Cost of Sales
-6,867,584 GBP2024-01-01 ~ 2024-12-31
-8,498,026 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-73,624 GBP2024-01-01 ~ 2024-12-31
-82,871 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,143,438 GBP2024-01-01 ~ 2024-12-31
-1,965,942 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
2,036 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
8,710 GBP2024-01-01 ~ 2024-12-31
536,642 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,336 GBP2024-01-01 ~ 2024-12-31
402,901 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gain or loss on the revaluation before tax in other comprehensive income
0 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
208,336 GBP2024-01-01 ~ 2024-12-31
402,901 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
2,729,916 GBP2024-12-31
2,155,974 GBP2023-12-31
Fixed Assets - Investments
0 GBP2024-12-31
1,513 GBP2023-12-31
Fixed Assets
2,729,916 GBP2024-12-31
2,157,487 GBP2023-12-31
Debtors
1,784,871 GBP2024-12-31
2,100,165 GBP2023-12-31
Cash at bank and in hand
864,591 GBP2024-12-31
614,655 GBP2023-12-31
Current Assets
4,280,212 GBP2024-12-31
4,732,472 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-1,646,093 GBP2024-12-31
Net Current Assets/Liabilities
2,634,119 GBP2024-12-31
2,758,222 GBP2023-12-31
Total Assets Less Current Liabilities
5,364,035 GBP2024-12-31
4,915,709 GBP2023-12-31
Net Assets/Liabilities
4,505,305 GBP2024-12-31
4,296,969 GBP2023-12-31
Equity
Called up share capital
137,806 GBP2024-12-31
137,806 GBP2023-12-31
137,806 GBP2022-12-31
Share premium
6,000 GBP2024-12-31
6,000 GBP2023-12-31
6,000 GBP2022-12-31
Revaluation reserve
700,186 GBP2024-12-31
494,186 GBP2023-12-31
498,290 GBP2022-12-31
Capital redemption reserve
6,194 GBP2024-12-31
6,194 GBP2023-12-31
6,194 GBP2022-12-31
Retained earnings (accumulated losses)
3,655,119 GBP2024-12-31
3,652,783 GBP2023-12-31
3,398,743 GBP2022-12-31
Equity
4,505,305 GBP2024-12-31
4,296,969 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,336 GBP2024-01-01 ~ 2024-12-31
402,901 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-152,965 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
18,900 GBP2024-01-01 ~ 2024-12-31
18,000 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
512024-01-01 ~ 2024-12-31
492023-01-01 ~ 2023-12-31
Wages/Salaries
1,924,778 GBP2024-01-01 ~ 2024-12-31
1,781,097 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
113,096 GBP2024-01-01 ~ 2024-12-31
98,923 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,248,835 GBP2024-01-01 ~ 2024-12-31
2,063,689 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
478,037 GBP2024-01-01 ~ 2024-12-31
510,485 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
102,070 GBP2024-01-01 ~ 2024-12-31
41,117 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
650,000 GBP2024-12-31
480,000 GBP2023-12-31
Plant and equipment
1,170,391 GBP2024-12-31
1,100,347 GBP2023-12-31
Furniture and fittings
441,616 GBP2024-12-31
434,341 GBP2023-12-31
Motor vehicles
195,530 GBP2024-12-31
161,358 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
4,557,008 GBP2024-12-31
3,775,516 GBP2023-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
170,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
58,619 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,022,319 GBP2024-12-31
997,709 GBP2023-12-31
Furniture and fittings
386,368 GBP2024-12-31
368,093 GBP2023-12-31
Motor vehicles
100,071 GBP2024-12-31
67,519 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,827,092 GBP2024-12-31
1,619,542 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
1,172 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
24,610 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
18,275 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
32,552 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
243,550 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
5,432 GBP2024-12-31
Property, Plant & Equipment
Owned/Freehold, Land and buildings
650,000 GBP2024-12-31
444,000 GBP2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
53,187 GBP2024-12-31
Plant and equipment
148,072 GBP2024-12-31
102,638 GBP2023-12-31
Furniture and fittings
55,248 GBP2024-12-31
66,248 GBP2023-12-31
Motor vehicles
95,459 GBP2024-12-31
93,839 GBP2023-12-31
Land and buildings
550,462 GBP2024-12-31
550,462 GBP2023-12-31
Other
1,938,032 GBP2024-12-31
1,938,032 GBP2023-12-31
Investments in Subsidiaries
1,513 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,594,232 GBP2024-12-31
1,904,944 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
108,684 GBP2024-12-31
47,985 GBP2023-12-31
Other Debtors
Current
0 GBP2024-12-31
6,140 GBP2023-12-31
Prepayments/Accrued Income
Current
81,955 GBP2024-12-31
141,096 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
1,784,871 GBP2024-12-31
Amounts falling due within one year, Current
2,100,165 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
189,295 GBP2024-12-31
107,398 GBP2023-12-31
Other Remaining Borrowings
Current
5,832 GBP2024-12-31
9,330 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,024,806 GBP2024-12-31
1,274,013 GBP2023-12-31
Amounts owed to group undertakings
Current
0 GBP2024-12-31
1,513 GBP2023-12-31
Corporation Tax Payable
Current
0 GBP2024-12-31
103,485 GBP2023-12-31
Other Taxation & Social Security Payable
Current
234,920 GBP2024-12-31
114,176 GBP2023-12-31
Other Creditors
Current
141,437 GBP2024-12-31
299,658 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
49,803 GBP2024-12-31
64,677 GBP2023-12-31
Creditors
Current
1,646,093 GBP2024-12-31
1,974,250 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
418,019 GBP2024-12-31
274,267 GBP2023-12-31
Other Remaining Borrowings
Non-current
972 GBP2024-12-31
6,804 GBP2023-12-31
Creditors
Non-current
418,991 GBP2024-12-31
281,071 GBP2023-12-31
Total Borrowings
Current
5,832 GBP2024-12-31
9,330 GBP2023-12-31
Non-current
972 GBP2024-12-31
6,804 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
189,295 GBP2024-12-31
107,398 GBP2023-12-31
Minimum gross finance lease payments owing
607,314 GBP2024-12-31
381,665 GBP2023-12-31
Deferred Tax Liabilities
439,750 GBP2024-12-31
338,236 GBP2023-12-31
Net Deferred Tax Liability/Asset
439,739 GBP2024-12-31
337,669 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
102,070 GBP2024-01-01 ~ 2024-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
47,499 shares2024-12-31
47,499 shares2023-12-31
Par Value of Share
Class 2 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
47,499 shares2024-12-31
47,499 shares2023-12-31
Par Value of Share
Class 3 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
42,808 shares2024-12-31
42,808 shares2023-12-31
Equity
Called up share capital
137,806 GBP2024-12-31
137,806 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
19,847 GBP2024-12-31
19,847 GBP2023-12-31
Between two and five year
15,195 GBP2024-12-31
35,096 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
35,042 GBP2024-12-31
54,943 GBP2023-12-31
Bank Borrowings
-6,804 GBP2024-12-31
-16,134 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
-607,314 GBP2024-12-31
-381,665 GBP2023-12-31