Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
61,699,005 GBP2024-01-01 ~ 2024-12-31
56,618,565 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
24,539,438 GBP2024-01-01 ~ 2024-12-31
24,615,616 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
37,159,567 GBP2024-01-01 ~ 2024-12-31
32,002,949 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
26,411,815 GBP2024-01-01 ~ 2024-12-31
26,559,262 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
11,366,299 GBP2024-01-01 ~ 2024-12-31
5,443,687 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
179,974 GBP2024-01-01 ~ 2024-12-31
38,816 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
2,695,433 GBP2024-01-01 ~ 2024-12-31
2,468,552 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
7,612,493 GBP2024-01-01 ~ 2024-12-31
3,013,951 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
1,740,862 GBP2024-01-01 ~ 2024-12-31
792,398 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
5,871,631 GBP2024-01-01 ~ 2024-12-31
2,221,553 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
5,871,631 GBP2024-01-01 ~ 2024-12-31
2,221,553 GBP2023-01-01 ~ 2023-12-31
Fixed Assets - Investments
31,551,896 GBP2024-12-31
31,551,896 GBP2023-12-31
Fixed Assets
51,084,756 GBP2024-12-31
51,574,540 GBP2023-12-31
Total Inventories
4,407,987 GBP2024-12-31
4,511,900 GBP2023-12-31
Debtors
10,801,995 GBP2024-12-31
14,489,226 GBP2023-12-31
Cash at bank and in hand
9,102,082 GBP2024-12-31
764,991 GBP2023-12-31
Current Assets
24,312,064 GBP2024-12-31
19,766,117 GBP2023-12-31
Creditors
Current
31,681,401 GBP2024-12-31
24,722,523 GBP2023-12-31
Net Current Assets/Liabilities
-7,369,337 GBP2024-12-31
-4,956,406 GBP2023-12-31
Total Assets Less Current Liabilities
43,715,419 GBP2024-12-31
46,618,134 GBP2023-12-31
Net Assets/Liabilities
10,496,410 GBP2024-12-31
4,624,779 GBP2023-12-31
Equity
Called up share capital
265,000 GBP2024-12-31
265,000 GBP2023-12-31
265,000 GBP2022-12-31
Retained earnings (accumulated losses)
10,231,410 GBP2024-12-31
4,359,779 GBP2023-12-31
2,138,226 GBP2022-12-31
Equity
10,496,410 GBP2024-12-31
4,624,779 GBP2023-12-31
2,403,226 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
5,871,631 GBP2024-01-01 ~ 2024-12-31
Social Security Costs
1,965,776 GBP2024-01-01 ~ 2024-12-31
2,105,034 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
991,098 GBP2024-01-01 ~ 2024-12-31
940,365 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
25,282,490 GBP2024-01-01 ~ 2024-12-31
24,851,972 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
3112024-01-01 ~ 2024-12-31
3132023-01-01 ~ 2023-12-31
Director Remuneration
643,845 GBP2024-01-01 ~ 2024-12-31
377,857 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
240,426 GBP2024-01-01 ~ 2024-12-31
323,454 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
48,000 GBP2024-01-01 ~ 2024-12-31
45,000 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
1,708,815 GBP2024-01-01 ~ 2024-12-31
783,477 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
25 GBP2024-01-01 ~ 2024-12-31
24 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
16,295,000 GBP2024-12-31
16,295,000 GBP2023-12-31
Computer software
219,415 GBP2024-12-31
179,165 GBP2023-12-31
Intangible Assets - Gross Cost
16,514,415 GBP2024-12-31
16,474,165 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
121,598 GBP2024-12-31
71,067 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
50,531 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,517,772 GBP2024-12-31
1,516,746 GBP2023-12-31
Plant and equipment
224,250 GBP2024-12-31
169,972 GBP2023-12-31
Land and buildings, Short leasehold
2,706,349 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
418,772 GBP2024-12-31
279,792 GBP2023-12-31
Plant and equipment
35,573 GBP2024-12-31
12,980 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
138,980 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
22,593 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
1,412,033 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
129,403 GBP2024-12-31
102,412 GBP2023-12-31
Motor vehicles
838,438 GBP2024-12-31
688,113 GBP2023-12-31
Computers
280,378 GBP2024-12-31
194,529 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
5,696,590 GBP2024-12-31
5,378,121 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-47,287 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-47,287 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
105,297 GBP2024-12-31
102,412 GBP2023-12-31
Motor vehicles
422,424 GBP2024-12-31
200,441 GBP2023-12-31
Computers
162,448 GBP2024-12-31
110,549 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,556,547 GBP2024-12-31
1,758,575 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
2,885 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
269,270 GBP2024-01-01 ~ 2024-12-31
Computers
51,899 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
845,259 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-47,287 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-47,287 GBP2024-01-01 ~ 2024-12-31
Total assets
3,619,546 GBP2023-12-31
Value of work in progress
4,407,987 GBP2024-12-31
4,511,900 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
6,821,481 GBP2024-12-31
10,283,224 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,965,801 GBP2024-12-31
2,648,879 GBP2023-12-31
Other Debtors
Current
171,438 GBP2024-12-31
169,719 GBP2023-12-31
Prepayments/Accrued Income
Current
1,530,668 GBP2024-12-31
938,338 GBP2023-12-31
Debtors
Current
10,801,995 GBP2024-12-31
14,489,226 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
3,039,058 GBP2023-12-31
Other Remaining Borrowings
Current
15,000,000 GBP2024-12-31
7,000,000 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,881,439 GBP2024-12-31
2,190,057 GBP2023-12-31
Amounts owed to group undertakings
Current
307,273 GBP2024-12-31
395,490 GBP2023-12-31
Taxation/Social Security Payable
Current
1,507,531 GBP2024-12-31
1,452,527 GBP2023-12-31
Other Creditors
Current
1,832,931 GBP2024-12-31
2,144,722 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
9,626,150 GBP2024-12-31
7,364,990 GBP2023-12-31
Other Remaining Borrowings
Non-current
32,000,000 GBP2024-12-31
40,000,000 GBP2023-12-31
Deferred Tax Liabilities
69,856 GBP2024-12-31
37,809 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
69,856 GBP2024-12-31
37,809 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
265,000 shares2024-12-31