Average Number of Employees
1242024-01-01 ~ 2024-12-31
1192023-01-01 ~ 2023-12-31
Turnover/Revenue
14,586,711 GBP2024-01-01 ~ 2024-12-31
12,745,294 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-11,361,866 GBP2024-01-01 ~ 2024-12-31
-9,620,906 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
3,224,845 GBP2024-01-01 ~ 2024-12-31
3,124,388 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,675,233 GBP2024-01-01 ~ 2024-12-31
-2,618,744 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
549,612 GBP2024-01-01 ~ 2024-12-31
505,644 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
2,855 GBP2024-01-01 ~ 2024-12-31
2,190 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
380,051 GBP2024-01-01 ~ 2024-12-31
364,122 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
5,593,536 GBP2024-12-31
5,429,144 GBP2023-12-31
5,336,279 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
317,265 GBP2024-01-01 ~ 2024-12-31
315,881 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-152,873 GBP2024-01-01 ~ 2024-12-31
-223,016 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
432,593 GBP2024-12-31
495,417 GBP2023-12-31
Fixed Assets
432,593 GBP2024-12-31
495,417 GBP2023-12-31
Total Inventories
516,632 GBP2024-12-31
602,402 GBP2023-12-31
Debtors
Current
9,047,247 GBP2024-12-31
8,038,857 GBP2023-12-31
Cash at bank and in hand
1,762 GBP2024-12-31
7,070 GBP2023-12-31
Current Assets
9,565,641 GBP2024-12-31
8,648,329 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-3,553,622 GBP2023-12-31
Net Current Assets/Liabilities
5,273,891 GBP2024-12-31
5,094,707 GBP2023-12-31
Total Assets Less Current Liabilities
5,706,484 GBP2024-12-31
5,590,124 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-16,525 GBP2024-12-31
-51,106 GBP2023-12-31
Net Assets/Liabilities
5,593,636 GBP2024-12-31
5,429,244 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
Equity
5,593,636 GBP2024-12-31
5,429,244 GBP2023-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
152024-01-01 ~ 2024-12-31
Motor vehicles
252024-01-01 ~ 2024-12-31
Office equipment
332024-01-01 ~ 2024-12-31
Wages/Salaries
4,491,628 GBP2024-01-01 ~ 2024-12-31
3,687,569 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
385,668 GBP2024-01-01 ~ 2024-12-31
325,129 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,940,320 GBP2024-01-01 ~ 2024-12-31
4,072,679 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
36,777 GBP2024-01-01 ~ 2024-12-31
93,071 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-13,451 GBP2024-01-01 ~ 2024-12-31
-11,566 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
95,013 GBP2024-01-01 ~ 2024-12-31
85,641 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
152,873 GBP2024-01-01 ~ 2024-12-31
223,016 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,427,397 GBP2024-12-31
1,425,797 GBP2023-12-31
Motor vehicles
270,541 GBP2024-12-31
264,483 GBP2023-12-31
Office equipment
108,556 GBP2024-12-31
108,556 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,300,539 GBP2024-12-31
2,292,881 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-21,150 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-21,150 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,088,832 GBP2023-12-31
Motor vehicles
175,374 GBP2023-12-31
Office equipment
107,886 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,797,464 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
50,219 GBP2024-01-01 ~ 2024-12-31
Motor vehicles, Owned/Freehold
24,793 GBP2024-01-01 ~ 2024-12-31
Office equipment, Owned/Freehold
571 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
89,317 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-18,835 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-18,835 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,139,051 GBP2024-12-31
Motor vehicles
181,332 GBP2024-12-31
Office equipment
108,457 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,867,946 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
288,346 GBP2024-12-31
336,965 GBP2023-12-31
Motor vehicles
89,209 GBP2024-12-31
89,108 GBP2023-12-31
Office equipment
99 GBP2024-12-31
671 GBP2023-12-31
Under hire purchased contracts or finance leases, Plant and equipment
88,699 GBP2024-12-31
Plant and equipment, Under hire purchased contracts or finance leases
116,666 GBP2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
43,416 GBP2024-12-31
30,854 GBP2023-12-31
Under hire purchased contracts or finance leases
132,115 GBP2024-12-31
147,520 GBP2023-12-31
Raw materials and consumables
516,632 GBP2024-12-31
602,402 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,857,497 GBP2024-12-31
1,565,665 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
6,872,474 GBP2024-12-31
6,213,287 GBP2023-12-31
Other Debtors
Current
118,544 GBP2024-12-31
66,044 GBP2023-12-31
Prepayments/Accrued Income
Current
198,732 GBP2024-12-31
193,861 GBP2023-12-31
Bank Overdrafts
Current
101,357 GBP2024-12-31
67,248 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,509,455 GBP2024-12-31
1,268,965 GBP2023-12-31
Corporation Tax Payable
Current
131,972 GBP2024-12-31
147,892 GBP2023-12-31
Taxation/Social Security Payable
Current
421,610 GBP2024-12-31
452,504 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
46,049 GBP2024-12-31
39,832 GBP2023-12-31
Other Creditors
Current
1,824,193 GBP2024-12-31
1,370,222 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
257,114 GBP2024-12-31
206,959 GBP2023-12-31
Creditors
Current
4,291,750 GBP2024-12-31
3,553,622 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
16,525 GBP2024-12-31
51,106 GBP2023-12-31
Creditors
Non-current
16,525 GBP2024-12-31
51,106 GBP2023-12-31
Minimum gross finance lease payments owing
62,574 GBP2024-12-31
90,938 GBP2023-12-31
Net Deferred Tax Liability/Asset
-96,323 GBP2024-12-31
-109,774 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-96,323 GBP2024-12-31
-109,774 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-12-31
100 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
310,375 GBP2024-12-31
371,107 GBP2023-12-31
Between one and five year
308,153 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
310,375 GBP2024-12-31
679,260 GBP2023-12-31