Average Number of Employees
1072024-01-01 ~ 2024-12-31
1272023-01-01 ~ 2023-12-31
Turnover/Revenue
33,306,797 GBP2024-01-01 ~ 2024-12-31
30,898,218 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-23,591,248 GBP2024-01-01 ~ 2024-12-31
-21,410,741 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
9,715,549 GBP2024-01-01 ~ 2024-12-31
9,487,477 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-6,723,974 GBP2024-01-01 ~ 2024-12-31
-7,833,967 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
3,463,731 GBP2024-01-01 ~ 2024-12-31
1,745,626 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
231,382 GBP2024-01-01 ~ 2024-12-31
197,570 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
3,468,629 GBP2024-01-01 ~ 2024-12-31
1,805,481 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,808,224 GBP2024-01-01 ~ 2024-12-31
1,306,258 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
1,124,620 GBP2024-12-31
1,159,020 GBP2023-12-31
Fixed Assets
1,124,620 GBP2024-12-31
1,159,020 GBP2023-12-31
Total Inventories
1,668,363 GBP2024-12-31
1,294,142 GBP2023-12-31
Debtors
Non-current
843,058 GBP2024-12-31
991,283 GBP2023-12-31
Current
10,461,516 GBP2024-12-31
6,586,865 GBP2023-12-31
Cash at bank and in hand
820,104 GBP2024-12-31
911,112 GBP2023-12-31
Current Assets
13,793,041 GBP2024-12-31
9,783,402 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-7,143,612 GBP2024-12-31
-4,957,817 GBP2023-12-31
Net Current Assets/Liabilities
6,649,429 GBP2024-12-31
4,825,585 GBP2023-12-31
Total Assets Less Current Liabilities
7,774,049 GBP2024-12-31
5,984,605 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-2,302,874 GBP2024-12-31
-2,214,653 GBP2023-12-31
Net Assets/Liabilities
4,796,543 GBP2024-12-31
3,288,319 GBP2023-12-31
Equity
Called up share capital
1,600,000 GBP2024-12-31
1,600,000 GBP2023-12-31
1,600,000 GBP2023-01-01
Retained earnings (accumulated losses)
3,196,543 GBP2024-12-31
1,688,319 GBP2023-12-31
1,982,061 GBP2023-01-01
Equity
4,796,543 GBP2024-12-31
3,288,319 GBP2023-12-31
3,582,061 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
2,808,224 GBP2024-01-01 ~ 2024-12-31
1,306,258 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,300,000 GBP2024-01-01 ~ 2024-12-31
-1,600,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-1,300,000 GBP2024-01-01 ~ 2024-12-31
-1,600,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
332024-01-01 ~ 2024-12-31
Motor vehicles
252024-01-01 ~ 2024-12-31
Furniture and fittings
332024-01-01 ~ 2024-12-31
Wages/Salaries
4,376,623 GBP2024-01-01 ~ 2024-12-31
5,426,667 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
572,332 GBP2024-01-01 ~ 2024-12-31
553,618 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
5,570,191 GBP2024-01-01 ~ 2024-12-31
6,527,356 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
457,570 GBP2024-01-01 ~ 2024-12-31
956,214 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
8,848 GBP2024-01-01 ~ 2024-12-31
Tax Expense/Credit at Applicable Tax Rate
867,157 GBP2024-01-01 ~ 2024-12-31
424,288 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
1,735,541 GBP2024-12-31
1,714,427 GBP2023-12-31
Plant and equipment
3,383,008 GBP2024-12-31
3,208,212 GBP2023-12-31
Furniture and fittings
264,431 GBP2024-12-31
258,535 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
6,566,627 GBP2024-12-31
6,364,821 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
2,892,563 GBP2023-12-31
Furniture and fittings
244,398 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
5,205,801 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
133,898 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
236,206 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
3,026,461 GBP2024-12-31
Furniture and fittings
251,836 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,442,007 GBP2024-12-31
Property, Plant & Equipment
Buildings
611,148 GBP2024-12-31
627,006 GBP2023-12-31
Plant and equipment
356,547 GBP2024-12-31
315,649 GBP2023-12-31
Furniture and fittings
12,595 GBP2024-12-31
14,137 GBP2023-12-31
Value of work in progress
377,525 GBP2024-12-31
464,228 GBP2023-12-31
Finished Goods/Goods for Resale
1,290,838 GBP2024-12-31
829,914 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
5,107,327 GBP2024-12-31
4,794,085 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
4,364,968 GBP2024-12-31
1,158,445 GBP2023-12-31
Other Debtors
Current
44,815 GBP2024-12-31
2,594 GBP2023-12-31
Prepayments/Accrued Income
Current
639,793 GBP2024-12-31
631,741 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
304,613 GBP2024-12-31
Trade Creditors/Trade Payables
Current
594,962 GBP2024-12-31
371,546 GBP2023-12-31
Amounts owed to group undertakings
Current
4,895,956 GBP2024-12-31
1,685,812 GBP2023-12-31
Corporation Tax Payable
Current
68,604 GBP2023-12-31
Taxation/Social Security Payable
Current
165,579 GBP2023-12-31
Other Creditors
Current
86,789 GBP2024-12-31
75,865 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,565,905 GBP2024-12-31
2,590,411 GBP2023-12-31
Creditors
Current
7,143,612 GBP2024-12-31
4,957,817 GBP2023-12-31
Net Deferred Tax Liability/Asset
-93,632 GBP2024-12-31
-84,784 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-8,848 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-113,389 GBP2024-12-31
-84,784 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,600,000 shares2024-12-31
1,600,000 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
262,418 GBP2024-12-31
294,765 GBP2023-12-31
Between one and five year
243,509 GBP2024-12-31
399,774 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
505,927 GBP2024-12-31
694,539 GBP2023-12-31