Average Number of Employees
532024-01-01 ~ 2024-12-31
562023-01-01 ~ 2023-12-31
Turnover/Revenue
15,699,659 GBP2024-01-01 ~ 2024-12-31
16,970,466 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-11,146,038 GBP2024-01-01 ~ 2024-12-31
-12,363,961 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
4,553,621 GBP2024-01-01 ~ 2024-12-31
4,606,505 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-3,889,345 GBP2024-01-01 ~ 2024-12-31
-3,609,700 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
693,780 GBP2024-01-01 ~ 2024-12-31
1,007,264 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
678,348 GBP2024-01-01 ~ 2024-12-31
981,467 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
505,197 GBP2024-01-01 ~ 2024-12-31
750,498 GBP2023-01-01 ~ 2023-12-31
Total Inventories
1,735,868 GBP2024-12-31
3,119,931 GBP2023-12-31
Debtors
6,228,358 GBP2024-12-31
4,824,610 GBP2023-12-31
Cash at bank and in hand
4,842,091 GBP2024-12-31
4,303,789 GBP2023-12-31
Current Assets
12,806,317 GBP2024-12-31
12,248,330 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-2,760,809 GBP2024-12-31
-2,740,494 GBP2023-12-31
Net Current Assets/Liabilities
10,045,508 GBP2024-12-31
9,507,836 GBP2023-12-31
Total Assets Less Current Liabilities
10,615,607 GBP2024-12-31
10,306,887 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-243,524 GBP2024-12-31
-407,675 GBP2023-12-31
Net Assets/Liabilities
9,857,857 GBP2024-12-31
9,352,660 GBP2023-12-31
Equity
Called up share capital
10,000 GBP2024-12-31
10,000 GBP2023-12-31
10,000 GBP2023-01-01
Capital redemption reserve
30,000 GBP2024-12-31
30,000 GBP2023-12-31
30,000 GBP2023-01-01
Retained earnings (accumulated losses)
9,817,857 GBP2024-12-31
9,312,660 GBP2023-12-31
8,562,162 GBP2023-01-01
Equity
9,857,857 GBP2024-12-31
9,352,660 GBP2023-12-31
8,602,162 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
505,197 GBP2024-01-01 ~ 2024-12-31
750,498 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
505,197 GBP2024-01-01 ~ 2024-12-31
750,498 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
505,197 GBP2024-01-01 ~ 2024-12-31
750,498 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
258,069 GBP2024-01-01 ~ 2024-12-31
278,270 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
29,800 GBP2024-01-01 ~ 2024-12-31
29,400 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,292,594 GBP2024-01-01 ~ 2024-12-31
2,182,279 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
260,307 GBP2024-01-01 ~ 2024-12-31
227,494 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,597,853 GBP2024-01-01 ~ 2024-12-31
2,454,362 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
375,493 GBP2024-01-01 ~ 2024-12-31
334,482 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
169,587 GBP2024-01-01 ~ 2024-12-31
230,841 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
333,064 GBP2024-12-31
333,064 GBP2023-12-31
Plant and equipment
274,401 GBP2024-12-31
245,284 GBP2023-12-31
Furniture and fittings
114,176 GBP2024-12-31
114,176 GBP2023-12-31
Other
922,365 GBP2024-12-31
937,827 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Other
-15,462 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
144,926 GBP2023-12-31
Furniture and fittings
85,247 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
25,685 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings, Owned/Freehold
6,459 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Other
-15,462 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
170,611 GBP2024-12-31
Furniture and fittings
91,706 GBP2024-12-31
Other
600,720 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
1,644,006 GBP2024-12-31
1,630,351 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
-15,462 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
831,300 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
258,069 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-15,462 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,073,907 GBP2024-12-31
Raw materials and consumables
1,735,868 GBP2024-12-31
3,119,931 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
5,017,629 GBP2024-12-31
3,647,011 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,033,304 GBP2024-12-31
1,033,304 GBP2023-12-31
Other Debtors
Current
23,479 GBP2024-12-31
2,700 GBP2023-12-31
Prepayments/Accrued Income
Current
153,946 GBP2024-12-31
141,595 GBP2023-12-31
Debtors
Current
6,228,358 GBP2024-12-31
4,824,610 GBP2023-12-31
Trade Creditors/Trade Payables
Current
984,137 GBP2024-12-31
602,811 GBP2023-12-31
Amounts owed to group undertakings
Current
292,144 GBP2024-12-31
879,155 GBP2023-12-31
Corporation Tax Payable
Current
115,702 GBP2024-12-31
151,764 GBP2023-12-31
Other Taxation & Social Security Payable
Current
738,633 GBP2024-12-31
365,517 GBP2023-12-31
Other Creditors
Current
87,193 GBP2024-12-31
166,344 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
378,849 GBP2024-12-31
410,922 GBP2023-12-31
Creditors
Current
2,760,809 GBP2024-12-31
2,740,494 GBP2023-12-31
Net Deferred Tax Liability/Asset
-9,682 GBP2024-12-31
-20,984 GBP2023-12-31
-23,897 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
11,302 GBP2024-01-01 ~ 2024-12-31
2,913 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-9,682 GBP2024-12-31
-20,984 GBP2023-12-31
Deferred Tax Liabilities
-9,682 GBP2024-12-31
-20,984 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2024-12-31
10,000 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31