Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
9,934,796 GBP2024-01-01 ~ 2024-12-31
12,666,037 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
7,912,745 GBP2024-01-01 ~ 2024-12-31
10,310,792 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,022,051 GBP2024-01-01 ~ 2024-12-31
2,355,245 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
89,099 GBP2024-01-01 ~ 2024-12-31
90,085 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
1,381,078 GBP2024-01-01 ~ 2024-12-31
1,472,795 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
551,874 GBP2024-01-01 ~ 2024-12-31
792,365 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
109 GBP2024-01-01 ~ 2024-12-31
Profit/Loss on Ordinary Activities Before Tax
1,948,335 GBP2024-01-01 ~ 2024-12-31
792,365 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
232,954 GBP2024-01-01 ~ 2024-12-31
192,231 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,715,381 GBP2024-01-01 ~ 2024-12-31
600,134 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
1,715,381 GBP2024-01-01 ~ 2024-12-31
600,134 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
6,000 GBP2024-12-31
Property, Plant & Equipment
306,808 GBP2024-12-31
889,942 GBP2023-12-31
Fixed Assets
312,808 GBP2024-12-31
889,942 GBP2023-12-31
Total Inventories
407,152 GBP2024-12-31
1,003,498 GBP2023-12-31
Debtors
6,849,883 GBP2024-12-31
1,969,685 GBP2023-12-31
Cash at bank and in hand
603,150 GBP2024-12-31
3,411,946 GBP2023-12-31
Current Assets
7,860,185 GBP2024-12-31
6,385,129 GBP2023-12-31
Creditors
Current
2,564,380 GBP2024-12-31
3,381,549 GBP2023-12-31
Net Current Assets/Liabilities
5,295,805 GBP2024-12-31
3,003,580 GBP2023-12-31
Total Assets Less Current Liabilities
5,608,613 GBP2024-12-31
3,893,522 GBP2023-12-31
Net Assets/Liabilities
5,575,986 GBP2024-12-31
3,860,605 GBP2023-12-31
Equity
Called up share capital
1,000 GBP2024-12-31
1,000 GBP2023-12-31
1,000 GBP2022-12-31
Capital redemption reserve
15,000 GBP2024-12-31
15,000 GBP2023-12-31
15,000 GBP2022-12-31
Retained earnings (accumulated losses)
5,559,986 GBP2024-12-31
3,844,605 GBP2023-12-31
3,244,471 GBP2022-12-31
Equity
5,575,986 GBP2024-12-31
3,860,605 GBP2023-12-31
3,260,471 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,715,381 GBP2024-01-01 ~ 2024-12-31
600,134 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,172,337 GBP2024-01-01 ~ 2024-12-31
1,361,966 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
121,797 GBP2024-01-01 ~ 2024-12-31
168,300 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
22,421 GBP2024-01-01 ~ 2024-12-31
21,925 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,316,555 GBP2024-01-01 ~ 2024-12-31
1,552,191 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
262024-01-01 ~ 2024-12-31
342023-01-01 ~ 2023-12-31
Director Remuneration
89,901 GBP2024-01-01 ~ 2024-12-31
208,888 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
155,141 GBP2024-01-01 ~ 2024-12-31
147,951 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
233,244 GBP2024-01-01 ~ 2024-12-31
172,593 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
487,084 GBP2024-01-01 ~ 2024-12-31
186,364 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
4,000 GBP2024-12-31
4,000 GBP2023-12-31
Intangible Assets - Gross Cost
10,000 GBP2024-12-31
4,000 GBP2023-12-31
Computer software
6,000 GBP2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
4,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
4,000 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
944,413 GBP2023-12-31
Plant and equipment
2,146,107 GBP2024-12-31
2,040,452 GBP2023-12-31
Motor vehicles
255,424 GBP2024-12-31
279,224 GBP2023-12-31
Computers
293,104 GBP2024-12-31
293,104 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,694,635 GBP2024-12-31
3,557,193 GBP2023-12-31
Property, Plant & Equipment - Disposals
Land and buildings
-944,413 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-23,800 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-968,213 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
404,469 GBP2023-12-31
Plant and equipment
1,997,256 GBP2024-12-31
1,908,845 GBP2023-12-31
Motor vehicles
103,972 GBP2024-12-31
73,327 GBP2023-12-31
Computers
286,599 GBP2024-12-31
280,610 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,387,827 GBP2024-12-31
2,667,251 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
6,296 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
88,411 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
54,445 GBP2024-01-01 ~ 2024-12-31
Computers
5,989 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
155,141 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Land and buildings
-410,765 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-23,800 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-434,565 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
148,851 GBP2024-12-31
131,607 GBP2023-12-31
Motor vehicles
151,452 GBP2024-12-31
205,897 GBP2023-12-31
Computers
6,505 GBP2024-12-31
12,494 GBP2023-12-31
Land and buildings
539,944 GBP2023-12-31
Raw Materials
192,769 GBP2024-12-31
448,883 GBP2023-12-31
Value of work in progress
214,383 GBP2024-12-31
554,615 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,566,896 GBP2024-12-31
1,885,921 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
5,214,419 GBP2024-12-31
Other Debtors
Current
12,342 GBP2024-12-31
15,000 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
7,807 GBP2024-12-31
Prepayments
Current
40,692 GBP2024-12-31
59,523 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
6,849,883 GBP2024-12-31
1,969,685 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,489,679 GBP2024-12-31
1,588,311 GBP2023-12-31
Amounts owed to group undertakings
Current
457,070 GBP2024-12-31
Corporation Tax Payable
Current
233,244 GBP2024-12-31
172,593 GBP2023-12-31
Other Taxation & Social Security Payable
Current
41,094 GBP2024-12-31
60,213 GBP2023-12-31
Other Creditors
Current
5,494 GBP2024-12-31
395,657 GBP2023-12-31
Accrued Liabilities
Current
79,638 GBP2024-12-31
92,134 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
32,951 GBP2024-12-31
34,781 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
32,627 GBP2024-12-31
32,917 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2024-12-31