Turnover/Revenue
15,337,005 GBP2024-01-01 ~ 2024-12-31
13,931,190 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-11,690,410 GBP2024-01-01 ~ 2024-12-31
-10,352,916 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
3,646,595 GBP2024-01-01 ~ 2024-12-31
3,578,274 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-1,611,419 GBP2024-01-01 ~ 2024-12-31
-1,797,217 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
114,692 GBP2024-01-01 ~ 2024-12-31
40,422 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,048,741 GBP2024-01-01 ~ 2024-12-31
1,723,516 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,517,348 GBP2024-01-01 ~ 2024-12-31
1,264,132 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
2,852,552 GBP2024-12-31
1,763,782 GBP2023-12-31
Total Inventories
50,149 GBP2024-12-31
15,846 GBP2023-12-31
Debtors
Current
3,019,270 GBP2024-12-31
2,378,003 GBP2023-12-31
Cash at bank and in hand
2,660,385 GBP2024-12-31
2,300,817 GBP2023-12-31
Current Assets
5,729,804 GBP2024-12-31
4,694,666 GBP2023-12-31
Net Current Assets/Liabilities
1,532,302 GBP2024-12-31
1,409,208 GBP2023-12-31
Total Assets Less Current Liabilities
4,384,854 GBP2024-12-31
3,172,990 GBP2023-12-31
Net Assets/Liabilities
2,314,273 GBP2024-12-31
1,796,925 GBP2023-12-31
Equity
Called up share capital
500,002 GBP2024-12-31
500,002 GBP2023-12-31
500,002 GBP2022-12-31
Retained earnings (accumulated losses)
1,814,271 GBP2024-12-31
1,296,923 GBP2023-12-31
832,791 GBP2022-12-31
Equity
2,314,273 GBP2024-12-31
1,796,925 GBP2023-12-31
1,332,793 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,517,348 GBP2024-01-01 ~ 2024-12-31
1,264,132 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,000,000 GBP2024-01-01 ~ 2024-12-31
-800,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-1,000,000 GBP2024-01-01 ~ 2024-12-31
-800,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
533,818 GBP2024-01-01 ~ 2024-12-31
494,907 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,054,095 GBP2024-01-01 ~ 2024-12-31
2,926,765 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
277,265 GBP2024-01-01 ~ 2024-12-31
276,698 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,386,219 GBP2024-01-01 ~ 2024-12-31
3,286,021 GBP2023-01-01 ~ 2023-12-31
Average number of employees in administration and support functions
222024-01-01 ~ 2024-12-31
212023-01-01 ~ 2023-12-31
Average Number of Employees
922024-01-01 ~ 2024-12-31
952023-01-01 ~ 2023-12-31
Director Remuneration
28,478 GBP2024-01-01 ~ 2024-12-31
28,125 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
233,229 GBP2024-01-01 ~ 2024-12-31
-27,470 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
512,185 GBP2024-01-01 ~ 2024-12-31
405,380 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
671,220 GBP2024-12-31
436,132 GBP2023-12-31
Deferred Tax Liabilities
667,982 GBP2024-12-31
434,753 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,804,775 GBP2024-12-31
594,986 GBP2023-12-31
Tools/Equipment for furniture and fittings
222,588 GBP2024-12-31
216,342 GBP2023-12-31
Motor vehicles
217,275 GBP2024-12-31
85,716 GBP2023-12-31
Other
1,880,865 GBP2024-12-31
1,863,576 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
4,153,726 GBP2024-12-31
2,781,364 GBP2023-12-31
Property, Plant & Equipment - Disposals
Land and buildings
-53,880 GBP2024-01-01 ~ 2024-12-31
Tools/Equipment for furniture and fittings
-11,554 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-61,726 GBP2024-01-01 ~ 2024-12-31
Other
-230,584 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-360,141 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
352,484 GBP2024-12-31
261,881 GBP2023-12-31
Tools/Equipment for furniture and fittings
170,701 GBP2024-12-31
138,201 GBP2023-12-31
Motor vehicles
38,576 GBP2024-12-31
38,877 GBP2023-12-31
Other
721,953 GBP2024-12-31
566,558 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,301,174 GBP2024-12-31
1,017,582 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
114,668 GBP2024-01-01 ~ 2024-12-31
Tools/Equipment for furniture and fittings
38,902 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
34,427 GBP2024-01-01 ~ 2024-12-31
Other
340,146 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
533,818 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Land and buildings
-24,065 GBP2024-01-01 ~ 2024-12-31
Tools/Equipment for furniture and fittings
-6,402 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-34,728 GBP2024-01-01 ~ 2024-12-31
Other
-184,751 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-250,226 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
1,452,291 GBP2024-12-31
333,105 GBP2023-12-31
Tools/Equipment for furniture and fittings
51,887 GBP2024-12-31
78,141 GBP2023-12-31
Motor vehicles
178,699 GBP2024-12-31
46,839 GBP2023-12-31
Other
1,158,912 GBP2024-12-31
1,297,018 GBP2023-12-31
Trade Debtors/Trade Receivables
1,888,199 GBP2024-12-31
1,824,505 GBP2023-12-31
Amounts Owed By Related Parties
689,569 GBP2024-12-31
281,710 GBP2023-12-31
Other Debtors
1,250 GBP2024-12-31
1,436 GBP2023-12-31
Prepayments
440,252 GBP2024-12-31
270,352 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
3,019,270 GBP2024-12-31
Amounts falling due within one year, Current
2,378,003 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
598,626 GBP2024-12-31
Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
500,002 shares2024-12-31
500,002 shares2023-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
598,626 GBP2024-12-31
426,276 GBP2023-12-31
Minimum gross finance lease payments owing
2,001,225 GBP2024-12-31
1,367,588 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
467,498 GBP2024-12-31
883,162 GBP2023-12-31
Between two and five year
6,201,892 GBP2024-12-31
2,745,390 GBP2023-12-31
More than five year
12,339,752 GBP2024-12-31
52,816 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
19,009,142 GBP2024-12-31
3,681,368 GBP2023-12-31