Turnover/Revenue
19,484,241 GBP2024-01-01 ~ 2024-12-31
12,188,274 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-12,879,333 GBP2024-01-01 ~ 2024-12-31
-9,261,967 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
6,604,908 GBP2024-01-01 ~ 2024-12-31
2,926,307 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-4,712,492 GBP2024-01-01 ~ 2024-12-31
-3,800,317 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,994,887 GBP2024-01-01 ~ 2024-12-31
-758,039 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
8,531 GBP2024-01-01 ~ 2024-12-31
9,163 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-430 GBP2024-01-01 ~ 2024-12-31
-3,123 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,002,988 GBP2024-01-01 ~ 2024-12-31
-751,999 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,604,974 GBP2024-01-01 ~ 2024-12-31
-651,391 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
1,604,974 GBP2024-01-01 ~ 2024-12-31
-651,391 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
265,858 GBP2024-12-31
Property, Plant & Equipment
1,491,238 GBP2024-12-31
1,440,609 GBP2023-12-31
Fixed Assets
1,757,096 GBP2024-12-31
1,440,609 GBP2023-12-31
Total Inventories
113,934 GBP2024-12-31
107,277 GBP2023-12-31
Debtors
Current
2,821,600 GBP2024-12-31
2,846,784 GBP2023-12-31
Cash at bank and in hand
3,041,573 GBP2024-12-31
3,025,857 GBP2023-12-31
Current Assets
5,977,107 GBP2024-12-31
5,979,918 GBP2023-12-31
Net Current Assets/Liabilities
2,391,652 GBP2024-12-31
823,142 GBP2023-12-31
Total Assets Less Current Liabilities
4,148,748 GBP2024-12-31
2,263,751 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-5,626 GBP2023-12-31
Net Assets/Liabilities
3,865,781 GBP2024-12-31
2,258,125 GBP2023-12-31
Equity
Called up share capital
5,364 GBP2024-12-31
2,682 GBP2023-12-31
2,682 GBP2022-12-31
Share premium
114,376 GBP2024-12-31
114,376 GBP2023-12-31
114,376 GBP2022-12-31
Retained earnings (accumulated losses)
3,746,041 GBP2024-12-31
2,141,067 GBP2023-12-31
2,792,458 GBP2022-12-31
Equity
3,865,781 GBP2024-12-31
2,258,125 GBP2023-12-31
2,909,516 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,604,974 GBP2024-01-01 ~ 2024-12-31
-651,391 GBP2023-01-01 ~ 2023-12-31
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
310,313 GBP2024-01-01 ~ 2024-12-31
321,882 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
4,001,055 GBP2024-01-01 ~ 2024-12-31
3,362,085 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
429,119 GBP2024-01-01 ~ 2024-12-31
357,046 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,833,990 GBP2024-01-01 ~ 2024-12-31
4,031,471 GBP2023-01-01 ~ 2023-12-31
Average number of employees in administration and support functions
282024-01-01 ~ 2024-12-31
252023-01-01 ~ 2023-12-31
Average Number of Employees
1022024-01-01 ~ 2024-12-31
982023-01-01 ~ 2023-12-31
Director Remuneration
221,731 GBP2024-01-01 ~ 2024-12-31
71,703 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
23,300 GBP2024-01-01 ~ 2024-12-31
20,000 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
273,790 GBP2024-01-01 ~ 2024-12-31
-100,608 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
500,747 GBP2024-01-01 ~ 2024-12-31
-188,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Other
277,000 GBP2024-12-31
Intangible Assets - Gross Cost
277,000 GBP2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
11,142 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
11,142 GBP2024-12-31
Intangible Assets
Other
265,858 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,323,663 GBP2024-12-31
1,015,857 GBP2023-12-31
Tools/Equipment for furniture and fittings
426,114 GBP2024-12-31
391,320 GBP2023-12-31
Motor vehicles
104,202 GBP2024-12-31
104,202 GBP2023-12-31
Plant and equipment
1,978,783 GBP2024-12-31
1,960,441 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
3,832,762 GBP2024-12-31
3,471,820 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
514,502 GBP2024-12-31
445,632 GBP2023-12-31
Tools/Equipment for furniture and fittings
364,375 GBP2024-12-31
329,928 GBP2023-12-31
Motor vehicles
87,994 GBP2024-12-31
82,876 GBP2023-12-31
Plant and equipment
1,374,653 GBP2024-12-31
1,172,775 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,341,524 GBP2024-12-31
2,031,211 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
68,870 GBP2024-01-01 ~ 2024-12-31
Tools/Equipment for furniture and fittings
34,447 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
5,118 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
201,878 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
310,313 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
809,161 GBP2024-12-31
570,225 GBP2023-12-31
Tools/Equipment for furniture and fittings
61,739 GBP2024-12-31
61,392 GBP2023-12-31
Motor vehicles
16,208 GBP2024-12-31
21,326 GBP2023-12-31
Plant and equipment
604,130 GBP2024-12-31
787,666 GBP2023-12-31
Raw materials and consumables
113,934 GBP2024-12-31
107,277 GBP2023-12-31
Trade Debtors/Trade Receivables
1,390,535 GBP2024-12-31
594,978 GBP2023-12-31
Amounts Owed By Related Parties
270,061 GBP2024-12-31
377,246 GBP2023-12-31
Other Debtors
292,938 GBP2024-12-31
294,286 GBP2023-12-31
Prepayments
106,926 GBP2024-12-31
112,588 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
2,821,600 GBP2024-12-31
2,846,784 GBP2023-12-31
Cash and Cash Equivalents
3,041,573 GBP2024-12-31
3,025,857 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
4,476 GBP2024-12-31
49,952 GBP2023-12-31
Trade Creditors/Trade Payables
656,468 GBP2024-12-31
661,504 GBP2023-12-31
Taxation/Social Security Payable
260,526 GBP2024-12-31
180,734 GBP2023-12-31
Other Creditors
102,661 GBP2024-12-31
94,928 GBP2023-12-31
Corporation Tax Payable
78,224 GBP2024-12-31
Total Borrowings
Non-current, Amounts falling due after one year
5,626 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
273,790 GBP2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
273,790 GBP2024-12-31
Deferred Tax Liabilities
273,790 GBP2024-12-31
Par Value of Share
Class 1 ordinary share
0.012024-01-01 ~ 2024-12-31
12023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
268,200 shares2024-12-31
2,682 shares2023-12-31
Par Value of Share
Class 2 ordinary share
0.012024-01-01 ~ 2024-12-31
02023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
268,200 shares2024-12-31
Number of Shares Issued (Fully Paid)
536,400 shares2024-12-31
2,682 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
267,758 GBP2024-12-31
268,619 GBP2023-12-31
Between two and five year
972,244 GBP2024-12-31
998,341 GBP2023-12-31
More than five year
1,691,091 GBP2024-12-31
1,928,050 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,931,093 GBP2024-12-31
3,195,010 GBP2023-12-31