Average Number of Employees
772024-01-01 ~ 2024-12-31
722023-01-01 ~ 2023-12-31
Turnover/Revenue
12,761,668 GBP2024-01-01 ~ 2024-12-31
10,399,650 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-8,213,553 GBP2024-01-01 ~ 2024-12-31
-6,926,107 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
4,548,115 GBP2024-01-01 ~ 2024-12-31
3,473,543 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,709,701 GBP2024-01-01 ~ 2024-12-31
-2,402,702 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,905,427 GBP2024-01-01 ~ 2024-12-31
1,143,524 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
87,373 GBP2024-01-01 ~ 2024-12-31
65,377 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,990,937 GBP2024-01-01 ~ 2024-12-31
1,208,901 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,451,379 GBP2024-01-01 ~ 2024-12-31
989,829 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
1,451,379 GBP2024-01-01 ~ 2024-12-31
989,829 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
220,919 GBP2024-12-31
211,953 GBP2023-12-31
Fixed Assets
220,919 GBP2024-12-31
211,953 GBP2023-12-31
Total Inventories
261,908 GBP2024-12-31
228,059 GBP2023-12-31
Debtors
Current
2,090,472 GBP2024-12-31
3,889,295 GBP2023-12-31
Cash at bank and in hand
1,791,826 GBP2024-12-31
4,080,215 GBP2023-12-31
Current Assets
4,144,206 GBP2024-12-31
8,197,569 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-1,406,794 GBP2024-12-31
-1,196,184 GBP2023-12-31
Net Current Assets/Liabilities
2,737,412 GBP2024-12-31
7,001,385 GBP2023-12-31
Total Assets Less Current Liabilities
2,958,331 GBP2024-12-31
7,213,338 GBP2023-12-31
Net Assets/Liabilities
2,928,076 GBP2024-12-31
7,196,828 GBP2023-12-31
Equity
Called up share capital
1,000 GBP2024-12-31
1,000 GBP2023-12-31
1,000 GBP2023-01-01
Retained earnings (accumulated losses)
2,927,076 GBP2024-12-31
7,195,828 GBP2023-12-31
6,372,499 GBP2023-01-01
Equity
2,928,076 GBP2024-12-31
7,196,828 GBP2023-12-31
6,373,499 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,451,379 GBP2024-01-01 ~ 2024-12-31
989,829 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,451,379 GBP2024-01-01 ~ 2024-12-31
989,829 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-5,720,131 GBP2024-01-01 ~ 2024-12-31
-166,500 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-5,720,131 GBP2024-01-01 ~ 2024-12-31
-166,500 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-5,720,131 GBP2024-01-01 ~ 2024-12-31
-166,500 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
-5,720,131 GBP2024-01-01 ~ 2024-12-31
-166,500 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
78,013 GBP2024-01-01 ~ 2024-12-31
82,609 GBP2023-01-01 ~ 2023-12-31
Cash and Cash Equivalents
1,791,826 GBP2024-12-31
4,080,215 GBP2023-12-31
2,909,494 GBP2023-01-01
Audit Fees/Expenses
16,500 GBP2024-01-01 ~ 2024-12-31
13,400 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,973,998 GBP2024-01-01 ~ 2024-12-31
2,338,450 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
313,114 GBP2024-01-01 ~ 2024-12-31
249,350 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,382,127 GBP2024-01-01 ~ 2024-12-31
2,666,479 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
309,862 GBP2024-01-01 ~ 2024-12-31
260,836 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
13,744 GBP2024-01-01 ~ 2024-12-31
-8,218 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
497,735 GBP2024-01-01 ~ 2024-12-31
284,091 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
5,720,131 GBP2024-01-01 ~ 2024-12-31
166,500 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
45,784 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
45,784 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,120,179 GBP2024-12-31
1,094,278 GBP2023-12-31
Office equipment
368,691 GBP2024-12-31
366,387 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,859,990 GBP2024-12-31
1,775,012 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
-3,163 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
14,428 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,035,016 GBP2023-12-31
Office equipment
311,969 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,563,059 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
17,191 GBP2024-01-01 ~ 2024-12-31
Office equipment, Owned/Freehold
30,657 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
78,003 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,991 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,052,207 GBP2024-12-31
Motor vehicles
2,414 GBP2024-12-31
Office equipment
340,635 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,639,071 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
67,972 GBP2024-12-31
59,262 GBP2023-12-31
Motor vehicles
12,014 GBP2024-12-31
Office equipment
28,056 GBP2024-12-31
54,418 GBP2023-12-31
Land and buildings
112,877 GBP2024-12-31
98,273 GBP2023-12-31
Finished Goods/Goods for Resale
261,908 GBP2024-12-31
228,059 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,738,206 GBP2024-12-31
1,691,397 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
35,813 GBP2024-12-31
1,552,424 GBP2023-12-31
Other Debtors
Current
86,022 GBP2024-12-31
388,413 GBP2023-12-31
Prepayments/Accrued Income
Current
230,431 GBP2024-12-31
257,061 GBP2023-12-31
Trade Creditors/Trade Payables
Current
656,869 GBP2024-12-31
574,326 GBP2023-12-31
Corporation Tax Payable
Current
201,867 GBP2024-12-31
174,886 GBP2023-12-31
Taxation/Social Security Payable
Current
393,432 GBP2024-12-31
389,374 GBP2023-12-31
Other Creditors
Current
456 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
154,626 GBP2024-12-31
57,142 GBP2023-12-31
Creditors
Current
1,406,794 GBP2024-12-31
1,196,184 GBP2023-12-31
Net Deferred Tax Liability/Asset
-30,255 GBP2024-12-31
-16,510 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-13,745 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-30,255 GBP2024-12-31
-16,510 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2024-12-31
1,000 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
1,004,127 GBP2024-12-31
167,028 GBP2023-12-31
Between one and five year
3,780,715 GBP2024-12-31
515,091 GBP2023-12-31
More than five year
657,745 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
5,442,587 GBP2024-12-31
682,119 GBP2023-12-31