Average Number of Employees
1252024-01-01 ~ 2024-12-31
1282023-01-01 ~ 2023-12-31
Profit/Loss
683,718 GBP2024-01-01 ~ 2024-12-31
499,380 GBP2023-01-01 ~ 2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
47,577 GBP2024-12-31
51,306 GBP2023-12-31
Turnover/Revenue
18,063,073 GBP2024-01-01 ~ 2024-12-31
16,024,129 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
13,594,008 GBP2024-01-01 ~ 2024-12-31
12,034,052 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
4,469,065 GBP2024-01-01 ~ 2024-12-31
3,990,077 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
3,637,433 GBP2024-01-01 ~ 2024-12-31
3,386,814 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
831,632 GBP2024-01-01 ~ 2024-12-31
603,263 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
18,731 GBP2024-01-01 ~ 2024-12-31
11,809 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
62,591 GBP2024-01-01 ~ 2024-12-31
52,598 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
787,772 GBP2024-01-01 ~ 2024-12-31
562,474 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
104,054 GBP2024-01-01 ~ 2024-12-31
63,094 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
683,718 GBP2024-01-01 ~ 2024-12-31
499,380 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
5,042,532 GBP2024-12-31
4,358,814 GBP2023-12-31
3,859,434 GBP2022-12-31
Property, Plant & Equipment
190,307 GBP2024-12-31
205,222 GBP2023-12-31
Total Inventories
820,420 GBP2024-12-31
799,418 GBP2023-12-31
Debtors
9,733,508 GBP2024-12-31
6,108,357 GBP2023-12-31
Cash at bank and in hand
62,331 GBP2024-12-31
633,703 GBP2023-12-31
Current Assets
10,616,259 GBP2024-12-31
7,541,478 GBP2023-12-31
Creditors
Amounts falling due within one year
5,443,500 GBP2024-12-31
3,292,910 GBP2023-12-31
Net Current Assets/Liabilities
5,172,759 GBP2024-12-31
4,248,568 GBP2023-12-31
Total Assets Less Current Liabilities
5,363,066 GBP2024-12-31
4,453,790 GBP2023-12-31
Creditors
Amounts falling due after one year
272,955 GBP2024-12-31
43,668 GBP2023-12-31
Net Assets/Liabilities
5,042,534 GBP2024-12-31
4,358,816 GBP2023-12-31
Equity
Called up share capital
2 GBP2024-12-31
2 GBP2023-12-31
Equity
5,042,534 GBP2024-12-31
4,358,816 GBP2023-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
15.002024-01-01 ~ 2024-12-31
Furniture and fittings
15.002024-01-01 ~ 2024-12-31
Motor vehicles
15.002024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Depreciation Expense
31,948 GBP2024-01-01 ~ 2024-12-31
36,414 GBP2023-01-01 ~ 2023-12-31
Average number of employees in administration and support functions
292024-01-01 ~ 2024-12-31
292023-01-01 ~ 2023-12-31
Wages/Salaries
4,355,292 GBP2024-01-01 ~ 2024-12-31
3,887,914 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
371,158 GBP2024-01-01 ~ 2024-12-31
336,822 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
72,201 GBP2024-01-01 ~ 2024-12-31
64,625 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,798,651 GBP2024-01-01 ~ 2024-12-31
4,289,361 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
579,013 GBP2024-01-01 ~ 2024-12-31
500,222 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-3,729 GBP2024-01-01 ~ 2024-12-31
-7,514 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
196,943 GBP2024-01-01 ~ 2024-12-31
132,294 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
513,235 GBP2024-12-31
507,865 GBP2023-12-31
Furniture and fittings
239,737 GBP2024-12-31
228,074 GBP2023-12-31
Motor vehicles
75,295 GBP2024-12-31
75,295 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
828,267 GBP2024-12-31
811,234 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
441,585 GBP2024-12-31
429,345 GBP2023-12-31
Furniture and fittings
166,742 GBP2024-12-31
155,092 GBP2023-12-31
Motor vehicles
29,633 GBP2024-12-31
21,575 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
637,960 GBP2024-12-31
606,012 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
12,240 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
11,650 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
8,058 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
31,948 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
71,650 GBP2024-12-31
78,520 GBP2023-12-31
Furniture and fittings
72,995 GBP2024-12-31
72,982 GBP2023-12-31
Motor vehicles
45,662 GBP2024-12-31
53,720 GBP2023-12-31
Under hire purchased contracts or finance leases, Plant and equipment
15,144 GBP2024-12-31
17,817 GBP2023-12-31
Under hire purchased contracts or finance leases, Motor vehicles
45,662 GBP2024-12-31
53,720 GBP2023-12-31
Under hire purchased contracts or finance leases
60,806 GBP2024-12-31
71,537 GBP2023-12-31
Raw Materials
611,534 GBP2024-12-31
662,877 GBP2023-12-31
Value of work in progress
208,886 GBP2024-12-31
136,541 GBP2023-12-31
Trade Debtors/Trade Receivables
2,457,822 GBP2024-12-31
1,356,577 GBP2023-12-31
Prepayments/Accrued Income
453,824 GBP2024-12-31
227,169 GBP2023-12-31
Amount of corporation tax that is recoverable
7,865 GBP2024-12-31
31,303 GBP2023-12-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
615,740 GBP2024-12-31
117,785 GBP2023-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
2,656,974 GBP2024-12-31
2,059,568 GBP2023-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
61,817 GBP2024-12-31
128,252 GBP2023-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
462,556 GBP2024-12-31
279,454 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
41,839 GBP2024-12-31
17,168 GBP2023-12-31
Bank Borrowings/Overdrafts
Amounts falling due after one year
271,126 GBP2024-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
1,829 GBP2024-12-31
43,668 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
44,652 GBP2024-12-31
19,610 GBP2023-12-31
Between one and five year
1,829 GBP2024-12-31
45,304 GBP2023-12-31
Minimum gross finance lease payments owing
46,481 GBP2024-12-31
64,914 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
43,668 GBP2024-12-31
60,836 GBP2023-12-31
Deferred Tax Liabilities
47,577 GBP2024-12-31
51,306 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 shares2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2 shares2024-12-31
2 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
293,795 GBP2024-12-31
209,078 GBP2023-12-31
Between one and five year
1,175,180 GBP2024-12-31
1,175,180 GBP2023-12-31
More than five year
904,728 GBP2024-12-31
1,197,717 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,373,703 GBP2024-12-31
2,581,975 GBP2023-12-31