96090 - Other Service Activities N.e.c.
(expand)Profit/Loss on Ordinary Activities Before Tax
377,444 GBP2024-01-01 ~ 2024-12-31
536,927 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
275,308 GBP2024-01-01 ~ 2024-12-31
432,871 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
2,122,263 GBP2024-12-31
2,345,963 GBP2023-12-31
Total Inventories
3,667,102 GBP2024-12-31
3,761,060 GBP2023-12-31
Debtors
Current
7,279,153 GBP2024-12-31
7,097,672 GBP2023-12-31
Cash at bank and in hand
60,865 GBP2024-12-31
122,892 GBP2023-12-31
Current Assets
11,007,120 GBP2024-12-31
10,981,624 GBP2023-12-31
Net Current Assets/Liabilities
2,457,745 GBP2024-12-31
2,586,534 GBP2023-12-31
Total Assets Less Current Liabilities
4,580,008 GBP2024-12-31
4,932,497 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-1,020,742 GBP2024-12-31
-1,250,654 GBP2023-12-31
Net Assets/Liabilities
3,260,323 GBP2024-12-31
3,380,028 GBP2023-12-31
Equity
Called up share capital
14 GBP2024-12-31
14 GBP2023-12-31
14 GBP2023-01-01
Share premium
81,316 GBP2024-12-31
81,316 GBP2023-12-31
81,316 GBP2023-01-01
Retained earnings (accumulated losses)
3,178,993 GBP2024-12-31
3,298,698 GBP2023-12-31
3,149,314 GBP2023-01-01
Equity
3,260,323 GBP2024-12-31
3,380,028 GBP2023-12-31
3,230,644 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
275,308 GBP2024-01-01 ~ 2024-12-31
432,871 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-395,013 GBP2024-01-01 ~ 2024-12-31
-283,487 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-395,013 GBP2024-01-01 ~ 2024-12-31
-283,487 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
554,444 GBP2024-01-01 ~ 2024-12-31
538,206 GBP2023-01-01 ~ 2023-12-31
Cash and Cash Equivalents
60,865 GBP2024-12-31
122,892 GBP2023-12-31
16,143 GBP2023-01-01
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
152024-01-01 ~ 2024-12-31
Motor vehicles
252024-01-01 ~ 2024-12-31
Furniture and fittings
252024-01-01 ~ 2024-12-31
Computers
332024-01-01 ~ 2024-12-31
Audit Fees/Expenses
26,000 GBP2024-01-01 ~ 2024-12-31
25,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,357,549 GBP2024-01-01 ~ 2024-12-31
2,949,532 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
383,447 GBP2024-01-01 ~ 2024-12-31
339,078 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,990,548 GBP2024-01-01 ~ 2024-12-31
3,515,273 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
379,156 GBP2024-01-01 ~ 2024-12-31
372,939 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-2,872 GBP2024-01-01 ~ 2024-12-31
136,551 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
94,361 GBP2024-01-01 ~ 2024-12-31
134,232 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
807,220 GBP2024-12-31
807,220 GBP2023-12-31
Plant and equipment
2,333,619 GBP2024-12-31
2,202,169 GBP2023-12-31
Motor vehicles
808,572 GBP2024-12-31
764,044 GBP2023-12-31
Furniture and fittings
581,494 GBP2024-12-31
581,494 GBP2023-12-31
Computers
206,751 GBP2024-12-31
187,003 GBP2023-12-31
Other
729,568 GBP2024-12-31
746,644 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
5,467,224 GBP2024-12-31
5,288,574 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-161,528 GBP2024-01-01 ~ 2024-12-31
Other
-17,076 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-178,604 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,272,504 GBP2023-12-31
Motor vehicles
384,731 GBP2023-12-31
Furniture and fittings
322,415 GBP2023-12-31
Computers
95,205 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,942,611 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
168,824 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases, Plant and equipment
126,096 GBP2024-01-01 ~ 2024-12-31
Motor vehicles, Under hire purchased contracts or finance leases
127,383 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases
385,620 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-135,018 GBP2024-01-01 ~ 2024-12-31
Other
-17,076 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-152,094 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,474,612 GBP2024-12-31
Motor vehicles
377,096 GBP2024-12-31
Furniture and fittings
387,215 GBP2024-12-31
Computers
143,629 GBP2024-12-31
Other
667,641 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,344,961 GBP2024-12-31
Property, Plant & Equipment
Buildings
512,452 GBP2024-12-31
537,016 GBP2023-12-31
Plant and equipment
859,007 GBP2024-12-31
929,665 GBP2023-12-31
Motor vehicles
431,476 GBP2024-12-31
379,313 GBP2023-12-31
Furniture and fittings
194,279 GBP2024-12-31
259,079 GBP2023-12-31
Computers
63,122 GBP2024-12-31
91,798 GBP2023-12-31
Other
61,927 GBP2024-12-31
149,092 GBP2023-12-31
Under hire purchased contracts or finance leases, Plant and equipment
628,675 GBP2024-12-31
Plant and equipment, Under hire purchased contracts or finance leases
641,068 GBP2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
431,475 GBP2024-12-31
379,313 GBP2023-12-31
Under hire purchased contracts or finance leases
1,256,981 GBP2024-12-31
1,349,354 GBP2023-12-31
Raw materials and consumables
3,667,102 GBP2024-12-31
3,761,060 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
4,635,567 GBP2024-12-31
4,440,415 GBP2023-12-31
Other Debtors
Current
2,423,033 GBP2024-12-31
2,382,958 GBP2023-12-31
Prepayments/Accrued Income
Current
220,553 GBP2024-12-31
274,299 GBP2023-12-31
Bank Borrowings
Current
100,000 GBP2024-12-31
100,000 GBP2023-12-31
Other Remaining Borrowings
Current
29,241 GBP2024-12-31
55,369 GBP2023-12-31
Trade Creditors/Trade Payables
Current
4,023,059 GBP2024-12-31
4,070,240 GBP2023-12-31
Corporation Tax Payable
Current
124,806 GBP2024-12-31
4,115 GBP2023-12-31
Taxation/Social Security Payable
Current
440,728 GBP2024-12-31
388,367 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
436,491 GBP2024-12-31
423,779 GBP2023-12-31
Other Creditors
Current
136,822 GBP2024-12-31
183,110 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
133,876 GBP2024-12-31
71,367 GBP2023-12-31
Creditors
Current
8,549,375 GBP2024-12-31
8,395,090 GBP2023-12-31
Bank Borrowings
Non-current
208,333 GBP2024-12-31
308,333 GBP2023-12-31
Other Remaining Borrowings
Non-current
3,438 GBP2024-12-31
24,192 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
808,971 GBP2024-12-31
918,129 GBP2023-12-31
Creditors
Non-current
1,020,742 GBP2024-12-31
1,250,654 GBP2023-12-31
Bank Borrowings
Non-current, Between one and two years
100,000 GBP2024-12-31
Between two and five year, Non-current
108,333 GBP2024-12-31
Non-current, Between two and five year
208,333 GBP2023-12-31
Total Borrowings
341,012 GBP2024-12-31
487,894 GBP2023-12-31
Minimum gross finance lease payments owing
1,245,462 GBP2024-12-31
1,341,908 GBP2023-12-31
Net Deferred Tax Liability/Asset
298,943 GBP2024-12-31
301,815 GBP2023-12-31
165,264 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-2,872 GBP2024-01-01 ~ 2024-12-31
136,551 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
304,621 GBP2024-12-31
301,815 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,428 shares2024-12-31
1,428 shares2023-12-31
Par Value of Share
Class 1 ordinary share
0.012024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
210,600 GBP2024-12-31
208,725 GBP2023-12-31
Between one and five year
244,008 GBP2024-12-31
653,275 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
454,608 GBP2024-12-31
862,000 GBP2023-12-31
Advances or credits given to directors
434,445 GBP2024-12-31