Average Number of Employees
7362024-01-01 ~ 2024-12-31
9612023-01-01 ~ 2023-12-31
Turnover/Revenue
32,305,018 GBP2024-01-01 ~ 2024-12-31
36,396,064 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-26,352,052 GBP2024-01-01 ~ 2024-12-31
-31,434,975 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
6,784,564 GBP2024-01-01 ~ 2024-12-31
4,961,089 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-5,744,327 GBP2024-01-01 ~ 2024-12-31
-6,127,518 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
2,413,574 GBP2024-01-01 ~ 2024-12-31
-1,158,542 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
34,228 GBP2024-01-01 ~ 2024-12-31
25,095 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,402,469 GBP2024-01-01 ~ 2024-12-31
-1,137,714 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
2,573,300 GBP2024-12-31
613,227 GBP2023-12-31
2,269,686 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
2,240,073 GBP2024-01-01 ~ 2024-12-31
-1,296,459 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-280,000 GBP2024-01-01 ~ 2024-12-31
-360,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
281,209 GBP2024-12-31
382,356 GBP2023-12-31
Property, Plant & Equipment
2,172,019 GBP2024-12-31
3,027,067 GBP2023-12-31
Investment Property
137,964 GBP2024-12-31
137,964 GBP2023-12-31
Fixed Assets
2,591,192 GBP2024-12-31
3,547,387 GBP2023-12-31
Total Inventories
90,798 GBP2024-12-31
105,904 GBP2023-12-31
Debtors
Current
481,416 GBP2024-12-31
246,619 GBP2023-12-31
Cash at bank and in hand
2,625,263 GBP2024-12-31
1,898,473 GBP2023-12-31
Current Assets
3,197,477 GBP2024-12-31
2,250,996 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-3,816,423 GBP2023-12-31
Net Current Assets/Liabilities
1,182,628 GBP2024-12-31
-1,565,427 GBP2023-12-31
Total Assets Less Current Liabilities
3,773,820 GBP2024-12-31
1,981,960 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-612,512 GBP2023-12-31
Net Assets/Liabilities
2,889,800 GBP2024-12-31
929,727 GBP2023-12-31
Equity
Called up share capital
316,500 GBP2024-12-31
316,500 GBP2023-12-31
Equity
2,889,800 GBP2024-12-31
929,727 GBP2023-12-31
Profit/Loss
2,240,073 GBP2024-01-01 ~ 2024-12-31
-1,296,459 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
504,406 GBP2024-01-01 ~ 2024-12-31
671,187 GBP2023-01-01 ~ 2023-12-31
Cash and Cash Equivalents
2,625,263 GBP2024-12-31
1,896,256 GBP2023-12-31
4,083,760 GBP2023-01-01
Bank Overdrafts
-2,217 GBP2023-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
152024-01-01 ~ 2024-12-31
Motor vehicles
252024-01-01 ~ 2024-12-31
Furniture and fittings
152024-01-01 ~ 2024-12-31
Audit Fees/Expenses
18,145 GBP2024-01-01 ~ 2024-12-31
11,150 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
9,053,389 GBP2024-01-01 ~ 2024-12-31
11,030,982 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
510,025 GBP2024-01-01 ~ 2024-12-31
547,744 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
9,695,948 GBP2024-01-01 ~ 2024-12-31
11,717,907 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
200,000 GBP2024-01-01 ~ 2024-12-31
200,000 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-20,115 GBP2024-01-01 ~ 2024-12-31
158,666 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
600,617 GBP2024-01-01 ~ 2024-12-31
-267,590 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
280,000 GBP2024-01-01 ~ 2024-12-31
360,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
1,613,593 GBP2024-12-31
1,844,283 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
1,332,384 GBP2024-12-31
1,461,927 GBP2023-12-31
Intangible Assets
Goodwill
281,209 GBP2024-12-31
382,356 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
4,360,160 GBP2024-12-31
5,176,277 GBP2023-12-31
Motor vehicles
154,287 GBP2024-12-31
74,306 GBP2023-12-31
Furniture and fittings
54,201 GBP2024-12-31
54,438 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
7,728,950 GBP2024-12-31
9,757,155 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-890,150 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-237 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-2,182,219 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
3,054,172 GBP2023-12-31
Motor vehicles
52,152 GBP2023-12-31
Furniture and fittings
51,507 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
6,730,088 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
504,409 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-550,748 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-117 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,677,566 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,794,929 GBP2024-12-31
Motor vehicles
77,686 GBP2024-12-31
Furniture and fittings
51,816 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,556,931 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
1,565,231 GBP2024-12-31
2,122,105 GBP2023-12-31
Motor vehicles
76,601 GBP2024-12-31
22,154 GBP2023-12-31
Furniture and fittings
2,385 GBP2024-12-31
2,931 GBP2023-12-31
Finished Goods/Goods for Resale
90,798 GBP2024-12-31
105,904 GBP2023-12-31
Other Debtors
Current
406,987 GBP2024-12-31
123,124 GBP2023-12-31
Prepayments/Accrued Income
Current
74,429 GBP2024-12-31
123,495 GBP2023-12-31
Bank Overdrafts
Current
2,217 GBP2023-12-31
Bank Borrowings
Current
143,400 GBP2024-12-31
126,912 GBP2023-12-31
Trade Creditors/Trade Payables
Current
842,956 GBP2024-12-31
954,712 GBP2023-12-31
Corporation Tax Payable
Current
182,511 GBP2024-12-31
Taxation/Social Security Payable
Current
60,188 GBP2024-12-31
1,478,693 GBP2023-12-31
Other Creditors
Current
9,676 GBP2024-12-31
2,618 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
776,118 GBP2024-12-31
1,251,271 GBP2023-12-31
Creditors
Current
2,014,849 GBP2024-12-31
3,816,423 GBP2023-12-31
Bank Borrowings
Non-current
464,414 GBP2024-12-31
612,512 GBP2023-12-31
Creditors
Non-current
464,414 GBP2024-12-31
612,512 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
126,912 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
126,912 GBP2023-12-31
Bank Borrowings
Non-current, Between one and two years
152,500 GBP2024-12-31
126,912 GBP2023-12-31
Non-current, Between two and five year
311,914 GBP2024-12-31
Between two and five year, Non-current
485,600 GBP2023-12-31
Total Borrowings
607,814 GBP2024-12-31
739,424 GBP2023-12-31
Net Deferred Tax Liability/Asset
-419,606 GBP2024-12-31
-439,721 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
20,115 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-425,110 GBP2024-12-31
-450,572 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
316,500 shares2024-12-31
316,500 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
9,054 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
9,054 GBP2023-12-31