Cost of Sales
-6,078,969 GBP2024-01-01 ~ 2024-12-31
-6,009,693 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-3,415,116 GBP2024-01-01 ~ 2024-12-31
-3,260,858 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
13,597 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
0 GBP2024-01-01 ~ 2024-12-31
-1,973 GBP2023-01-01 ~ 2023-12-31
1,973 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,144,140 GBP2024-01-01 ~ 2024-12-31
2,027,901 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
830,560 GBP2024-01-01 ~ 2024-12-31
1,526,178 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
830,560 GBP2024-01-01 ~ 2024-12-31
1,526,178 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
191,841 GBP2024-12-31
252,423 GBP2023-12-31
Property, Plant & Equipment
2,026,829 GBP2024-12-31
2,059,679 GBP2023-12-31
Fixed Assets
2,218,670 GBP2024-12-31
2,312,102 GBP2023-12-31
Debtors
1,113,140 GBP2024-12-31
1,487,604 GBP2023-12-31
Cash at bank and in hand
2,808,799 GBP2024-12-31
2,630,213 GBP2023-12-31
Current Assets
6,602,438 GBP2024-12-31
5,793,034 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-1,618,782 GBP2024-12-31
Net Current Assets/Liabilities
4,983,656 GBP2024-12-31
4,493,472 GBP2023-12-31
Total Assets Less Current Liabilities
7,202,326 GBP2024-12-31
6,805,574 GBP2023-12-31
Net Assets/Liabilities
6,713,406 GBP2024-12-31
6,392,846 GBP2023-12-31
Equity
Called up share capital
510,000 GBP2024-12-31
510,000 GBP2023-12-31
510,000 GBP2022-12-31
Retained earnings (accumulated losses)
6,203,406 GBP2024-12-31
5,882,846 GBP2023-12-31
5,121,668 GBP2022-12-31
Equity
6,713,406 GBP2024-12-31
6,392,846 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
830,560 GBP2024-01-01 ~ 2024-12-31
1,526,178 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-765,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-510,000 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
28,172 GBP2024-01-01 ~ 2024-12-31
31,610 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
592024-01-01 ~ 2024-12-31
532023-01-01 ~ 2023-12-31
Wages/Salaries
2,640,171 GBP2024-01-01 ~ 2024-12-31
2,281,110 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
70,967 GBP2024-01-01 ~ 2024-12-31
60,055 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,000,862 GBP2024-01-01 ~ 2024-12-31
2,586,942 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
76,192 GBP2024-01-01 ~ 2024-12-31
255,324 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
1,223,950 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
1,032,109 GBP2024-12-31
971,527 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
60,582 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
4,923,845 GBP2024-12-31
4,610,926 GBP2023-12-31
Furniture and fittings
277,812 GBP2024-12-31
239,156 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
5,516,403 GBP2024-12-31
5,152,822 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-21,500 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-21,500 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
314,746 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,968,883 GBP2024-12-31
2,609,293 GBP2023-12-31
Furniture and fittings
235,298 GBP2024-12-31
218,283 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,489,574 GBP2024-12-31
3,093,143 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
381,090 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
17,015 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
417,931 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-21,500 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-21,500 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
285,393 GBP2024-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
29,353 GBP2024-12-31
37,173 GBP2023-12-31
Plant and equipment
1,954,962 GBP2024-12-31
2,001,633 GBP2023-12-31
Furniture and fittings
42,514 GBP2024-12-31
20,873 GBP2023-12-31
Finished Goods/Goods for Resale
128,811 GBP2024-12-31
78,768 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
819,536 GBP2024-12-31
1,227,416 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
0 GBP2024-12-31
36,203 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
219,850 GBP2024-12-31
28,536 GBP2023-12-31
Other Debtors
Current
41,471 GBP2024-12-31
177,306 GBP2023-12-31
Prepayments/Accrued Income
Current
32,283 GBP2024-12-31
18,143 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
1,113,140 GBP2024-12-31
Amounts falling due within one year, Current
1,487,604 GBP2023-12-31
Trade Creditors/Trade Payables
Current
784,400 GBP2024-12-31
561,448 GBP2023-12-31
Amounts owed to group undertakings
Current
132,954 GBP2024-12-31
68,493 GBP2023-12-31
Corporation Tax Payable
Current
100,463 GBP2024-12-31
0 GBP2023-12-31
Other Taxation & Social Security Payable
Current
102,386 GBP2024-12-31
130,521 GBP2023-12-31
Other Creditors
Current
33,438 GBP2024-12-31
7,587 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
465,141 GBP2024-12-31
531,513 GBP2023-12-31
Creditors
Current
1,618,782 GBP2024-12-31
1,299,562 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
167,569 GBP2024-12-31
165,940 GBP2023-12-31
Between two and five year
255,762 GBP2024-12-31
424,630 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
423,331 GBP2024-12-31
590,570 GBP2023-12-31