Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
12,685,854 GBP2024-01-01 ~ 2024-12-31
14,754,213 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
9,495,467 GBP2024-01-01 ~ 2024-12-31
11,593,353 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
3,190,387 GBP2024-01-01 ~ 2024-12-31
3,160,860 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
2,584,039 GBP2024-01-01 ~ 2024-12-31
2,094,379 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
606,348 GBP2024-01-01 ~ 2024-12-31
1,066,481 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
1,597 GBP2024-01-01 ~ 2024-12-31
811 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
115,481 GBP2024-01-01 ~ 2024-12-31
132,847 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
492,464 GBP2024-01-01 ~ 2024-12-31
934,445 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
105,467 GBP2024-01-01 ~ 2024-12-31
219,746 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
386,997 GBP2024-01-01 ~ 2024-12-31
714,699 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
386,997 GBP2024-01-01 ~ 2024-12-31
714,699 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
1,091,597 GBP2024-12-31
1,165,189 GBP2023-12-31
Total Inventories
656,787 GBP2024-12-31
616,227 GBP2023-12-31
Debtors
2,292,018 GBP2024-12-31
1,692,271 GBP2023-12-31
Cash at bank and in hand
277,885 GBP2024-12-31
35 GBP2023-12-31
Current Assets
3,226,690 GBP2024-12-31
2,308,533 GBP2023-12-31
Creditors
Current
3,443,983 GBP2024-12-31
2,626,772 GBP2023-12-31
Net Current Assets/Liabilities
-217,293 GBP2024-12-31
-318,239 GBP2023-12-31
Total Assets Less Current Liabilities
874,304 GBP2024-12-31
846,950 GBP2023-12-31
Net Assets/Liabilities
634,630 GBP2024-12-31
497,633 GBP2023-12-31
Equity
Called up share capital
2,000 GBP2024-12-31
2,000 GBP2023-12-31
2,000 GBP2022-12-31
Share premium
99,000 GBP2024-12-31
99,000 GBP2023-12-31
99,000 GBP2022-12-31
Retained earnings (accumulated losses)
533,630 GBP2024-12-31
396,633 GBP2023-12-31
181,934 GBP2022-12-31
Equity
634,630 GBP2024-12-31
497,633 GBP2023-12-31
282,934 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-250,000 GBP2024-01-01 ~ 2024-12-31
-500,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-250,000 GBP2024-01-01 ~ 2024-12-31
-500,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
386,997 GBP2024-01-01 ~ 2024-12-31
714,699 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,794,853 GBP2024-01-01 ~ 2024-12-31
1,707,842 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
178,901 GBP2024-01-01 ~ 2024-12-31
163,250 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
86,537 GBP2024-01-01 ~ 2024-12-31
79,236 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,060,291 GBP2024-01-01 ~ 2024-12-31
1,950,328 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
562024-01-01 ~ 2024-12-31
572023-01-01 ~ 2023-12-31
Director Remuneration
20,973 GBP2024-01-01 ~ 2024-12-31
16,443 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
216,267 GBP2024-01-01 ~ 2024-12-31
224,536 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
19,000 GBP2024-01-01 ~ 2024-12-31
18,000 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
142,006 GBP2024-01-01 ~ 2024-12-31
219,245 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
123,116 GBP2024-01-01 ~ 2024-12-31
219,781 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
244,480 GBP2024-12-31
214,016 GBP2023-12-31
Plant and equipment
3,606,819 GBP2024-12-31
4,327,814 GBP2023-12-31
Furniture and fittings
56,288 GBP2024-12-31
72,380 GBP2023-12-31
Motor vehicles
21,724 GBP2024-12-31
21,724 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
3,929,311 GBP2024-12-31
4,635,934 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-793,438 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-26,537 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-941,983 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
74,108 GBP2024-12-31
170,474 GBP2023-12-31
Plant and equipment
2,709,398 GBP2024-12-31
3,225,055 GBP2023-12-31
Furniture and fittings
45,722 GBP2024-12-31
71,143 GBP2023-12-31
Motor vehicles
8,486 GBP2024-12-31
4,073 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,837,714 GBP2024-12-31
3,470,745 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
21,771 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
227,030 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
1,116 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
4,413 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
254,330 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-742,687 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-26,537 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-887,361 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
170,372 GBP2024-12-31
43,542 GBP2023-12-31
Plant and equipment
897,421 GBP2024-12-31
1,102,759 GBP2023-12-31
Furniture and fittings
10,566 GBP2024-12-31
1,237 GBP2023-12-31
Motor vehicles
13,238 GBP2024-12-31
17,651 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,485,161 GBP2024-12-31
1,277,147 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
458,000 GBP2024-12-31
283,000 GBP2023-12-31
Other Debtors
Current
160,690 GBP2024-12-31
3,400 GBP2023-12-31
Prepayments
Current
188,167 GBP2024-12-31
128,724 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
2,292,018 GBP2024-12-31
Current, Amounts falling due within one year
1,692,271 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
500,000 GBP2024-12-31
175,964 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
68,306 GBP2024-12-31
81,349 GBP2023-12-31
Trade Creditors/Trade Payables
Current
733,054 GBP2024-12-31
661,973 GBP2023-12-31
Corporation Tax Payable
Current
119,730 GBP2024-12-31
196,969 GBP2023-12-31
Other Taxation & Social Security Payable
Current
211,584 GBP2024-12-31
249,280 GBP2023-12-31
Other Creditors
Current
1,365,048 GBP2024-12-31
1,166,257 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
446,261 GBP2024-12-31
94,980 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
1,393 GBP2024-12-31
70,113 GBP2023-12-31
Other Creditors
Non-current
15,552 GBP2024-12-31
42,212 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
175,964 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
hire purchase agreements
69,699 GBP2024-12-31
151,462 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
411,148 GBP2024-12-31
288,100 GBP2023-12-31
Between one and five year
1,649,612 GBP2024-12-31
284,153 GBP2023-12-31
All periods
2,060,760 GBP2024-12-31
572,253 GBP2023-12-31
Bank Overdrafts
Secured
175,964 GBP2023-12-31
Bank Borrowings
Secured
500,000 GBP2024-12-31
Total Borrowings
Secured
1,892,948 GBP2024-12-31
1,458,925 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
222,729 GBP2024-12-31
236,992 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
386,997 GBP2024-01-01 ~ 2024-12-31