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
59,941 GBP2024-12-31
50,719 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
48,676 GBP2024-12-31
43,665 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
220 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
773,364 GBP2024-01-01 ~ 2024-12-31