Cost of Sales
-9,630,055 GBP2024-01-01 ~ 2024-12-31
-11,575,317 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-5,163,486 GBP2024-01-01 ~ 2024-12-31
-4,808,337 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
229,593 GBP2024-01-01 ~ 2024-12-31
230,973 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
0 GBP2024-01-01 ~ 2024-12-31
-2,495 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
3,676,533 GBP2024-01-01 ~ 2024-12-31
5,090,850 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,759,093 GBP2024-01-01 ~ 2024-12-31
3,894,934 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
10,187,210 GBP2024-12-31
10,354,680 GBP2023-12-31
10,705,402 GBP2022-12-31
Dividends Paid
-2,926,563 GBP2024-01-01 ~ 2024-12-31
Retained earnings (accumulated losses)
-4,245,656 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
522,384 GBP2024-12-31
614,528 GBP2023-12-31
Debtors
5,145,743 GBP2024-12-31
3,192,620 GBP2023-12-31
Cash at bank and in hand
4,891,002 GBP2024-12-31
7,645,950 GBP2023-12-31
Total Assets Less Current Liabilities
10,241,150 GBP2024-12-31
10,428,643 GBP2023-12-31
Net Assets/Liabilities
10,187,293 GBP2024-12-31
10,354,763 GBP2023-12-31
Equity
Called up share capital
58 GBP2024-12-31
58 GBP2023-12-31
Capital redemption reserve
25 GBP2024-12-31
25 GBP2023-12-31
Equity
10,187,293 GBP2024-12-31
10,354,763 GBP2023-12-31
Audit Fees/Expenses
12,400 GBP2024-01-01 ~ 2024-12-31
23,000 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
502024-01-01 ~ 2024-12-31
502023-01-01 ~ 2023-12-31
Wages/Salaries
2,279,566 GBP2024-01-01 ~ 2024-12-31
2,006,270 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
132,363 GBP2024-01-01 ~ 2024-12-31
130,178 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,614,526 GBP2024-01-01 ~ 2024-12-31
2,365,625 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-20,023 GBP2024-01-01 ~ 2024-12-31
39,845 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
41,842 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
41,842 GBP2023-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
0 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
266,915 GBP2024-12-31
266,915 GBP2023-12-31
Plant and equipment
984,464 GBP2024-12-31
967,579 GBP2023-12-31
Furniture and fittings
311,052 GBP2024-12-31
309,890 GBP2023-12-31
Computers
106,858 GBP2024-12-31
94,800 GBP2023-12-31
Motor vehicles
193,762 GBP2024-12-31
193,762 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,874,709 GBP2024-12-31
1,844,604 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
827,683 GBP2024-12-31
777,277 GBP2023-12-31
Furniture and fittings
282,016 GBP2024-12-31
257,540 GBP2023-12-31
Computers
93,151 GBP2024-12-31
84,007 GBP2023-12-31
Motor vehicles
96,939 GBP2024-12-31
64,663 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,352,325 GBP2024-12-31
1,230,076 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
5,338 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
50,406 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
24,476 GBP2024-01-01 ~ 2024-12-31
Computers
9,144 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
32,276 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
122,249 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Owned/Freehold, Land and buildings
224,211 GBP2024-12-31
229,549 GBP2023-12-31
Plant and equipment
156,781 GBP2024-12-31
190,302 GBP2023-12-31
Furniture and fittings
29,036 GBP2024-12-31
52,350 GBP2023-12-31
Computers
13,707 GBP2024-12-31
10,793 GBP2023-12-31
Motor vehicles
96,823 GBP2024-12-31
129,099 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
3,010,265 GBP2024-12-31
2,672,754 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,877,920 GBP2024-12-31
37,108 GBP2023-12-31
Other Debtors
Current
209,434 GBP2024-12-31
215,320 GBP2023-12-31
Prepayments/Accrued Income
Current
48,124 GBP2024-12-31
267,438 GBP2023-12-31
Trade Creditors/Trade Payables
Current
533,425 GBP2024-12-31
692,566 GBP2023-12-31
Amounts owed to group undertakings
Current
51,392 GBP2024-12-31
277,119 GBP2023-12-31
Corporation Tax Payable
Current
290,763 GBP2024-12-31
533,565 GBP2023-12-31
Other Taxation & Social Security Payable
Current
331,690 GBP2024-12-31
486,621 GBP2023-12-31
Other Creditors
Current
2,522 GBP2024-12-31
19,872 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
172,959 GBP2024-12-31
146,977 GBP2023-12-31
Creditors
Current
1,382,751 GBP2024-12-31
2,156,720 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
5,800 shares2024-12-31
5,800 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
43,299 GBP2024-12-31
29,299 GBP2023-12-31
Between two and five year
128,858 GBP2024-12-31
40,449 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
172,157 GBP2024-12-31
69,748 GBP2023-12-31