Average Number of Employees
182024-01-01 ~ 2024-12-31
162023-01-01 ~ 2023-12-31
Turnover/Revenue
8,962,764 GBP2024-01-01 ~ 2024-12-31
9,157,801 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-5,423,116 GBP2024-01-01 ~ 2024-12-31
-5,187,227 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
3,539,648 GBP2024-01-01 ~ 2024-12-31
3,970,574 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,571,596 GBP2024-01-01 ~ 2024-12-31
-2,981,262 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
968,052 GBP2024-01-01 ~ 2024-12-31
989,312 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
938,321 GBP2024-01-01 ~ 2024-12-31
1,374,608 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
4,487,495 GBP2024-12-31
4,465,508 GBP2023-12-31
Fixed Assets
4,487,495 GBP2024-12-31
4,465,508 GBP2023-12-31
Total Inventories
124,385 GBP2024-12-31
142,430 GBP2023-12-31
Debtors
Current
20,030,862 GBP2024-12-31
19,253,896 GBP2023-12-31
Cash at bank and in hand
454,970 GBP2024-12-31
164,219 GBP2023-12-31
Current Assets
20,610,217 GBP2024-12-31
19,560,545 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-3,872,733 GBP2024-12-31
-3,739,395 GBP2023-12-31
Net Current Assets/Liabilities
16,737,484 GBP2024-12-31
15,821,150 GBP2023-12-31
Total Assets Less Current Liabilities
21,224,979 GBP2024-12-31
20,286,658 GBP2023-12-31
Net Assets/Liabilities
21,224,979 GBP2024-12-31
20,286,658 GBP2023-12-31
Equity
Called up share capital
250 GBP2024-12-31
250 GBP2023-12-31
250 GBP2023-01-01
Share premium
1,559,850 GBP2024-12-31
1,559,850 GBP2023-12-31
1,559,850 GBP2023-01-01
Revaluation reserve
1,313,502 GBP2024-12-31
1,313,502 GBP2023-12-31
1,313,502 GBP2023-01-01
Retained earnings (accumulated losses)
18,351,377 GBP2024-12-31
17,413,056 GBP2023-12-31
16,038,448 GBP2023-01-01
Equity
21,224,979 GBP2024-12-31
20,286,658 GBP2023-12-31
18,912,050 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
938,321 GBP2024-01-01 ~ 2024-12-31
1,374,608 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
9,250 GBP2024-01-01 ~ 2024-12-31
9,000 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
29,731 GBP2024-01-01 ~ 2024-12-31
-7,556 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
968,052 GBP2024-01-01 ~ 2024-12-31
989,312 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
242,013 GBP2024-01-01 ~ 2024-12-31
232,488 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
994,858 GBP2024-12-31
165,618 GBP2023-12-31
Plant and equipment
3,585,777 GBP2024-12-31
3,509,843 GBP2023-12-31
Other
4,130 GBP2024-12-31
4,130 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
12,353,954 GBP2024-12-31
12,073,586 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-4,253 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
3,046 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase or decrease due to transfers between classes
5,288 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
3,342,071 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
7,608,078 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
253,093 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
3,430,186 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
7,866,459 GBP2024-12-31
Property, Plant & Equipment
Buildings
994,858 GBP2024-12-31
165,618 GBP2023-12-31
Plant and equipment
155,591 GBP2024-12-31
167,772 GBP2023-12-31
Other
4,130 GBP2024-12-31
4,130 GBP2023-12-31
Finished Goods/Goods for Resale
124,385 GBP2024-12-31
142,430 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
72,961 GBP2024-12-31
72,421 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
19,548,399 GBP2024-12-31
19,036,124 GBP2023-12-31
Other Debtors
Current
335,706 GBP2024-12-31
18,618 GBP2023-12-31
Prepayments/Accrued Income
Current
49,866 GBP2024-12-31
73,072 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
23,930 GBP2024-12-31
53,661 GBP2023-12-31
Cash and Cash Equivalents
454,970 GBP2024-12-31
164,219 GBP2023-12-31
Trade Creditors/Trade Payables
Current
532,148 GBP2024-12-31
315,957 GBP2023-12-31
Amounts owed to group undertakings
Current
2,236,734 GBP2024-12-31
2,192,078 GBP2023-12-31
Taxation/Social Security Payable
Current
19,940 GBP2024-12-31
14,907 GBP2023-12-31
Other Creditors
Current
34,996 GBP2024-12-31
47,766 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,048,915 GBP2024-12-31
1,168,687 GBP2023-12-31
Creditors
Current
3,872,733 GBP2024-12-31
3,739,395 GBP2023-12-31
Net Deferred Tax Liability/Asset
23,930 GBP2024-12-31
53,661 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-29,731 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
250 shares2024-12-31
250 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
46,692 GBP2024-12-31
42,396 GBP2023-12-31
Between one and five year
315,000 GBP2024-12-31
140,000 GBP2023-12-31
More than five year
5,565,000 GBP2024-12-31
5,600,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
5,926,692 GBP2024-12-31
5,782,396 GBP2023-12-31