Average Number of Employees
872024-01-01 ~ 2024-12-31
1312023-01-01 ~ 2023-12-31
Turnover/Revenue
12,855,112 GBP2024-01-01 ~ 2024-12-31
17,422,084 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-10,401,144 GBP2024-01-01 ~ 2024-12-31
-13,032,289 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,453,968 GBP2024-01-01 ~ 2024-12-31
4,389,795 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-4,572,341 GBP2024-01-01 ~ 2024-12-31
-4,884,207 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-2,118,373 GBP2024-01-01 ~ 2024-12-31
-494,412 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
778 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-2,240,465 GBP2024-01-01 ~ 2024-12-31
-589,605 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-2,170,296 GBP2024-01-01 ~ 2024-12-31
-732,846 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
1,270,841 GBP2024-12-31
1,637,461 GBP2023-12-31
Fixed Assets - Investments
61,102 GBP2024-12-31
61,102 GBP2023-12-31
Fixed Assets
1,331,943 GBP2024-12-31
1,698,563 GBP2023-12-31
Total Inventories
50,910 GBP2024-12-31
57,900 GBP2023-12-31
Debtors
Current
6,479,467 GBP2024-12-31
9,065,310 GBP2023-12-31
Cash at bank and in hand
154,984 GBP2024-12-31
113,104 GBP2023-12-31
Current Assets
6,685,361 GBP2024-12-31
9,236,314 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-3,349,330 GBP2023-12-31
Net Current Assets/Liabilities
3,846,535 GBP2024-12-31
5,886,984 GBP2023-12-31
Total Assets Less Current Liabilities
5,178,478 GBP2024-12-31
7,585,547 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-166,993 GBP2024-12-31
-310,130 GBP2023-12-31
Net Assets/Liabilities
5,011,485 GBP2024-12-31
7,181,781 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2023-01-01
Retained earnings (accumulated losses)
5,011,385 GBP2024-12-31
7,181,681 GBP2023-12-31
7,914,527 GBP2023-01-01
Equity
5,011,485 GBP2024-12-31
7,181,781 GBP2023-12-31
7,914,627 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
-2,170,296 GBP2024-01-01 ~ 2024-12-31
-732,846 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-2,170,296 GBP2024-01-01 ~ 2024-12-31
-732,846 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-2,170,296 GBP2024-01-01 ~ 2024-12-31
-732,846 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
11,770 GBP2024-01-01 ~ 2024-12-31
11,650 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
4,066,526 GBP2024-01-01 ~ 2024-12-31
4,909,427 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
416,709 GBP2024-01-01 ~ 2024-12-31
513,143 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,620,387 GBP2024-01-01 ~ 2024-12-31
5,668,630 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
103,437 GBP2024-01-01 ~ 2024-12-31
155,525 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-133,394 GBP2024-01-01 ~ 2024-12-31
143,241 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-560,116 GBP2024-01-01 ~ 2024-12-31
-138,675 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
3,246,823 GBP2024-12-31
3,318,737 GBP2023-12-31
Furniture and fittings
1,391,877 GBP2024-12-31
1,463,973 GBP2023-12-31
Other
171,990 GBP2024-12-31
171,990 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
4,810,690 GBP2024-12-31
4,954,700 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-71,914 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-72,096 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-144,010 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,914,639 GBP2023-12-31
Furniture and fittings
1,360,154 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
3,317,239 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
188,859 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings, Owned/Freehold
42,288 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
249,240 GBP2024-01-01 ~ 2024-12-31
Plant and equipment, Under hire purchased contracts or finance leases
117,380 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases
117,380 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-71,914 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-72,096 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-144,010 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,148,964 GBP2024-12-31
Furniture and fittings
1,330,346 GBP2024-12-31
Other
60,539 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,539,849 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
1,097,859 GBP2024-12-31
1,404,098 GBP2023-12-31
Furniture and fittings
61,531 GBP2024-12-31
103,819 GBP2023-12-31
Other
111,451 GBP2024-12-31
129,544 GBP2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
409,137 GBP2024-12-31
Under hire purchased contracts or finance leases, Motor vehicles
526,517 GBP2023-12-31
Raw materials and consumables
50,910 GBP2024-12-31
57,900 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,364,691 GBP2024-12-31
2,011,609 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
4,431,608 GBP2024-12-31
6,480,925 GBP2023-12-31
Other Debtors
Current
4,584 GBP2024-12-31
9,953 GBP2023-12-31
Prepayments/Accrued Income
Current
676,853 GBP2024-12-31
537,625 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
1,731 GBP2024-12-31
25,198 GBP2023-12-31
Bank Overdrafts
-1,093 GBP2023-12-31
Cash and Cash Equivalents
154,984 GBP2024-12-31
112,011 GBP2023-12-31
Bank Overdrafts
Current
1,093 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,254,601 GBP2024-12-31
1,157,305 GBP2023-12-31
Amounts owed to group undertakings
Current
34,591 GBP2024-12-31
114,303 GBP2023-12-31
Taxation/Social Security Payable
Current
321,697 GBP2024-12-31
543,830 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
143,138 GBP2024-12-31
143,138 GBP2023-12-31
Other Creditors
Current
75,394 GBP2024-12-31
61,921 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
125,964 GBP2024-12-31
82,491 GBP2023-12-31
Creditors
Current
2,838,826 GBP2024-12-31
3,349,330 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
166,993 GBP2024-12-31
310,130 GBP2023-12-31
Minimum gross finance lease payments owing
356,510 GBP2024-12-31
521,054 GBP2023-12-31
Net Deferred Tax Liability/Asset
93,636 GBP2023-12-31
-49,605 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-93,636 GBP2024-01-01 ~ 2024-12-31
143,241 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
98,784 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-12-31
100 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
670,000 GBP2024-12-31
670,000 GBP2023-12-31
Between one and five year
2,680,000 GBP2024-12-31
2,680,000 GBP2023-12-31
More than five year
781,667 GBP2024-12-31
1,429,732 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
4,131,667 GBP2024-12-31
4,779,732 GBP2023-12-31