Average Number of Employees
742024-01-01 ~ 2024-12-31
722023-01-01 ~ 2023-12-31
Turnover/Revenue
19,864,588 GBP2024-01-01 ~ 2024-12-31
22,488,816 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-13,952,070 GBP2024-01-01 ~ 2024-12-31
-16,192,642 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
5,912,518 GBP2024-01-01 ~ 2024-12-31
6,296,174 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-5,975,084 GBP2024-01-01 ~ 2024-12-31
-5,416,798 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-62,566 GBP2024-01-01 ~ 2024-12-31
879,376 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
78,744 GBP2024-01-01 ~ 2024-12-31
25,772 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
16,178 GBP2024-01-01 ~ 2024-12-31
905,148 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
28,465 GBP2024-01-01 ~ 2024-12-31
582,503 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
168,012 GBP2024-12-31
146,920 GBP2023-12-31
Property, Plant & Equipment
542,623 GBP2024-12-31
677,784 GBP2023-12-31
Fixed Assets
710,635 GBP2024-12-31
824,704 GBP2023-12-31
Total Inventories
2,199,064 GBP2024-12-31
1,967,636 GBP2023-12-31
Debtors
Current
5,957,791 GBP2024-12-31
5,219,156 GBP2023-12-31
Cash at bank and in hand
2,757,601 GBP2024-12-31
2,091,520 GBP2023-12-31
Current Assets
10,914,456 GBP2024-12-31
9,278,312 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-5,845,447 GBP2024-12-31
-4,358,470 GBP2023-12-31
Net Current Assets/Liabilities
5,069,009 GBP2024-12-31
4,919,842 GBP2023-12-31
Total Assets Less Current Liabilities
5,779,644 GBP2024-12-31
5,744,546 GBP2023-12-31
Net Assets/Liabilities
5,725,058 GBP2024-12-31
5,696,593 GBP2023-12-31
Equity
Called up share capital
100,000 GBP2024-12-31
100,000 GBP2023-12-31
100,000 GBP2023-01-01
Retained earnings (accumulated losses)
5,625,058 GBP2024-12-31
5,596,593 GBP2023-12-31
5,014,090 GBP2023-01-01
Equity
5,725,058 GBP2024-12-31
5,696,593 GBP2023-12-31
5,114,090 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
28,465 GBP2024-01-01 ~ 2024-12-31
582,503 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,483,623 GBP2024-01-01 ~ 2024-12-31
3,204,821 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
375,433 GBP2024-01-01 ~ 2024-12-31
381,048 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,015,993 GBP2024-01-01 ~ 2024-12-31
3,701,551 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
684,816 GBP2024-01-01 ~ 2024-12-31
569,034 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
6,633 GBP2024-01-01 ~ 2024-12-31
8,109 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
8,670 GBP2024-01-01 ~ 2024-12-31
212,896 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Computer software
203,978 GBP2024-12-31
150,249 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
967,260 GBP2024-12-31
908,475 GBP2023-12-31
Motor vehicles
463,694 GBP2024-12-31
554,277 GBP2023-12-31
Furniture and fittings
1,361,228 GBP2024-12-31
1,251,756 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,808,155 GBP2024-12-31
2,714,508 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-90,583 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-90,583 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Computers
15,973 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
793,534 GBP2023-12-31
Motor vehicles
398,495 GBP2023-12-31
Furniture and fittings
844,695 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,036,724 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Computers, Owned/Freehold
2,311 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
305,790 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-76,982 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-76,982 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
845,948 GBP2024-12-31
Motor vehicles
371,972 GBP2024-12-31
Furniture and fittings
1,045,301 GBP2024-12-31
Computers
2,311 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,265,532 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
121,312 GBP2024-12-31
114,941 GBP2023-12-31
Motor vehicles
91,722 GBP2024-12-31
155,782 GBP2023-12-31
Furniture and fittings
315,927 GBP2024-12-31
407,061 GBP2023-12-31
Computers
13,662 GBP2024-12-31
Raw materials and consumables
2,199,064 GBP2024-12-31
1,967,636 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,556,487 GBP2024-12-31
3,212,995 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
2,070,140 GBP2024-12-31
859,341 GBP2023-12-31
Other Debtors
Current
1,083,475 GBP2024-12-31
1,087,556 GBP2023-12-31
Prepayments/Accrued Income
Current
247,689 GBP2024-12-31
59,264 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,740,678 GBP2024-12-31
1,925,282 GBP2023-12-31
Amounts owed to group undertakings
Current
3,509,201 GBP2024-12-31
1,424,549 GBP2023-12-31
Corporation Tax Payable
Current
25,397 GBP2024-12-31
279,168 GBP2023-12-31
Taxation/Social Security Payable
Current
235,934 GBP2024-12-31
268,347 GBP2023-12-31
Other Creditors
Current
27,810 GBP2024-12-31
32,041 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
306,427 GBP2024-12-31
429,083 GBP2023-12-31
Creditors
Current
5,845,447 GBP2024-12-31
4,358,470 GBP2023-12-31
Net Deferred Tax Liability/Asset
-54,586 GBP2024-12-31
-47,953 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-6,633 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-54,586 GBP2024-12-31
-47,953 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2024-12-31
100,000 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
55,000 GBP2024-12-31
55,000 GBP2023-12-31
Between one and five year
55,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
55,000 GBP2024-12-31
110,000 GBP2023-12-31