Administrative Expenses
-25,321,675 GBP2024-01-01 ~ 2024-12-31
-21,535,412 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,293,533 GBP2024-01-01 ~ 2024-12-31
6,614,478 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,645,677 GBP2024-01-01 ~ 2024-12-31
5,648,404 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
1,047,500 GBP2024-12-31
1,062,500 GBP2023-12-31
Property, Plant & Equipment
4,185,308 GBP2024-12-31
3,997,237 GBP2023-12-31
Fixed Assets
5,232,808 GBP2024-12-31
5,059,737 GBP2023-12-31
Debtors
26,213,128 GBP2024-12-31
22,120,463 GBP2023-12-31
Cash at bank and in hand
3,592,575 GBP2024-12-31
7,807,894 GBP2023-12-31
Current Assets
72,817,880 GBP2024-12-31
63,271,558 GBP2023-12-31
Net Current Assets/Liabilities
17,067,027 GBP2024-12-31
15,683,880 GBP2023-12-31
Total Assets Less Current Liabilities
22,299,835 GBP2024-12-31
20,743,617 GBP2023-12-31
Net Assets/Liabilities
21,241,268 GBP2024-12-31
19,595,591 GBP2023-12-31
Equity
Called up share capital
80,000 GBP2024-12-31
80,000 GBP2023-12-31
80,000 GBP2022-12-31
Retained earnings (accumulated losses)
21,161,268 GBP2024-12-31
19,515,591 GBP2023-12-31
14,867,187 GBP2022-12-31
Equity
21,241,268 GBP2024-12-31
19,595,591 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,645,677 GBP2024-01-01 ~ 2024-12-31
5,648,404 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,000,000 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
51,450 GBP2024-01-01 ~ 2024-12-31
58,000 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
3762024-01-01 ~ 2024-12-31
3042023-01-01 ~ 2023-12-31
Wages/Salaries
11,724,608 GBP2024-01-01 ~ 2024-12-31
9,777,512 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
193,622 GBP2024-01-01 ~ 2024-12-31
150,078 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
13,321,519 GBP2024-01-01 ~ 2024-12-31
11,055,013 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
54,659 GBP2024-01-01 ~ 2024-12-31
42,179 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
81,445 GBP2024-01-01 ~ 2024-12-31
114,326 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
1,815,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
767,500 GBP2024-12-31
752,500 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
15,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
780,885 GBP2024-12-31
466,782 GBP2023-12-31
Improvements to leasehold property
1,362,882 GBP2024-12-31
1,310,071 GBP2023-12-31
Plant and equipment
4,743,825 GBP2024-12-31
4,513,689 GBP2023-12-31
Furniture and fittings
717,405 GBP2024-12-31
549,229 GBP2023-12-31
Computers
294,766 GBP2024-12-31
274,840 GBP2023-12-31
Motor vehicles
596,476 GBP2024-12-31
809,043 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
10,232,159 GBP2024-12-31
9,630,341 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-59,686 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Computers
-908 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-588,450 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-658,168 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
1,735,920 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
1,178,186 GBP2024-12-31
1,158,388 GBP2023-12-31
Plant and equipment
3,635,511 GBP2024-12-31
3,359,310 GBP2023-12-31
Furniture and fittings
276,120 GBP2024-12-31
177,764 GBP2023-12-31
Computers
268,405 GBP2024-12-31
257,985 GBP2023-12-31
Motor vehicles
11,396 GBP2024-12-31
11,396 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,046,851 GBP2024-12-31
5,633,104 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
3,580 GBP2024-01-01 ~ 2024-12-31
Improvements to leasehold property
19,798 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
354,227 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
98,356 GBP2024-01-01 ~ 2024-12-31
Computers
11,328 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
493,653 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-78,026 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Computers
-908 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-79,906 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
629,308 GBP2024-12-31
Property, Plant & Equipment
Owned/Freehold, Land and buildings
732,960 GBP2024-12-31
Land and buildings, Under hire purchased contracts or finance leases
1,106,612 GBP2024-12-31
Improvements to leasehold property
184,696 GBP2024-12-31
151,683 GBP2023-12-31
Plant and equipment
1,108,314 GBP2024-12-31
1,154,379 GBP2023-12-31
Furniture and fittings
441,285 GBP2024-12-31
371,465 GBP2023-12-31
Computers
26,361 GBP2024-12-31
16,855 GBP2023-12-31
Motor vehicles
585,080 GBP2024-12-31
797,647 GBP2023-12-31
Land and buildings, Owned/Freehold
424,249 GBP2023-12-31
Finished Goods/Goods for Resale
2,121,706 GBP2024-12-31
1,755,135 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
5,756,864 GBP2024-12-31
3,676,653 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
7,154,142 GBP2024-12-31
10,438,078 GBP2023-12-31
Other Debtors
Current
11,873,564 GBP2024-12-31
6,253,072 GBP2023-12-31
Prepayments/Accrued Income
Current
1,428,558 GBP2024-12-31
1,752,660 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
158,400 GBP2024-12-31
158,400 GBP2023-12-31
Trade Creditors/Trade Payables
Current
51,367,928 GBP2024-12-31
42,507,737 GBP2023-12-31
Corporation Tax Payable
Current
24,117 GBP2024-12-31
387,689 GBP2023-12-31
Other Taxation & Social Security Payable
Current
318,556 GBP2024-12-31
49,957 GBP2023-12-31
Other Creditors
Current
1,232,687 GBP2024-12-31
895,073 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
2,649,165 GBP2024-12-31
3,588,822 GBP2023-12-31
Creditors
Current
55,750,853 GBP2024-12-31
47,587,678 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
607,896 GBP2024-12-31
778,800 GBP2023-12-31
Bank Borrowings
766,296 GBP2024-12-31
937,200 GBP2023-12-31
Total Borrowings
Current
158,400 GBP2024-12-31
158,400 GBP2023-12-31
Non-current
607,896 GBP2024-12-31
778,800 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
80,000 shares2024-12-31
80,000 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,550,368 GBP2024-12-31
1,436,705 GBP2023-12-31
Between two and five year
5,763,095 GBP2024-12-31
5,499,939 GBP2023-12-31
More than five year
13,107,259 GBP2024-12-31
13,794,175 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
20,420,722 GBP2024-12-31
20,730,819 GBP2023-12-31