Property, Plant & Equipment
3,855,353 GBP2024-12-31
2,799,482 GBP2023-12-31
Fixed Assets - Investments
3,197,207 GBP2024-12-31
3,197,207 GBP2023-12-31
Fixed Assets
7,052,560 GBP2024-12-31
5,996,689 GBP2023-12-31
Total Inventories
1,911,534 GBP2024-12-31
1,773,068 GBP2023-12-31
Debtors
13,121,583 GBP2024-12-31
11,144,163 GBP2023-12-31
Cash at bank and in hand
2,299,002 GBP2024-12-31
4,133,860 GBP2023-12-31
Current Assets
17,332,119 GBP2024-12-31
17,051,091 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-12,518,319 GBP2024-12-31
Net Current Assets/Liabilities
4,813,800 GBP2024-12-31
6,950,985 GBP2023-12-31
Total Assets Less Current Liabilities
11,866,360 GBP2024-12-31
12,947,674 GBP2023-12-31
Net Assets/Liabilities
9,912,506 GBP2024-12-31
10,941,547 GBP2023-12-31
Equity
Called up share capital
5,666,681 GBP2024-12-31
5,666,681 GBP2023-12-31
5,666,681 GBP2023-01-01
Retained earnings (accumulated losses)
4,245,825 GBP2024-12-31
5,274,866 GBP2023-12-31
3,730,662 GBP2023-01-01
Profit/Loss
4,970,959 GBP2024-01-01 ~ 2024-12-31
4,044,204 GBP2023-01-01 ~ 2023-12-31
Equity
9,912,506 GBP2024-12-31
10,941,547 GBP2023-12-31
9,397,343 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
4,970,959 GBP2024-01-01 ~ 2024-12-31
4,044,204 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-6,000,000 GBP2024-01-01 ~ 2024-12-31
-2,500,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-6,000,000 GBP2024-01-01 ~ 2024-12-31
-2,500,000 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1672024-01-01 ~ 2024-12-31
1512023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
4,426,344 GBP2024-12-31
4,426,344 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
4,426,344 GBP2024-12-31
4,426,344 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
3,677,785 GBP2024-12-31
3,031,788 GBP2023-12-31
Motor vehicles
377,197 GBP2024-12-31
348,093 GBP2023-12-31
Office equipment
2,264,300 GBP2024-12-31
1,471,901 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
6,319,282 GBP2024-12-31
4,851,782 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-161,883 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-279,144 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
208,654 GBP2023-12-31
Office equipment
719,582 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,052,300 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Office equipment, Owned/Freehold
459,819 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
674,273 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-145,383 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-262,644 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
146,346 GBP2024-12-31
Office equipment
1,062,140 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,463,929 GBP2024-12-31
Property, Plant & Equipment
Buildings
2,422,342 GBP2024-12-31
1,907,724 GBP2023-12-31
Motor vehicles
230,851 GBP2024-12-31
139,439 GBP2023-12-31
Office equipment
1,202,160 GBP2024-12-31
752,319 GBP2023-12-31
Finished Goods/Goods for Resale
1,911,534 GBP2024-12-31
1,773,068 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
11,002,594 GBP2024-12-31
10,122,343 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
33,005 GBP2024-12-31
105,060 GBP2023-12-31
Other Debtors
Current
471,738 GBP2024-12-31
290,838 GBP2023-12-31
Prepayments/Accrued Income
Current
1,316,365 GBP2024-12-31
498,304 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
32,439 GBP2024-12-31
127,618 GBP2023-12-31
Debtors
Current
13,121,583 GBP2024-12-31
11,144,163 GBP2023-12-31
Bank Borrowings
Current
469,392 GBP2024-12-31
436,089 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,489,907 GBP2024-12-31
899,692 GBP2023-12-31
Amounts owed to group undertakings
Current
8,280,934 GBP2024-12-31
6,348,452 GBP2023-12-31
Taxation/Social Security Payable
Current
309,518 GBP2024-12-31
328,443 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
85,493 GBP2024-12-31
47,160 GBP2023-12-31
Other Creditors
Current
937,619 GBP2024-12-31
853,652 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
945,456 GBP2024-12-31
1,186,618 GBP2023-12-31
Creditors
Current
12,518,319 GBP2024-12-31
10,100,106 GBP2023-12-31
Bank Borrowings
Non-current
1,704,618 GBP2024-12-31
1,883,913 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
130,230 GBP2024-12-31
60,359 GBP2023-12-31
Creditors
Non-current
1,834,848 GBP2024-12-31
1,944,272 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
469,392 GBP2024-12-31
Non-current, Between one and two years
417,094 GBP2023-12-31
Between two and five year, Non-current
1,235,325 GBP2024-12-31
1,466,819 GBP2023-12-31
Total Borrowings
2,174,010 GBP2024-12-31
2,320,002 GBP2023-12-31
Net Deferred Tax Liability/Asset
-119,006 GBP2024-12-31
-61,855 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-57,151 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-174,494 GBP2024-12-31
-100,343 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
5,666,681 shares2024-12-31
5,666,681 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
382,659 GBP2024-12-31
327,278 GBP2023-12-31
Between one and five year
840,362 GBP2024-12-31
584,015 GBP2023-12-31
More than five year
3,913,996 GBP2024-12-31
3,839,996 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
5,137,017 GBP2024-12-31
4,751,289 GBP2023-12-31