Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Class 2 ordinary share
12024-01-01 ~ 2024-12-31
Nominal value of shares issued in a specific share issue
Class 2 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Turnover/Revenue
12,852,182 GBP2024-01-01 ~ 2024-12-31
11,690,150 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
9,363,851 GBP2024-01-01 ~ 2024-12-31
8,819,588 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
3,488,331 GBP2024-01-01 ~ 2024-12-31
2,870,562 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
3,344,920 GBP2024-01-01 ~ 2024-12-31
2,712,663 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
143,411 GBP2024-01-01 ~ 2024-12-31
157,899 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
3,000 GBP2024-01-01 ~ 2024-12-31
6,400 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
26,907 GBP2024-01-01 ~ 2024-12-31
19,889 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
119,504 GBP2024-01-01 ~ 2024-12-31
144,410 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
25,354 GBP2024-01-01 ~ 2024-12-31
29,620 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
94,150 GBP2024-01-01 ~ 2024-12-31
114,790 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
195,000 GBP2024-01-01 ~ 2024-12-31
114,790 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
1,348,461 GBP2024-12-31
1,110,652 GBP2023-12-31
Total Inventories
300,254 GBP2024-12-31
814,268 GBP2023-12-31
Debtors
2,260,294 GBP2024-12-31
2,212,863 GBP2023-12-31
Cash at bank and in hand
234,683 GBP2024-12-31
194,078 GBP2023-12-31
Current Assets
2,795,231 GBP2024-12-31
3,221,209 GBP2023-12-31
Creditors
Current
3,211,675 GBP2024-12-31
3,321,937 GBP2023-12-31
Net Current Assets/Liabilities
-416,444 GBP2024-12-31
-100,728 GBP2023-12-31
Total Assets Less Current Liabilities
932,017 GBP2024-12-31
1,009,924 GBP2023-12-31
Creditors
Non-current
-434,968 GBP2024-12-31
-474,229 GBP2023-12-31
Net Assets/Liabilities
442,075 GBP2024-12-31
506,075 GBP2023-12-31
Equity
Called up share capital
2,000 GBP2024-12-31
1,000 GBP2023-12-31
1,000 GBP2022-12-31
Revaluation reserve
100,850 GBP2024-12-31
Retained earnings (accumulated losses)
339,225 GBP2024-12-31
505,075 GBP2023-12-31
630,285 GBP2022-12-31
Equity
442,075 GBP2024-12-31
506,075 GBP2023-12-31
631,285 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-260,000 GBP2024-01-01 ~ 2024-12-31
-240,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-260,000 GBP2024-01-01 ~ 2024-12-31
-240,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
94,150 GBP2024-01-01 ~ 2024-12-31
114,790 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
Called up share capital
1,000 GBP2024-01-01 ~ 2024-12-31
Issue of Equity Instruments
1,000 GBP2024-01-01 ~ 2024-12-31
Bank Overdrafts
-434,662 GBP2024-12-31
Wages/Salaries
3,529,365 GBP2024-01-01 ~ 2024-12-31
3,046,194 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
382,765 GBP2024-01-01 ~ 2024-12-31
325,485 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
86,751 GBP2024-01-01 ~ 2024-12-31
75,755 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,998,881 GBP2024-01-01 ~ 2024-12-31
3,447,434 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
672024-01-01 ~ 2024-12-31
592023-01-01 ~ 2023-12-31
Director Remuneration
439,210 GBP2024-01-01 ~ 2024-12-31
304,959 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
60,051 GBP2024-01-01 ~ 2024-12-31
34,409 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
12,000 GBP2024-01-01 ~ 2024-12-31
12,500 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
29,876 GBP2024-01-01 ~ 2024-12-31
33,965 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,128,567 GBP2024-12-31
968,700 GBP2023-12-31
Plant and equipment
52,944 GBP2024-12-31
42,446 GBP2023-12-31
Furniture and fittings
137,087 GBP2024-12-31
118,695 GBP2023-12-31
Motor vehicles
159,964 GBP2024-12-31
79,588 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,478,562 GBP2024-12-31
1,209,429 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-2,742 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-13,561 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-13,742 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-30,045 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
Land and buildings
100,850 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
100,850 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
25,419 GBP2024-12-31
20,928 GBP2023-12-31
Furniture and fittings
62,453 GBP2024-12-31
47,804 GBP2023-12-31
Motor vehicles
42,229 GBP2024-12-31
30,045 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
130,101 GBP2024-12-31
98,777 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
7,233 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
28,210 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
24,608 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
60,051 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-2,742 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-13,561 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-12,424 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-28,727 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
1,128,567 GBP2024-12-31
968,700 GBP2023-12-31
Plant and equipment
27,525 GBP2024-12-31
21,518 GBP2023-12-31
Furniture and fittings
74,634 GBP2024-12-31
70,891 GBP2023-12-31
Motor vehicles
117,735 GBP2024-12-31
49,543 GBP2023-12-31
Value of work in progress
300,254 GBP2024-12-31
814,268 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,292,197 GBP2024-12-31
2,091,492 GBP2023-12-31
Other Debtors
Current
168,792 GBP2024-12-31
87,105 GBP2023-12-31
Prepayments/Accrued Income
Current
68,293 GBP2024-12-31
21,405 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
2,260,294 GBP2024-12-31
Amounts falling due within one year, Current
2,212,863 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
473,922 GBP2024-12-31
37,770 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,519,947 GBP2024-12-31
1,949,222 GBP2023-12-31
Other Taxation & Social Security Payable
Current
254,382 GBP2024-12-31
113,750 GBP2023-12-31
Other Creditors
Current
250,496 GBP2024-12-31
426,242 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
258,280 GBP2024-12-31
599,373 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
434,968 GBP2024-12-31
474,229 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
39,260 GBP2024-12-31
Total Borrowings
Current, Amounts falling due within one year
473,922 GBP2024-12-31
Bank Borrowings
Non-current, Between one and two years
39,260 GBP2023-12-31
Non-current, Between two and five year
131,765 GBP2024-12-31
126,936 GBP2023-12-31
Secured
474,228 GBP2024-12-31
511,999 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
54,974 GBP2024-12-31
29,620 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2024-12-31
Class 2 ordinary share
1,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
94,150 GBP2024-01-01 ~ 2024-12-31