Turnover/Revenue
13,476,473 GBP2024-01-01 ~ 2024-12-31
12,627,402 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-9,658,858 GBP2024-01-01 ~ 2024-12-31
-8,988,866 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
3,817,615 GBP2024-01-01 ~ 2024-12-31
3,638,536 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-1,949,570 GBP2024-01-01 ~ 2024-12-31
-1,874,932 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,868,045 GBP2024-01-01 ~ 2024-12-31
1,763,604 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
33,769 GBP2024-01-01 ~ 2024-12-31
19,021 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-13,260 GBP2024-01-01 ~ 2024-12-31
-10,511 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,888,554 GBP2024-01-01 ~ 2024-12-31
1,772,114 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,411,463 GBP2024-01-01 ~ 2024-12-31
1,353,983 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-891,179 GBP2024-01-01 ~ 2024-12-31
-593,356 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
922,164 GBP2024-12-31
1,001,581 GBP2023-12-31
Fixed Assets - Investments
2 GBP2024-12-31
2 GBP2023-12-31
Fixed Assets
922,166 GBP2024-12-31
1,001,583 GBP2023-12-31
Total Inventories
278,277 GBP2024-12-31
226,132 GBP2023-12-31
Debtors
Current
1,521,701 GBP2024-12-31
1,516,928 GBP2023-12-31
Cash at bank and in hand
3,672,353 GBP2024-12-31
2,495,898 GBP2023-12-31
Current Assets
5,472,331 GBP2024-12-31
4,238,958 GBP2023-12-31
Net Current Assets/Liabilities
1,891,600 GBP2024-12-31
1,358,704 GBP2023-12-31
Total Assets Less Current Liabilities
2,813,766 GBP2024-12-31
2,360,287 GBP2023-12-31
Net Assets/Liabilities
2,551,505 GBP2024-12-31
2,031,221 GBP2023-12-31
Equity
Called up share capital
20,000 GBP2024-12-31
20,000 GBP2023-12-31
Capital redemption reserve
30,000 GBP2024-12-31
30,000 GBP2023-12-31
Retained earnings (accumulated losses)
2,501,505 GBP2024-12-31
1,981,221 GBP2023-12-31
Equity
2,551,505 GBP2024-12-31
2,031,221 GBP2023-12-31
Property, Plant & Equipment - Depreciation Expense
137,507 GBP2024-01-01 ~ 2024-12-31
135,089 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
4,738,661 GBP2024-01-01 ~ 2024-12-31
4,479,926 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
5,036,804 GBP2024-01-01 ~ 2024-12-31
4,707,171 GBP2023-01-01 ~ 2023-12-31
Average number of employees in administration and support functions
362024-01-01 ~ 2024-12-31
342023-01-01 ~ 2023-12-31
Average Number of Employees
912024-01-01 ~ 2024-12-31
892023-01-01 ~ 2023-12-31
Director Remuneration
676,288 GBP2024-01-01 ~ 2024-12-31
687,989 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
16,000 GBP2024-01-01 ~ 2024-12-31
14,850 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-14,000 GBP2024-01-01 ~ 2024-12-31
-22,000 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
472,139 GBP2024-01-01 ~ 2024-12-31
416,801 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
159,000 GBP2024-12-31
173,000 GBP2023-12-31
Deferred Tax Liabilities
159,000 GBP2024-12-31
173,000 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
217,734 GBP2024-12-31
217,734 GBP2023-12-31
Tools/Equipment for furniture and fittings
1,343,395 GBP2024-12-31
1,342,542 GBP2023-12-31
Motor vehicles
206,153 GBP2024-12-31
158,081 GBP2023-12-31
Other
206,860 GBP2024-12-31
204,958 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,974,142 GBP2024-12-31
1,923,315 GBP2023-12-31
Property, Plant & Equipment - Disposals
Other
-9,487 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-9,487 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
34,534 GBP2024-12-31
25,799 GBP2023-12-31
Tools/Equipment for furniture and fittings
795,170 GBP2024-12-31
699,003 GBP2023-12-31
Motor vehicles
104,948 GBP2024-12-31
87,234 GBP2023-12-31
Other
117,326 GBP2024-12-31
109,698 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,051,978 GBP2024-12-31
921,734 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
8,735 GBP2024-01-01 ~ 2024-12-31
Tools/Equipment for furniture and fittings
96,167 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
17,714 GBP2024-01-01 ~ 2024-12-31
Other
14,891 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
137,507 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Other
-7,263 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-7,263 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
183,200 GBP2024-12-31
191,935 GBP2023-12-31
Tools/Equipment for furniture and fittings
548,225 GBP2024-12-31
643,539 GBP2023-12-31
Motor vehicles
101,205 GBP2024-12-31
70,847 GBP2023-12-31
Other
89,534 GBP2024-12-31
95,260 GBP2023-12-31
Investments in Subsidiaries
Cost valuation
2 GBP2024-12-31
2 GBP2023-12-31
Investments in Subsidiaries
2 GBP2024-12-31
2 GBP2023-12-31
Raw materials and consumables
278,277 GBP2024-12-31
226,132 GBP2023-12-31
Trade Debtors/Trade Receivables
425,117 GBP2024-12-31
522,903 GBP2023-12-31
Amounts Owed By Related Parties
252,598 GBP2024-12-31
175,069 GBP2023-12-31
Other Debtors
32,980 GBP2024-12-31
5,657 GBP2023-12-31
Prepayments
199,350 GBP2024-12-31
254,463 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
1,521,701 GBP2024-12-31
1,516,928 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
279,575 GBP2024-12-31
304,245 GBP2023-12-31
Between two and five year
985,502 GBP2024-12-31
989,674 GBP2023-12-31
More than five year
1,205,000 GBP2024-12-31
1,446,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,470,077 GBP2024-12-31
2,739,919 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
159,000 GBP2024-12-31
173,000 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
20,000 shares2024-12-31
20,000 shares2023-12-31
Dividend per share (interim)
44.5592024-01-01 ~ 2024-12-31
29.66782023-01-01 ~ 2023-12-31