Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
68,992,376 GBP2024-01-01 ~ 2024-12-31
72,384,238 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-64,300,673 GBP2024-01-01 ~ 2024-12-31
-67,079,413 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
4,691,703 GBP2024-01-01 ~ 2024-12-31
5,304,825 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-4,252,394 GBP2024-01-01 ~ 2024-12-31
-4,143,392 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
504,663 GBP2024-01-01 ~ 2024-12-31
1,211,165 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-396,497 GBP2024-01-01 ~ 2024-12-31
-370,451 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
108,166 GBP2024-01-01 ~ 2024-12-31
840,714 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
93,626 GBP2024-01-01 ~ 2024-12-31
623,426 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
93,626 GBP2024-01-01 ~ 2024-12-31
623,426 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
608,598 GBP2024-12-31
2,756,865 GBP2023-12-31
Total Inventories
8,113,438 GBP2024-12-31
7,980,932 GBP2023-12-31
Debtors
9,092,517 GBP2024-12-31
8,573,061 GBP2023-12-31
Cash at bank and in hand
378,805 GBP2024-12-31
15,848 GBP2023-12-31
Current Assets
17,584,760 GBP2024-12-31
16,569,841 GBP2023-12-31
Net Current Assets/Liabilities
6,849,698 GBP2024-12-31
4,594,453 GBP2023-12-31
Total Assets Less Current Liabilities
7,458,296 GBP2024-12-31
7,351,318 GBP2023-12-31
Net Assets/Liabilities
7,400,894 GBP2024-12-31
7,307,268 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2022-12-31
Retained earnings (accumulated losses)
7,400,794 GBP2024-12-31
7,307,168 GBP2023-12-31
6,683,742 GBP2022-12-31
Equity
7,400,894 GBP2024-12-31
7,307,268 GBP2023-12-31
6,683,842 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
93,626 GBP2024-01-01 ~ 2024-12-31
623,426 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,049,112 GBP2024-01-01 ~ 2024-12-31
3,047,449 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
228,455 GBP2024-01-01 ~ 2024-12-31
229,927 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
75,746 GBP2024-01-01 ~ 2024-12-31
74,190 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,353,313 GBP2024-01-01 ~ 2024-12-31
3,351,566 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
802024-01-01 ~ 2024-12-31
762023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
213,633 GBP2024-01-01 ~ 2024-12-31
215,146 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
5,000 GBP2024-01-01 ~ 2024-12-31
5,000 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
1,188 GBP2024-01-01 ~ 2024-12-31
202,304 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
27,042 GBP2024-01-01 ~ 2024-12-31
210,179 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
3,832,363 GBP2023-12-31
Plant and equipment
1,124,142 GBP2024-12-31
1,071,904 GBP2023-12-31
Furniture and fittings
773,229 GBP2024-12-31
736,463 GBP2023-12-31
Property, Plant & Equipment - Disposals
Land and buildings
-3,849,092 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
1,551,802 GBP2023-12-31
Plant and equipment
874,695 GBP2024-12-31
822,876 GBP2023-12-31
Furniture and fittings
614,832 GBP2024-12-31
583,177 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
72,728 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
51,819 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
31,655 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Land and buildings
-1,624,530 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
249,447 GBP2024-12-31
249,028 GBP2023-12-31
Furniture and fittings
158,397 GBP2024-12-31
153,286 GBP2023-12-31
Land and buildings
2,280,561 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
189,360 GBP2024-12-31
59,324 GBP2023-12-31
Computers
325,705 GBP2024-12-31
288,066 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,412,436 GBP2024-12-31
5,988,120 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-41,300 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-3,890,392 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
39,261 GBP2024-12-31
29,038 GBP2023-12-31
Computers
275,050 GBP2024-12-31
244,362 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,803,838 GBP2024-12-31
3,231,255 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
26,743 GBP2024-01-01 ~ 2024-12-31
Computers
30,688 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
213,633 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-16,520 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-1,641,050 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Motor vehicles
150,099 GBP2024-12-31
30,286 GBP2023-12-31
Computers
50,655 GBP2024-12-31
43,704 GBP2023-12-31
Raw Materials
393,186 GBP2024-12-31
86,686 GBP2023-12-31
Value of work in progress
5,259,250 GBP2024-12-31
6,416,654 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
394,519 GBP2024-12-31
859,518 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
8,173,954 GBP2024-12-31
7,227,931 GBP2023-12-31
Other Debtors
Current
427,345 GBP2024-12-31
375,140 GBP2023-12-31
Prepayments
Current
96,699 GBP2024-12-31
110,472 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
9,092,517 GBP2024-12-31
Amounts falling due within one year, Current
8,573,061 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
193,144 GBP2023-12-31
Trade Creditors/Trade Payables
Current
5,366,286 GBP2024-12-31
6,543,011 GBP2023-12-31
Amounts owed to group undertakings
Current
2,983,620 GBP2024-12-31
3,532,318 GBP2023-12-31
Corporation Tax Payable
Current
1,188 GBP2024-12-31
202,304 GBP2023-12-31
Other Taxation & Social Security Payable
Current
12,282 GBP2024-12-31
15,707 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
41,998 GBP2024-12-31
174,370 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
27,500 GBP2024-12-31
27,500 GBP2023-12-31
Between one and five year
110,000 GBP2024-12-31
110,000 GBP2023-12-31
More than five year
27,500 GBP2023-12-31
All periods
137,500 GBP2024-12-31
165,000 GBP2023-12-31
Total Borrowings
Secured
2,222,204 GBP2024-12-31
1,442,418 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
57,402 GBP2024-12-31
44,050 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-12-31