Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
12,174,702 GBP2024-01-01 ~ 2024-12-31
11,836,872 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
7,816,267 GBP2024-01-01 ~ 2024-12-31
7,720,791 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
4,358,435 GBP2024-01-01 ~ 2024-12-31
4,116,081 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
3,562,363 GBP2024-01-01 ~ 2024-12-31
3,362,232 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
805,598 GBP2024-01-01 ~ 2024-12-31
811,510 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
32,452 GBP2024-01-01 ~ 2024-12-31
68,438 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
838,050 GBP2024-01-01 ~ 2024-12-31
879,948 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
94,042 GBP2024-01-01 ~ 2024-12-31
127,521 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
744,008 GBP2024-01-01 ~ 2024-12-31
752,427 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
744,008 GBP2024-01-01 ~ 2024-12-31
752,427 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
24,167 GBP2024-12-31
Property, Plant & Equipment
688,516 GBP2024-12-31
670,019 GBP2023-12-31
Fixed Assets
712,683 GBP2024-12-31
670,019 GBP2023-12-31
Total Inventories
820,497 GBP2024-12-31
699,449 GBP2023-12-31
Debtors
3,931,964 GBP2024-12-31
2,664,828 GBP2023-12-31
Cash at bank and in hand
1,998,486 GBP2024-12-31
2,777,931 GBP2023-12-31
Current Assets
6,750,947 GBP2024-12-31
6,142,208 GBP2023-12-31
Creditors
Current
1,361,638 GBP2024-12-31
1,366,327 GBP2023-12-31
Net Current Assets/Liabilities
5,389,309 GBP2024-12-31
4,775,881 GBP2023-12-31
Total Assets Less Current Liabilities
6,101,992 GBP2024-12-31
5,445,900 GBP2023-12-31
Net Assets/Liabilities
5,991,087 GBP2024-12-31
5,347,079 GBP2023-12-31
Equity
Called up share capital
1,000 GBP2024-12-31
1,000 GBP2023-12-31
1,000 GBP2022-12-31
Retained earnings (accumulated losses)
5,990,087 GBP2024-12-31
5,346,079 GBP2023-12-31
5,105,417 GBP2022-12-31
Equity
5,991,087 GBP2024-12-31
5,347,079 GBP2023-12-31
5,106,417 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-100,000 GBP2024-01-01 ~ 2024-12-31
-511,765 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-100,000 GBP2024-01-01 ~ 2024-12-31
-511,765 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
744,008 GBP2024-01-01 ~ 2024-12-31
752,427 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,916,622 GBP2024-01-01 ~ 2024-12-31
3,924,361 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
365,263 GBP2024-01-01 ~ 2024-12-31
351,003 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
96,894 GBP2024-01-01 ~ 2024-12-31
92,220 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,378,779 GBP2024-01-01 ~ 2024-12-31
4,367,584 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1282024-01-01 ~ 2024-12-31
1382023-01-01 ~ 2023-12-31
Director Remuneration
447,164 GBP2024-01-01 ~ 2024-12-31
461,405 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
153,468 GBP2024-01-01 ~ 2024-12-31
152,468 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
16,275 GBP2024-01-01 ~ 2024-12-31
14,000 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
87,887 GBP2024-01-01 ~ 2024-12-31
88,050 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
209,513 GBP2024-01-01 ~ 2024-12-31
206,788 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
25,000 GBP2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
833 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
833 GBP2024-12-31
Intangible Assets
Net goodwill
24,167 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,862,330 GBP2024-12-31
1,847,234 GBP2023-12-31
Furniture and fittings
129,942 GBP2024-12-31
129,297 GBP2023-12-31
Motor vehicles
514,618 GBP2024-12-31
441,382 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,847,527 GBP2024-12-31
2,758,550 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-76,914 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-17,118 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-94,032 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
340,637 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,454,509 GBP2024-12-31
1,437,410 GBP2023-12-31
Furniture and fittings
79,173 GBP2024-12-31
70,299 GBP2023-12-31
Motor vehicles
284,692 GBP2024-12-31
240,185 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,159,011 GBP2024-12-31
2,088,531 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
82,969 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
8,874 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
61,625 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
153,468 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-65,870 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-17,118 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-82,988 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
340,637 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
407,821 GBP2024-12-31
409,824 GBP2023-12-31
Furniture and fittings
50,769 GBP2024-12-31
58,998 GBP2023-12-31
Motor vehicles
229,926 GBP2024-12-31
201,197 GBP2023-12-31
Raw Materials
557,365 GBP2024-12-31
440,275 GBP2023-12-31
Finished Goods
263,132 GBP2024-12-31
259,174 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,927,615 GBP2024-12-31
2,074,349 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,577,044 GBP2024-12-31
Other Debtors
Current
258,500 GBP2024-12-31
464,675 GBP2023-12-31
Prepayments/Accrued Income
Current
168,805 GBP2024-12-31
125,804 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
3,931,964 GBP2024-12-31
2,664,828 GBP2023-12-31
Trade Creditors/Trade Payables
Current
889,136 GBP2024-12-31
923,094 GBP2023-12-31
Corporation Tax Payable
Current
87,887 GBP2024-12-31
88,050 GBP2023-12-31
Other Taxation & Social Security Payable
Current
92,384 GBP2024-12-31
86,463 GBP2023-12-31
Other Creditors
Current
3,373 GBP2024-12-31
3,373 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
34,827 GBP2024-12-31
42,955 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
52,500 GBP2024-12-31
52,500 GBP2023-12-31
Between one and five year
210,000 GBP2024-12-31
210,000 GBP2023-12-31
More than five year
48,125 GBP2024-12-31
100,625 GBP2023-12-31
All periods
310,625 GBP2024-12-31
363,125 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
110,905 GBP2024-12-31
98,821 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
744,008 GBP2024-01-01 ~ 2024-12-31