Average Number of Employees
792024-01-01 ~ 2024-12-31
792023-01-01 ~ 2023-12-31
Turnover/Revenue
12,077,045 GBP2024-01-01 ~ 2024-12-31
12,581,906 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-7,497,804 GBP2024-01-01 ~ 2024-12-31
-7,678,374 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
4,579,241 GBP2024-01-01 ~ 2024-12-31
4,903,532 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-3,650,458 GBP2024-01-01 ~ 2024-12-31
-3,258,473 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,364,923 GBP2024-01-01 ~ 2024-12-31
1,995,059 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
72,079 GBP2024-01-01 ~ 2024-12-31
7,456 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,426,639 GBP2024-01-01 ~ 2024-12-31
2,001,830 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,150,760 GBP2024-01-01 ~ 2024-12-31
1,662,870 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
225,218 GBP2024-12-31
174,491 GBP2023-12-31
Fixed Assets
225,218 GBP2024-12-31
174,491 GBP2023-12-31
Total Inventories
533,849 GBP2024-12-31
552,051 GBP2023-12-31
Debtors
Current
3,140,533 GBP2024-12-31
3,639,657 GBP2023-12-31
Cash at bank and in hand
5,403,562 GBP2024-12-31
5,314,007 GBP2023-12-31
Current Assets
9,077,944 GBP2024-12-31
9,505,715 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-6,169,752 GBP2024-12-31
-6,384,038 GBP2023-12-31
Net Current Assets/Liabilities
2,908,192 GBP2024-12-31
3,121,677 GBP2023-12-31
Total Assets Less Current Liabilities
3,133,410 GBP2024-12-31
3,296,168 GBP2023-12-31
Net Assets/Liabilities
2,946,330 GBP2024-12-31
3,295,570 GBP2023-12-31
Equity
Called up share capital
4,750 GBP2024-12-31
4,750 GBP2023-12-31
4,750 GBP2023-01-01
Capital redemption reserve
419 GBP2024-12-31
419 GBP2023-12-31
419 GBP2023-01-01
Other miscellaneous reserve
250 GBP2024-12-31
250 GBP2023-12-31
250 GBP2023-01-01
Retained earnings (accumulated losses)
2,940,911 GBP2024-12-31
3,290,151 GBP2023-12-31
3,127,281 GBP2023-01-01
Equity
2,946,330 GBP2024-12-31
3,295,570 GBP2023-12-31
3,132,700 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,150,760 GBP2024-01-01 ~ 2024-12-31
1,662,870 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,150,760 GBP2024-01-01 ~ 2024-12-31
1,662,870 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
1,150,760 GBP2024-01-01 ~ 2024-12-31
1,662,870 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,500,000 GBP2024-01-01 ~ 2024-12-31
-1,500,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-1,500,000 GBP2024-01-01 ~ 2024-12-31
-1,500,000 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-1,500,000 GBP2024-01-01 ~ 2024-12-31
-1,500,000 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
-1,500,000 GBP2024-01-01 ~ 2024-12-31
-1,500,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
63,899 GBP2024-01-01 ~ 2024-12-31
71,099 GBP2023-01-01 ~ 2023-12-31
Cash and Cash Equivalents
5,403,562 GBP2024-12-31
5,314,007 GBP2023-12-31
4,744,498 GBP2023-01-01
Audit Fees/Expenses
37,925 GBP2024-01-01 ~ 2024-12-31
37,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
4,206,366 GBP2024-01-01 ~ 2024-12-31
3,851,378 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
549,639 GBP2024-01-01 ~ 2024-12-31
496,982 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,893,519 GBP2024-01-01 ~ 2024-12-31
4,474,903 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
273,474 GBP2024-01-01 ~ 2024-12-31
273,657 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
7,560 GBP2024-01-01 ~ 2024-12-31
-5,906 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
356,660 GBP2024-01-01 ~ 2024-12-31
470,830 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
1,500,000 GBP2024-01-01 ~ 2024-12-31
1,500,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
262,067 GBP2023-12-31
Plant and equipment
241,375 GBP2023-12-31
Furniture and fittings
60,076 GBP2023-12-31
Computers
231,598 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
795,116 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Computers
-118,944 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-118,944 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
96,937 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings, Owned/Freehold
7,985 GBP2024-01-01 ~ 2024-12-31
Computers, Owned/Freehold
9,685 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
225,218 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Buildings
110,916 GBP2023-12-31
Plant and equipment
31,522 GBP2023-12-31
Furniture and fittings
12,338 GBP2023-12-31
Computers
19,715 GBP2023-12-31
Under hire purchased contracts or finance leases, Motor vehicles
96,937 GBP2024-12-31
Raw materials and consumables
533,849 GBP2024-12-31
552,051 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,205,714 GBP2024-12-31
1,412,171 GBP2023-12-31
Other Debtors
Current
404,923 GBP2024-12-31
1,186,917 GBP2023-12-31
Prepayments/Accrued Income
Current
529,896 GBP2024-12-31
1,040,569 GBP2023-12-31
Trade Creditors/Trade Payables
Current
883,155 GBP2024-12-31
900,943 GBP2023-12-31
Corporation Tax Payable
Current
299,400 GBP2024-12-31
348,530 GBP2023-12-31
Taxation/Social Security Payable
Current
640,991 GBP2024-12-31
668,085 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
11,190 GBP2024-12-31
Other Creditors
Current
2,915,463 GBP2024-12-31
1,975,717 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,419,553 GBP2024-12-31
2,490,763 GBP2023-12-31
Creditors
Current
6,169,752 GBP2024-12-31
6,384,038 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
86,002 GBP2024-12-31
Minimum gross finance lease payments owing
97,192 GBP2024-12-31
Net Deferred Tax Liability/Asset
-4,543 GBP2024-12-31
-598 GBP2023-12-31
1,083 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-3,945 GBP2024-01-01 ~ 2024-12-31
-1,681 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-42,917 GBP2024-12-31
-27,843 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
4,750 shares2024-12-31
4,750 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
179,537 GBP2024-12-31
94,916 GBP2023-12-31
Between one and five year
135,970 GBP2024-12-31
92,949 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
315,507 GBP2024-12-31
187,865 GBP2023-12-31