Average Number of Employees
3552024-01-01 ~ 2024-12-31
3602023-01-01 ~ 2023-12-31
Turnover/Revenue
49,503,624 GBP2024-01-01 ~ 2024-12-31
51,141,782 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-39,972,277 GBP2024-01-01 ~ 2024-12-31
-43,146,637 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
9,531,347 GBP2024-01-01 ~ 2024-12-31
7,995,145 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-8,451,298 GBP2024-01-01 ~ 2024-12-31
-8,037,924 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,080,049 GBP2024-01-01 ~ 2024-12-31
-42,779 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
10,126 GBP2024-01-01 ~ 2024-12-31
Profit/Loss on Ordinary Activities Before Tax
1,082,732 GBP2024-01-01 ~ 2024-12-31
-65,071 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,385,241 GBP2024-01-01 ~ 2024-12-31
-49,924 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
7,973,339 GBP2024-12-31
7,268,422 GBP2023-12-31
Fixed Assets
7,973,339 GBP2024-12-31
7,268,422 GBP2023-12-31
Total Inventories
4,383,266 GBP2024-12-31
5,978,290 GBP2023-12-31
Debtors
Current
10,349,235 GBP2024-12-31
5,632,156 GBP2023-12-31
Cash at bank and in hand
717 GBP2024-12-31
252,352 GBP2023-12-31
Current Assets
14,733,218 GBP2024-12-31
11,862,798 GBP2023-12-31
Net Current Assets/Liabilities
7,118,410 GBP2024-12-31
6,740,595 GBP2023-12-31
Total Assets Less Current Liabilities
15,091,749 GBP2024-12-31
14,009,017 GBP2023-12-31
Net Assets/Liabilities
14,964,972 GBP2024-12-31
13,579,731 GBP2023-12-31
Equity
Called up share capital
208,164 GBP2024-12-31
208,164 GBP2023-12-31
208,164 GBP2023-01-01
Share premium
48,984 GBP2024-12-31
48,984 GBP2023-12-31
48,984 GBP2023-01-01
Revaluation reserve
195,648 GBP2024-12-31
314,527 GBP2023-12-31
433,406 GBP2023-01-01
Capital redemption reserve
200,000 GBP2024-12-31
200,000 GBP2023-12-31
200,000 GBP2023-01-01
Retained earnings (accumulated losses)
14,312,176 GBP2024-12-31
12,808,056 GBP2023-12-31
12,739,101 GBP2023-01-01
Equity
14,964,972 GBP2024-12-31
13,579,731 GBP2023-12-31
13,629,655 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,385,241 GBP2024-01-01 ~ 2024-12-31
-49,924 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
21,000 GBP2024-01-01 ~ 2024-12-31
20,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
17,177,119 GBP2024-01-01 ~ 2024-12-31
18,006,795 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
899,461 GBP2024-01-01 ~ 2024-12-31
870,969 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
18,296,123 GBP2024-01-01 ~ 2024-12-31
19,107,717 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
298,502 GBP2024-01-01 ~ 2024-12-31
276,818 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-302,509 GBP2024-01-01 ~ 2024-12-31
88,738 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
270,683 GBP2024-01-01 ~ 2024-12-31
-15,292 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Computer software
54,121 GBP2024-12-31
54,121 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
5,204,751 GBP2024-12-31
4,290,556 GBP2023-12-31
Plant and equipment
19,343,633 GBP2024-12-31
18,253,186 GBP2023-12-31
Motor vehicles
12,300 GBP2024-12-31
12,300 GBP2023-12-31
Furniture and fittings
1,117,707 GBP2024-12-31
1,096,485 GBP2023-12-31
Other
837,101 GBP2024-12-31
954,816 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
26,515,492 GBP2024-12-31
24,607,343 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
13,911,942 GBP2023-12-31
Motor vehicles
12,300 GBP2023-12-31
Furniture and fittings
874,467 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
17,338,921 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
950,308 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
1,203,232 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
14,862,250 GBP2024-12-31
Motor vehicles
12,300 GBP2024-12-31
Furniture and fittings
967,560 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
18,542,153 GBP2024-12-31
Property, Plant & Equipment
Buildings
2,504,708 GBP2024-12-31
1,750,344 GBP2023-12-31
Plant and equipment
4,481,383 GBP2024-12-31
4,341,244 GBP2023-12-31
Furniture and fittings
150,147 GBP2024-12-31
222,018 GBP2023-12-31
Other
837,101 GBP2024-12-31
954,816 GBP2023-12-31
Raw materials and consumables
1,821,095 GBP2024-12-31
3,148,102 GBP2023-12-31
Value of work in progress
606,455 GBP2024-12-31
576,305 GBP2023-12-31
Finished Goods/Goods for Resale
1,955,716 GBP2024-12-31
2,253,883 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
9,236,923 GBP2024-12-31
4,974,608 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
420,336 GBP2024-12-31
6,772 GBP2023-12-31
Other Debtors
Current
354,906 GBP2024-12-31
277,134 GBP2023-12-31
Prepayments/Accrued Income
Current
337,070 GBP2024-12-31
373,642 GBP2023-12-31
Bank Overdrafts
-1,302,363 GBP2024-12-31
Cash and Cash Equivalents
-1,301,646 GBP2024-12-31
252,352 GBP2023-12-31
Bank Overdrafts
Current
1,302,363 GBP2024-12-31
Trade Creditors/Trade Payables
Current
3,058,528 GBP2024-12-31
3,720,241 GBP2023-12-31
Amounts owed to group undertakings
Current
346,354 GBP2024-12-31
54,801 GBP2023-12-31
Taxation/Social Security Payable
Current
387,772 GBP2024-12-31
337,286 GBP2023-12-31
Other Creditors
Current
321,823 GBP2024-12-31
373,034 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
2,197,968 GBP2024-12-31
636,841 GBP2023-12-31
Creditors
Current
7,614,808 GBP2024-12-31
5,122,203 GBP2023-12-31
Net Deferred Tax Liability/Asset
126,777 GBP2024-12-31
429,286 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
302,509 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
126,777 GBP2024-12-31
429,286 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
200,000 shares2024-12-31
200,000 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
8,164 shares2024-12-31
8,164 shares2023-12-31
Par Value of Share
Class 2 ordinary share
1.002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
244,834 GBP2024-12-31
204,698 GBP2023-12-31
Between one and five year
330,476 GBP2024-12-31
306,980 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
575,310 GBP2024-12-31
511,678 GBP2023-12-31