Average Number of Employees
612024-01-01 ~ 2024-12-31
672023-01-01 ~ 2023-12-31
Turnover/Revenue
16,050,589 GBP2024-01-01 ~ 2024-12-31
17,432,663 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-8,460,558 GBP2024-01-01 ~ 2024-12-31
-9,714,600 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
7,590,031 GBP2024-01-01 ~ 2024-12-31
7,718,063 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-8,398,140 GBP2024-01-01 ~ 2024-12-31
-8,998,637 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
844,699 GBP2024-01-01 ~ 2024-12-31
1,904,837 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
121,879 GBP2024-01-01 ~ 2024-12-31
79,907 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-2,506 GBP2024-01-01 ~ 2024-12-31
-1,813 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,074,624 GBP2024-01-01 ~ 2024-12-31
1,300,522 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
785,500 GBP2024-01-01 ~ 2024-12-31
943,735 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
581,919 GBP2024-01-01 ~ 2024-12-31
1,132,019 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
150,000 GBP2024-12-31
200,000 GBP2023-12-31
Property, Plant & Equipment
616,646 GBP2024-12-31
570,253 GBP2023-12-31
Fixed Assets - Investments
1,220,570 GBP2024-12-31
1,220,568 GBP2023-12-31
Fixed Assets
1,987,216 GBP2024-12-31
1,990,821 GBP2023-12-31
Total Inventories
13,584 GBP2024-12-31
9,770 GBP2023-12-31
Debtors
Current
26,469,594 GBP2024-12-31
26,359,418 GBP2023-12-31
Cash at bank and in hand
3,357,051 GBP2024-12-31
2,155,915 GBP2023-12-31
Current Assets
29,840,229 GBP2024-12-31
28,525,103 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-13,813,690 GBP2023-12-31
Net Current Assets/Liabilities
14,851,264 GBP2024-12-31
14,711,413 GBP2023-12-31
Total Assets Less Current Liabilities
16,838,480 GBP2024-12-31
16,702,234 GBP2023-12-31
Net Assets/Liabilities
16,714,820 GBP2024-12-31
16,573,901 GBP2023-12-31
Equity
Called up share capital
614 GBP2024-12-31
614 GBP2023-12-31
614 GBP2023-01-01
Capital redemption reserve
600 GBP2024-12-31
600 GBP2023-12-31
600 GBP2023-01-01
Other miscellaneous reserve
2,356,852 GBP2024-12-31
2,560,433 GBP2023-12-31
2,372,149 GBP2023-01-01
Retained earnings (accumulated losses)
14,356,754 GBP2024-12-31
14,012,254 GBP2023-12-31
13,068,519 GBP2023-01-01
Equity
16,714,820 GBP2024-12-31
16,573,901 GBP2023-12-31
15,441,882 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
785,500 GBP2024-01-01 ~ 2024-12-31
943,735 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-441,000 GBP2024-01-01 ~ 2024-12-31
Dividends Paid
-441,000 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
30,000 GBP2024-01-01 ~ 2024-12-31
30,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
4,374,617 GBP2024-01-01 ~ 2024-12-31
4,886,344 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
553,496 GBP2024-01-01 ~ 2024-12-31
613,858 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
5,212,822 GBP2024-01-01 ~ 2024-12-31
5,768,756 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
987,166 GBP2024-01-01 ~ 2024-12-31
1,175,435 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
40,578 GBP2024-01-01 ~ 2024-12-31
1,987 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
268,656 GBP2024-01-01 ~ 2024-12-31
305,883 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
4,679,244 GBP2024-12-31
4,456,926 GBP2023-12-31
Motor vehicles
176,727 GBP2024-12-31
176,727 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
6,090,204 GBP2024-12-31
5,867,886 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-55,181 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-55,181 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
4,102,890 GBP2023-12-31
Motor vehicles
176,727 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
5,297,633 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
159,725 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
221,635 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases, Plant and equipment
6,405 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases
6,405 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-52,115 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-52,115 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
4,216,905 GBP2024-12-31
Motor vehicles
176,727 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,473,558 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
462,339 GBP2024-12-31
354,036 GBP2023-12-31
Plant and equipment, Under hire purchased contracts or finance leases
37,516 GBP2024-12-31
7,510 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,469,592 GBP2024-12-31
1,289,185 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
22,163,316 GBP2024-12-31
22,132,190 GBP2023-12-31
Other Debtors
Current
240,580 GBP2024-12-31
338,708 GBP2023-12-31
Prepayments/Accrued Income
Current
1,368,755 GBP2024-12-31
1,994,397 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
557,407 GBP2024-12-31
597,985 GBP2023-12-31
Trade Creditors/Trade Payables
Current
379,082 GBP2024-12-31
330,092 GBP2023-12-31
Amounts owed to group undertakings
Current
9,236,688 GBP2024-12-31
8,819,756 GBP2023-12-31
Taxation/Social Security Payable
Current
505,145 GBP2024-12-31
749,655 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
8,003 GBP2024-12-31
14,548 GBP2023-12-31
Other Creditors
Current
32,495 GBP2024-12-31
26,107 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
4,827,552 GBP2024-12-31
3,873,532 GBP2023-12-31
Creditors
Current
14,988,965 GBP2024-12-31
13,813,690 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
30,327 GBP2024-12-31
Creditors
Non-current
123,660 GBP2024-12-31
128,333 GBP2023-12-31
Minimum gross finance lease payments owing
38,330 GBP2024-12-31
14,548 GBP2023-12-31
Net Deferred Tax Liability/Asset
557,407 GBP2024-12-31
597,985 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-40,578 GBP2024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
700,000 GBP2024-12-31
700,000 GBP2023-12-31
Between one and five year
2,450,000 GBP2024-12-31
2,800,000 GBP2023-12-31
More than five year
350,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,150,000 GBP2024-12-31
3,850,000 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
614 shares2024-12-31
614 shares2023-12-31
Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31