Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
31,317,288 GBP2024-01-01 ~ 2024-12-31
31,058,665 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
21,266,483 GBP2024-01-01 ~ 2024-12-31
22,099,487 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
10,050,805 GBP2024-01-01 ~ 2024-12-31
8,959,178 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
7,304,448 GBP2024-01-01 ~ 2024-12-31
6,578,719 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
2,746,357 GBP2024-01-01 ~ 2024-12-31
2,380,459 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
53,342 GBP2024-01-01 ~ 2024-12-31
21,751 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
32,461 GBP2024-01-01 ~ 2024-12-31
48,440 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,767,238 GBP2024-01-01 ~ 2024-12-31
2,353,770 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
292,958 GBP2024-01-01 ~ 2024-12-31
862,487 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,474,280 GBP2024-01-01 ~ 2024-12-31
1,491,283 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
2,474,280 GBP2024-01-01 ~ 2024-12-31
1,491,283 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
3,594,867 GBP2024-12-31
4,139,243 GBP2023-12-31
Total Inventories
2,272,745 GBP2024-12-31
1,945,831 GBP2023-12-31
Debtors
5,055,387 GBP2024-12-31
5,694,749 GBP2023-12-31
Cash at bank and in hand
3,343,476 GBP2024-12-31
2,077,574 GBP2023-12-31
Current Assets
10,671,608 GBP2024-12-31
9,718,154 GBP2023-12-31
Creditors
Current
6,093,309 GBP2024-12-31
4,996,576 GBP2023-12-31
Net Current Assets/Liabilities
4,578,299 GBP2024-12-31
4,721,578 GBP2023-12-31
Total Assets Less Current Liabilities
8,173,166 GBP2024-12-31
8,860,821 GBP2023-12-31
Net Assets/Liabilities
7,217,707 GBP2024-12-31
7,464,598 GBP2023-12-31
Equity
Called up share capital
41,300 GBP2024-12-31
41,300 GBP2023-12-31
41,300 GBP2022-12-31
Capital redemption reserve
17,000 GBP2024-12-31
17,000 GBP2023-12-31
17,000 GBP2022-12-31
Retained earnings (accumulated losses)
7,159,407 GBP2024-12-31
7,406,298 GBP2023-12-31
7,914,179 GBP2022-12-31
Equity
7,217,707 GBP2024-12-31
7,464,598 GBP2023-12-31
7,972,479 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,721,171 GBP2024-01-01 ~ 2024-12-31
-1,999,164 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-2,721,171 GBP2024-01-01 ~ 2024-12-31
-1,999,164 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,474,280 GBP2024-01-01 ~ 2024-12-31
1,491,283 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
8,634,634 GBP2024-01-01 ~ 2024-12-31
7,584,477 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
802,389 GBP2024-01-01 ~ 2024-12-31
660,172 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
283,830 GBP2024-01-01 ~ 2024-12-31
232,663 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
9,720,853 GBP2024-01-01 ~ 2024-12-31
8,477,312 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
2812024-01-01 ~ 2024-12-31
2702023-01-01 ~ 2023-12-31
Director Remuneration
51,304 GBP2024-01-01 ~ 2024-12-31
49,178 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
805,743 GBP2024-01-01 ~ 2024-12-31
513,374 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
28,610 GBP2024-01-01 ~ 2024-12-31
23,000 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
414,112 GBP2024-01-01 ~ 2024-12-31
398,235 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
691,810 GBP2024-01-01 ~ 2024-12-31
588,443 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
11,845,781 GBP2024-12-31
11,484,329 GBP2023-12-31
Furniture and fittings
248,858 GBP2024-12-31
246,309 GBP2023-12-31
Computers
448,301 GBP2024-12-31
401,838 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
13,534,847 GBP2024-12-31
13,119,838 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-76,868 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-76,868 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
8,770,012 GBP2024-12-31
7,949,925 GBP2023-12-31
Furniture and fittings
243,351 GBP2024-12-31
239,886 GBP2023-12-31
Computers
384,440 GBP2024-12-31
340,025 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
9,939,980 GBP2024-12-31
8,980,595 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
895,885 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
3,465 GBP2024-01-01 ~ 2024-12-31
Computers
44,415 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,035,183 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-75,798 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-75,798 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
3,075,769 GBP2024-12-31
3,534,404 GBP2023-12-31
Furniture and fittings
5,507 GBP2024-12-31
6,423 GBP2023-12-31
Computers
63,861 GBP2024-12-31
61,813 GBP2023-12-31
Raw Materials
1,299,377 GBP2024-12-31
1,336,135 GBP2023-12-31
Value of work in progress
295,904 GBP2024-12-31
206,843 GBP2023-12-31
Finished Goods
677,464 GBP2024-12-31
402,853 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
4,166,913 GBP2024-12-31
5,113,798 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
496,343 GBP2024-12-31
269,087 GBP2023-12-31
Other Debtors
Current
5,635 GBP2024-12-31
4,248 GBP2023-12-31
Prepayments
Current
386,496 GBP2024-12-31
307,616 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
5,055,387 GBP2024-12-31
Current, Amounts falling due within one year
5,694,749 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
50,000 GBP2024-12-31
50,000 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
328,130 GBP2024-12-31
543,266 GBP2023-12-31
Trade Creditors/Trade Payables
Current
3,059,366 GBP2024-12-31
1,951,831 GBP2023-12-31
Amounts owed to group undertakings
Current
96,045 GBP2024-12-31
Corporation Tax Payable
Current
414,112 GBP2024-12-31
397,542 GBP2023-12-31
Other Taxation & Social Security Payable
Current
500,977 GBP2024-12-31
555,682 GBP2023-12-31
Other Creditors
Current
43,685 GBP2024-12-31
38,858 GBP2023-12-31
Accrued Liabilities
Current
1,600,994 GBP2024-12-31
1,459,397 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
45,833 GBP2024-12-31
95,833 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
366,580 GBP2024-12-31
694,710 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
50,000 GBP2023-12-31
Non-current, Between one and two years
45,833 GBP2024-12-31
Non-current, Between two and five year
45,833 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
hire purchase agreements
694,710 GBP2024-12-31
1,237,976 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
280,537 GBP2024-12-31
258,254 GBP2023-12-31
Between one and five year
998,553 GBP2024-12-31
972,922 GBP2023-12-31
More than five year
240,000 GBP2023-12-31
All periods
1,279,090 GBP2024-12-31
1,471,176 GBP2023-12-31
Bank Borrowings
Secured
95,833 GBP2024-12-31
145,833 GBP2023-12-31
Total Borrowings
Secured
790,543 GBP2024-12-31
1,383,809 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
543,046 GBP2024-12-31
605,680 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
41,300 shares2024-12-31