(expand)Cost of Sales
-22,665,919 GBP2024-01-01 ~ 2024-12-31
-20,825,667 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
6,178,052 GBP2024-01-01 ~ 2024-12-31
6,436,108 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-5,285,127 GBP2024-01-01 ~ 2024-12-31
-5,395,615 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,113,721 GBP2024-01-01 ~ 2024-12-31
1,221,871 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
16,573 GBP2024-01-01 ~ 2024-12-31
Profit/Loss on Ordinary Activities Before Tax
1,093,592 GBP2024-01-01 ~ 2024-12-31
1,173,295 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
795,851 GBP2024-01-01 ~ 2024-12-31
922,341 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
3,302,183 GBP2024-12-31
1,922,805 GBP2023-12-31
Fixed Assets - Investments
444,359 GBP2024-12-31
444,359 GBP2023-12-31
Fixed Assets
3,746,542 GBP2024-12-31
2,367,164 GBP2023-12-31
Total Inventories
6,139,272 GBP2024-12-31
5,879,132 GBP2023-12-31
Debtors
Current
4,078,537 GBP2024-12-31
2,844,416 GBP2023-12-31
Cash at bank and in hand
211,403 GBP2024-12-31
643,108 GBP2023-12-31
Current Assets
10,429,212 GBP2024-12-31
9,366,656 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-7,087,107 GBP2024-12-31
Net Current Assets/Liabilities
3,342,105 GBP2024-12-31
3,510,463 GBP2023-12-31
Total Assets Less Current Liabilities
7,088,647 GBP2024-12-31
5,877,627 GBP2023-12-31
Equity
Called up share capital
272,500 GBP2024-12-31
272,500 GBP2023-12-31
272,500 GBP2023-01-01
Capital redemption reserve
2,645,000 GBP2024-12-31
2,645,000 GBP2023-12-31
2,645,000 GBP2023-01-01
Other miscellaneous reserve
-684,725 GBP2024-12-31
-684,725 GBP2023-12-31
-684,725 GBP2023-01-01
Retained earnings (accumulated losses)
3,755,550 GBP2024-12-31
2,959,699 GBP2023-12-31
2,037,358 GBP2023-01-01
Equity
5,988,325 GBP2024-12-31
5,192,474 GBP2023-12-31
4,270,133 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
795,851 GBP2024-01-01 ~ 2024-12-31
922,341 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,342,134 GBP2024-01-01 ~ 2024-12-31
3,379,735 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
366,296 GBP2024-01-01 ~ 2024-12-31
339,802 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,833,395 GBP2024-01-01 ~ 2024-12-31
3,831,266 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
338,444 GBP2024-01-01 ~ 2024-12-31
296,420 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
7,955 GBP2024-01-01 ~ 2024-12-31
-49,850 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
273,398 GBP2024-01-01 ~ 2024-12-31
222,926 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
257,821 GBP2024-12-31
257,821 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
257,821 GBP2024-12-31
257,821 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
315,931 GBP2024-12-31
267,784 GBP2023-12-31
Furniture and fittings
323,564 GBP2024-12-31
319,044 GBP2023-12-31
Office equipment
542,431 GBP2024-12-31
530,135 GBP2023-12-31
Other
7,166,841 GBP2024-12-31
7,198,461 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
13,012,356 GBP2024-12-31
11,467,162 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-10,200 GBP2024-01-01 ~ 2024-12-31
Other
-154,220 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-164,420 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
236,810 GBP2023-12-31
Furniture and fittings
224,148 GBP2023-12-31
Office equipment
523,406 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
9,544,357 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
216,697 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases
112,674 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-9,335 GBP2024-01-01 ~ 2024-12-31
Other
-154,220 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-163,555 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
249,219 GBP2024-12-31
Furniture and fittings
252,760 GBP2024-12-31
Office equipment
532,499 GBP2024-12-31
Other
6,522,944 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
9,710,173 GBP2024-12-31
Property, Plant & Equipment
Motor vehicles
66,712 GBP2024-12-31
30,974 GBP2023-12-31
Furniture and fittings
70,804 GBP2024-12-31
94,896 GBP2023-12-31
Office equipment
9,932 GBP2024-12-31
6,729 GBP2023-12-31
Other
643,897 GBP2024-12-31
719,268 GBP2023-12-31
Land and buildings
2,510,838 GBP2024-12-31
1,070,938 GBP2023-12-31
Under hire purchased contracts or finance leases, Plant and equipment
383,962 GBP2024-12-31
Plant and equipment, Under hire purchased contracts or finance leases
352,118 GBP2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
39,207 GBP2024-12-31
Under hire purchased contracts or finance leases
423,169 GBP2024-12-31
352,118 GBP2023-12-31
Raw materials and consumables
798,990 GBP2024-12-31
1,000,804 GBP2023-12-31
Value of work in progress
4,261,373 GBP2024-12-31
4,064,489 GBP2023-12-31
Finished Goods/Goods for Resale
1,078,909 GBP2024-12-31
813,839 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
3,130,790 GBP2024-12-31
1,855,711 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
431,609 GBP2024-12-31
586,609 GBP2023-12-31
Other Debtors
Current
64,511 GBP2024-12-31
36,236 GBP2023-12-31
Prepayments/Accrued Income
Current
451,627 GBP2024-12-31
365,860 GBP2023-12-31
Cash and Cash Equivalents
211,403 GBP2024-12-31
643,108 GBP2023-12-31
Bank Borrowings
Current
169,440 GBP2024-12-31
83,333 GBP2023-12-31
Trade Creditors/Trade Payables
Current
4,577,952 GBP2024-12-31
3,285,751 GBP2023-12-31
Amounts owed to group undertakings
Current
202,645 GBP2024-12-31
202,123 GBP2023-12-31
Corporation Tax Payable
Current
589,426 GBP2024-12-31
394,329 GBP2023-12-31
Taxation/Social Security Payable
Current
183,155 GBP2024-12-31
186,178 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
116,334 GBP2024-12-31
102,485 GBP2023-12-31
Other Creditors
Current
437,124 GBP2024-12-31
1,008,633 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
774,652 GBP2024-12-31
556,982 GBP2023-12-31
Creditors
Current
7,087,107 GBP2024-12-31
5,856,193 GBP2023-12-31
Bank Borrowings
Non-current
830,560 GBP2024-12-31
416,667 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
167,224 GBP2024-12-31
173,903 GBP2023-12-31
Other Creditors
Non-current
10,780 GBP2024-12-31
10,780 GBP2023-12-31
Creditors
Non-current
1,008,564 GBP2024-12-31
601,350 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
169,440 GBP2024-12-31
Non-current, Between one and two years
169,441 GBP2024-12-31
Between two and five year, Non-current
508,320 GBP2024-12-31
Non-current, Between two and five year
250,000 GBP2023-12-31
Total Borrowings
1,000,000 GBP2024-12-31
500,000 GBP2023-12-31
Minimum gross finance lease payments owing
283,558 GBP2024-12-31
276,388 GBP2023-12-31
Net Deferred Tax Liability/Asset
-91,758 GBP2024-12-31
-83,803 GBP2023-12-31
-133,653 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-7,955 GBP2024-01-01 ~ 2024-12-31
49,850 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-91,758 GBP2024-12-31
-83,803 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,635,000 shares2024-12-31
1,635,000 shares2023-12-31
Par Value of Share
Class 1 ordinary share
0.102024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
1,090,000 shares2024-12-31
1,090,000 shares2023-12-31
Par Value of Share
Class 2 ordinary share
0.102024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
807,142 GBP2024-12-31
1,372,975 GBP2023-12-31
Between one and five year
912,942 GBP2024-12-31
1,248,717 GBP2023-12-31
More than five year
1,110,211 GBP2024-12-31
1,142,560 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,830,295 GBP2024-12-31
3,764,252 GBP2023-12-31