Cost of Sales
-10,570,299 GBP2025-01-01 ~ 2025-12-31
-12,137,228 GBP2024-01-01 ~ 2024-12-31
Distribution Costs
-213,597 GBP2025-01-01 ~ 2025-12-31
-286,870 GBP2024-01-01 ~ 2024-12-31
Administrative Expenses
-4,479,045 GBP2025-01-01 ~ 2025-12-31
-4,265,558 GBP2024-01-01 ~ 2024-12-31
Other Interest Receivable/Similar Income (Finance Income)
10,167 GBP2025-01-01 ~ 2025-12-31
17,577 GBP2024-01-01 ~ 2024-12-31
Interest Payable/Similar Charges (Finance Costs)
-104,931 GBP2025-01-01 ~ 2025-12-31
-100,890 GBP2024-01-01 ~ 2024-12-31
Profit/Loss on Ordinary Activities Before Tax
3,518,611 GBP2025-01-01 ~ 2025-12-31
4,525,687 GBP2024-01-01 ~ 2024-12-31
Profit/Loss
2,586,209 GBP2025-01-01 ~ 2025-12-31
3,382,869 GBP2024-01-01 ~ 2024-12-31
Equity
Retained earnings (accumulated losses)
5,021,357 GBP2025-12-31
5,935,148 GBP2024-12-31
6,152,279 GBP2023-12-31
Dividends Paid
-3,500,000 GBP2025-01-01 ~ 2025-12-31
Retained earnings (accumulated losses)
-3,600,000 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Other than goodwill
225,000 GBP2025-12-31
325,000 GBP2024-12-31
Property, Plant & Equipment
781,825 GBP2025-12-31
388,588 GBP2024-12-31
Fixed Assets
1,006,825 GBP2025-12-31
713,588 GBP2024-12-31
Debtors
3,100,261 GBP2025-12-31
3,903,559 GBP2024-12-31
Cash at bank and in hand
4,581 GBP2025-12-31
1,068 GBP2024-12-31
Current Assets
6,344,059 GBP2025-12-31
7,577,869 GBP2024-12-31
Creditors
Amounts falling due within one year
-2,264,806 GBP2025-12-31
-2,289,443 GBP2024-12-31
Net Current Assets/Liabilities
4,079,253 GBP2025-12-31
5,288,426 GBP2024-12-31
Total Assets Less Current Liabilities
5,086,078 GBP2025-12-31
6,002,014 GBP2024-12-31
Net Assets/Liabilities
5,036,357 GBP2025-12-31
5,950,148 GBP2024-12-31
Equity
Called up share capital
10,000 GBP2025-12-31
10,000 GBP2024-12-31
Capital redemption reserve
5,000 GBP2025-12-31
5,000 GBP2024-12-31
Equity
5,036,357 GBP2025-12-31
5,950,148 GBP2024-12-31
Audit Fees/Expenses
28,370 GBP2025-01-01 ~ 2025-12-31
25,500 GBP2024-01-01 ~ 2024-12-31
Average Number of Employees
612025-01-01 ~ 2025-12-31
632024-01-01 ~ 2024-12-31
Wages/Salaries
2,179,540 GBP2025-01-01 ~ 2025-12-31
2,155,071 GBP2024-01-01 ~ 2024-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
394,132 GBP2025-01-01 ~ 2025-12-31
433,447 GBP2024-01-01 ~ 2024-12-31
Staff Costs/Employee Benefits Expense
2,868,808 GBP2025-01-01 ~ 2025-12-31
2,839,320 GBP2024-01-01 ~ 2024-12-31
Director Remuneration
150,834 GBP2025-01-01 ~ 2025-12-31
158,769 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-2,145 GBP2025-01-01 ~ 2025-12-31
35,931 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
350,770 GBP2025-12-31
332,193 GBP2024-12-31
Plant and equipment
1,154,727 GBP2025-12-31
653,969 GBP2024-12-31
Furniture and fittings
482,056 GBP2025-12-31
473,356 GBP2024-12-31
Computers
325,968 GBP2025-12-31
294,199 GBP2024-12-31
Motor vehicles
219,270 GBP2025-12-31
205,315 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
2,532,791 GBP2025-12-31
1,959,032 GBP2024-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-19,171 GBP2025-01-01 ~ 2025-12-31
Furniture and fittings
0 GBP2025-01-01 ~ 2025-12-31
Computers
-16,544 GBP2025-01-01 ~ 2025-12-31
Motor vehicles
-22,746 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Other Disposals
-58,461 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
300,375 GBP2025-12-31
292,888 GBP2024-12-31
Plant and equipment
581,934 GBP2025-12-31
472,269 GBP2024-12-31
Furniture and fittings
457,451 GBP2025-12-31
447,563 GBP2024-12-31
Computers
252,123 GBP2025-12-31
208,229 GBP2024-12-31
Motor vehicles
159,083 GBP2025-12-31
149,495 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,750,966 GBP2025-12-31
1,570,444 GBP2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
7,487 GBP2025-01-01 ~ 2025-12-31
Plant and equipment
125,033 GBP2025-01-01 ~ 2025-12-31
Furniture and fittings
9,888 GBP2025-01-01 ~ 2025-12-31
Computers
59,770 GBP2025-01-01 ~ 2025-12-31
Motor vehicles
32,334 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
234,512 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-15,368 GBP2025-01-01 ~ 2025-12-31
Furniture and fittings
0 GBP2025-01-01 ~ 2025-12-31
Computers
-15,876 GBP2025-01-01 ~ 2025-12-31
Motor vehicles
-22,746 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-53,990 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment
Improvements to leasehold property
50,395 GBP2025-12-31
39,305 GBP2024-12-31
Plant and equipment
572,793 GBP2025-12-31
181,700 GBP2024-12-31
Furniture and fittings
24,605 GBP2025-12-31
25,793 GBP2024-12-31
Computers
73,845 GBP2025-12-31
85,970 GBP2024-12-31
Motor vehicles
60,187 GBP2025-12-31
55,820 GBP2024-12-31
Trade Debtors/Trade Receivables
Current
2,828,251 GBP2025-12-31
3,665,146 GBP2024-12-31
Amounts Owed by Group Undertakings
Current
117,789 GBP2025-12-31
86,417 GBP2024-12-31
Prepayments/Accrued Income
Current
154,221 GBP2025-12-31
151,996 GBP2024-12-31
Trade Creditors/Trade Payables
Current
479,541 GBP2025-12-31
939,106 GBP2024-12-31
Amounts owed to group undertakings
Current
1,177,130 GBP2025-12-31
0 GBP2024-12-31
Corporation Tax Payable
Current
45,420 GBP2025-12-31
34,054 GBP2024-12-31
Other Taxation & Social Security Payable
Current
382,825 GBP2025-12-31
859,296 GBP2024-12-31
Accrued Liabilities/Deferred Income
Current
179,890 GBP2025-12-31
456,987 GBP2024-12-31
Creditors
Current
2,264,806 GBP2025-12-31
2,289,443 GBP2024-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2025-01-01 ~ 2025-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
9,900 shares2025-12-31
9,900 shares2024-12-31
Par Value of Share
Class 2 ordinary share
1 GBP2025-01-01 ~ 2025-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
100 shares2025-12-31
100 shares2024-12-31
Equity
Called up share capital
10,000 GBP2025-12-31
10,000 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
276,491 GBP2025-12-31
228,995 GBP2024-12-31
Between two and five year
712,777 GBP2025-12-31
78,806 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
989,268 GBP2025-12-31
307,801 GBP2024-12-31