Cost of Sales
-24,921,450 GBP2024-01-01 ~ 2024-12-31
-27,470,764 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-6,695,757 GBP2024-01-01 ~ 2024-12-31
-6,865,942 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
15,819 GBP2024-01-01 ~ 2024-12-31
29,900 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-1,819 GBP2024-01-01 ~ 2024-12-31
-9,204 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
8,500,142 GBP2024-01-01 ~ 2024-12-31
7,482,826 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
6,329,523 GBP2024-01-01 ~ 2024-12-31
5,690,431 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
6,384,754 GBP2024-01-01 ~ 2024-12-31
5,593,612 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Other
218,776 GBP2024-12-31
221,702 GBP2023-12-31
Property, Plant & Equipment
1,188,668 GBP2024-12-31
1,145,094 GBP2023-12-31
Fixed Assets
1,407,444 GBP2024-12-31
1,366,796 GBP2023-12-31
Debtors
18,192,076 GBP2024-12-31
16,754,479 GBP2023-12-31
Cash at bank and in hand
4,246,680 GBP2024-12-31
3,878,825 GBP2023-12-31
Current Assets
31,627,547 GBP2024-12-31
32,103,837 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-18,368,497 GBP2024-12-31
-17,899,867 GBP2023-12-31
Net Current Assets/Liabilities
13,259,050 GBP2024-12-31
14,203,970 GBP2023-12-31
Total Assets Less Current Liabilities
14,666,494 GBP2024-12-31
15,570,766 GBP2023-12-31
Net Assets/Liabilities
14,508,901 GBP2024-12-31
15,424,147 GBP2023-12-31
Equity
Called up share capital
1 GBP2024-12-31
3,355,260 GBP2023-12-31
10,000 GBP2022-12-31
Retained earnings (accumulated losses)
14,453,669 GBP2024-12-31
12,068,887 GBP2023-12-31
20,471,616 GBP2022-12-31
Equity
14,508,901 GBP2024-12-31
15,424,147 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
6,329,523 GBP2024-01-01 ~ 2024-12-31
5,690,431 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
Called up share capital
3,345,260 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
3,345,260 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-13,947,007 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-7,300,000 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
55,000 GBP2024-01-01 ~ 2024-12-31
60,000 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1822024-01-01 ~ 2024-12-31
1822023-01-01 ~ 2023-12-31
Wages/Salaries
6,435,969 GBP2024-01-01 ~ 2024-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
726,164 GBP2024-01-01 ~ 2024-12-31
634,811 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
7,817,246 GBP2024-01-01 ~ 2024-12-31
Director Remuneration
390,592 GBP2024-01-01 ~ 2024-12-31
281,166 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-9,090 GBP2024-01-01 ~ 2024-12-31
-98,003 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Computer software
485,764 GBP2024-12-31
442,920 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
5,383,765 GBP2024-12-31
5,374,806 GBP2023-12-31
Furniture and fittings
2,450,853 GBP2024-12-31
1,971,006 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
7,834,618 GBP2024-12-31
7,345,812 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-138,932 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-2,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-140,932 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
4,717,948 GBP2024-12-31
4,478,578 GBP2023-12-31
Furniture and fittings
1,928,002 GBP2024-12-31
1,722,140 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,645,950 GBP2024-12-31
6,200,718 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
378,302 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
207,862 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
586,164 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-138,932 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-2,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-140,932 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
665,817 GBP2024-12-31
896,228 GBP2023-12-31
Furniture and fittings
522,851 GBP2024-12-31
248,866 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
9,882,736 GBP2024-12-31
7,242,368 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
134,065 GBP2024-12-31
0 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
7,469,370 GBP2024-12-31
8,168,527 GBP2023-12-31
Other Debtors
Current
513,094 GBP2024-12-31
1,171,458 GBP2023-12-31
Prepayments/Accrued Income
Current
137,580 GBP2024-12-31
172,126 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
18,192,076 GBP2024-12-31
16,754,479 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
0 GBP2024-12-31
122,229 GBP2023-12-31
Trade Creditors/Trade Payables
Current
7,374,595 GBP2024-12-31
3,424,198 GBP2023-12-31
Amounts owed to group undertakings
Current
63,392 GBP2024-12-31
155,553 GBP2023-12-31
Corporation Tax Payable
Current
0 GBP2024-12-31
677,211 GBP2023-12-31
Other Taxation & Social Security Payable
Current
706,414 GBP2024-12-31
1,011,626 GBP2023-12-31
Other Creditors
Current
88,993 GBP2024-12-31
87,377 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
10,135,103 GBP2024-12-31
12,421,673 GBP2023-12-31
Creditors
Current
18,368,497 GBP2024-12-31
17,899,867 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
0 GBP2024-12-31
124,048 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
0 GBP2024-12-31
122,229 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
303,728 GBP2024-12-31
309,033 GBP2023-12-31
Between two and five year
205,453 GBP2024-12-31
527,800 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
509,181 GBP2024-12-31
836,833 GBP2023-12-31