Turnover/Revenue
26,748,322 GBP2024-01-01 ~ 2024-12-31
21,878,462 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-16,271,694 GBP2024-01-01 ~ 2024-12-31
-13,533,438 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
10,476,628 GBP2024-01-01 ~ 2024-12-31
8,345,024 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-7,249,698 GBP2024-01-01 ~ 2024-12-31
-7,408,257 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
122,648 GBP2024-01-01 ~ 2024-12-31
35,893 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
728 GBP2024-01-01 ~ 2024-12-31
-1,278 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
3,361,058 GBP2024-01-01 ~ 2024-12-31
982,232 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,458,905 GBP2024-01-01 ~ 2024-12-31
826,324 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
2,458,905 GBP2024-01-01 ~ 2024-12-31
826,324 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
1,558 GBP2024-12-31
1,863 GBP2023-12-31
Property, Plant & Equipment
11,281,627 GBP2024-12-31
11,422,848 GBP2023-12-31
Fixed Assets - Investments
10,155 GBP2024-12-31
10,155 GBP2023-12-31
Fixed Assets
11,293,340 GBP2024-12-31
11,434,866 GBP2023-12-31
Total Inventories
1,799,388 GBP2024-12-31
1,129,525 GBP2023-12-31
Debtors
Current
3,542,155 GBP2024-12-31
2,485,016 GBP2023-12-31
Cash at bank and in hand
5,369,252 GBP2024-12-31
2,681,607 GBP2023-12-31
Current Assets
10,710,795 GBP2024-12-31
6,296,148 GBP2023-12-31
Net Current Assets/Liabilities
6,121,026 GBP2024-12-31
3,500,635 GBP2023-12-31
Total Assets Less Current Liabilities
17,414,366 GBP2024-12-31
14,935,501 GBP2023-12-31
Net Assets/Liabilities
16,129,511 GBP2024-12-31
13,733,106 GBP2023-12-31
Equity
Called up share capital
500,000 GBP2024-12-31
500,000 GBP2023-12-31
500,000 GBP2022-12-31
Retained earnings (accumulated losses)
15,629,511 GBP2024-12-31
13,233,106 GBP2023-12-31
12,430,882 GBP2022-12-31
Equity
16,129,511 GBP2024-12-31
13,733,106 GBP2023-12-31
12,930,882 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,458,905 GBP2024-01-01 ~ 2024-12-31
826,324 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-62,500 GBP2024-01-01 ~ 2024-12-31
-24,100 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-62,500 GBP2024-01-01 ~ 2024-12-31
-24,100 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
738,883 GBP2024-01-01 ~ 2024-12-31
858,489 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
5,876,711 GBP2024-01-01 ~ 2024-12-31
5,385,724 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
639,392 GBP2024-01-01 ~ 2024-12-31
457,841 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
6,819,149 GBP2024-01-01 ~ 2024-12-31
6,100,218 GBP2023-01-01 ~ 2023-12-31
Average number of employees in administration and support functions
302024-01-01 ~ 2024-12-31
272023-01-01 ~ 2023-12-31
Average Number of Employees
2072024-01-01 ~ 2024-12-31
1912023-01-01 ~ 2023-12-31
Director Remuneration
93,250 GBP2024-01-01 ~ 2024-12-31
85,170 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
11,000 GBP2024-01-01 ~ 2024-12-31
11,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
5,230 GBP2024-12-31
5,230 GBP2023-12-31
Intangible Assets - Gross Cost
5,230 GBP2024-12-31
5,230 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
3,672 GBP2024-12-31
3,367 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
3,672 GBP2024-12-31
3,367 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
305 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
305 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
1,558 GBP2024-12-31
1,863 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
12,994,850 GBP2024-12-31
12,978,350 GBP2023-12-31
Land and buildings, Short leasehold
98,879 GBP2023-12-31
Plant and equipment
10,446,601 GBP2024-12-31
9,878,050 GBP2023-12-31
Office equipment
406,687 GBP2024-12-31
399,768 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-19,059 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
3,962,876 GBP2024-12-31
3,706,054 GBP2023-12-31
Land and buildings, Short leasehold
89,094 GBP2023-12-31
Plant and equipment
8,250,160 GBP2024-12-31
7,846,894 GBP2023-12-31
Office equipment
398,718 GBP2024-12-31
350,481 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
418,743 GBP2024-01-01 ~ 2024-12-31
Office equipment
48,237 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-15,477 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
9,031,974 GBP2024-12-31
Plant and equipment
2,196,441 GBP2024-12-31
2,031,156 GBP2023-12-31
Office equipment
7,969 GBP2024-12-31
49,287 GBP2023-12-31
Owned/Freehold, Land and buildings
9,272,296 GBP2023-12-31
Land and buildings, Short leasehold
9,785 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
210,377 GBP2024-12-31
210,377 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
24,058,515 GBP2024-12-31
23,565,424 GBP2023-12-31
Property, Plant & Equipment - Disposals
-117,938 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
165,134 GBP2024-12-31
150,053 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
12,776,888 GBP2024-12-31
12,142,576 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
15,081 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
738,883 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-104,571 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Motor vehicles
45,243 GBP2024-12-31
60,324 GBP2023-12-31
Investments in Subsidiaries
10,155 GBP2024-12-31
10,155 GBP2023-12-31
Raw materials and consumables
450,590 GBP2024-12-31
303,300 GBP2023-12-31
Merchandise
56,388 GBP2024-12-31
38,811 GBP2023-12-31
Value of work in progress
779,300 GBP2024-12-31
456,040 GBP2023-12-31
Finished Goods/Goods for Resale
388,265 GBP2024-12-31
156,088 GBP2023-12-31
Other types of inventories not specified separately
124,845 GBP2024-12-31
175,286 GBP2023-12-31
Trade Debtors/Trade Receivables
Current, Amounts falling due within one year
2,716,755 GBP2024-12-31
2,203,726 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
3,542,155 GBP2024-12-31
2,485,016 GBP2023-12-31
Cash and Cash Equivalents
5,369,252 GBP2024-12-31
2,681,607 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,284,855 GBP2024-12-31
Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
345,000 shares2024-12-31
345,000 shares2023-12-31
Par Value of Share
Class 2 ordinary share
12024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
55,000 shares2024-12-31
55,000 shares2023-12-31
Par Value of Share
Class 3 ordinary share
12024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
100,000 shares2024-12-31
100,000 shares2023-12-31
Number of Shares Issued (Fully Paid)
500,000 shares2024-12-31
500,000 shares2023-12-31
Nominal value of allotted share capital
500,000 GBP2024-01-01 ~ 2024-12-31
500,000 GBP2023-01-01 ~ 2023-12-31