Cost of Sales
-14,662,399 GBP2024-01-01 ~ 2024-12-31
-13,963,433 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-1,615,675 GBP2024-01-01 ~ 2024-12-31
-1,648,810 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
0 GBP2024-01-01 ~ 2024-12-31
146 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
89,362 GBP2024-01-01 ~ 2024-12-31
1,236 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
0 GBP2024-01-01 ~ 2024-12-31
9,575 GBP2023-01-01 ~ 2023-12-31
-9,575 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
89,362 GBP2024-01-01 ~ 2024-12-31
10,811 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
89,362 GBP2024-01-01 ~ 2024-12-31
194,811 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
311,451 GBP2024-12-31
302,988 GBP2023-12-31
Debtors
1,786,805 GBP2024-12-31
1,885,067 GBP2023-12-31
Cash at bank and in hand
112,328 GBP2024-12-31
175 GBP2023-12-31
Current Assets
3,577,554 GBP2024-12-31
4,072,983 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-3,757,189 GBP2023-12-31
Net Current Assets/Liabilities
358,746 GBP2024-12-31
315,794 GBP2023-12-31
Total Assets Less Current Liabilities
670,197 GBP2024-12-31
618,782 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-51,782 GBP2024-12-31
-89,729 GBP2023-12-31
Net Assets/Liabilities
618,415 GBP2024-12-31
529,053 GBP2023-12-31
Equity
Called up share capital
130,468 GBP2024-12-31
130,468 GBP2023-12-31
130,468 GBP2022-12-31
Capital redemption reserve
176,532 GBP2024-12-31
176,532 GBP2023-12-31
176,532 GBP2022-12-31
Retained earnings (accumulated losses)
311,415 GBP2024-12-31
222,053 GBP2023-12-31
499,675 GBP2022-12-31
Equity
618,415 GBP2024-12-31
529,053 GBP2023-12-31
Revaluation reserve
0 GBP2024-12-31
0 GBP2023-12-31
927,567 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
89,362 GBP2024-01-01 ~ 2024-12-31
10,811 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,216,000 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
9,800 GBP2024-01-01 ~ 2024-12-31
9,100 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
372024-01-01 ~ 2024-12-31
402023-01-01 ~ 2023-12-31
Wages/Salaries
1,024,800 GBP2024-01-01 ~ 2024-12-31
1,100,687 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
22,718 GBP2024-01-01 ~ 2024-12-31
23,955 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,152,407 GBP2024-01-01 ~ 2024-12-31
1,233,952 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
28,089 GBP2024-01-01 ~ 2024-12-31
14,844 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
0 GBP2024-01-01 ~ 2024-12-31
-7,500 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
0 GBP2024-12-31
57,539 GBP2023-12-31
Plant and equipment
331,739 GBP2024-12-31
303,812 GBP2023-12-31
Furniture and fittings
330,815 GBP2024-12-31
277,962 GBP2023-12-31
Computers
85,378 GBP2024-12-31
81,756 GBP2023-12-31
Motor vehicles
55,594 GBP2024-12-31
55,594 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
803,526 GBP2024-12-31
776,663 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-32,977 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Computers
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-90,516 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
0 GBP2024-12-31
28,350 GBP2023-12-31
Plant and equipment
194,784 GBP2024-12-31
189,104 GBP2023-12-31
Furniture and fittings
197,918 GBP2024-12-31
170,938 GBP2023-12-31
Computers
72,840 GBP2024-12-31
68,208 GBP2023-12-31
Motor vehicles
26,533 GBP2024-12-31
17,075 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
492,075 GBP2024-12-31
473,675 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
15,121 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
26,980 GBP2024-01-01 ~ 2024-12-31
Computers
4,632 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
9,458 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
56,191 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-9,441 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Computers
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-37,791 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
0 GBP2024-12-31
29,189 GBP2023-12-31
Plant and equipment
136,955 GBP2024-12-31
114,708 GBP2023-12-31
Furniture and fittings
132,897 GBP2024-12-31
107,024 GBP2023-12-31
Computers
12,538 GBP2024-12-31
13,548 GBP2023-12-31
Motor vehicles
29,061 GBP2024-12-31
38,519 GBP2023-12-31
Finished Goods/Goods for Resale
55,118 GBP2024-12-31
48,107 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
52,332 GBP2024-12-31
46,553 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,577,387 GBP2024-12-31
1,664,902 GBP2023-12-31
Other Debtors
Current
133,807 GBP2024-12-31
148,370 GBP2023-12-31
Prepayments/Accrued Income
Current
23,279 GBP2024-12-31
25,242 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
1,786,805 GBP2024-12-31
Current, Amounts falling due within one year
1,885,067 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
9,758 GBP2024-12-31
118,431 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
32,374 GBP2024-12-31
65,980 GBP2023-12-31
Other Remaining Borrowings
Current
1,437,087 GBP2024-12-31
2,083,850 GBP2023-12-31
Trade Creditors/Trade Payables
Current
357,575 GBP2024-12-31
256,275 GBP2023-12-31
Amounts owed to group undertakings
Current
1,162,897 GBP2024-12-31
840,878 GBP2023-12-31
Other Taxation & Social Security Payable
Current
56,476 GBP2024-12-31
189,185 GBP2023-12-31
Other Creditors
Current
101,641 GBP2024-12-31
87,869 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
61,000 GBP2024-12-31
114,721 GBP2023-12-31
Creditors
Current
3,218,808 GBP2024-12-31
3,757,189 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
4,409 GBP2024-12-31
15,171 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
47,373 GBP2024-12-31
74,558 GBP2023-12-31
Creditors
Non-current
51,782 GBP2024-12-31
89,729 GBP2023-12-31
Bank Borrowings
14,167 GBP2024-12-31
31,678 GBP2023-12-31
Bank Overdrafts
0 GBP2024-12-31
101,924 GBP2023-12-31
Total Borrowings
1,451,254 GBP2024-12-31
2,217,452 GBP2023-12-31
Current
1,446,845 GBP2024-12-31
2,202,281 GBP2023-12-31
Non-current
4,409 GBP2024-12-31
15,171 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
39,553 GBP2024-12-31
65,980 GBP2023-12-31
Minimum gross finance lease payments owing
88,215 GBP2024-12-31
155,590 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
79,747 GBP2024-12-31
140,538 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
130,468 shares2024-12-31
130,468 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
6,836 GBP2024-12-31
16,407 GBP2023-12-31
Between two and five year
0 GBP2024-12-31
6,836 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
6,836 GBP2024-12-31
23,243 GBP2023-12-31