Average Number of Employees
912024-01-01 ~ 2024-12-31
1122023-01-01 ~ 2023-12-31
Turnover/Revenue
22,380,049 GBP2024-01-01 ~ 2024-12-31
17,012,775 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-19,805,671 GBP2024-01-01 ~ 2024-12-31
-15,217,045 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,574,378 GBP2024-01-01 ~ 2024-12-31
1,795,730 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-442,063 GBP2024-01-01 ~ 2024-12-31
-293,530 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,388,119 GBP2024-01-01 ~ 2024-12-31
-1,898,123 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
2,803,566 GBP2024-01-01 ~ 2024-12-31
1,109,776 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
92,732 GBP2024-01-01 ~ 2024-12-31
115,453 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,896,298 GBP2024-01-01 ~ 2024-12-31
1,225,229 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,920,468 GBP2024-01-01 ~ 2024-12-31
1,135,251 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
4,394,676 GBP2024-12-31
3,676,413 GBP2023-12-31
Fixed Assets
4,394,676 GBP2024-12-31
3,676,413 GBP2023-12-31
Total Inventories
760,145 GBP2024-12-31
711,876 GBP2023-12-31
Debtors
Current
14,941,013 GBP2024-12-31
18,769,250 GBP2023-12-31
Cash at bank and in hand
6,536,313 GBP2024-12-31
3,773,718 GBP2023-12-31
Current Assets
22,237,471 GBP2024-12-31
23,254,844 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-3,615,009 GBP2024-12-31
Net Current Assets/Liabilities
18,622,462 GBP2024-12-31
14,944,427 GBP2023-12-31
Total Assets Less Current Liabilities
23,017,138 GBP2024-12-31
18,620,840 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-6,866,780 GBP2023-12-31
Net Assets/Liabilities
14,289,692 GBP2024-12-31
11,369,224 GBP2023-12-31
Equity
Called up share capital
10,294 GBP2024-12-31
10,294 GBP2023-12-31
10,294 GBP2023-01-01
Capital redemption reserve
19,707 GBP2024-12-31
19,707 GBP2023-12-31
19,707 GBP2023-01-01
Retained earnings (accumulated losses)
14,259,691 GBP2024-12-31
11,339,223 GBP2023-12-31
10,203,972 GBP2023-01-01
Equity
14,289,692 GBP2024-12-31
11,369,224 GBP2023-12-31
10,233,973 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
2,920,468 GBP2024-01-01 ~ 2024-12-31
1,135,251 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
22,000 GBP2024-01-01 ~ 2024-12-31
21,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,191,076 GBP2024-01-01 ~ 2024-12-31
2,548,939 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
315,240 GBP2024-01-01 ~ 2024-12-31
250,253 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,562,319 GBP2024-01-01 ~ 2024-12-31
2,842,345 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
134,500 GBP2024-01-01 ~ 2024-12-31
167,636 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-24,170 GBP2024-01-01 ~ 2024-12-31
328,941 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
724,075 GBP2024-01-01 ~ 2024-12-31
287,929 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
5,723,801 GBP2024-12-31
4,557,181 GBP2023-12-31
Motor vehicles
31,716 GBP2024-12-31
31,716 GBP2023-12-31
Furniture and fittings
225,284 GBP2024-12-31
225,284 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
5,980,801 GBP2024-12-31
4,814,181 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
883,141 GBP2023-12-31
Motor vehicles
31,716 GBP2023-12-31
Furniture and fittings
222,911 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,137,768 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
446,968 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings, Owned/Freehold
1,389 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
448,357 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,330,109 GBP2024-12-31
Motor vehicles
31,716 GBP2024-12-31
Furniture and fittings
224,300 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,586,125 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
4,393,692 GBP2024-12-31
3,674,040 GBP2023-12-31
Furniture and fittings
984 GBP2024-12-31
2,373 GBP2023-12-31
Raw materials and consumables
730,168 GBP2024-12-31
711,876 GBP2023-12-31
Finished Goods/Goods for Resale
29,977 GBP2024-12-31
Trade Debtors/Trade Receivables
Current
1,934,652 GBP2024-12-31
2,005,839 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
12,660,279 GBP2024-12-31
16,296,496 GBP2023-12-31
Other Debtors
Current
169,277 GBP2024-12-31
370,968 GBP2023-12-31
Prepayments/Accrued Income
Current
176,805 GBP2024-12-31
95,947 GBP2023-12-31
Cash and Cash Equivalents
6,536,313 GBP2024-12-31
3,773,718 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,787,045 GBP2024-12-31
1,593,546 GBP2023-12-31
Amounts owed to group undertakings
Current
694,101 GBP2024-12-31
3,056,029 GBP2023-12-31
Taxation/Social Security Payable
Current
41,066 GBP2024-12-31
85,614 GBP2023-12-31
Other Creditors
Current
184,306 GBP2024-12-31
97,399 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
908,491 GBP2024-12-31
3,477,829 GBP2023-12-31
Creditors
Current
3,615,009 GBP2024-12-31
8,310,417 GBP2023-12-31
Non-current
8,366,780 GBP2024-12-31
6,866,780 GBP2023-12-31
Net Deferred Tax Liability/Asset
360,666 GBP2024-12-31
384,836 GBP2023-12-31
55,895 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-24,170 GBP2024-01-01 ~ 2024-12-31
328,941 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
368,534 GBP2024-12-31
384,836 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,029,360 shares2024-12-31
1,029,360 shares2023-12-31
Par Value of Share
Class 1 ordinary share
0.012024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
124,928 GBP2024-12-31
164,808 GBP2023-12-31
Between one and five year
2,448 GBP2024-12-31
125,102 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
127,376 GBP2024-12-31
289,910 GBP2023-12-31