Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Property, Plant & Equipment
464,857 GBP2024-12-31
375,869 GBP2023-12-31
Fixed Assets - Investments
469,648 GBP2024-12-31
469,648 GBP2023-12-31
Fixed Assets
934,505 GBP2024-12-31
845,517 GBP2023-12-31
Total Inventories
885,937 GBP2024-12-31
842,695 GBP2023-12-31
Debtors
2,386,263 GBP2024-12-31
2,170,303 GBP2023-12-31
Cash at bank and in hand
545,917 GBP2024-12-31
289,400 GBP2023-12-31
Current Assets
3,818,117 GBP2024-12-31
3,302,398 GBP2023-12-31
Creditors
Current
1,609,930 GBP2024-12-31
1,153,695 GBP2023-12-31
Net Current Assets/Liabilities
2,208,187 GBP2024-12-31
2,148,703 GBP2023-12-31
Total Assets Less Current Liabilities
3,142,692 GBP2024-12-31
2,994,220 GBP2023-12-31
Creditors
Non-current
110,661 GBP2024-12-31
150,000 GBP2023-12-31
Net Assets/Liabilities
3,032,031 GBP2024-12-31
2,844,220 GBP2023-12-31
Equity
Called up share capital
5,625 GBP2024-12-31
5,625 GBP2023-12-31
Share premium
49,000 GBP2024-12-31
49,000 GBP2023-12-31
Capital redemption reserve
14,400 GBP2024-12-31
14,400 GBP2023-12-31
Retained earnings (accumulated losses)
2,963,006 GBP2024-12-31
2,775,195 GBP2023-12-31
Equity
3,032,031 GBP2024-12-31
2,844,220 GBP2023-12-31
Average Number of Employees
222024-01-01 ~ 2024-12-31
202023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
686,246 GBP2024-12-31
635,235 GBP2023-12-31
Motor vehicles
179,873 GBP2024-12-31
138,757 GBP2023-12-31
Computers
26,861 GBP2024-12-31
2,846 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,216,061 GBP2024-12-31
1,088,654 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-89,722 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-89,722 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
542,189 GBP2024-12-31
507,626 GBP2023-12-31
Motor vehicles
55,980 GBP2024-12-31
85,053 GBP2023-12-31
Computers
2,050 GBP2024-12-31
678 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
751,204 GBP2024-12-31
712,785 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
34,563 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
40,134 GBP2024-01-01 ~ 2024-12-31
Computers
1,372 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
107,626 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-69,207 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-69,207 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
144,057 GBP2024-12-31
127,609 GBP2023-12-31
Motor vehicles
123,893 GBP2024-12-31
53,704 GBP2023-12-31
Computers
24,811 GBP2024-12-31
2,168 GBP2023-12-31
Land and buildings, Long leasehold
192,388 GBP2023-12-31
Investments in Group Undertakings
Cost valuation
469,648 GBP2023-12-31
Investments in Group Undertakings
469,648 GBP2024-12-31
469,648 GBP2023-12-31
Trade Debtors/Trade Receivables
Amounts falling due within one year, Current
1,682,426 GBP2024-12-31
1,487,248 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
675,320 GBP2024-12-31
661,115 GBP2023-12-31
Other Debtors
Amounts falling due within one year, Current
28,517 GBP2024-12-31
21,940 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
2,386,263 GBP2024-12-31
2,170,303 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
100,000 GBP2024-12-31
100,000 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
46,114 GBP2024-12-31
34,669 GBP2023-12-31
Trade Creditors/Trade Payables
Current
898,612 GBP2024-12-31
550,485 GBP2023-12-31
Other Taxation & Social Security Payable
Current
316,899 GBP2024-12-31
303,333 GBP2023-12-31
Other Creditors
Current
248,305 GBP2024-12-31
165,208 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
50,000 GBP2024-12-31
150,000 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
60,661 GBP2024-12-31
Between one and five year, hire purchase agreements
60,661 GBP2024-12-31
hire purchase agreements
106,775 GBP2024-12-31
34,669 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
153,467 GBP2024-12-31
160,556 GBP2023-12-31
Between one and five year
280,585 GBP2024-12-31
400,365 GBP2023-12-31
More than five year
2,304 GBP2024-12-31
5,769 GBP2023-12-31
All periods
436,356 GBP2024-12-31
566,690 GBP2023-12-31
Bank Borrowings
Secured
150,000 GBP2024-12-31
250,000 GBP2023-12-31
Total Borrowings
Secured
256,775 GBP2024-12-31
284,669 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
5,625 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
701,953 GBP2024-01-01 ~ 2024-12-31
Profit/Loss
701,953 GBP2024-01-01 ~ 2024-12-31
Dividends Paid
Retained earnings (accumulated losses)
-514,142 GBP2024-01-01 ~ 2024-12-31
Dividends Paid
-514,142 GBP2024-01-01 ~ 2024-12-31