(expand)Gross Profit/Loss
5,335,293 GBP2025-01-01 ~ 2025-12-31
5,647,880 GBP2024-01-01 ~ 2024-12-31
Administrative Expenses
-3,908,180 GBP2025-01-01 ~ 2025-12-31
-3,755,464 GBP2024-01-01 ~ 2024-12-31
Operating Profit/Loss
1,501,141 GBP2025-01-01 ~ 2025-12-31
1,994,887 GBP2024-01-01 ~ 2024-12-31
Other Interest Receivable/Similar Income (Finance Income)
17,234 GBP2025-01-01 ~ 2025-12-31
8,531 GBP2024-01-01 ~ 2024-12-31
Interest Payable/Similar Charges (Finance Costs)
-5,653 GBP2025-01-01 ~ 2025-12-31
-430 GBP2024-01-01 ~ 2024-12-31
Profit/Loss on Ordinary Activities Before Tax
1,512,722 GBP2025-01-01 ~ 2025-12-31
2,002,988 GBP2024-01-01 ~ 2024-12-31
Profit/Loss
1,082,459 GBP2025-01-01 ~ 2025-12-31
1,604,974 GBP2024-01-01 ~ 2024-12-31
Comprehensive Income/Expense
1,082,459 GBP2025-01-01 ~ 2025-12-31
1,604,974 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
243,711 GBP2025-12-31
265,858 GBP2024-12-31
Property, Plant & Equipment
1,650,390 GBP2025-12-31
1,491,238 GBP2024-12-31
Fixed Assets
1,894,101 GBP2025-12-31
1,757,096 GBP2024-12-31
Total Inventories
128,895 GBP2025-12-31
113,934 GBP2024-12-31
Debtors
Current
3,524,742 GBP2025-12-31
2,821,600 GBP2024-12-31
Cash at bank and in hand
2,028,490 GBP2025-12-31
3,041,573 GBP2024-12-31
Current Assets
5,682,127 GBP2025-12-31
5,977,107 GBP2024-12-31
Net Current Assets/Liabilities
1,825,270 GBP2025-12-31
2,391,652 GBP2024-12-31
Total Assets Less Current Liabilities
3,719,371 GBP2025-12-31
4,148,748 GBP2024-12-31
Creditors
Non-current, Amounts falling due after one year
-9,177 GBP2024-12-31
Net Assets/Liabilities
3,244,144 GBP2025-12-31
3,865,781 GBP2024-12-31
Equity
Called up share capital
5,364 GBP2025-12-31
5,364 GBP2024-12-31
2,682 GBP2023-12-31
Share premium
114,376 GBP2025-12-31
114,376 GBP2024-12-31
114,376 GBP2023-12-31
Retained earnings (accumulated losses)
3,124,404 GBP2025-12-31
3,746,041 GBP2024-12-31
2,141,067 GBP2023-12-31
Equity
3,244,144 GBP2025-12-31
3,865,781 GBP2024-12-31
2,258,125 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,082,459 GBP2025-01-01 ~ 2025-12-31
1,604,974 GBP2024-01-01 ~ 2024-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,704,096 GBP2025-01-01 ~ 2025-12-31
Dividends Paid
-1,704,096 GBP2025-01-01 ~ 2025-12-31
Issue of Equity Instruments
Called up share capital
2,682 GBP2024-01-01 ~ 2024-12-31
Issue of Equity Instruments
2,682 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Depreciation Expense
338,221 GBP2025-01-01 ~ 2025-12-31
310,313 GBP2024-01-01 ~ 2024-12-31
Wages/Salaries
4,405,071 GBP2025-01-01 ~ 2025-12-31
4,001,055 GBP2024-01-01 ~ 2024-12-31
Social Security Costs
537,727 GBP2025-01-01 ~ 2025-12-31
429,119 GBP2024-01-01 ~ 2024-12-31
Staff Costs/Employee Benefits Expense
5,416,904 GBP2025-01-01 ~ 2025-12-31
4,833,990 GBP2024-01-01 ~ 2024-12-31
Average number of employees in administration and support functions
302025-01-01 ~ 2025-12-31
282024-01-01 ~ 2024-12-31
Average Number of Employees
1082025-01-01 ~ 2025-12-31
1022024-01-01 ~ 2024-12-31
Director Remuneration
265,511 GBP2025-01-01 ~ 2025-12-31
221,731 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
24,500 GBP2025-01-01 ~ 2025-12-31
23,300 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
67,403 GBP2025-01-01 ~ 2025-12-31
273,790 GBP2024-01-01 ~ 2024-12-31
Tax Expense/Credit at Applicable Tax Rate
378,181 GBP2025-01-01 ~ 2025-12-31
500,747 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Gross Cost
Other
282,600 GBP2025-12-31
277,000 GBP2024-12-31
Intangible Assets - Gross Cost
282,600 GBP2025-12-31
277,000 GBP2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
38,889 GBP2025-12-31
11,142 GBP2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
27,747 GBP2025-01-01 ~ 2025-12-31
Intangible Assets
Other
243,711 GBP2025-12-31
265,858 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,207,369 GBP2025-12-31
1,323,663 GBP2024-12-31
Tools/Equipment for furniture and fittings
280,716 GBP2025-12-31
426,114 GBP2024-12-31
Motor vehicles
266,634 GBP2025-12-31
104,202 GBP2024-12-31
Plant and equipment
1,953,519 GBP2025-12-31
1,978,783 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
3,708,238 GBP2025-12-31
3,832,762 GBP2024-12-31
Property, Plant & Equipment - Disposals
Land and buildings
-180,841 GBP2025-01-01 ~ 2025-12-31
Tools/Equipment for furniture and fittings
-216,777 GBP2025-01-01 ~ 2025-12-31
Motor vehicles
-22,473 GBP2025-01-01 ~ 2025-12-31
Plant and equipment
-201,806 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Disposals
-621,897 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
432,603 GBP2025-12-31
514,502 GBP2024-12-31
Tools/Equipment for furniture and fittings
190,073 GBP2025-12-31
364,375 GBP2024-12-31
Motor vehicles
80,765 GBP2025-12-31
87,994 GBP2024-12-31
Plant and equipment
1,354,407 GBP2025-12-31
1,374,653 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,057,848 GBP2025-12-31
2,341,524 GBP2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
98,942 GBP2025-01-01 ~ 2025-12-31
Tools/Equipment for furniture and fittings
42,475 GBP2025-01-01 ~ 2025-12-31
Motor vehicles
15,244 GBP2025-01-01 ~ 2025-12-31
Plant and equipment
181,560 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
338,221 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Land and buildings
-180,841 GBP2025-01-01 ~ 2025-12-31
Tools/Equipment for furniture and fittings
-216,777 GBP2025-01-01 ~ 2025-12-31
Motor vehicles
-22,473 GBP2025-01-01 ~ 2025-12-31
Plant and equipment
-201,806 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-621,897 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment
Land and buildings
774,766 GBP2025-12-31
809,161 GBP2024-12-31
Tools/Equipment for furniture and fittings
90,643 GBP2025-12-31
61,739 GBP2024-12-31
Motor vehicles
185,869 GBP2025-12-31
16,208 GBP2024-12-31
Plant and equipment
599,112 GBP2025-12-31
604,130 GBP2024-12-31
Raw materials and consumables
128,895 GBP2025-12-31
113,934 GBP2024-12-31
Trade Debtors/Trade Receivables
989,839 GBP2025-12-31
1,390,535 GBP2024-12-31
Amounts Owed By Related Parties
270,061 GBP2025-12-31
270,061 GBP2024-12-31
Other Debtors
745,018 GBP2025-12-31
292,938 GBP2024-12-31
Prepayments
127,903 GBP2025-12-31
106,926 GBP2024-12-31
Debtors
Current, Amounts falling due within one year
3,524,742 GBP2025-12-31
Amounts falling due within one year, Current
2,821,600 GBP2024-12-31
Cash and Cash Equivalents
2,028,490 GBP2025-12-31
3,041,573 GBP2024-12-31
Total Borrowings
Current, Amounts falling due within one year
49,391 GBP2025-12-31
Trade Creditors/Trade Payables
854,796 GBP2025-12-31
656,468 GBP2024-12-31
Taxation/Social Security Payable
248,048 GBP2025-12-31
260,526 GBP2024-12-31
Other Creditors
33,123 GBP2025-12-31
102,661 GBP2024-12-31
Corporation Tax Payable
78,224 GBP2024-12-31
Total Borrowings
Non-current, Amounts falling due after one year
9,177 GBP2024-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
341,193 GBP2025-12-31
273,790 GBP2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
341,193 GBP2025-12-31
273,790 GBP2024-12-31
Deferred Tax Liabilities
341,193 GBP2025-12-31
273,790 GBP2024-12-31
Par Value of Share
Class 1 ordinary share
0.012025-01-01 ~ 2025-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
268,200 shares2025-12-31
268,200 shares2024-12-31
Par Value of Share
Class 2 ordinary share
0.012025-01-01 ~ 2025-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
268,200 shares2025-12-31
268,200 shares2024-12-31
Number of Shares Issued (Fully Paid)
536,400 shares2025-12-31
536,400 shares2024-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
49,391 GBP2025-12-31
4,476 GBP2024-12-31
Minimum gross finance lease payments owing
183,425 GBP2025-12-31
13,653 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
282,257 GBP2025-12-31
267,758 GBP2024-12-31
Between two and five year
1,037,977 GBP2025-12-31
972,244 GBP2024-12-31
More than five year
1,447,111 GBP2025-12-31
1,691,091 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,767,345 GBP2025-12-31
2,931,093 GBP2024-12-31