Average Number of Employees
1172024-01-01 ~ 2024-12-31
1082023-01-01 ~ 2023-12-31
Turnover/Revenue
69,592,223 GBP2024-01-01 ~ 2024-12-31
59,616,571 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-55,348,227 GBP2024-01-01 ~ 2024-12-31
-49,977,009 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
14,243,996 GBP2024-01-01 ~ 2024-12-31
9,639,562 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-10,537,579 GBP2024-01-01 ~ 2024-12-31
-8,194,774 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
3,706,417 GBP2024-01-01 ~ 2024-12-31
1,444,788 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
208,242 GBP2024-01-01 ~ 2024-12-31
74,086 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
3,912,784 GBP2024-01-01 ~ 2024-12-31
1,501,339 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
3,370,445 GBP2024-01-01 ~ 2024-12-31
1,465,578 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
753,642 GBP2024-12-31
785,674 GBP2023-12-31
Fixed Assets - Investments
20,268,940 GBP2024-12-31
20,268,940 GBP2023-12-31
Fixed Assets
21,022,582 GBP2024-12-31
21,054,614 GBP2023-12-31
Total Inventories
216,646 GBP2024-12-31
108,546 GBP2023-12-31
Debtors
Non-current
1,607,519 GBP2024-12-31
529,295 GBP2023-12-31
Current
26,015,924 GBP2024-12-31
30,452,807 GBP2023-12-31
Cash at bank and in hand
8,383,276 GBP2024-12-31
3,031,814 GBP2023-12-31
Current Assets
36,223,365 GBP2024-12-31
34,122,462 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-16,900,335 GBP2024-12-31
-17,093,496 GBP2023-12-31
Net Current Assets/Liabilities
19,323,030 GBP2024-12-31
17,028,966 GBP2023-12-31
Total Assets Less Current Liabilities
40,345,612 GBP2024-12-31
38,083,580 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-338,879 GBP2024-12-31
Net Assets/Liabilities
33,830,970 GBP2024-12-31
31,760,525 GBP2023-12-31
Equity
Called up share capital
3,050,000 GBP2024-12-31
3,050,000 GBP2023-12-31
3,050,000 GBP2023-01-01
Capital redemption reserve
9,445,000 GBP2024-12-31
9,445,000 GBP2023-12-31
9,445,000 GBP2023-01-01
Retained earnings (accumulated losses)
21,335,970 GBP2024-12-31
19,265,525 GBP2023-12-31
17,799,947 GBP2023-01-01
Equity
33,830,970 GBP2024-12-31
31,760,525 GBP2023-12-31
30,294,947 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
3,370,445 GBP2024-01-01 ~ 2024-12-31
1,465,578 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,300,000 GBP2024-01-01 ~ 2024-12-31
Dividends Paid
-1,300,000 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
27,665 GBP2024-01-01 ~ 2024-12-31
26,600 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
14,291,866 GBP2024-01-01 ~ 2024-12-31
11,735,932 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
1,793,781 GBP2024-01-01 ~ 2024-12-31
1,352,813 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
16,215,630 GBP2024-01-01 ~ 2024-12-31
13,206,608 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
5,409,466 GBP2024-01-01 ~ 2024-12-31
3,708,942 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
51,710 GBP2024-01-01 ~ 2024-12-31
15,310 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
978,196 GBP2024-01-01 ~ 2024-12-31
352,815 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
641,882 GBP2024-12-31
599,159 GBP2023-12-31
Motor vehicles
84,797 GBP2024-12-31
84,797 GBP2023-12-31
Furniture and fittings
318,481 GBP2024-12-31
314,381 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,089,010 GBP2024-12-31
2,042,187 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-110,023 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-110,023 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
421,468 GBP2023-12-31
Motor vehicles
43,306 GBP2023-12-31
Furniture and fittings
307,088 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,256,513 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
46,919 GBP2024-01-01 ~ 2024-12-31
Motor vehicles, Owned/Freehold
16,959 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
167,384 GBP2024-01-01 ~ 2024-12-31
Plant and equipment, Under hire purchased contracts or finance leases
20,202 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases
20,202 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-108,731 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-108,731 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
379,858 GBP2024-12-31
Motor vehicles
60,265 GBP2024-12-31
Furniture and fittings
315,618 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,335,368 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
262,024 GBP2024-12-31
177,691 GBP2023-12-31
Motor vehicles
24,532 GBP2024-12-31
41,491 GBP2023-12-31
Furniture and fittings
2,863 GBP2024-12-31
7,293 GBP2023-12-31
Land and buildings
464,223 GBP2024-12-31
559,199 GBP2023-12-31
Value of work in progress
216,646 GBP2024-12-31
108,546 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
15,187,763 GBP2024-12-31
14,670,883 GBP2023-12-31
Other Debtors
Current
1,641,769 GBP2024-12-31
1,515,422 GBP2023-12-31
Prepayments/Accrued Income
Current
764,802 GBP2024-12-31
834,441 GBP2023-12-31
Cash and Cash Equivalents
8,383,276 GBP2024-12-31
3,031,814 GBP2023-12-31
Trade Creditors/Trade Payables
Current
6,356,017 GBP2024-12-31
7,719,748 GBP2023-12-31
Amounts owed to group undertakings
Current
334,624 GBP2024-12-31
494,754 GBP2023-12-31
Corporation Tax Payable
Current
777,067 GBP2024-12-31
51,541 GBP2023-12-31
Taxation/Social Security Payable
Current
1,016,107 GBP2024-12-31
696,156 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
25,382 GBP2024-12-31
24,705 GBP2023-12-31
Other Creditors
Current
46,020 GBP2024-12-31
61,099 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
8,345,118 GBP2024-12-31
8,045,493 GBP2023-12-31
Creditors
Current
16,900,335 GBP2024-12-31
17,093,496 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
32,707 GBP2024-12-31
58,089 GBP2023-12-31
Trade Creditors/Trade Payables
Non-current
306,172 GBP2024-12-31
140,912 GBP2023-12-31
Creditors
Non-current
338,879 GBP2024-12-31
199,001 GBP2023-12-31
Net Deferred Tax Liability/Asset
-6,175,763 GBP2024-12-31
-6,124,053 GBP2023-12-31
-6,108,743 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-51,710 GBP2024-01-01 ~ 2024-12-31
-15,310 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-107,583 GBP2024-12-31
-55,873 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2024-12-31
100,000 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
2,950,000 shares2024-12-31
2,950,000 shares2023-12-31
Par Value of Share
Class 2 ordinary share
1.002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
537,500 GBP2024-12-31
539,172 GBP2023-12-31
Between one and five year
1,996,847 GBP2024-12-31
2,045,858 GBP2023-12-31
More than five year
843,225 GBP2024-12-31
1,325,068 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,377,572 GBP2024-12-31
3,910,098 GBP2023-12-31