Average Number of Employees
2162024-01-01 ~ 2024-12-31
2022023-01-01 ~ 2023-12-31
Turnover/Revenue
70,113,694 GBP2024-01-01 ~ 2024-12-31
58,345,276 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-54,238,572 GBP2024-01-01 ~ 2024-12-31
-45,352,763 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
15,875,122 GBP2024-01-01 ~ 2024-12-31
12,992,513 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-11,049,377 GBP2024-01-01 ~ 2024-12-31
-9,936,021 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
5,038,979 GBP2024-01-01 ~ 2024-12-31
3,262,559 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
2,882 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
4,975,557 GBP2024-01-01 ~ 2024-12-31
3,213,740 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
3,700,154 GBP2024-01-01 ~ 2024-12-31
2,453,475 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
1,464,543 GBP2024-12-31
1,658,518 GBP2023-12-31
Fixed Assets
1,464,543 GBP2024-12-31
1,658,518 GBP2023-12-31
Total Inventories
5,584,895 GBP2024-12-31
4,795,288 GBP2023-12-31
Debtors
Current
6,331,706 GBP2024-12-31
4,114,339 GBP2023-12-31
Cash at bank and in hand
823,265 GBP2024-12-31
382,860 GBP2023-12-31
Current Assets
12,739,866 GBP2024-12-31
9,292,487 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-9,771,278 GBP2023-12-31
Net Current Assets/Liabilities
158,681 GBP2024-12-31
-478,791 GBP2023-12-31
Total Assets Less Current Liabilities
1,623,224 GBP2024-12-31
1,179,727 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-109,655 GBP2024-12-31
Net Assets/Liabilities
1,086,165 GBP2024-12-31
585,954 GBP2023-12-31
Equity
Called up share capital
201 GBP2024-12-31
144 GBP2023-12-31
106 GBP2023-01-01
Share premium
30,734 GBP2024-12-31
30,734 GBP2023-12-31
30,734 GBP2023-01-01
Capital redemption reserve
7 GBP2024-12-31
7 GBP2023-12-31
7 GBP2023-01-01
Retained earnings (accumulated losses)
1,055,223 GBP2024-12-31
555,069 GBP2023-12-31
1,651,771 GBP2023-01-01
Equity
1,086,165 GBP2024-12-31
585,954 GBP2023-12-31
1,682,618 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
3,700,154 GBP2024-01-01 ~ 2024-12-31
2,453,475 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-3,200,000 GBP2024-01-01 ~ 2024-12-31
-3,550,177 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-3,200,000 GBP2024-01-01 ~ 2024-12-31
-3,550,177 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
Called up share capital
57 GBP2024-01-01 ~ 2024-12-31
38 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
57 GBP2024-01-01 ~ 2024-12-31
38 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
531,827 GBP2024-01-01 ~ 2024-12-31
591,351 GBP2023-01-01 ~ 2023-12-31
Cash and Cash Equivalents
823,265 GBP2024-12-31
382,860 GBP2023-12-31
524,583 GBP2023-01-01
Audit Fees/Expenses
30,800 GBP2024-01-01 ~ 2024-12-31
29,390 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
6,289,446 GBP2024-01-01 ~ 2024-12-31
5,493,903 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
601,962 GBP2024-01-01 ~ 2024-12-31
506,682 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
7,402,317 GBP2024-01-01 ~ 2024-12-31
6,462,088 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
208,620 GBP2024-01-01 ~ 2024-12-31
217,647 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-39,637 GBP2024-01-01 ~ 2024-12-31
-69,777 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
1,243,889 GBP2024-01-01 ~ 2024-12-31
755,872 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
3,200,000 GBP2024-01-01 ~ 2024-12-31
3,550,177 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,119,962 GBP2024-12-31
2,105,765 GBP2023-12-31
Motor vehicles
826,952 GBP2024-12-31
675,174 GBP2023-12-31
Computers
1,767,746 GBP2024-12-31
1,712,738 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
5,571,451 GBP2024-12-31
5,350,468 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-23,659 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-94,907 GBP2024-01-01 ~ 2024-12-31
Computers
-1,012 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-119,578 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,438,646 GBP2023-12-31
Motor vehicles
545,909 GBP2023-12-31
Computers
1,365,314 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
3,691,950 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
154,153 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
531,827 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-20,950 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-94,907 GBP2024-01-01 ~ 2024-12-31
Computers
-1,012 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-116,869 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,571,849 GBP2024-12-31
Motor vehicles
611,542 GBP2024-12-31
Computers
1,518,885 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,106,908 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
548,113 GBP2024-12-31
667,119 GBP2023-12-31
Motor vehicles
215,410 GBP2024-12-31
129,265 GBP2023-12-31
Computers
248,861 GBP2024-12-31
347,424 GBP2023-12-31
Land and buildings
452,159 GBP2024-12-31
514,710 GBP2023-12-31
Under hire purchased contracts or finance leases, Plant and equipment
101,866 GBP2024-12-31
218,492 GBP2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
128,149 GBP2024-12-31
Under hire purchased contracts or finance leases, Motor vehicles
104,648 GBP2023-12-31
Under hire purchased contracts or finance leases
268,823 GBP2024-12-31
323,140 GBP2023-12-31
Raw materials and consumables
5,466,186 GBP2024-12-31
4,699,576 GBP2023-12-31
Value of work in progress
118,709 GBP2024-12-31
95,712 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
4,456,767 GBP2024-12-31
3,843,645 GBP2023-12-31
Other Debtors
Current
1,490,899 GBP2024-12-31
16,949 GBP2023-12-31
Prepayments/Accrued Income
Current
384,040 GBP2024-12-31
253,745 GBP2023-12-31
Trade Creditors/Trade Payables
Current
8,758,641 GBP2024-12-31
7,040,893 GBP2023-12-31
Corporation Tax Payable
Current
1,065,051 GBP2024-12-31
687,553 GBP2023-12-31
Taxation/Social Security Payable
Current
209,907 GBP2024-12-31
196,930 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
154,810 GBP2024-12-31
151,301 GBP2023-12-31
Other Creditors
Current
121,323 GBP2024-12-31
100,588 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
2,271,453 GBP2024-12-31
1,594,013 GBP2023-12-31
Creditors
Current
12,581,185 GBP2024-12-31
9,771,278 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
109,655 GBP2024-12-31
146,932 GBP2023-12-31
Creditors
Non-current
109,655 GBP2024-12-31
146,932 GBP2023-12-31
Minimum gross finance lease payments owing
264,465 GBP2024-12-31
298,232 GBP2023-12-31
Net Deferred Tax Liability/Asset
-243,304 GBP2024-12-31
-282,941 GBP2023-12-31
-355,218 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
39,637 GBP2024-01-01 ~ 2024-12-31
72,277 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-273,737 GBP2024-12-31
-297,824 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
19,412 shares2024-12-31
13,706 shares2023-12-31
Par Value of Share
Class 1 ordinary share
0.012024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
7 shares2024-12-31
7 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
388,254 GBP2024-12-31
390,281 GBP2023-12-31
Between one and five year
1,535,288 GBP2024-12-31
1,538,518 GBP2023-12-31
More than five year
863,600 GBP2024-12-31
1,247,422 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,787,142 GBP2024-12-31
3,176,221 GBP2023-12-31