Average Number of Employees
1302024-01-01 ~ 2024-12-31
1042023-01-01 ~ 2023-12-31
Turnover/Revenue
35,997,179 GBP2024-01-01 ~ 2024-12-31
29,463,036 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-16,493,759 GBP2024-01-01 ~ 2024-12-31
-13,798,087 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
19,503,420 GBP2024-01-01 ~ 2024-12-31
15,664,949 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-6,381,086 GBP2024-01-01 ~ 2024-12-31
-5,834,200 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
13,122,334 GBP2024-01-01 ~ 2024-12-31
10,060,365 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
1,069 GBP2024-01-01 ~ 2024-12-31
10 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
13,123,403 GBP2024-01-01 ~ 2024-12-31
10,060,375 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
9,731,717 GBP2024-01-01 ~ 2024-12-31
7,657,313 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
2,427,224 GBP2024-12-31
Property, Plant & Equipment
2,529,049 GBP2024-12-31
2,285,471 GBP2023-12-31
Fixed Assets - Investments
20,040 GBP2024-12-31
2,716,956 GBP2023-12-31
Fixed Assets
4,976,313 GBP2024-12-31
5,002,427 GBP2023-12-31
Total Inventories
2,433,175 GBP2024-12-31
3,077,152 GBP2023-12-31
Debtors
Current
15,557,548 GBP2024-12-31
10,842,392 GBP2023-12-31
Cash at bank and in hand
2,450,150 GBP2024-12-31
2,633,966 GBP2023-12-31
Current Assets
20,440,873 GBP2024-12-31
16,553,510 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-9,633,706 GBP2024-12-31
Net Current Assets/Liabilities
10,807,167 GBP2024-12-31
8,043,923 GBP2023-12-31
Total Assets Less Current Liabilities
15,783,480 GBP2024-12-31
13,046,350 GBP2023-12-31
Net Assets/Liabilities
15,365,768 GBP2024-12-31
12,954,051 GBP2023-12-31
Equity
Called up share capital
40,000 GBP2024-12-31
40,000 GBP2023-12-31
40,000 GBP2023-01-01
Share premium
10,000 GBP2024-12-31
10,000 GBP2023-12-31
10,000 GBP2023-01-01
Retained earnings (accumulated losses)
15,315,768 GBP2024-12-31
12,904,051 GBP2023-12-31
8,522,496 GBP2023-01-01
Equity
15,365,768 GBP2024-12-31
12,954,051 GBP2023-12-31
8,572,496 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
9,731,717 GBP2024-01-01 ~ 2024-12-31
7,657,313 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-7,320,000 GBP2024-01-01 ~ 2024-12-31
-3,275,758 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-7,320,000 GBP2024-01-01 ~ 2024-12-31
-3,275,758 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
4,898,084 GBP2024-01-01 ~ 2024-12-31
3,986,304 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
557,355 GBP2024-01-01 ~ 2024-12-31
467,166 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
5,858,741 GBP2024-01-01 ~ 2024-12-31
4,773,595 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
285,810 GBP2024-01-01 ~ 2024-12-31
309,515 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
25,413 GBP2024-01-01 ~ 2024-12-31
-54,909 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
3,280,851 GBP2024-01-01 ~ 2024-12-31
2,366,200 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
5,064,277 GBP2024-12-31
2,367,361 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
2,637,053 GBP2024-12-31
2,367,361 GBP2023-12-31
Intangible Assets
Goodwill
2,427,224 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
3,861,688 GBP2023-12-31
Furniture and fittings
713,183 GBP2023-12-31
Other
1,290,598 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
7,529,155 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-1,353 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-1,353 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
537,022 GBP2023-12-31
Furniture and fittings
55,314 GBP2023-12-31
Other
1,290,598 GBP2023-12-31
Value of work in progress
711,620 GBP2024-12-31
527,191 GBP2023-12-31
Finished Goods/Goods for Resale
1,721,555 GBP2024-12-31
2,549,961 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
7,510,039 GBP2024-12-31
7,191,842 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
7,118,352 GBP2024-12-31
2,788,317 GBP2023-12-31
Other Debtors
Current
564,580 GBP2024-12-31
279,381 GBP2023-12-31
Prepayments/Accrued Income
Current
364,577 GBP2024-12-31
582,852 GBP2023-12-31
Trade Creditors/Trade Payables
Current
863,069 GBP2024-12-31
1,262,100 GBP2023-12-31
Amounts owed to group undertakings
Current
3,990,278 GBP2024-12-31
2,942,359 GBP2023-12-31
Corporation Tax Payable
Current
2,047,471 GBP2024-12-31
1,665,221 GBP2023-12-31
Taxation/Social Security Payable
Current
170,044 GBP2024-12-31
152,108 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
2,562,844 GBP2024-12-31
2,487,799 GBP2023-12-31
Creditors
Current
9,633,706 GBP2024-12-31
8,509,587 GBP2023-12-31
Net Deferred Tax Liability/Asset
-117,712 GBP2024-12-31
-92,299 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-25,413 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-117,712 GBP2024-12-31
-92,299 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
40,000 shares2024-12-31
40,000 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
416,971 GBP2024-12-31
376,283 GBP2023-12-31
Between one and five year
1,363,822 GBP2024-12-31
1,107,104 GBP2023-12-31
More than five year
268,650 GBP2024-12-31
358,200 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,049,443 GBP2024-12-31
1,841,587 GBP2023-12-31