Average Number of Employees
9122024-01-01 ~ 2024-12-31
8532023-01-01 ~ 2023-12-31
Turnover/Revenue
37,532,176 GBP2024-01-01 ~ 2024-12-31
35,551,754 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-25,408,701 GBP2024-01-01 ~ 2024-12-31
-23,794,966 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
12,123,475 GBP2024-01-01 ~ 2024-12-31
11,756,788 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-12,061,347 GBP2024-01-01 ~ 2024-12-31
-11,306,373 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
74,966 GBP2024-01-01 ~ 2024-12-31
498,250 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
545,433 GBP2024-01-01 ~ 2024-12-31
780,875 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-252,049 GBP2024-01-01 ~ 2024-12-31
-259,217 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
293,384 GBP2024-01-01 ~ 2024-12-31
521,658 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-90,000 GBP2024-01-01 ~ 2024-12-31
-100,000 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
7,473,011 GBP2024-12-31
7,269,627 GBP2023-12-31
6,847,969 GBP2022-12-31
Intangible Assets
222,000 GBP2024-12-31
176,125 GBP2023-12-31
Property, Plant & Equipment
3,733,432 GBP2024-12-31
2,361,082 GBP2023-12-31
Fixed Assets - Investments
1,468,208 GBP2024-12-31
1,179,898 GBP2023-12-31
Fixed Assets
5,423,640 GBP2024-12-31
3,717,106 GBP2023-12-31
Total Inventories
242,106 GBP2024-12-31
181,650 GBP2023-12-31
Debtors
319,594 GBP2024-12-31
90,171 GBP2023-12-31
Current assets - Investments
13,750 GBP2024-12-31
11,250 GBP2023-12-31
Cash at bank and in hand
5,485,873 GBP2024-12-31
6,554,030 GBP2023-12-31
Current Assets
6,061,323 GBP2024-12-31
6,837,101 GBP2023-12-31
Net Current Assets/Liabilities
2,902,473 GBP2024-12-31
4,041,903 GBP2023-12-31
Total Assets Less Current Liabilities
8,326,113 GBP2024-12-31
7,759,009 GBP2023-12-31
Creditors
Amounts falling due after one year
-89,126 GBP2024-12-31
-96,943 GBP2023-12-31
Net Assets/Liabilities
7,473,111 GBP2024-12-31
7,269,727 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
Equity
7,473,111 GBP2024-12-31
7,269,727 GBP2023-12-31
Property, Plant & Equipment - Depreciation Expense
904,948 GBP2024-01-01 ~ 2024-12-31
884,391 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
0.152024-01-01 ~ 2024-12-31
Tools/Equipment for furniture and fittings
0.152024-01-01 ~ 2024-12-31
Motor vehicles
0.152024-01-01 ~ 2024-12-31
Computers
0.202024-01-01 ~ 2024-12-31
Audit Fees/Expenses
5,150 GBP2024-01-01 ~ 2024-12-31
4,950 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
10,595,415 GBP2024-01-01 ~ 2024-12-31
9,396,884 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
408,223 GBP2024-01-01 ~ 2024-12-31
336,901 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
170,806 GBP2024-01-01 ~ 2024-12-31
133,188 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
11,174,444 GBP2024-01-01 ~ 2024-12-31
9,866,973 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
31,241 GBP2024-01-01 ~ 2024-12-31
34,380 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
371,537 GBP2024-01-01 ~ 2024-12-31
139,729 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
136,358 GBP2024-01-01 ~ 2024-12-31
195,219 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
All ordinary shares
90,000 GBP2024-01-01 ~ 2024-12-31
100,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
1,257,385 GBP2024-12-31
1,257,385 GBP2023-12-31
Other than goodwill
300,000 GBP2024-12-31
240,000 GBP2023-12-31
Intangible Assets - Gross Cost
1,557,385 GBP2024-12-31
1,497,385 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
1,257,385 GBP2024-12-31
1,257,385 GBP2023-12-31
Other than goodwill
78,000 GBP2024-12-31
63,875 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,335,385 GBP2024-12-31
1,321,260 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Other than goodwill
14,125 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
14,125 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Other than goodwill
222,000 GBP2024-12-31
176,125 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
9,895,749 GBP2024-12-31
7,668,129 GBP2023-12-31
Tools/Equipment for furniture and fittings
76,377 GBP2024-12-31
76,377 GBP2023-12-31
Motor vehicles
193,764 GBP2024-12-31
147,864 GBP2023-12-31
Computers
3,701 GBP2024-12-31
1,556 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
10,169,591 GBP2024-12-31
7,893,926 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-5,713 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-5,713 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
6,317,087 GBP2024-12-31
5,443,170 GBP2023-12-31
Tools/Equipment for furniture and fittings
76,377 GBP2024-12-31
76,377 GBP2023-12-31
Motor vehicles
40,806 GBP2024-12-31
11,741 GBP2023-12-31
Computers
1,889 GBP2024-12-31
1,556 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,436,159 GBP2024-12-31
5,532,844 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
875,550 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
29,065 GBP2024-01-01 ~ 2024-12-31
Computers
333 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
904,948 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-1,633 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-1,633 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
3,578,662 GBP2024-12-31
2,224,959 GBP2023-12-31
Motor vehicles
152,958 GBP2024-12-31
136,123 GBP2023-12-31
Computers
1,812 GBP2024-12-31
Amounts invested in assets
Cost valuation, Non-current
1,468,208 GBP2024-12-31
1,179,898 GBP2023-12-31
Other Investments Other Than Loans
Non-current
1,468,208 GBP2024-12-31
1,179,898 GBP2023-12-31
Amounts invested in assets
Non-current
1,468,208 GBP2024-12-31
1,179,898 GBP2023-12-31
Raw Materials
242,106 GBP2024-12-31
181,650 GBP2023-12-31
Trade Debtors/Trade Receivables
53 GBP2024-12-31
179 GBP2023-12-31
Prepayments/Accrued Income
161,629 GBP2024-12-31
87,945 GBP2023-12-31
Other Debtors
157,912 GBP2024-12-31
2,047 GBP2023-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
1,464,765 GBP2024-12-31
1,251,864 GBP2023-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
920,534 GBP2024-12-31
687,284 GBP2023-12-31
Corporation Tax Payable
Amounts falling due within one year
108,705 GBP2023-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
597,909 GBP2024-12-31
598,944 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
7,817 GBP2024-12-31
7,817 GBP2023-12-31
Amounts owed to directors
Amounts falling due within one year
163,624 GBP2024-12-31
131,242 GBP2023-12-31
Other Creditors
Amounts falling due within one year
4,201 GBP2024-12-31
9,342 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
89,126 GBP2024-12-31
96,943 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
763,876 GBP2024-12-31
392,339 GBP2023-12-31
Deferred Tax Liabilities
763,876 GBP2024-12-31
392,339 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 shares2024-01-01 ~ 2024-12-31