Cost of Sales
-28,132,169 GBP2024-01-01 ~ 2024-12-31
-29,814,445 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-9,404,182 GBP2024-01-01 ~ 2024-12-31
-8,743,813 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
1,053,012 GBP2024-01-01 ~ 2024-12-31
1,923,044 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
4,305,781 GBP2024-01-01 ~ 2024-12-31
7,792,189 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
3,405,905 GBP2024-01-01 ~ 2024-12-31
6,439,104 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Other than goodwill
6,329 GBP2024-12-31
8,780 GBP2023-12-31
Property, Plant & Equipment
2,582,052 GBP2024-12-31
1,612,128 GBP2023-12-31
Fixed Assets - Investments
4,185,063 GBP2024-12-31
4,303,293 GBP2023-12-31
Fixed Assets
6,773,444 GBP2024-12-31
5,924,201 GBP2023-12-31
Debtors
20,926,150 GBP2024-12-31
17,344,789 GBP2023-12-31
Cash at bank and in hand
1,149,723 GBP2024-12-31
1,379,555 GBP2023-12-31
Current Assets
29,115,473 GBP2024-12-31
23,725,679 GBP2023-12-31
Net Current Assets/Liabilities
14,377,322 GBP2024-12-31
17,718,531 GBP2023-12-31
Total Assets Less Current Liabilities
21,150,766 GBP2024-12-31
23,642,732 GBP2023-12-31
Net Assets/Liabilities
20,222,808 GBP2024-12-31
22,206,521 GBP2023-12-31
Equity
Called up share capital
60 GBP2024-12-31
60 GBP2023-12-31
60 GBP2022-12-31
Retained earnings (accumulated losses)
20,222,748 GBP2024-12-31
22,206,461 GBP2023-12-31
15,767,357 GBP2022-12-31
Equity
20,222,808 GBP2024-12-31
22,206,521 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
3,405,905 GBP2024-01-01 ~ 2024-12-31
6,439,104 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-5,389,618 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
64,703 GBP2024-01-01 ~ 2024-12-31
75,200 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
652024-01-01 ~ 2024-12-31
582023-01-01 ~ 2023-12-31
Wages/Salaries
3,825,876 GBP2024-01-01 ~ 2024-12-31
2,916,305 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
200,215 GBP2024-01-01 ~ 2024-12-31
176,319 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,457,759 GBP2024-01-01 ~ 2024-12-31
3,448,301 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
164,701 GBP2024-01-01 ~ 2024-12-31
157,838 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-240,148 GBP2024-01-01 ~ 2024-12-31
200,331 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Computer software
8,157 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
10,321 GBP2023-12-31
Intangible Assets - Gross Cost
18,478 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
3,992 GBP2024-12-31
3,579 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
12,149 GBP2024-12-31
9,698 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
413 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
2,451 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
6,329 GBP2024-12-31
6,742 GBP2023-12-31
Intangible Assets
6,329 GBP2024-12-31
8,780 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
264,446 GBP2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
1,412,426 GBP2024-12-31
814,552 GBP2023-12-31
Plant and equipment
1,361,753 GBP2024-12-31
912,705 GBP2023-12-31
Computers
1,020,890 GBP2024-12-31
778,191 GBP2023-12-31
Motor vehicles
315,769 GBP2024-12-31
258,769 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
4,417,833 GBP2024-12-31
3,028,663 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-2,964 GBP2024-01-01 ~ 2024-12-31
Computers
-10,207 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-28,357 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
306,995 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
553,525 GBP2024-12-31
359,340 GBP2023-12-31
Plant and equipment
447,035 GBP2024-12-31
351,689 GBP2023-12-31
Computers
645,880 GBP2024-12-31
552,326 GBP2023-12-31
Motor vehicles
167,970 GBP2024-12-31
134,981 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,835,781 GBP2024-12-31
1,416,535 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
3,172 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
96,093 GBP2024-01-01 ~ 2024-12-31
Computers
97,325 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
32,989 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
434,084 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-747 GBP2024-01-01 ~ 2024-12-31
Computers
-3,771 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-14,838 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
21,371 GBP2024-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
285,624 GBP2024-12-31
246,247 GBP2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
858,901 GBP2024-12-31
Plant and equipment
914,718 GBP2024-12-31
561,016 GBP2023-12-31
Computers
375,010 GBP2024-12-31
225,865 GBP2023-12-31
Motor vehicles
147,799 GBP2024-12-31
123,788 GBP2023-12-31
Amounts invested in assets
Non-current
4,185,063 GBP2024-12-31
4,303,293 GBP2023-12-31
Finished Goods/Goods for Resale
4,683,712 GBP2024-12-31
3,886,587 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
9,967,597 GBP2024-12-31
10,442,349 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
3,502,434 GBP2024-12-31
3,199,487 GBP2023-12-31
Other Debtors
Current
7,003,335 GBP2024-12-31
3,189,574 GBP2023-12-31
Prepayments/Accrued Income
Current
452,784 GBP2024-12-31
513,379 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
650,000 GBP2024-12-31
653,949 GBP2023-12-31
Trade Creditors/Trade Payables
Current
3,358,094 GBP2024-12-31
3,055,955 GBP2023-12-31
Amounts owed to group undertakings
Current
6,188,768 GBP2024-12-31
50,055 GBP2023-12-31
Corporation Tax Payable
Current
1,785,901 GBP2024-12-31
624,602 GBP2023-12-31
Other Taxation & Social Security Payable
Current
498,426 GBP2024-12-31
674,757 GBP2023-12-31
Other Creditors
Current
26,466 GBP2024-12-31
24,701 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
2,000,793 GBP2024-12-31
852,220 GBP2023-12-31
Creditors
Current
14,738,151 GBP2024-12-31
6,007,148 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
325,000 GBP2024-12-31
975,000 GBP2023-12-31
Bank Borrowings
975,000 GBP2024-12-31
1,625,000 GBP2023-12-31
Bank Overdrafts
0 GBP2024-12-31
3,949 GBP2023-12-31
-3,949 GBP2023-12-31
Total Borrowings
975,000 GBP2024-12-31
1,628,949 GBP2023-12-31
Current
650,000 GBP2024-12-31
653,949 GBP2023-12-31
Non-current
325,000 GBP2024-12-31
975,000 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
60 shares2024-12-31
60 shares2023-12-31