Average Number of Employees
1342024-01-01 ~ 2024-12-31
1362023-01-01 ~ 2023-12-31
Turnover/Revenue
31,877,418 GBP2024-01-01 ~ 2024-12-31
30,050,483 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-25,094,499 GBP2024-01-01 ~ 2024-12-31
-24,124,604 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
6,782,919 GBP2024-01-01 ~ 2024-12-31
5,925,879 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-88,665 GBP2024-01-01 ~ 2024-12-31
-84,021 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-4,709,404 GBP2024-01-01 ~ 2024-12-31
-4,222,945 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
2,154,776 GBP2024-01-01 ~ 2024-12-31
1,807,213 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,080,850 GBP2024-01-01 ~ 2024-12-31
1,726,147 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,469,123 GBP2024-01-01 ~ 2024-12-31
1,646,526 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
3,269,889 GBP2024-12-31
3,325,616 GBP2023-12-31
Total Inventories
5,388,426 GBP2024-12-31
4,654,646 GBP2023-12-31
Debtors
Current
10,156,147 GBP2024-12-31
9,375,321 GBP2023-12-31
Cash at bank and in hand
516,493 GBP2024-12-31
259,990 GBP2023-12-31
Current Assets
16,061,066 GBP2024-12-31
14,289,957 GBP2023-12-31
Net Current Assets/Liabilities
9,351,932 GBP2024-12-31
7,922,728 GBP2023-12-31
Total Assets Less Current Liabilities
12,621,821 GBP2024-12-31
11,248,344 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-7,484 GBP2023-12-31
Net Assets/Liabilities
12,097,699 GBP2024-12-31
10,804,736 GBP2023-12-31
Equity
Called up share capital
1,000 GBP2024-12-31
1,000 GBP2023-12-31
1,000 GBP2023-01-01
Retained earnings (accumulated losses)
12,096,699 GBP2024-12-31
10,803,736 GBP2023-12-31
9,347,850 GBP2023-01-01
Equity
12,097,699 GBP2024-12-31
10,804,736 GBP2023-12-31
9,348,850 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,469,123 GBP2024-01-01 ~ 2024-12-31
1,646,526 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-176,160 GBP2024-01-01 ~ 2024-12-31
-190,640 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-176,160 GBP2024-01-01 ~ 2024-12-31
-190,640 GBP2023-01-01 ~ 2023-12-31
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
152024-01-01 ~ 2024-12-31
Audit Fees/Expenses
26,500 GBP2024-01-01 ~ 2024-12-31
24,750 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,314,507 GBP2024-01-01 ~ 2024-12-31
3,103,984 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
294,278 GBP2024-01-01 ~ 2024-12-31
271,895 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,709,189 GBP2024-01-01 ~ 2024-12-31
3,483,342 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
87,998 GBP2024-01-01 ~ 2024-12-31
-14,649 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
520,213 GBP2024-01-01 ~ 2024-12-31
431,537 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
1,705,764 GBP2024-12-31
1,705,764 GBP2023-12-31
Plant and equipment
7,439,579 GBP2024-12-31
7,013,632 GBP2023-12-31
Motor vehicles
285,807 GBP2024-12-31
286,307 GBP2023-12-31
Furniture and fittings
758,606 GBP2024-12-31
719,693 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
10,189,756 GBP2024-12-31
9,725,396 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
4,756,614 GBP2023-12-31
Motor vehicles
55,288 GBP2023-12-31
Furniture and fittings
532,638 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
6,399,780 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
314,026 GBP2024-01-01 ~ 2024-12-31
Motor vehicles, Owned/Freehold
54,501 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings, Owned/Freehold
31,168 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
481,000 GBP2024-01-01 ~ 2024-12-31
Plant and equipment, Under hire purchased contracts or finance leases
39,087 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases
39,087 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
5,109,727 GBP2024-12-31
Motor vehicles
109,789 GBP2024-12-31
Furniture and fittings
563,806 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,919,867 GBP2024-12-31
Property, Plant & Equipment
Buildings
569,219 GBP2024-12-31
650,524 GBP2023-12-31
Plant and equipment
2,329,852 GBP2024-12-31
2,257,018 GBP2023-12-31
Motor vehicles
176,018 GBP2024-12-31
231,019 GBP2023-12-31
Furniture and fittings
194,800 GBP2024-12-31
187,055 GBP2023-12-31
Plant and equipment, Under hire purchased contracts or finance leases
221,493 GBP2024-12-31
Under hire purchased contracts or finance leases, Plant and equipment
260,580 GBP2023-12-31
Raw materials and consumables
5,210,658 GBP2024-12-31
4,512,351 GBP2023-12-31
Finished Goods/Goods for Resale
177,768 GBP2024-12-31
142,295 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
4,685,081 GBP2024-12-31
4,764,923 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
5,183,452 GBP2024-12-31
4,135,264 GBP2023-12-31
Other Debtors
Current
128,202 GBP2024-12-31
110,955 GBP2023-12-31
Prepayments/Accrued Income
Current
159,412 GBP2024-12-31
364,179 GBP2023-12-31
Bank Overdrafts
-1,110,204 GBP2023-12-31
Cash and Cash Equivalents
516,493 GBP2024-12-31
-850,214 GBP2023-12-31
Bank Overdrafts
Current
1,110,204 GBP2023-12-31
Trade Creditors/Trade Payables
Current
5,980,353 GBP2024-12-31
4,476,642 GBP2023-12-31
Amounts owed to group undertakings
Current
6,388 GBP2024-12-31
197,755 GBP2023-12-31
Corporation Tax Payable
Current
306,549 GBP2024-12-31
Taxation/Social Security Payable
Current
69,677 GBP2024-12-31
65,009 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
43,185 GBP2024-12-31
110,593 GBP2023-12-31
Other Creditors
Current
46,641 GBP2024-12-31
25,250 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
256,341 GBP2024-12-31
381,776 GBP2023-12-31
Creditors
Current
6,709,134 GBP2024-12-31
6,367,229 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
7,484 GBP2023-12-31
Minimum gross finance lease payments owing
43,185 GBP2024-12-31
118,077 GBP2023-12-31
Net Deferred Tax Liability/Asset
524,122 GBP2024-12-31
436,124 GBP2023-12-31
450,773 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
87,998 GBP2024-01-01 ~ 2024-12-31
-14,649 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
526,764 GBP2024-12-31
436,124 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2024-12-31
1,000 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
300,000 GBP2024-12-31
300,000 GBP2023-12-31
Between one and five year
1,200,000 GBP2024-12-31
1,200,000 GBP2023-12-31
More than five year
900,000 GBP2024-12-31
1,200,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,400,000 GBP2024-12-31
2,700,000 GBP2023-12-31