Cost of Sales
-17,364,510 GBP2024-01-01 ~ 2024-12-31
-18,246,543 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-4,755,830 GBP2024-01-01 ~ 2024-12-31
-4,890,468 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
41,750 GBP2024-01-01 ~ 2024-12-31
13,862 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-171,492 GBP2024-01-01 ~ 2024-12-31
-194,101 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
501,561 GBP2024-01-01 ~ 2024-12-31
150,757 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
374,450 GBP2024-01-01 ~ 2024-12-31
136,893 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
2,631,147 GBP2024-12-31
2,938,473 GBP2023-12-31
Debtors
3,043,185 GBP2024-12-31
2,935,376 GBP2023-12-31
Cash at bank and in hand
1,844,093 GBP2024-12-31
1,811,129 GBP2023-12-31
Current Assets
6,174,934 GBP2024-12-31
6,136,151 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-3,156,838 GBP2024-12-31
Net Current Assets/Liabilities
3,018,096 GBP2024-12-31
2,713,177 GBP2023-12-31
Total Assets Less Current Liabilities
5,649,243 GBP2024-12-31
5,651,650 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-276,868 GBP2024-12-31
-636,003 GBP2023-12-31
Net Assets/Liabilities
4,906,597 GBP2024-12-31
4,532,147 GBP2023-12-31
Equity
Called up share capital
171,732 GBP2024-12-31
171,732 GBP2023-12-31
171,732 GBP2022-12-31
Retained earnings (accumulated losses)
4,734,865 GBP2024-12-31
4,360,415 GBP2023-12-31
4,223,522 GBP2022-12-31
Equity
4,906,597 GBP2024-12-31
4,532,147 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
374,450 GBP2024-01-01 ~ 2024-12-31
136,893 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
23,000 GBP2024-01-01 ~ 2024-12-31
22,630 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
2162024-01-01 ~ 2024-12-31
2302023-01-01 ~ 2023-12-31
Wages/Salaries
6,029,430 GBP2024-01-01 ~ 2024-12-31
6,019,088 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
105,263 GBP2024-01-01 ~ 2024-12-31
99,413 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
6,625,198 GBP2024-01-01 ~ 2024-12-31
6,584,755 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
14,500 GBP2024-01-01 ~ 2024-12-31
1,400 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-35,749 GBP2024-01-01 ~ 2024-12-31
2,216 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
6,800,288 GBP2024-12-31
6,640,264 GBP2023-12-31
Motor vehicles
1,008,551 GBP2024-12-31
984,523 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
7,811,389 GBP2024-12-31
7,632,789 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-18,886 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-77,308 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-96,194 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
4,578,591 GBP2024-12-31
4,217,506 GBP2023-12-31
Motor vehicles
601,651 GBP2024-12-31
476,810 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,180,242 GBP2024-12-31
4,694,316 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
376,194 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
176,451 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
552,645 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-15,109 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-51,610 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-66,719 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
2,221,697 GBP2024-12-31
2,422,758 GBP2023-12-31
Motor vehicles
406,900 GBP2024-12-31
507,713 GBP2023-12-31
Finished Goods/Goods for Resale
227,622 GBP2024-12-31
141,220 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,776,199 GBP2024-12-31
2,816,771 GBP2023-12-31
Other Debtors
Current
12,384 GBP2024-12-31
0 GBP2023-12-31
Prepayments/Accrued Income
Current
254,602 GBP2024-12-31
118,605 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
62,500 GBP2024-12-31
150,000 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
370,016 GBP2024-12-31
381,223 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,254,462 GBP2024-12-31
1,450,761 GBP2023-12-31
Amounts owed to group undertakings
Current
0 GBP2024-12-31
325,000 GBP2023-12-31
Corporation Tax Payable
Current
162,903 GBP2024-12-31
45,528 GBP2023-12-31
Other Taxation & Social Security Payable
Current
508,336 GBP2024-12-31
481,807 GBP2023-12-31
Other Creditors
Current
549,780 GBP2024-12-31
276,568 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
248,841 GBP2024-12-31
312,087 GBP2023-12-31
Creditors
Current
3,156,838 GBP2024-12-31
3,422,974 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
0 GBP2024-12-31
62,500 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
276,868 GBP2024-12-31
573,503 GBP2023-12-31
Creditors
Non-current
276,868 GBP2024-12-31
636,003 GBP2023-12-31
Bank Borrowings
62,500 GBP2024-12-31
212,500 GBP2023-12-31
Total Borrowings
Current
62,500 GBP2024-12-31
150,000 GBP2023-12-31
Non-current
0 GBP2024-12-31
62,500 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
370,015 GBP2024-12-31
381,223 GBP2023-12-31
Minimum gross finance lease payments owing
954,726 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
293,280 GBP2024-12-31
293,280 GBP2023-12-31
Between two and five year
1,170,000 GBP2024-12-31
1,170,000 GBP2023-12-31
More than five year
294,904 GBP2024-12-31
588,205 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,758,184 GBP2024-12-31
2,051,485 GBP2023-12-31