Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
85,111,633 GBP2024-01-01 ~ 2024-12-31
88,715,683 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-71,817,863 GBP2024-01-01 ~ 2024-12-31
-76,349,003 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
13,293,770 GBP2024-01-01 ~ 2024-12-31
12,366,680 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-9,829,064 GBP2024-01-01 ~ 2024-12-31
-9,456,046 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
3,680,678 GBP2024-01-01 ~ 2024-12-31
3,177,585 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
3,319,244 GBP2024-01-01 ~ 2024-12-31
2,671,798 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
3,069,743 GBP2024-01-01 ~ 2024-12-31
2,028,717 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
3,069,743 GBP2024-01-01 ~ 2024-12-31
2,028,717 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
797,566 GBP2024-12-31
843,984 GBP2023-12-31
Total Inventories
8,234,987 GBP2024-12-31
12,286,735 GBP2023-12-31
Debtors
81,281,135 GBP2024-12-31
72,667,217 GBP2023-12-31
Cash at bank and in hand
1,935,841 GBP2024-12-31
457,079 GBP2023-12-31
Current Assets
91,451,963 GBP2024-12-31
85,411,031 GBP2023-12-31
Net Current Assets/Liabilities
41,503,953 GBP2024-12-31
38,395,084 GBP2023-12-31
Total Assets Less Current Liabilities
42,301,519 GBP2024-12-31
39,239,068 GBP2023-12-31
Net Assets/Liabilities
42,157,540 GBP2024-12-31
39,087,797 GBP2023-12-31
Equity
Called up share capital
1,200,000 GBP2024-12-31
1,200,000 GBP2023-12-31
1,200,000 GBP2022-12-31
Retained earnings (accumulated losses)
40,957,540 GBP2024-12-31
37,887,797 GBP2023-12-31
35,859,080 GBP2022-12-31
Equity
42,157,540 GBP2024-12-31
39,087,797 GBP2023-12-31
37,059,080 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
3,069,743 GBP2024-01-01 ~ 2024-12-31
2,028,717 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
6,387,380 GBP2024-01-01 ~ 2024-12-31
5,822,506 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
655,221 GBP2024-01-01 ~ 2024-12-31
600,924 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
158,323 GBP2024-01-01 ~ 2024-12-31
147,411 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
7,200,924 GBP2024-01-01 ~ 2024-12-31
6,570,841 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1602024-01-01 ~ 2024-12-31
1642023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
186,870 GBP2024-01-01 ~ 2024-12-31
193,001 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
12,000 GBP2024-01-01 ~ 2024-12-31
12,000 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
256,793 GBP2024-01-01 ~ 2024-12-31
619,042 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
829,811 GBP2024-01-01 ~ 2024-12-31
667,950 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,210,047 GBP2024-12-31
1,031,096 GBP2023-12-31
Furniture and fittings
1,361,114 GBP2024-12-31
1,433,261 GBP2023-12-31
Computers
185,516 GBP2024-12-31
155,105 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,756,677 GBP2024-12-31
2,619,462 GBP2023-12-31
Property, Plant & Equipment - Increase or decrease due to transfers between classes
-3,237 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
812,870 GBP2024-12-31
681,737 GBP2023-12-31
Furniture and fittings
1,011,574 GBP2024-12-31
986,487 GBP2023-12-31
Computers
134,667 GBP2024-12-31
107,254 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,959,111 GBP2024-12-31
1,775,478 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
68,044 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
88,176 GBP2024-01-01 ~ 2024-12-31
Computers
30,650 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
186,870 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
397,177 GBP2024-12-31
349,359 GBP2023-12-31
Furniture and fittings
349,540 GBP2024-12-31
446,774 GBP2023-12-31
Computers
50,849 GBP2024-12-31
47,851 GBP2023-12-31
Raw Materials
26,240 GBP2023-12-31
Value of work in progress
7,412,228 GBP2024-12-31
11,428,698 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,680,573 GBP2024-12-31
1,410,049 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
79,141,966 GBP2024-12-31
69,500,734 GBP2023-12-31
Other Debtors
Current
104,850 GBP2024-12-31
124,267 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
1,386,527 GBP2023-12-31
Prepayments
Current
353,746 GBP2024-12-31
245,640 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
81,281,135 GBP2024-12-31
Current, Amounts falling due within one year
72,667,217 GBP2023-12-31
Trade Creditors/Trade Payables
Current
6,850,668 GBP2024-12-31
9,643,818 GBP2023-12-31
Amounts owed to group undertakings
Current
41,669,309 GBP2024-12-31
35,426,792 GBP2023-12-31
Corporation Tax Payable
Current
624,750 GBP2024-12-31
Other Taxation & Social Security Payable
Current
17,623 GBP2024-12-31
917,683 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
352,547 GBP2024-12-31
338,278 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
143,979 GBP2024-12-31
151,271 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,200,000 shares2024-12-31