Turnover/Revenue
89,919,000 GBP2024-01-01 ~ 2024-12-31
79,553,000 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-58,382,000 GBP2024-01-01 ~ 2024-12-31
-56,233,000 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
31,537,000 GBP2024-01-01 ~ 2024-12-31
23,320,000 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-13,335,000 GBP2024-01-01 ~ 2024-12-31
-11,509,000 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
18,202,000 GBP2024-01-01 ~ 2024-12-31
11,811,000 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
3,083,000 GBP2024-01-01 ~ 2024-12-31
6,409,000 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-877,000 GBP2024-01-01 ~ 2024-12-31
-948,000 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
20,408,000 GBP2024-01-01 ~ 2024-12-31
17,272,000 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-4,498,000 GBP2024-01-01 ~ 2024-12-31
-2,853,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
6,532,000 GBP2024-12-31
7,538,000 GBP2023-12-31
Property, Plant & Equipment
4,393,000 GBP2024-12-31
5,171,000 GBP2023-12-31
Fixed Assets - Investments
27,000 GBP2024-12-31
27,000 GBP2023-12-31
Fixed Assets
10,952,000 GBP2024-12-31
12,736,000 GBP2023-12-31
Total Inventories
14,065,000 GBP2024-12-31
18,114,000 GBP2023-12-31
Debtors
31,923,000 GBP2024-12-31
32,123,000 GBP2023-12-31
Current Assets
45,988,000 GBP2024-12-31
50,237,000 GBP2023-12-31
Net Current Assets/Liabilities
15,012,000 GBP2024-12-31
15,927,000 GBP2023-12-31
Total Assets Less Current Liabilities
25,964,000 GBP2024-12-31
28,663,000 GBP2023-12-31
Net Assets/Liabilities
15,236,000 GBP2024-12-31
17,336,000 GBP2023-12-31
Equity
Called up share capital
625,000 GBP2024-12-31
625,000 GBP2023-12-31
Share premium
17,000 GBP2024-12-31
17,000 GBP2023-12-31
Retained earnings (accumulated losses)
14,424,000 GBP2024-12-31
16,524,000 GBP2023-12-31
Equity
15,236,000 GBP2024-12-31
17,336,000 GBP2023-12-31
Average Number of Employees
2292024-01-01 ~ 2024-12-31
2232023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Other than goodwill
10,053,000 GBP2024-12-31
10,053,000 GBP2023-12-31
Intangible Assets - Gross Cost
10,053,000 GBP2024-12-31
10,053,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Other than goodwill
3,521,000 GBP2024-12-31
2,515,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
3,521,000 GBP2024-12-31
2,515,000 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Other than goodwill
1,006,000 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
1,006,000 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Other than goodwill
6,532,000 GBP2024-12-31
7,538,000 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,782,000 GBP2024-12-31
1,674,000 GBP2023-12-31
Tools/Equipment for furniture and fittings
2,660,000 GBP2024-12-31
2,581,000 GBP2023-12-31
Office equipment
1,203,000 GBP2024-12-31
1,068,000 GBP2023-12-31
Vehicles
5,370,000 GBP2024-12-31
5,516,000 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
11,015,000 GBP2024-12-31
10,839,000 GBP2023-12-31
Property, Plant & Equipment - Disposals
-196,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,266,000 GBP2024-12-31
1,145,000 GBP2023-12-31
Tools/Equipment for furniture and fittings
1,982,000 GBP2024-12-31
1,820,000 GBP2023-12-31
Office equipment
1,073,000 GBP2024-12-31
813,000 GBP2023-12-31
Vehicles
2,301,000 GBP2024-12-31
1,890,000 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,622,000 GBP2024-12-31
5,668,000 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
121,000 GBP2024-01-01 ~ 2024-12-31
Tools/Equipment for furniture and fittings
162,000 GBP2024-01-01 ~ 2024-12-31
Office equipment
260,000 GBP2024-01-01 ~ 2024-12-31
Vehicles
607,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,150,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-196,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
516,000 GBP2024-12-31
529,000 GBP2023-12-31
Tools/Equipment for furniture and fittings
678,000 GBP2024-12-31
761,000 GBP2023-12-31
Office equipment
130,000 GBP2024-12-31
255,000 GBP2023-12-31
Vehicles
3,069,000 GBP2024-12-31
3,626,000 GBP2023-12-31
Other types of inventories not specified separately
14,065,000 GBP2024-12-31
18,114,000 GBP2023-12-31
Trade Debtors/Trade Receivables
17,566,000 GBP2024-12-31
13,401,000 GBP2023-12-31
Prepayments/Accrued Income
843,000 GBP2024-12-31
2,164,000 GBP2023-12-31
Other Debtors
13,514,000 GBP2024-12-31
16,558,000 GBP2023-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
6,497,000 GBP2024-12-31
2,875,000 GBP2023-12-31
Taxation/Social Security Payable
Amounts falling due within one year
3,891,000 GBP2024-12-31
3,422,000 GBP2023-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
7,272,000 GBP2024-12-31
6,985,000 GBP2023-12-31
Other Creditors
Amounts falling due within one year
13,316,000 GBP2024-12-31
21,028,000 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
2,462,000 GBP2024-12-31
2,988,000 GBP2023-12-31
Other Creditors
Amounts falling due after one year
8,000,000 GBP2024-12-31
8,074,000 GBP2023-12-31