Turnover/Revenue
9,982,245 GBP2024-01-01 ~ 2024-12-31
7,343,162 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-8,285,594 GBP2024-01-01 ~ 2024-12-31
-6,348,869 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
1,696,651 GBP2024-01-01 ~ 2024-12-31
994,293 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-353,465 GBP2024-01-01 ~ 2024-12-31
-269,610 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-1,170,929 GBP2024-01-01 ~ 2024-12-31
-1,063,582 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,037,669 GBP2024-01-01 ~ 2024-12-31
-304,545 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,037,669 GBP2024-01-01 ~ 2024-12-31
-125,539 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
2,572,991 GBP2024-12-31
2,421,991 GBP2023-12-31
Total Inventories
2,116,726 GBP2024-12-31
1,009,888 GBP2023-12-31
Debtors
3,041,999 GBP2024-12-31
1,945,381 GBP2023-12-31
Cash at bank and in hand
78,872 GBP2024-12-31
15,599 GBP2023-12-31
Current Assets
5,237,597 GBP2024-12-31
2,970,868 GBP2023-12-31
Net Current Assets/Liabilities
2,240,179 GBP2024-12-31
486,190 GBP2023-12-31
Total Assets Less Current Liabilities
4,813,170 GBP2024-12-31
2,908,181 GBP2023-12-31
Net Assets/Liabilities
3,625,782 GBP2024-12-31
2,588,113 GBP2023-12-31
Equity
Called up share capital
1,500,000 GBP2024-12-31
1,500,000 GBP2023-12-31
1,500,000 GBP2022-12-31
Revaluation reserve
640,091 GBP2024-12-31
646,264 GBP2023-12-31
652,437 GBP2022-12-31
Retained earnings (accumulated losses)
455,691 GBP2024-12-31
-588,151 GBP2023-12-31
-468,785 GBP2022-12-31
Equity
3,625,782 GBP2024-12-31
2,588,113 GBP2023-12-31
2,713,652 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,037,669 GBP2024-01-01 ~ 2024-12-31
-125,539 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
351,936 GBP2024-01-01 ~ 2024-12-31
321,580 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,262,412 GBP2024-01-01 ~ 2024-12-31
2,566,886 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
334,721 GBP2024-01-01 ~ 2024-12-31
259,283 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,786,766 GBP2024-01-01 ~ 2024-12-31
3,025,319 GBP2023-01-01 ~ 2023-12-31
Average number of employees in administration and support functions
232024-01-01 ~ 2024-12-31
302023-01-01 ~ 2023-12-31
Average Number of Employees
1072024-01-01 ~ 2024-12-31
872023-01-01 ~ 2023-12-31
Director Remuneration
300,881 GBP2024-01-01 ~ 2024-12-31
295,653 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
27,000 GBP2024-01-01 ~ 2024-12-31
23,800 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-179,006 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
259,417 GBP2024-01-01 ~ 2024-12-31
-71,568 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
7,107,869 GBP2024-12-31
7,107,869 GBP2023-12-31
Intangible Assets - Gross Cost
7,107,869 GBP2024-12-31
7,107,869 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
7,107,869 GBP2024-12-31
7,107,869 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
7,107,869 GBP2024-12-31
7,107,869 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
2,026,355 GBP2023-12-31
Plant and equipment
4,456,363 GBP2024-12-31
3,953,427 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
6,482,718 GBP2024-12-31
5,979,782 GBP2023-12-31
Land and buildings, Owned/Freehold
2,026,355 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
3,453,990 GBP2024-12-31
3,145,416 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,909,727 GBP2024-12-31
3,557,791 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
43,362 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
308,574 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
351,936 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
455,737 GBP2024-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
1,570,618 GBP2024-12-31
Plant and equipment
1,002,373 GBP2024-12-31
808,011 GBP2023-12-31
Owned/Freehold, Land and buildings
1,613,980 GBP2023-12-31
Raw materials and consumables
654,191 GBP2024-12-31
446,949 GBP2023-12-31
Value of work in progress
1,325,067 GBP2024-12-31
460,174 GBP2023-12-31
Finished Goods/Goods for Resale
137,468 GBP2024-12-31
102,765 GBP2023-12-31
Trade Debtors/Trade Receivables
Amounts falling due within one year, Current
2,831,111 GBP2024-12-31
1,523,151 GBP2023-12-31
Other Debtors
Amounts falling due within one year, Current
5,785 GBP2024-12-31
408 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
3,041,999 GBP2024-12-31
1,945,381 GBP2023-12-31
Cash and Cash Equivalents
78,872 GBP2024-12-31
15,599 GBP2023-12-31
Total Borrowings
Non-current, Amounts falling due after one year
986,554 GBP2024-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
179,006 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,500,000 shares2024-12-31
1,500,000 shares2023-12-31
Bank Borrowings
Non-current
945,498 GBP2024-12-31
Total Borrowings
Non-current
986,554 GBP2024-12-31
18,818 GBP2023-12-31
Bank Borrowings
Current
31,502 GBP2024-12-31
493,333 GBP2023-12-31
Other Remaining Borrowings
Current
1,473,023 GBP2024-12-31
1,035,885 GBP2023-12-31
Total Borrowings
Current
1,523,325 GBP2024-12-31
1,557,658 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
18,800 GBP2024-12-31
28,440 GBP2023-12-31
Minimum gross finance lease payments owing
59,856 GBP2024-12-31
47,258 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
338,676 GBP2024-12-31
178,676 GBP2023-12-31
Between two and five year
507,516 GBP2024-12-31
686,191 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
846,192 GBP2024-12-31
864,867 GBP2023-12-31