Turnover/Revenue
9,415,000 GBP2024-01-01 ~ 2024-12-31
9,649,000 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-6,541,000 GBP2024-01-01 ~ 2024-12-31
-6,681,000 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,874,000 GBP2024-01-01 ~ 2024-12-31
2,968,000 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
0 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,551,000 GBP2024-01-01 ~ 2024-12-31
-2,763,000 GBP2023-01-01 ~ 2023-12-31
Other operating income
228,000 GBP2024-01-01 ~ 2024-12-31
128,000 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
551,000 GBP2024-01-01 ~ 2024-12-31
333,000 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
143,000 GBP2024-01-01 ~ 2024-12-31
70,000 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-20,000 GBP2024-01-01 ~ 2024-12-31
-15,000 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
674,000 GBP2024-01-01 ~ 2024-12-31
388,000 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-218,000 GBP2024-01-01 ~ 2024-12-31
-88,000 GBP2023-01-01 ~ 2023-12-31
Called-up share capital not yet paid and not classified as a current asset
0 GBP2024-12-31
0 GBP2023-12-31
Intangible Assets
0 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment
423,000 GBP2024-12-31
510,000 GBP2023-12-31
Fixed Assets - Investments
0 GBP2024-12-31
0 GBP2023-12-31
Fixed Assets
423,000 GBP2024-12-31
510,000 GBP2023-12-31
Total Inventories
0 GBP2024-12-31
0 GBP2023-12-31
Debtors
7,122,000 GBP2024-12-31
5,328,000 GBP2023-12-31
Cash at bank and in hand
0 GBP2024-12-31
0 GBP2023-12-31
Current assets - Investments
0 GBP2024-12-31
0 GBP2023-12-31
Current Assets
7,122,000 GBP2024-12-31
5,328,000 GBP2023-12-31
Net Current Assets/Liabilities
1,805,000 GBP2024-12-31
1,306,000 GBP2023-12-31
Total Assets Less Current Liabilities
2,228,000 GBP2024-12-31
1,816,000 GBP2023-12-31
Net Assets/Liabilities
2,062,000 GBP2024-12-31
1,606,000 GBP2023-12-31
Equity
Called up share capital
4 GBP2024-12-31
4 GBP2023-12-31
Share premium
1,500,000 GBP2024-12-31
1,500,000 GBP2023-12-31
Retained earnings (accumulated losses)
561,996 GBP2024-12-31
105,996 GBP2023-12-31
Equity
2,062,000 GBP2024-12-31
1,606,000 GBP2023-12-31
Average Number of Employees
592024-01-01 ~ 2024-12-31
552023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
704,000 GBP2024-12-31
632,000 GBP2023-12-31
Plant and equipment
253,000 GBP2024-12-31
213,000 GBP2023-12-31
Tools/Equipment for furniture and fittings
98,000 GBP2024-12-31
98,000 GBP2023-12-31
Vehicles
226,000 GBP2024-12-31
221,000 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,281,000 GBP2024-12-31
1,164,000 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-1,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-1,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
473,000 GBP2024-12-31
403,000 GBP2023-12-31
Plant and equipment
164,000 GBP2024-12-31
91,000 GBP2023-12-31
Tools/Equipment for furniture and fittings
33,000 GBP2024-12-31
14,000 GBP2023-12-31
Vehicles
188,000 GBP2024-12-31
146,000 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
858,000 GBP2024-12-31
654,000 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
70,000 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
74,000 GBP2024-01-01 ~ 2024-12-31
Tools/Equipment for furniture and fittings
20,000 GBP2024-01-01 ~ 2024-12-31
Vehicles
42,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
206,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-1,000 GBP2024-01-01 ~ 2024-12-31
Tools/Equipment for furniture and fittings
-1,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-2,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
231,000 GBP2024-12-31
229,000 GBP2023-12-31
Plant and equipment
89,000 GBP2024-12-31
122,000 GBP2023-12-31
Tools/Equipment for furniture and fittings
65,000 GBP2024-12-31
84,000 GBP2023-12-31
Vehicles
38,000 GBP2024-12-31
75,000 GBP2023-12-31
Trade Debtors/Trade Receivables
2,066,000 GBP2024-12-31
886,000 GBP2023-12-31
Prepayments/Accrued Income
0 GBP2024-12-31
0 GBP2023-12-31
Other Debtors
5,056,000 GBP2024-12-31
4,442,000 GBP2023-12-31
Debtors
Amounts falling due after one year
0 GBP2024-12-31
0 GBP2023-12-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
0 GBP2024-12-31
0 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
100,000 GBP2024-12-31
85,000 GBP2023-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
694,000 GBP2024-12-31
1,272,000 GBP2023-12-31
Taxation/Social Security Payable
Amounts falling due within one year
610,000 GBP2024-12-31
452,000 GBP2023-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
1,323,000 GBP2024-12-31
1,011,000 GBP2023-12-31
Other Creditors
Amounts falling due within one year
2,703,000 GBP2024-12-31
1,298,000 GBP2023-12-31
Bank Borrowings/Overdrafts
Amounts falling due after one year
0 GBP2024-12-31
0 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
166,000 GBP2024-12-31
210,000 GBP2023-12-31
Other Creditors
Amounts falling due after one year
0 GBP2024-12-31
0 GBP2023-12-31