(expand)Profit/Loss on Ordinary Activities Before Tax
3,896,943 GBP2024-01-01 ~ 2024-12-31
4,425,023 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,914,323 GBP2024-01-01 ~ 2024-12-31
3,385,823 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
52,500 GBP2024-12-31
63,000 GBP2023-12-31
Property, Plant & Equipment
5,022,482 GBP2024-12-31
5,106,393 GBP2023-12-31
Fixed Assets - Investments
3,605,051 GBP2024-12-31
3,605,051 GBP2023-12-31
Fixed Assets
8,680,033 GBP2024-12-31
8,774,444 GBP2023-12-31
Total Inventories
5,618,351 GBP2024-12-31
6,546,134 GBP2023-12-31
Debtors
Current
9,640,974 GBP2024-12-31
10,776,924 GBP2023-12-31
Cash at bank and in hand
1,411,705 GBP2024-12-31
5,714 GBP2023-12-31
Current Assets
16,671,030 GBP2024-12-31
17,328,772 GBP2023-12-31
Net Current Assets/Liabilities
9,528,216 GBP2024-12-31
8,901,601 GBP2023-12-31
Total Assets Less Current Liabilities
18,208,249 GBP2024-12-31
17,676,045 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-179,470 GBP2023-12-31
Net Assets/Liabilities
18,139,326 GBP2024-12-31
17,496,575 GBP2023-12-31
Equity
Called up share capital
1,846,889 GBP2024-12-31
1,846,889 GBP2023-12-31
1,846,889 GBP2023-01-01
Share premium
4,290 GBP2024-12-31
4,290 GBP2023-12-31
4,290 GBP2023-01-01
Retained earnings (accumulated losses)
16,288,147 GBP2024-12-31
15,645,396 GBP2023-12-31
15,686,750 GBP2023-01-01
Equity
18,139,326 GBP2024-12-31
17,496,575 GBP2023-12-31
17,537,929 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
2,914,323 GBP2024-01-01 ~ 2024-12-31
3,385,823 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,914,323 GBP2024-01-01 ~ 2024-12-31
3,385,823 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
2,914,323 GBP2024-01-01 ~ 2024-12-31
3,385,823 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,271,572 GBP2024-01-01 ~ 2024-12-31
-3,427,177 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-2,271,572 GBP2024-01-01 ~ 2024-12-31
-3,427,177 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
31,750 GBP2024-01-01 ~ 2024-12-31
29,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
7,432,874 GBP2024-01-01 ~ 2024-12-31
6,951,947 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
778,857 GBP2024-01-01 ~ 2024-12-31
739,795 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
8,478,290 GBP2024-01-01 ~ 2024-12-31
7,879,380 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
391,313 GBP2024-01-01 ~ 2024-12-31
351,975 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
9,143 GBP2024-01-01 ~ 2024-12-31
93,332 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
974,236 GBP2024-01-01 ~ 2024-12-31
1,106,256 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
105,000 GBP2024-12-31
105,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
52,500 GBP2024-12-31
42,000 GBP2023-12-31
Intangible Assets
Goodwill
52,500 GBP2024-12-31
63,000 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,611,836 GBP2024-12-31
2,389,705 GBP2023-12-31
Motor vehicles
718,972 GBP2024-12-31
706,305 GBP2023-12-31
Furniture and fittings
1,688,205 GBP2024-12-31
1,699,110 GBP2023-12-31
Computers
417,432 GBP2024-12-31
417,432 GBP2023-12-31
Other
3,253,633 GBP2024-12-31
3,253,633 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-39,353 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-190,585 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-21,700 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,817,728 GBP2023-12-31
Motor vehicles
298,297 GBP2023-12-31
Furniture and fittings
882,703 GBP2023-12-31
Computers
361,064 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
136,112 GBP2024-01-01 ~ 2024-12-31
Computers, Owned/Freehold
14,092 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-27,700 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-84,235 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-17,983 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,951,318 GBP2024-12-31
Motor vehicles
340,290 GBP2024-12-31
Furniture and fittings
1,000,832 GBP2024-12-31
Computers
375,156 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
660,518 GBP2024-12-31
571,977 GBP2023-12-31
Motor vehicles
378,682 GBP2024-12-31
408,008 GBP2023-12-31
Furniture and fittings
687,373 GBP2024-12-31
816,407 GBP2023-12-31
Computers
42,276 GBP2024-12-31
56,368 GBP2023-12-31
Other
3,253,633 GBP2024-12-31
3,253,633 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
8,690,078 GBP2024-12-31
8,466,185 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
-251,638 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
3,359,792 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
437,722 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-129,918 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,667,596 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
154,510 GBP2024-12-31
326,434 GBP2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
29,142 GBP2024-12-31
Under hire purchased contracts or finance leases, Motor vehicles
115,803 GBP2023-12-31
Under hire purchased contracts or finance leases
183,652 GBP2024-12-31
442,237 GBP2023-12-31
Raw materials and consumables
5,542,054 GBP2024-12-31
6,474,332 GBP2023-12-31
Value of work in progress
76,297 GBP2024-12-31
71,802 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
5,826,977 GBP2024-12-31
6,620,796 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
3,272,973 GBP2024-12-31
3,146,261 GBP2023-12-31
Other Debtors
Current
110,752 GBP2024-12-31
551,338 GBP2023-12-31
Prepayments/Accrued Income
Current
423,393 GBP2024-12-31
394,508 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
47,999 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
6,879 GBP2024-12-31
16,022 GBP2023-12-31
Bank Overdrafts
-355,379 GBP2023-12-31
Cash and Cash Equivalents
1,411,705 GBP2024-12-31
-349,665 GBP2023-12-31
Bank Overdrafts
Current
355,379 GBP2023-12-31
Other Remaining Borrowings
Current
555,000 GBP2024-12-31
555,000 GBP2023-12-31
Trade Creditors/Trade Payables
Current
3,405,603 GBP2024-12-31
4,158,820 GBP2023-12-31
Amounts owed to group undertakings
Current
11,694 GBP2024-12-31
220,084 GBP2023-12-31
Corporation Tax Payable
Current
54,078 GBP2024-12-31
Taxation/Social Security Payable
Current
382,245 GBP2024-12-31
384,116 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
66,944 GBP2024-12-31
151,396 GBP2023-12-31
Other Creditors
Current
2,412,727 GBP2024-12-31
2,412,727 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
254,523 GBP2024-12-31
189,649 GBP2023-12-31
Creditors
Current
7,142,814 GBP2024-12-31
8,427,171 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
68,923 GBP2024-12-31
179,470 GBP2023-12-31
Creditors
Non-current
68,923 GBP2024-12-31
179,470 GBP2023-12-31
Total Borrowings
555,000 GBP2024-12-31
555,000 GBP2023-12-31
Minimum gross finance lease payments owing
135,867 GBP2024-12-31
330,866 GBP2023-12-31
Net Deferred Tax Liability/Asset
6,879 GBP2024-12-31
16,022 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-9,143 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,846,889 shares2024-12-31
1,846,889 shares2023-12-31
Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
141,653 GBP2024-12-31
197,552 GBP2023-12-31
Between one and five year
185,416 GBP2024-12-31
235,342 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
327,069 GBP2024-12-31
432,894 GBP2023-12-31