Average Number of Employees
3302024-01-01 ~ 2024-12-31
3482023-01-01 ~ 2023-12-31
Turnover/Revenue
25,707,250 GBP2024-01-01 ~ 2024-12-31
26,677,151 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-18,206,328 GBP2024-01-01 ~ 2024-12-31
-19,867,444 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
7,500,922 GBP2024-01-01 ~ 2024-12-31
6,809,707 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-6,676,026 GBP2024-01-01 ~ 2024-12-31
-10,416,862 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
4,180,289 GBP2024-01-01 ~ 2024-12-31
704,907 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
418,701 GBP2024-01-01 ~ 2024-12-31
813,711 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,871,046 GBP2024-01-01 ~ 2024-12-31
-218,145 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,020,338 GBP2024-01-01 ~ 2024-12-31
-112,358 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
1,535,338 GBP2024-01-01 ~ 2024-12-31
1,771,642 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
3,033,690 GBP2024-12-31
3,089,085 GBP2023-12-31
Fixed Assets
3,033,690 GBP2024-12-31
3,089,085 GBP2023-12-31
Total Inventories
614,508 GBP2024-12-31
614,977 GBP2023-12-31
Debtors
Current
67,847,542 GBP2024-12-31
61,160,790 GBP2023-12-31
Cash at bank and in hand
852,714 GBP2024-12-31
426,296 GBP2023-12-31
Current Assets
69,314,764 GBP2024-12-31
62,202,063 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-48,954,734 GBP2024-12-31
Net Current Assets/Liabilities
20,360,030 GBP2024-12-31
27,539,148 GBP2023-12-31
Total Assets Less Current Liabilities
23,393,720 GBP2024-12-31
30,628,233 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-2,099,993 GBP2024-12-31
-10,025,760 GBP2023-12-31
Net Assets/Liabilities
13,943,363 GBP2024-12-31
12,311,025 GBP2023-12-31
Equity
Called up share capital
100,000 GBP2024-12-31
100,000 GBP2023-12-31
100,000 GBP2023-01-01
Retained earnings (accumulated losses)
13,843,363 GBP2024-12-31
12,211,025 GBP2023-12-31
10,910,383 GBP2023-01-01
Equity
13,943,363 GBP2024-12-31
12,311,025 GBP2023-12-31
11,010,383 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
2,020,338 GBP2024-01-01 ~ 2024-12-31
-112,358 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,632,338 GBP2024-01-01 ~ 2024-12-31
1,300,642 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
48,000 GBP2024-01-01 ~ 2024-12-31
133,885 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
11,803,779 GBP2024-01-01 ~ 2024-12-31
12,127,030 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
1,207,884 GBP2024-01-01 ~ 2024-12-31
1,156,310 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
13,336,293 GBP2024-01-01 ~ 2024-12-31
13,613,649 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
850,708 GBP2024-01-01 ~ 2024-12-31
Tax Expense/Credit at Applicable Tax Rate
717,762 GBP2024-01-01 ~ 2024-12-31
-54,536 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
3,559,251 GBP2024-12-31
3,559,251 GBP2023-12-31
Plant and equipment
8,137,757 GBP2024-12-31
8,002,354 GBP2023-12-31
Furniture and fittings
7,061,191 GBP2024-12-31
6,762,196 GBP2023-12-31
Other
1,143,767 GBP2024-12-31
1,144,292 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
19,901,966 GBP2024-12-31
19,468,093 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Other
-525 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-525 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
7,895,910 GBP2023-12-31
Furniture and fittings
6,477,256 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
16,379,008 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
294,364 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
489,268 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
7,947,814 GBP2024-12-31
Furniture and fittings
6,771,620 GBP2024-12-31
Other
1,011,635 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
16,868,276 GBP2024-12-31
Property, Plant & Equipment
Buildings
2,422,044 GBP2024-12-31
2,565,044 GBP2023-12-31
Plant and equipment
189,943 GBP2024-12-31
106,444 GBP2023-12-31
Furniture and fittings
289,571 GBP2024-12-31
284,940 GBP2023-12-31
Other
132,132 GBP2024-12-31
132,657 GBP2023-12-31
Land and buildings
2,422,044 GBP2024-12-31
2,565,044 GBP2023-12-31
Raw materials and consumables
614,508 GBP2024-12-31
614,977 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,776,646 GBP2024-12-31
3,931,822 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
59,032,261 GBP2024-12-31
52,227,840 GBP2023-12-31
Other Debtors
Current
1,425,125 GBP2024-12-31
284,928 GBP2023-12-31
Prepayments/Accrued Income
Current
1,902,058 GBP2024-12-31
1,154,040 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
2,711,452 GBP2024-12-31
3,562,160 GBP2023-12-31
Bank Overdrafts
-75,416 GBP2023-12-31
Cash and Cash Equivalents
852,714 GBP2024-12-31
350,880 GBP2023-12-31
Bank Overdrafts
Current
75,416 GBP2023-12-31
Bank Borrowings
Current
2,381,049 GBP2024-12-31
2,976,683 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,521,117 GBP2024-12-31
2,974,585 GBP2023-12-31
Amounts owed to group undertakings
Current
34,753,211 GBP2024-12-31
20,319,852 GBP2023-12-31
Taxation/Social Security Payable
Current
2,236,730 GBP2024-12-31
2,067,017 GBP2023-12-31
Other Creditors
Current
47,083 GBP2024-12-31
Accrued Liabilities/Deferred Income
Current
7,015,544 GBP2024-12-31
6,249,362 GBP2023-12-31
Creditors
Current
48,954,734 GBP2024-12-31
34,662,915 GBP2023-12-31
Bank Borrowings
Non-current
2,099,993 GBP2024-12-31
10,025,760 GBP2023-12-31
Creditors
Non-current
2,099,993 GBP2024-12-31
10,025,760 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
2,381,049 GBP2024-12-31
Total Borrowings
Current, Amounts falling due within one year
2,381,049 GBP2024-12-31
Bank Borrowings
Between two and five year, Non-current
2,099,993 GBP2024-12-31
Non-current, Between two and five year
10,025,760 GBP2023-12-31
Total Borrowings
4,481,042 GBP2024-12-31
13,002,443 GBP2023-12-31
Net Deferred Tax Liability/Asset
2,711,452 GBP2024-12-31
3,562,160 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-947,708 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2024-12-31
100,000 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
424,482 GBP2024-12-31
320,747 GBP2023-12-31
Between one and five year
813,591 GBP2024-12-31
1,238,073 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,238,073 GBP2024-12-31
1,558,820 GBP2023-12-31