Average Number of Employees
562024-01-01 ~ 2025-03-31
Profit/Loss
1,502,633 GBP2024-01-01 ~ 2025-03-31
926,251 GBP2023-01-01 ~ 2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
123,327 GBP2025-03-31
160,181 GBP2023-12-31
Turnover/Revenue
11,432,010 GBP2024-01-01 ~ 2025-03-31
8,964,433 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
6,208,253 GBP2024-01-01 ~ 2025-03-31
5,234,083 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
5,223,757 GBP2024-01-01 ~ 2025-03-31
3,730,350 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
100,708 GBP2024-01-01 ~ 2025-03-31
64,204 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
3,195,563 GBP2024-01-01 ~ 2025-03-31
2,496,860 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,927,486 GBP2024-01-01 ~ 2025-03-31
1,169,286 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,015,779 GBP2024-01-01 ~ 2025-03-31
1,169,831 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
513,146 GBP2024-01-01 ~ 2025-03-31
243,580 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
1,502,633 GBP2024-01-01 ~ 2025-03-31
926,251 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,200,000 GBP2024-01-01 ~ 2025-03-31
-764,980 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
5,383,492 GBP2025-03-31
5,080,859 GBP2023-12-31
4,919,588 GBP2022-12-31
Intangible Assets
67,626 GBP2025-03-31
77,287 GBP2023-12-31
Property, Plant & Equipment
425,684 GBP2025-03-31
540,724 GBP2023-12-31
Fixed Assets
493,310 GBP2025-03-31
618,011 GBP2023-12-31
Total Inventories
934,823 GBP2025-03-31
765,083 GBP2023-12-31
Debtors
3,526,141 GBP2025-03-31
2,662,366 GBP2023-12-31
Cash at bank and in hand
2,693,283 GBP2025-03-31
2,625,335 GBP2023-12-31
Current Assets
7,154,247 GBP2025-03-31
6,052,784 GBP2023-12-31
Creditors
Amounts falling due within one year
1,965,234 GBP2025-03-31
1,254,251 GBP2023-12-31
Net Current Assets/Liabilities
5,189,013 GBP2025-03-31
4,798,533 GBP2023-12-31
Total Assets Less Current Liabilities
5,682,323 GBP2025-03-31
5,416,544 GBP2023-12-31
Net Assets/Liabilities
5,558,996 GBP2025-03-31
5,256,363 GBP2023-12-31
Equity
Called up share capital
62,000 GBP2025-03-31
62,000 GBP2023-12-31
Revaluation reserve
100,000 GBP2025-03-31
100,000 GBP2023-12-31
Capital redemption reserve
13,504 GBP2025-03-31
13,504 GBP2023-12-31
Equity
5,558,996 GBP2025-03-31
5,256,363 GBP2023-12-31
Property, Plant & Equipment - Depreciation Expense
288,407 GBP2024-01-01 ~ 2025-03-31
202,685 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
20.002024-01-01 ~ 2025-03-31
Furniture and fittings
20.002024-01-01 ~ 2025-03-31
Motor vehicles
20.002024-01-01 ~ 2025-03-31
Wages/Salaries
560,979 GBP2024-01-01 ~ 2025-03-31
460,302 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
53,827 GBP2024-01-01 ~ 2025-03-31
54,833 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
417,014 GBP2024-01-01 ~ 2025-03-31
382,211 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,031,820 GBP2024-01-01 ~ 2025-03-31
897,346 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
107,683 GBP2024-01-01 ~ 2025-03-31
82,478 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-36,854 GBP2024-01-01 ~ 2025-03-31
-10,822 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
515,929 GBP2024-01-01 ~ 2025-03-31
275,151 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
All ordinary shares
1,200,000 GBP2024-01-01 ~ 2025-03-31
764,980 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
19,011 GBP2025-03-31
Patents/Trademarks/Licences/Concessions
113,565 GBP2025-03-31
Intangible Assets - Gross Cost
132,576 GBP2025-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
19,011 GBP2025-03-31
19,011 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
45,939 GBP2025-03-31
36,278 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
64,950 GBP2025-03-31
55,289 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
9,661 GBP2024-01-01 ~ 2025-03-31
Intangible Assets - Increase From Amortisation Charge for Year
9,661 GBP2024-01-01 ~ 2025-03-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
67,626 GBP2025-03-31
77,287 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,787,558 GBP2025-03-31
1,766,426 GBP2023-12-31
Furniture and fittings
400,832 GBP2025-03-31
340,578 GBP2023-12-31
Motor vehicles
24,350 GBP2025-03-31
24,350 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,509,488 GBP2025-03-31
2,399,204 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-63,083 GBP2024-01-01 ~ 2025-03-31
Property, Plant & Equipment - Disposals
-63,083 GBP2024-01-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,454,430 GBP2025-03-31
1,268,851 GBP2023-12-31
Furniture and fittings
342,115 GBP2025-03-31
331,837 GBP2023-12-31
Motor vehicles
22,893 GBP2025-03-31
24,350 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,083,804 GBP2025-03-31
1,858,480 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
248,662 GBP2024-01-01 ~ 2025-03-31
Furniture and fittings
10,278 GBP2024-01-01 ~ 2025-03-31
Motor vehicles
-1,457 GBP2024-01-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
288,407 GBP2024-01-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-63,083 GBP2024-01-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-63,083 GBP2024-01-01 ~ 2025-03-31
Property, Plant & Equipment
Plant and equipment
333,128 GBP2025-03-31
497,575 GBP2023-12-31
Furniture and fittings
58,717 GBP2025-03-31
8,741 GBP2023-12-31
Motor vehicles
1,457 GBP2025-03-31
Land and buildings, Short leasehold
34,408 GBP2023-12-31
Raw Materials
934,823 GBP2025-03-31
765,083 GBP2023-12-31
Trade Debtors/Trade Receivables
2,485,892 GBP2025-03-31
1,462,658 GBP2023-12-31
Prepayments/Accrued Income
276,037 GBP2025-03-31
386,673 GBP2023-12-31
Other Debtors
112,830 GBP2025-03-31
140,367 GBP2023-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
838,871 GBP2025-03-31
647,164 GBP2023-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
441,783 GBP2025-03-31
241,990 GBP2023-12-31
Corporation Tax Payable
Amounts falling due within one year
604,000 GBP2025-03-31
254,000 GBP2023-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
80,580 GBP2025-03-31
111,097 GBP2023-12-31
Deferred Tax Liabilities
123,327 GBP2025-03-31
160,181 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 shares2024-01-01 ~ 2025-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
60,000 shares2025-03-31
60,000 shares2023-12-31
Par Value of Share
Class 2 ordinary share
1 shares2024-01-01 ~ 2025-03-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
2,000 shares2025-03-31
2,000 shares2023-12-31