Average Number of Employees
1062024-01-01 ~ 2024-12-31
1012023-04-01 ~ 2023-12-31
Turnover/Revenue
20,098,862 GBP2024-01-01 ~ 2024-12-31
14,432,573 GBP2023-04-01 ~ 2023-12-31
Cost of Sales
-15,858,250 GBP2024-01-01 ~ 2024-12-31
-11,161,609 GBP2023-04-01 ~ 2023-12-31
Gross Profit/Loss
4,240,612 GBP2024-01-01 ~ 2024-12-31
3,270,964 GBP2023-04-01 ~ 2023-12-31
Administrative Expenses
-3,094,301 GBP2024-01-01 ~ 2024-12-31
-2,036,446 GBP2023-04-01 ~ 2023-12-31
Operating Profit/Loss
1,146,311 GBP2024-01-01 ~ 2024-12-31
1,234,518 GBP2023-04-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
4,561 GBP2024-01-01 ~ 2024-12-31
78,096 GBP2023-04-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,060,549 GBP2024-01-01 ~ 2024-12-31
1,291,770 GBP2023-04-01 ~ 2023-12-31
Profit/Loss
773,517 GBP2024-01-01 ~ 2024-12-31
958,307 GBP2023-04-01 ~ 2023-12-31
Comprehensive Income/Expense
776,257 GBP2024-01-01 ~ 2024-12-31
1,083,237 GBP2023-04-01 ~ 2023-12-31
Property, Plant & Equipment
1,838,091 GBP2024-12-31
1,753,046 GBP2023-12-31
Fixed Assets - Investments
200 GBP2024-12-31
200 GBP2023-12-31
Fixed Assets
1,838,291 GBP2024-12-31
1,753,246 GBP2023-12-31
Total Inventories
5,635,108 GBP2024-12-31
4,149,870 GBP2023-12-31
Debtors
Non-current
1,446,451 GBP2024-12-31
1,446,451 GBP2023-12-31
Current
3,791,247 GBP2024-12-31
14,916,755 GBP2023-12-31
Cash at bank and in hand
85,887 GBP2024-12-31
250,804 GBP2023-12-31
Current Assets
10,958,693 GBP2024-12-31
20,763,880 GBP2023-12-31
Net Current Assets/Liabilities
6,865,062 GBP2024-12-31
17,595,482 GBP2023-12-31
Total Assets Less Current Liabilities
8,703,353 GBP2024-12-31
19,348,728 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-967,060 GBP2024-12-31
Net Assets/Liabilities
7,716,449 GBP2024-12-31
18,243,855 GBP2023-12-31
Equity
Called up share capital
1,020 GBP2024-12-31
1,020 GBP2023-12-31
1,020 GBP2023-04-01
Share premium
39,650 GBP2024-12-31
39,650 GBP2023-12-31
39,650 GBP2023-04-01
Revaluation reserve
1,059,283 GBP2024-12-31
1,056,543 GBP2023-12-31
931,613 GBP2023-04-01
Capital redemption reserve
500 GBP2024-12-31
500 GBP2023-12-31
500 GBP2023-04-01
Retained earnings (accumulated losses)
6,615,996 GBP2024-12-31
17,146,142 GBP2023-12-31
16,346,168 GBP2023-04-01
Equity
7,716,449 GBP2024-12-31
18,243,855 GBP2023-12-31
17,318,951 GBP2023-04-01
Profit/Loss
Retained earnings (accumulated losses)
773,517 GBP2024-01-01 ~ 2024-12-31
958,307 GBP2023-04-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-11,303,663 GBP2024-01-01 ~ 2024-12-31
-158,333 GBP2023-04-01 ~ 2023-12-31
Dividends Paid
-11,303,663 GBP2024-01-01 ~ 2024-12-31
-158,333 GBP2023-04-01 ~ 2023-12-31
Wages/Salaries
4,833,682 GBP2024-01-01 ~ 2024-12-31
3,069,784 GBP2023-04-01 ~ 2023-12-31
Social Security Costs
511,808 GBP2024-01-01 ~ 2024-12-31
332,650 GBP2023-04-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
5,798,925 GBP2024-01-01 ~ 2024-12-31
3,703,118 GBP2023-04-01 ~ 2023-12-31
Director Remuneration
118,300 GBP2024-01-01 ~ 2024-12-31
47,598 GBP2023-04-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
18,737 GBP2024-01-01 ~ 2024-12-31
5,935 GBP2023-04-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
265,468 GBP2024-01-01 ~ 2024-12-31
322,943 GBP2023-04-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
1,246,050 GBP2024-12-31
1,210,000 GBP2023-12-31
Plant and equipment
208,431 GBP2024-12-31
205,181 GBP2023-12-31
Motor vehicles
153,984 GBP2024-12-31
105,617 GBP2023-12-31
Furniture and fittings
715,359 GBP2024-12-31
672,184 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,808,824 GBP2024-12-31
2,677,982 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-3,583 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-3,583 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
195,720 GBP2023-12-31
Motor vehicles
91,081 GBP2023-12-31
Furniture and fittings
629,915 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
924,936 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
48,822 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-3,025 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-3,025 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
198,386 GBP2024-12-31
Motor vehicles
105,647 GBP2024-12-31
Furniture and fittings
647,520 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
970,733 GBP2024-12-31
Property, Plant & Equipment
Buildings
1,246,050 GBP2024-12-31
1,210,000 GBP2023-12-31
Plant and equipment
10,045 GBP2024-12-31
9,461 GBP2023-12-31
Motor vehicles
48,337 GBP2024-12-31
14,536 GBP2023-12-31
Furniture and fittings
67,839 GBP2024-12-31
42,269 GBP2023-12-31
Under hire purchased contracts or finance leases, Plant and equipment
-366,212 GBP2024-12-31
-346,802 GBP2023-12-31
Under hire purchased contracts or finance leases
604,294 GBP2024-12-31
623,704 GBP2023-12-31
Raw materials and consumables
2,555,538 GBP2024-12-31
2,017,901 GBP2023-12-31
Value of work in progress
502,446 GBP2024-12-31
37,181 GBP2023-12-31
Finished Goods/Goods for Resale
2,577,124 GBP2024-12-31
2,094,788 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
3,128,624 GBP2024-12-31
3,407,314 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
537,293 GBP2024-12-31
11,071,159 GBP2023-12-31
Other Debtors
Current
3,203 GBP2024-12-31
2,422 GBP2023-12-31
Prepayments/Accrued Income
Current
122,127 GBP2024-12-31
435,860 GBP2023-12-31
Bank Borrowings
Current
126,046 GBP2024-12-31
42,801 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,600,717 GBP2024-12-31
1,854,533 GBP2023-12-31
Corporation Tax Payable
Current
163,886 GBP2023-12-31
Taxation/Social Security Payable
Current
524,498 GBP2024-12-31
610,761 GBP2023-12-31
Other Creditors
Current
14,345 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
667,085 GBP2024-12-31
437,098 GBP2023-12-31
Creditors
Current
4,093,631 GBP2024-12-31
3,168,398 GBP2023-12-31
Bank Borrowings
Non-current
967,060 GBP2024-12-31
1,096,531 GBP2023-12-31
Net Deferred Tax Liability/Asset
-19,844 GBP2024-12-31
19,844 GBP2024-12-31
-8,342 GBP2023-12-31
8,342 GBP2023-12-31
-115,056 GBP2023-04-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-14,242 GBP2024-01-01 ~ 2024-12-31
-18,216 GBP2023-04-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
20,909 GBP2024-12-31
11,892 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
500 shares2024-12-31
500 shares2023-12-31
Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
500 shares2024-12-31
500 shares2023-12-31
Par Value of Share
Class 2 ordinary share
12024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
20 shares2024-12-31
20 shares2023-12-31
Par Value of Share
Class 3 ordinary share
12024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
519,468 GBP2024-12-31
396,676 GBP2023-12-31
Between one and five year
1,042,570 GBP2024-12-31
831,550 GBP2023-12-31
More than five year
225,000 GBP2024-12-31
231,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,787,038 GBP2024-12-31
1,459,226 GBP2023-12-31