Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
43,166,460 GBP2024-01-01 ~ 2024-12-31
45,970,325 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
32,205,714 GBP2024-01-01 ~ 2024-12-31
33,347,742 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
10,960,746 GBP2024-01-01 ~ 2024-12-31
12,622,583 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
8,270,266 GBP2024-01-01 ~ 2024-12-31
8,263,073 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
2,690,480 GBP2024-01-01 ~ 2024-12-31
4,359,510 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
532,955 GBP2024-01-01 ~ 2024-12-31
Interest Payable/Similar Charges (Finance Costs)
12,671 GBP2024-01-01 ~ 2024-12-31
500,517 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
3,210,764 GBP2024-01-01 ~ 2024-12-31
3,858,993 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
800,470 GBP2024-01-01 ~ 2024-12-31
29,641 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,410,294 GBP2024-01-01 ~ 2024-12-31
3,829,352 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
5,682,607 GBP2024-12-31
2,529,358 GBP2023-12-31
Total Inventories
137,582 GBP2024-12-31
153,782 GBP2023-12-31
Debtors
38,140,131 GBP2024-12-31
55,422,398 GBP2023-12-31
Cash at bank and in hand
20,584,746 GBP2024-12-31
14,546,619 GBP2023-12-31
Current Assets
58,862,459 GBP2024-12-31
70,122,799 GBP2023-12-31
Creditors
Current
10,123,327 GBP2024-12-31
21,441,182 GBP2023-12-31
Net Current Assets/Liabilities
48,739,132 GBP2024-12-31
48,681,617 GBP2023-12-31
Total Assets Less Current Liabilities
54,421,739 GBP2024-12-31
51,210,975 GBP2023-12-31
Net Assets/Liabilities
52,378,124 GBP2024-12-31
49,967,830 GBP2023-12-31
Equity
Called up share capital
10,000 GBP2024-12-31
10,000 GBP2023-12-31
10,000 GBP2022-12-31
Retained earnings (accumulated losses)
52,368,124 GBP2024-12-31
49,957,830 GBP2023-12-31
46,128,478 GBP2022-12-31
Equity
52,378,124 GBP2024-12-31
49,967,830 GBP2023-12-31
46,138,478 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,410,294 GBP2024-01-01 ~ 2024-12-31
3,829,352 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
2,410,294 GBP2024-01-01 ~ 2024-12-31
3,829,352 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
5,713,009 GBP2024-01-01 ~ 2024-12-31
5,603,529 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
603,398 GBP2024-01-01 ~ 2024-12-31
590,805 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
136,646 GBP2024-01-01 ~ 2024-12-31
147,788 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
6,453,053 GBP2024-01-01 ~ 2024-12-31
6,342,122 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1292024-01-01 ~ 2024-12-31
1212023-01-01 ~ 2023-12-31
Director Remuneration
172,969 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
925,440 GBP2024-01-01 ~ 2024-12-31
391,028 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
33,000 GBP2024-01-01 ~ 2024-12-31
28,000 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
802,691 GBP2024-01-01 ~ 2024-12-31
906,863 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
8,021,332 GBP2024-12-31
3,965,682 GBP2023-12-31
Motor vehicles
17,153 GBP2024-12-31
17,153 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
8,725,022 GBP2024-12-31
4,656,072 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-15,183 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-15,183 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Long leasehold
686,537 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,361,728 GBP2024-12-31
1,449,961 GBP2023-12-31
Motor vehicles
17,153 GBP2024-12-31
17,153 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,042,415 GBP2024-12-31
2,126,714 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
921,506 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
925,440 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-9,739 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-9,739 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings, Long leasehold
23,003 GBP2024-12-31
Plant and equipment
5,659,604 GBP2024-12-31
2,515,721 GBP2023-12-31
Merchandise
137,582 GBP2024-12-31
153,782 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,816,683 GBP2024-12-31
934,391 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
32,309,958 GBP2024-12-31
47,874,755 GBP2023-12-31
Other Debtors
Current
4,154 GBP2024-12-31
4,026 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
106,403 GBP2024-12-31
Amount of value-added tax that is recoverable
Current
1,926,478 GBP2024-12-31
1,683,002 GBP2023-12-31
Prepayments/Accrued Income
Current
1,976,455 GBP2024-12-31
4,926,224 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
38,140,131 GBP2024-12-31
55,422,398 GBP2023-12-31
Trade Creditors/Trade Payables
Current
5,870,498 GBP2024-12-31
1,501,781 GBP2023-12-31
Amounts owed to group undertakings
Current
2,115,745 GBP2024-12-31
12,725,040 GBP2023-12-31
Corporation Tax Payable
Current
2,071,932 GBP2023-12-31
Other Taxation & Social Security Payable
Current
166,471 GBP2024-12-31
155,214 GBP2023-12-31
Other Creditors
Current
59,969 GBP2024-12-31
14,155 GBP2023-12-31
Accrued Liabilities
Current
1,910,644 GBP2024-12-31
4,973,060 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,343,615 GBP2024-12-31
543,145 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,410,294 GBP2024-01-01 ~ 2024-12-31