Turnover/Revenue
14,764,998 GBP2024-01-01 ~ 2024-12-31
16,075,941 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-7,266,924 GBP2024-01-01 ~ 2024-12-31
-7,369,709 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
7,498,074 GBP2024-01-01 ~ 2024-12-31
8,706,232 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-5,747,659 GBP2024-01-01 ~ 2024-12-31
-6,590,238 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,750,415 GBP2024-01-01 ~ 2024-12-31
2,115,994 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
32,173 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-61,501 GBP2024-01-01 ~ 2024-12-31
-84,116 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,721,087 GBP2024-01-01 ~ 2024-12-31
2,031,878 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,389,678 GBP2024-01-01 ~ 2024-12-31
2,125,214 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
973,397 GBP2024-12-31
737,101 GBP2023-12-31
Fixed Assets - Investments
100 GBP2024-12-31
100 GBP2023-12-31
Debtors
Current
4,740,534 GBP2024-12-31
6,309,031 GBP2023-12-31
Cash at bank and in hand
4,392,896 GBP2024-12-31
2,411,739 GBP2023-12-31
Equity
Called up share capital
43,635 GBP2024-12-31
43,635 GBP2023-12-31
43,635 GBP2022-12-31
Retained earnings (accumulated losses)
5,051,669 GBP2024-12-31
4,186,991 GBP2023-12-31
2,061,777 GBP2022-12-31
Equity
5,095,304 GBP2024-12-31
4,230,626 GBP2023-12-31
2,105,412 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,389,678 GBP2024-01-01 ~ 2024-12-31
2,125,214 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,389,678 GBP2024-01-01 ~ 2024-12-31
2,125,214 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
1,389,678 GBP2024-01-01 ~ 2024-12-31
2,125,214 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-525,000 GBP2024-01-01 ~ 2024-12-31
Dividends Paid
-525,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Depreciation Expense
320,669 GBP2024-01-01 ~ 2024-12-31
311,132 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
31,000 GBP2024-01-01 ~ 2024-12-31
31,000 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1092024-01-01 ~ 2024-12-31
1202023-01-01 ~ 2023-12-31
Wages/Salaries
6,190,854 GBP2024-01-01 ~ 2024-12-31
6,077,827 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
652,415 GBP2024-01-01 ~ 2024-12-31
757,575 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
573,613 GBP2024-01-01 ~ 2024-12-31
601,193 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
591,084 GBP2024-01-01 ~ 2024-12-31
802,923 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
323,392 GBP2024-01-01 ~ 2024-12-31
-120,776 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
8,017 GBP2024-01-01 ~ 2024-12-31
27,440 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
430,272 GBP2024-01-01 ~ 2024-12-31
507,970 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
0 GBP2024-12-31
17,250 GBP2023-12-31
Intangible Assets - Gross Cost
0 GBP2024-12-31
17,250 GBP2023-12-31
Intangible assets - Disposals
-17,250 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
0 GBP2024-12-31
17,250 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
0 GBP2024-12-31
17,250 GBP2023-12-31
Intangible assets - Disposals and decrease in the amortization or impairment
-17,250 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
0 GBP2024-12-31
0 GBP2023-12-31
Intangible Assets
0 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
294,356 GBP2024-12-31
294,356 GBP2023-12-31
Improvements to leasehold property
255,867 GBP2024-12-31
0 GBP2023-12-31
Plant and equipment
1,083,380 GBP2024-12-31
974,506 GBP2023-12-31
Furniture and fittings
244,835 GBP2024-12-31
52,611 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,878,438 GBP2024-12-31
1,321,473 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
62,894 GBP2024-12-31
57,007 GBP2023-12-31
Improvements to leasehold property
12,793 GBP2024-12-31
0 GBP2023-12-31
Plant and equipment
768,990 GBP2024-12-31
490,429 GBP2023-12-31
Furniture and fittings
60,364 GBP2024-12-31
36,936 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
905,041 GBP2024-12-31
584,372 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
5,887 GBP2024-01-01 ~ 2024-12-31
Improvements to leasehold property
12,793 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
278,561 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
23,428 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
320,669 GBP2024-01-01 ~ 2024-12-31
Investments in Subsidiaries
Cost valuation
100 GBP2024-12-31
100 GBP2023-12-31
Investments in Subsidiaries
100 GBP2024-12-31
100 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
3,689,818 GBP2024-12-31
4,030,731 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
39,628 GBP2024-12-31
126,212 GBP2023-12-31
Other Debtors
Current
37,771 GBP2024-12-31
162,309 GBP2023-12-31
Prepayments/Accrued Income
Current
923,286 GBP2024-12-31
1,835,403 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
41,667 GBP2024-12-31
774,933 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
124,079 GBP2024-12-31
130,098 GBP2023-12-31
Trade Creditors/Trade Payables
Current
374,556 GBP2024-12-31
374,851 GBP2023-12-31
Amount of value-added tax that is payable
Current
40,156 GBP2024-12-31
138,484 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
3,462,388 GBP2024-12-31
2,700,232 GBP2023-12-31
Other Creditors
Current
48,816 GBP2024-12-31
50,268 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
104,167 GBP2024-12-31
149,306 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
62,969 GBP2024-12-31
174,303 GBP2023-12-31
Bank Borrowings/Overdrafts
Between one and two years, Non-current
41,667 GBP2024-12-31
41,667 GBP2023-12-31
Between two and five year, Non-current
107,639 GBP2023-12-31
Total Borrowings
Non-current
167,136 GBP2024-12-31
323,609 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
0 GBP2024-12-31
0 GBP2023-12-31
Net Deferred Tax Liability/Asset
-125,076 GBP2024-12-31
-117,059 GBP2023-12-31
-89,619 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-8,017 GBP2024-01-01 ~ 2024-12-31
-27,440 GBP2023-01-01 ~ 2023-12-31
Amounts owed by group undertakings and participating interests
50,031 GBP2024-12-31
154,376 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
-187,048 GBP2024-12-31
-304,401 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
43,635 shares2024-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Nominal value of allotted share capital
Class 1 ordinary share
43,635 GBP2024-01-01 ~ 2024-12-31
43,635 GBP2023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
715,000 GBP2024-12-31
106,500 GBP2023-12-31
Between one and five year
2,860,000 GBP2024-12-31
0 GBP2023-12-31
More than five year
3,217,500 GBP2024-12-31
0 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
6,792,500 GBP2024-12-31
106,500 GBP2023-12-31