Average Number of Employees
492024-01-01 ~ 2024-12-31
472023-01-01 ~ 2023-12-31
Turnover/Revenue
19,845,800 GBP2024-01-01 ~ 2024-12-31
21,396,016 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-14,402,618 GBP2024-01-01 ~ 2024-12-31
-16,865,520 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
5,443,182 GBP2024-01-01 ~ 2024-12-31
4,530,496 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-905,239 GBP2024-01-01 ~ 2024-12-31
-697,363 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-3,240,870 GBP2024-01-01 ~ 2024-12-31
-3,556,756 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,357,073 GBP2024-01-01 ~ 2024-12-31
276,377 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
30,088 GBP2024-01-01 ~ 2024-12-31
21,827 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,140,651 GBP2024-01-01 ~ 2024-12-31
-10,470 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
4,002,405 GBP2024-12-31
3,143,940 GBP2023-12-31
3,179,609 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
858,465 GBP2024-01-01 ~ 2024-12-31
-35,669 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
615,637 GBP2024-12-31
482,878 GBP2023-12-31
Fixed Assets - Investments
43,496 GBP2023-12-31
Fixed Assets
615,637 GBP2024-12-31
526,374 GBP2023-12-31
Total Inventories
2,530,712 GBP2024-12-31
3,032,152 GBP2023-12-31
Debtors
Current
5,981,318 GBP2024-12-31
4,042,155 GBP2023-12-31
Cash at bank and in hand
3,917,363 GBP2024-12-31
4,368,190 GBP2023-12-31
Current Assets
12,429,393 GBP2024-12-31
11,442,497 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-8,683,867 GBP2024-12-31
-5,447,754 GBP2023-12-31
Net Current Assets/Liabilities
3,745,526 GBP2024-12-31
5,994,743 GBP2023-12-31
Total Assets Less Current Liabilities
4,361,163 GBP2024-12-31
6,521,117 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-3,000,000 GBP2023-12-31
Net Assets/Liabilities
4,122,405 GBP2024-12-31
3,263,940 GBP2023-12-31
Equity
Called up share capital
120,000 GBP2024-12-31
120,000 GBP2023-12-31
Equity
4,122,405 GBP2024-12-31
3,263,940 GBP2023-12-31
Wages/Salaries
1,816,882 GBP2024-01-01 ~ 2024-12-31
1,654,957 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
46,522 GBP2024-01-01 ~ 2024-12-31
211,176 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,974,053 GBP2024-01-01 ~ 2024-12-31
1,960,256 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
116,106 GBP2024-01-01 ~ 2024-12-31
109,765 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
41,581 GBP2024-01-01 ~ 2024-12-31
88,683 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
285,163 GBP2024-01-01 ~ 2024-12-31
-2,463 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
696,383 GBP2024-12-31
584,828 GBP2023-12-31
Motor vehicles
8,500 GBP2024-12-31
8,500 GBP2023-12-31
Furniture and fittings
104,043 GBP2024-12-31
130,546 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
808,926 GBP2024-12-31
808,139 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-90,517 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-26,503 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-201,285 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
133,504 GBP2023-12-31
Motor vehicles
5,242 GBP2023-12-31
Furniture and fittings
102,250 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
325,261 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
64,906 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-87,386 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-25,227 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-196,878 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
103,919 GBP2024-12-31
Motor vehicles
6,942 GBP2024-12-31
Furniture and fittings
82,428 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
193,289 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
592,464 GBP2024-12-31
451,324 GBP2023-12-31
Motor vehicles
1,558 GBP2024-12-31
3,258 GBP2023-12-31
Furniture and fittings
21,615 GBP2024-12-31
28,296 GBP2023-12-31
Investments in Subsidiaries
43,496 GBP2023-12-31
Raw materials and consumables
98,131 GBP2024-12-31
Value of work in progress
477,065 GBP2024-12-31
425,112 GBP2023-12-31
Finished Goods/Goods for Resale
1,955,516 GBP2024-12-31
2,607,040 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
4,424,377 GBP2024-12-31
3,482,742 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,271,675 GBP2024-12-31
203,344 GBP2023-12-31
Other Debtors
Current
218,489 GBP2024-12-31
248,523 GBP2023-12-31
Prepayments/Accrued Income
Current
66,777 GBP2024-12-31
44,062 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
63,484 GBP2023-12-31
Bank Overdrafts
-491 GBP2024-12-31
-212,382 GBP2023-12-31
Cash and Cash Equivalents
3,916,872 GBP2024-12-31
4,155,808 GBP2023-12-31
Bank Overdrafts
Current
491 GBP2024-12-31
212,382 GBP2023-12-31
Trade Creditors/Trade Payables
Current
873,449 GBP2024-12-31
1,407,003 GBP2023-12-31
Amounts owed to group undertakings
Current
6,630,318 GBP2024-12-31
3,008,286 GBP2023-12-31
Corporation Tax Payable
Current
240,605 GBP2024-12-31
Taxation/Social Security Payable
Current
334,988 GBP2024-12-31
302,502 GBP2023-12-31
Other Creditors
Current
36,529 GBP2024-12-31
14,244 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
567,487 GBP2024-12-31
503,337 GBP2023-12-31
Creditors
Current
8,683,867 GBP2024-12-31
5,447,754 GBP2023-12-31
Amounts owed to group undertakings
Non-current
3,000,000 GBP2023-12-31
Net Deferred Tax Liability/Asset
-98,758 GBP2024-12-31
-57,177 GBP2023-12-31
31,506 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-41,581 GBP2024-01-01 ~ 2024-12-31
-88,683 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-120,533 GBP2024-12-31
-88,411 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
120,000 shares2024-12-31
120,000 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31