(expand)Profit/Loss on Ordinary Activities Before Tax
1,259,329 GBP2024-01-01 ~ 2024-12-31
6,916,689 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
54,855,985 GBP2024-12-31
55,933,378 GBP2023-12-31
51,656,416 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
759,716 GBP2024-01-01 ~ 2024-12-31
5,226,217 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,837,109 GBP2024-01-01 ~ 2024-12-31
-949,255 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
313,594 GBP2024-12-31
505,275 GBP2023-12-31
Property, Plant & Equipment
47,460,938 GBP2024-12-31
44,920,744 GBP2023-12-31
Fixed Assets - Investments
8,377 GBP2024-12-31
2,707 GBP2023-12-31
Fixed Assets
47,782,909 GBP2024-12-31
45,428,726 GBP2023-12-31
Total Inventories
7,513,435 GBP2024-12-31
7,652,370 GBP2023-12-31
Debtors
Current
28,674,319 GBP2024-12-31
31,687,236 GBP2023-12-31
Cash at bank and in hand
7,163,919 GBP2024-12-31
4,515,698 GBP2023-12-31
Current Assets
43,351,673 GBP2024-12-31
43,855,304 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-17,993,736 GBP2024-12-31
Net Current Assets/Liabilities
25,357,937 GBP2024-12-31
24,885,008 GBP2023-12-31
Total Assets Less Current Liabilities
73,140,846 GBP2024-12-31
70,313,734 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-3,765,467 GBP2024-12-31
-407,273 GBP2023-12-31
Net Assets/Liabilities
64,855,985 GBP2024-12-31
65,933,378 GBP2023-12-31
Equity
Called up share capital
10,000,000 GBP2024-12-31
10,000,000 GBP2023-12-31
Equity
64,855,985 GBP2024-12-31
65,933,378 GBP2023-12-31
Profit/Loss
759,716 GBP2024-01-01 ~ 2024-12-31
5,226,217 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
3,873,486 GBP2024-01-01 ~ 2024-12-31
2,749,907 GBP2023-01-01 ~ 2023-12-31
Cash and Cash Equivalents
997,868 GBP2024-12-31
517,603 GBP2023-12-31
8,526,111 GBP2023-01-01
Bank Overdrafts
-6,166,051 GBP2024-12-31
-3,998,095 GBP2023-12-31
Audit Fees/Expenses
46,750 GBP2024-01-01 ~ 2024-12-31
46,250 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
21,578,165 GBP2024-01-01 ~ 2024-12-31
22,381,334 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
2,335,962 GBP2024-01-01 ~ 2024-12-31
2,387,383 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
25,387,680 GBP2024-01-01 ~ 2024-12-31
26,058,209 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
1,535,733 GBP2024-01-01 ~ 2024-12-31
1,345,960 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
546,311 GBP2024-01-01 ~ 2024-12-31
1,516,358 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
314,832 GBP2024-01-01 ~ 2024-12-31
1,626,843 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
2,458,200 GBP2024-12-31
2,405,203 GBP2023-12-31
Goodwill
11,975,545 GBP2024-12-31
11,964,282 GBP2023-12-31
Intangible Assets - Gross Cost
14,457,245 GBP2024-12-31
14,369,485 GBP2023-12-31
Development expenditure
23,500 GBP2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
2,196,668 GBP2024-12-31
1,976,720 GBP2023-12-31
Goodwill
11,946,983 GBP2024-12-31
11,887,490 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
14,143,651 GBP2024-12-31
13,864,210 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
279,441 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
261,532 GBP2024-12-31
428,483 GBP2023-12-31
Development expenditure
23,500 GBP2024-12-31
Goodwill
28,562 GBP2024-12-31
76,792 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
12,016,913 GBP2024-12-31
11,963,401 GBP2023-12-31
Plant and equipment
64,552,931 GBP2024-12-31
54,120,201 GBP2023-12-31
Furniture and fittings
3,712,808 GBP2024-12-31
3,469,989 GBP2023-12-31
Office equipment
14,028,326 GBP2024-12-31
20,144,769 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
94,310,978 GBP2024-12-31
89,698,360 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-2,150,125 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-9,043 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-2,247,531 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase or decrease due to transfers between classes
-47,280 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
41,472,290 GBP2023-12-31
Furniture and fittings
2,277,084 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
44,777,616 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
2,513,495 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings, Owned/Freehold
224,619 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
3,019,276 GBP2024-01-01 ~ 2024-12-31
Plant and equipment, Under hire purchased contracts or finance leases
854,210 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases
854,210 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-1,795,501 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-5,561 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,801,062 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
43,044,494 GBP2024-12-31
Furniture and fittings
2,496,142 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
46,850,040 GBP2024-12-31
Property, Plant & Equipment
Buildings
10,707,509 GBP2024-12-31
10,935,159 GBP2023-12-31
Plant and equipment
21,508,437 GBP2024-12-31
12,647,911 GBP2023-12-31
Furniture and fittings
1,216,666 GBP2024-12-31
1,192,905 GBP2023-12-31
Office equipment
14,028,326 GBP2024-12-31
20,144,769 GBP2023-12-31
Plant and equipment, Under hire purchased contracts or finance leases
7,876,411 GBP2024-12-31
Under hire purchased contracts or finance leases, Plant and equipment
1,488,548 GBP2023-12-31
Investments in Subsidiaries
8,377 GBP2024-12-31
2,707 GBP2023-12-31
Raw materials and consumables
5,315,999 GBP2024-12-31
5,755,642 GBP2023-12-31
Value of work in progress
249,737 GBP2024-12-31
375,582 GBP2023-12-31
Finished Goods/Goods for Resale
1,947,699 GBP2024-12-31
1,521,146 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
23,261,312 GBP2024-12-31
25,009,329 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,076,989 GBP2023-12-31
Other Debtors
Current
362,694 GBP2024-12-31
285,134 GBP2023-12-31
Prepayments/Accrued Income
Current
2,087,709 GBP2024-12-31
1,546,537 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
1,318,408 GBP2024-12-31
2,125,051 GBP2023-12-31
Bank Overdrafts
Current
6,166,053 GBP2024-12-31
3,998,095 GBP2023-12-31
Bank Borrowings
Current
3,894,446 GBP2023-12-31
Other Remaining Borrowings
Current
1,263,182 GBP2024-12-31
461,904 GBP2023-12-31
Trade Creditors/Trade Payables
Current
6,135,717 GBP2024-12-31
4,905,845 GBP2023-12-31
Amounts owed to group undertakings
Current
74,642 GBP2024-12-31
2,708 GBP2023-12-31
Taxation/Social Security Payable
Current
1,958,823 GBP2024-12-31
2,221,052 GBP2023-12-31
Other Creditors
Current
1,677 GBP2024-12-31
Accrued Liabilities/Deferred Income
Current
2,393,642 GBP2024-12-31
3,486,246 GBP2023-12-31
Creditors
Current
17,993,736 GBP2024-12-31
18,970,296 GBP2023-12-31
Other Remaining Borrowings
Non-current
3,765,467 GBP2024-12-31
407,273 GBP2023-12-31
Creditors
Non-current
3,765,467 GBP2024-12-31
407,273 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
1,263,182 GBP2024-12-31
Total Borrowings
5,028,649 GBP2024-12-31
4,763,623 GBP2023-12-31
Net Deferred Tax Liability/Asset
4,519,394 GBP2024-12-31
3,973,083 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
546,311 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
4,815,659 GBP2024-12-31
4,039,009 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000,000 shares2024-12-31
10,000,000 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
870,000 GBP2024-12-31
870,000 GBP2023-12-31
Between one and five year
870,000 GBP2024-12-31
1,742,384 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,740,000 GBP2024-12-31
2,612,384 GBP2023-12-31