Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
75,324,926 GBP2024-01-01 ~ 2024-12-31
69,392,910 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
43,233,108 GBP2024-01-01 ~ 2024-12-31
41,432,857 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
32,091,818 GBP2024-01-01 ~ 2024-12-31
27,960,053 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
30,699,257 GBP2024-01-01 ~ 2024-12-31
25,933,138 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,485,694 GBP2024-01-01 ~ 2024-12-31
2,072,629 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
86,588 GBP2024-01-01 ~ 2024-12-31
7,961 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
436,598 GBP2024-01-01 ~ 2024-12-31
452,496 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,135,684 GBP2024-01-01 ~ 2024-12-31
1,628,094 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
589,230 GBP2024-01-01 ~ 2024-12-31
694,182 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
546,454 GBP2024-01-01 ~ 2024-12-31
933,912 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
546,454 GBP2024-01-01 ~ 2024-12-31
933,912 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
2,372,318 GBP2024-12-31
3,482,132 GBP2023-12-31
Property, Plant & Equipment
7,894,201 GBP2024-12-31
7,081,583 GBP2023-12-31
Fixed Assets - Investments
8,239 GBP2024-12-31
8,239 GBP2023-12-31
Fixed Assets
10,274,758 GBP2024-12-31
10,571,954 GBP2023-12-31
Total Inventories
12,343,896 GBP2024-12-31
9,646,554 GBP2023-12-31
Debtors
8,871,472 GBP2024-12-31
6,825,834 GBP2023-12-31
Cash at bank and in hand
655,954 GBP2024-12-31
1,577,303 GBP2023-12-31
Current Assets
21,871,322 GBP2024-12-31
18,049,691 GBP2023-12-31
Creditors
Current
14,741,081 GBP2024-12-31
11,037,306 GBP2023-12-31
Net Current Assets/Liabilities
7,130,241 GBP2024-12-31
7,012,385 GBP2023-12-31
Total Assets Less Current Liabilities
17,404,999 GBP2024-12-31
17,584,339 GBP2023-12-31
Net Assets/Liabilities
13,148,269 GBP2024-12-31
12,601,815 GBP2023-12-31
Equity
Called up share capital
50 GBP2024-12-31
50 GBP2023-12-31
50 GBP2022-12-31
Capital redemption reserve
50 GBP2024-12-31
50 GBP2023-12-31
50 GBP2022-12-31
Retained earnings (accumulated losses)
13,148,169 GBP2024-12-31
12,601,715 GBP2023-12-31
11,667,803 GBP2022-12-31
Equity
13,148,269 GBP2024-12-31
12,601,815 GBP2023-12-31
11,667,903 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
546,454 GBP2024-01-01 ~ 2024-12-31
933,912 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
16,171,213 GBP2024-01-01 ~ 2024-12-31
13,006,348 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
1,556,372 GBP2024-01-01 ~ 2024-12-31
1,237,464 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
312,752 GBP2024-01-01 ~ 2024-12-31
250,633 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
18,040,337 GBP2024-01-01 ~ 2024-12-31
14,494,445 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
5072024-01-01 ~ 2024-12-31
4512023-01-01 ~ 2023-12-31
Director Remuneration
285,218 GBP2024-01-01 ~ 2024-12-31
90,833 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
1,500,814 GBP2024-01-01 ~ 2024-12-31
1,228,604 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
28,000 GBP2024-01-01 ~ 2024-12-31
27,000 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
473,301 GBP2024-01-01 ~ 2024-12-31
250,506 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
283,921 GBP2024-01-01 ~ 2024-12-31
382,944 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
7,805,256 GBP2024-12-31
7,696,626 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
5,432,938 GBP2024-12-31
4,214,494 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
1,218,444 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Net goodwill
2,372,318 GBP2024-12-31
3,482,132 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
6,763,224 GBP2024-12-31
5,873,198 GBP2023-12-31
Motor vehicles
2,672,292 GBP2024-12-31
1,973,227 GBP2023-12-31
Computers
194,147 GBP2024-12-31
146,618 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
13,256,745 GBP2024-12-31
11,210,911 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-413,891 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-413,891 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
3,627,082 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,795,248 GBP2024-12-31
2,202,318 GBP2023-12-31
Motor vehicles
1,351,043 GBP2024-12-31
1,064,001 GBP2023-12-31
Computers
100,743 GBP2024-12-31
77,941 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,362,544 GBP2024-12-31
4,129,328 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
330,442 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
592,930 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
554,640 GBP2024-01-01 ~ 2024-12-31
Computers
22,802 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,500,814 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-267,598 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-267,598 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
1,115,510 GBP2024-12-31
Property, Plant & Equipment
Land and buildings, Short leasehold
2,511,572 GBP2024-12-31
2,432,800 GBP2023-12-31
Plant and equipment
3,967,976 GBP2024-12-31
3,670,880 GBP2023-12-31
Motor vehicles
1,321,249 GBP2024-12-31
909,226 GBP2023-12-31
Computers
93,404 GBP2024-12-31
68,677 GBP2023-12-31
Finished Goods
12,343,896 GBP2024-12-31
9,646,554 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
6,253,925 GBP2024-12-31
4,744,311 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
28 GBP2023-12-31
Other Debtors
Current
20,863 GBP2024-12-31
10,229 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
257,392 GBP2024-12-31
130,693 GBP2023-12-31
Prepayments/Accrued Income
Current
2,339,292 GBP2024-12-31
1,940,573 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
8,871,472 GBP2024-12-31
Amounts falling due within one year, Current
6,825,834 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
146,106 GBP2024-12-31
199,236 GBP2023-12-31
Trade Creditors/Trade Payables
Current
6,664,453 GBP2024-12-31
5,110,590 GBP2023-12-31
Amounts owed to group undertakings
Current
6,009,380 GBP2024-12-31
3,469,850 GBP2023-12-31
Other Taxation & Social Security Payable
Current
407,707 GBP2024-12-31
353,247 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
569,953 GBP2024-12-31
788,747 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
391,214 GBP2024-12-31
232,937 GBP2023-12-31
Amounts owed to group undertakings
Non-current
2,500,000 GBP2024-12-31
3,500,000 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current, hire purchase agreements, Amounts falling due within one year
146,106 GBP2024-12-31
hire purchase agreements
537,320 GBP2024-12-31
432,173 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
3,045,497 GBP2024-12-31
2,607,874 GBP2023-12-31
Between one and five year
6,439,789 GBP2024-12-31
7,024,362 GBP2023-12-31
More than five year
135,577 GBP2024-12-31
200,733 GBP2023-12-31
All periods
9,620,863 GBP2024-12-31
9,832,969 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,365,516 GBP2024-12-31
1,249,587 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
546,454 GBP2024-01-01 ~ 2024-12-31