Average Number of Employees
282024-01-01 ~ 2024-12-31
262023-01-01 ~ 2023-12-31
Turnover/Revenue
41,521,746 GBP2024-01-01 ~ 2024-12-31
30,472,668 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-35,847,887 GBP2024-01-01 ~ 2024-12-31
-26,064,798 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
5,673,859 GBP2024-01-01 ~ 2024-12-31
4,407,870 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,897,727 GBP2024-01-01 ~ 2024-12-31
-2,172,637 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
2,776,132 GBP2024-01-01 ~ 2024-12-31
2,235,233 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
107,925 GBP2024-01-01 ~ 2024-12-31
48,924 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,884,057 GBP2024-01-01 ~ 2024-12-31
2,283,641 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,132,046 GBP2024-01-01 ~ 2024-12-31
1,744,073 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
1,769,580 GBP2024-12-31
1,661,104 GBP2023-12-31
Fixed Assets
1,769,580 GBP2024-12-31
1,661,104 GBP2023-12-31
Total Inventories
5,519,779 GBP2024-12-31
11,648,375 GBP2023-12-31
Debtors
Current
3,864,878 GBP2024-12-31
11,165,252 GBP2023-12-31
Cash at bank and in hand
10,756,046 GBP2024-12-31
8,654,446 GBP2023-12-31
Current Assets
20,140,703 GBP2024-12-31
31,468,073 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-15,347,728 GBP2024-12-31
Net Current Assets/Liabilities
4,792,975 GBP2024-12-31
2,444,514 GBP2023-12-31
Total Assets Less Current Liabilities
6,562,555 GBP2024-12-31
4,105,618 GBP2023-12-31
Net Assets/Liabilities
4,949,130 GBP2024-12-31
2,817,084 GBP2023-12-31
Equity
Called up share capital
1,000 GBP2024-12-31
1,000 GBP2023-12-31
1,000 GBP2023-01-01
Share premium
143,624 GBP2024-12-31
143,624 GBP2023-12-31
143,624 GBP2023-01-01
Capital redemption reserve
125 GBP2024-12-31
125 GBP2023-12-31
125 GBP2023-01-01
Retained earnings (accumulated losses)
4,804,381 GBP2024-12-31
2,672,335 GBP2023-12-31
1,928,262 GBP2023-01-01
Equity
4,949,130 GBP2024-12-31
2,817,084 GBP2023-12-31
2,073,011 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
2,132,046 GBP2024-01-01 ~ 2024-12-31
1,744,073 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,000,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-1,000,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
126,096 GBP2024-01-01 ~ 2024-12-31
31,688 GBP2023-01-01 ~ 2023-12-31
Cash and Cash Equivalents
10,756,046 GBP2024-12-31
8,654,446 GBP2023-12-31
5,866,122 GBP2023-01-01
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
102024-01-01 ~ 2024-12-31
Motor vehicles
252024-01-01 ~ 2024-12-31
Furniture and fittings
252024-01-01 ~ 2024-12-31
Office equipment
252024-01-01 ~ 2024-12-31
Audit Fees/Expenses
19,425 GBP2024-01-01 ~ 2024-12-31
16,280 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,629,657 GBP2024-01-01 ~ 2024-12-31
1,379,907 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
177,008 GBP2024-01-01 ~ 2024-12-31
129,945 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,862,332 GBP2024-01-01 ~ 2024-12-31
1,559,062 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
165,425 GBP2024-01-01 ~ 2024-12-31
180,363 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
58,824 GBP2024-01-01 ~ 2024-12-31
119,168 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
721,014 GBP2024-01-01 ~ 2024-12-31
570,910 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
1,000,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
1,297,162 GBP2024-12-31
1,296,633 GBP2023-12-31
Plant and equipment
3,612 GBP2024-12-31
3,612 GBP2023-12-31
Motor vehicles
40,874 GBP2024-12-31
55,990 GBP2023-12-31
Furniture and fittings
492,318 GBP2024-12-31
309,463 GBP2023-12-31
Office equipment
79,136 GBP2024-12-31
68,852 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,913,102 GBP2024-12-31
1,734,550 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-151,541 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-151,541 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
3,612 GBP2023-12-31
Motor vehicles
42,925 GBP2023-12-31
Furniture and fittings
6,903 GBP2023-12-31
Office equipment
15,329 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
73,446 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
20,886 GBP2024-01-01 ~ 2024-12-31
Office equipment, Owned/Freehold
17,854 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
126,096 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-56,020 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-56,020 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
3,612 GBP2024-12-31
Motor vehicles
7,791 GBP2024-12-31
Furniture and fittings
51,957 GBP2024-12-31
Office equipment
33,183 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
143,522 GBP2024-12-31
Property, Plant & Equipment
Buildings
1,250,183 GBP2024-12-31
1,291,956 GBP2023-12-31
Motor vehicles
33,083 GBP2024-12-31
13,065 GBP2023-12-31
Furniture and fittings
440,361 GBP2024-12-31
302,560 GBP2023-12-31
Office equipment
45,953 GBP2024-12-31
53,523 GBP2023-12-31
Raw materials and consumables
67,438 GBP2024-12-31
59,667 GBP2023-12-31
Value of work in progress
5,452,341 GBP2024-12-31
11,588,708 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
3,003,999 GBP2024-12-31
9,705,214 GBP2023-12-31
Other Debtors
Current
734,481 GBP2024-12-31
1,303,020 GBP2023-12-31
Prepayments/Accrued Income
Current
126,398 GBP2024-12-31
157,018 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,297,660 GBP2024-12-31
921,009 GBP2023-12-31
Corporation Tax Payable
Current
60,894 GBP2024-12-31
Taxation/Social Security Payable
Current
603,803 GBP2024-12-31
39,094 GBP2023-12-31
Other Creditors
Current
14,321 GBP2024-12-31
27,253 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
13,371,050 GBP2024-12-31
28,036,203 GBP2023-12-31
Creditors
Current
15,347,728 GBP2024-12-31
29,023,559 GBP2023-12-31
Net Deferred Tax Liability/Asset
-177,992 GBP2024-12-31
-119,168 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-58,824 GBP2024-01-01 ~ 2024-12-31
-119,168 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-177,992 GBP2024-12-31
-119,168 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2024-12-31
1,000 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
43,748 GBP2024-12-31
18,946 GBP2023-12-31
Between one and five year
87,670 GBP2024-12-31
14,885 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
131,418 GBP2024-12-31
33,831 GBP2023-12-31