Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
27,695,771 GBP2024-01-01 ~ 2024-12-31
27,719,073 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
23,843,276 GBP2024-01-01 ~ 2024-12-31
23,610,108 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
3,852,495 GBP2024-01-01 ~ 2024-12-31
4,108,965 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
3,195,979 GBP2024-01-01 ~ 2024-12-31
3,068,709 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
696,723 GBP2024-01-01 ~ 2024-12-31
1,081,675 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
78,218 GBP2024-01-01 ~ 2024-12-31
82,225 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
7,063 GBP2024-01-01 ~ 2024-12-31
5,786 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
767,878 GBP2024-01-01 ~ 2024-12-31
1,158,114 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
160,443 GBP2024-01-01 ~ 2024-12-31
146,728 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
607,435 GBP2024-01-01 ~ 2024-12-31
1,011,386 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
607,435 GBP2024-01-01 ~ 2024-12-31
1,011,386 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
92,321 GBP2024-12-31
105,900 GBP2023-12-31
Total Inventories
100 GBP2024-12-31
100 GBP2023-12-31
Debtors
3,754,640 GBP2024-12-31
3,102,169 GBP2023-12-31
Cash at bank and in hand
4,668,451 GBP2024-12-31
4,446,516 GBP2023-12-31
Current Assets
8,423,191 GBP2024-12-31
7,548,785 GBP2023-12-31
Creditors
Current
5,777,671 GBP2024-12-31
5,080,686 GBP2023-12-31
Net Current Assets/Liabilities
2,645,520 GBP2024-12-31
2,468,099 GBP2023-12-31
Total Assets Less Current Liabilities
2,737,841 GBP2024-12-31
2,573,999 GBP2023-12-31
Net Assets/Liabilities
2,648,481 GBP2024-12-31
2,475,098 GBP2023-12-31
Equity
Called up share capital
70 GBP2024-12-31
70 GBP2023-12-31
70 GBP2022-12-31
Capital redemption reserve
30 GBP2024-12-31
30 GBP2023-12-31
30 GBP2022-12-31
Retained earnings (accumulated losses)
2,648,381 GBP2024-12-31
2,474,998 GBP2023-12-31
1,778,612 GBP2022-12-31
Equity
2,648,481 GBP2024-12-31
2,475,098 GBP2023-12-31
1,778,712 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-434,052 GBP2024-01-01 ~ 2024-12-31
-315,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-434,052 GBP2024-01-01 ~ 2024-12-31
-315,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
607,435 GBP2024-01-01 ~ 2024-12-31
1,011,386 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,452,984 GBP2024-01-01 ~ 2024-12-31
2,313,616 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
311,239 GBP2024-01-01 ~ 2024-12-31
283,457 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
54,444 GBP2024-01-01 ~ 2024-12-31
52,170 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,818,667 GBP2024-01-01 ~ 2024-12-31
2,649,243 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
392024-01-01 ~ 2024-12-31
422023-01-01 ~ 2023-12-31
Director Remuneration
884,561 GBP2024-01-01 ~ 2024-12-31
782,040 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
40,201 GBP2024-01-01 ~ 2024-12-31
10,591 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
18,000 GBP2024-01-01 ~ 2024-12-31
17,000 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
224,749 GBP2024-01-01 ~ 2024-12-31
134,260 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
191,970 GBP2024-01-01 ~ 2024-12-31
272,388 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
434,052 GBP2024-01-01 ~ 2024-12-31
315,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Long leasehold
98,830 GBP2024-12-31
98,830 GBP2023-12-31
Plant and equipment
260,189 GBP2024-12-31
255,517 GBP2023-12-31
Motor vehicles
30,750 GBP2024-12-31
8,800 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
389,769 GBP2024-12-31
363,147 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
188,903 GBP2024-12-31
149,800 GBP2023-12-31
Motor vehicles
9,715 GBP2024-12-31
8,617 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
297,448 GBP2024-12-31
257,247 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
39,103 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
1,098 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
40,201 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
71,286 GBP2024-12-31
105,717 GBP2023-12-31
Motor vehicles
21,035 GBP2024-12-31
183 GBP2023-12-31
Merchandise
100 GBP2024-12-31
100 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,652,186 GBP2024-12-31
2,080,131 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
9,978 GBP2024-12-31
45,366 GBP2023-12-31
Other Debtors
Current
32 GBP2024-12-31
Prepayments/Accrued Income
Current
177,020 GBP2024-12-31
112,589 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
3,691,637 GBP2024-12-31
Current, Amounts falling due within one year
3,039,166 GBP2023-12-31
Other Remaining Borrowings
Current
33,739 GBP2024-12-31
30,133 GBP2023-12-31
Trade Creditors/Trade Payables
Current
3,131,515 GBP2024-12-31
2,323,353 GBP2023-12-31
Amounts owed to group undertakings
Current
6,831 GBP2024-12-31
34,339 GBP2023-12-31
Corporation Tax Payable
Current
158,026 GBP2024-12-31
134,260 GBP2023-12-31
Other Taxation & Social Security Payable
Current
818,267 GBP2024-12-31
357,156 GBP2023-12-31
Other Creditors
Current
215,825 GBP2024-12-31
330,653 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
218,525 GBP2024-12-31
397,162 GBP2023-12-31
Other Remaining Borrowings
Non-current
15,122 GBP2024-12-31
48,862 GBP2023-12-31
Other Creditors
Non-current
60,261 GBP2024-12-31
37,571 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
77,618 GBP2024-12-31
94,032 GBP2023-12-31
Between one and five year
62,187 GBP2024-12-31
139,805 GBP2023-12-31
All periods
139,805 GBP2024-12-31
233,837 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
13,977 GBP2024-12-31
12,468 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
70 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
607,435 GBP2024-01-01 ~ 2024-12-31