Profit/Loss
1,825,850 GBP2024-01-01 ~ 2024-12-31
1,884,691 GBP2023-01-01 ~ 2023-12-31
Equity
7,146,547 GBP2024-12-31
5,609,697 GBP2023-12-31
3,725,006 GBP2022-12-31
Cost of Sales
-23,724,716 GBP2024-01-01 ~ 2024-12-31
-25,387,280 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-9,259,459 GBP2024-01-01 ~ 2024-12-31
-9,391,480 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
80,877 GBP2024-01-01 ~ 2024-12-31
121,579 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-223,984 GBP2024-01-01 ~ 2024-12-31
-465,155 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,716,971 GBP2024-01-01 ~ 2024-12-31
2,049,518 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Other
1,649,487 GBP2024-12-31
1,855,376 GBP2023-12-31
Property, Plant & Equipment
7,081,680 GBP2024-12-31
7,490,952 GBP2023-12-31
Fixed Assets - Investments
426,331 GBP2024-12-31
426,331 GBP2023-12-31
Fixed Assets
9,157,498 GBP2024-12-31
9,772,659 GBP2023-12-31
Debtors
6,204,013 GBP2024-12-31
6,454,051 GBP2023-12-31
Cash at bank and in hand
667,179 GBP2024-12-31
1,520,427 GBP2023-12-31
Current Assets
9,914,717 GBP2024-12-31
10,955,477 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-9,182,478 GBP2024-12-31
-9,434,006 GBP2023-12-31
Net Current Assets/Liabilities
732,239 GBP2024-12-31
1,521,471 GBP2023-12-31
Total Assets Less Current Liabilities
9,889,737 GBP2024-12-31
11,294,130 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-1,966,994 GBP2024-12-31
-4,929,891 GBP2023-12-31
Net Assets/Liabilities
7,146,547 GBP2024-12-31
5,609,697 GBP2023-12-31
Equity
Called up share capital
1,000 GBP2024-12-31
1,000 GBP2023-12-31
1,000 GBP2022-12-31
Other miscellaneous reserve
-244,079 GBP2024-12-31
-244,079 GBP2023-12-31
-244,079 GBP2022-12-31
Retained earnings (accumulated losses)
7,389,626 GBP2024-12-31
5,852,776 GBP2023-12-31
3,968,085 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,825,850 GBP2024-01-01 ~ 2024-12-31
1,884,691 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-289,000 GBP2024-01-01 ~ 2024-12-31
Average Number of Employees
1652024-01-01 ~ 2024-12-31
1812023-01-01 ~ 2023-12-31
Wages/Salaries
6,090,837 GBP2024-01-01 ~ 2024-12-31
6,005,510 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
149,158 GBP2024-01-01 ~ 2024-12-31
143,924 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
6,798,577 GBP2024-01-01 ~ 2024-12-31
6,673,025 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
259,999 GBP2024-01-01 ~ 2024-12-31
328,314 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-57,814 GBP2024-01-01 ~ 2024-12-31
176,554 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Computer software
2,320,083 GBP2024-12-31
2,294,945 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
213,638 GBP2023-12-31
Improvements to leasehold property
1,186,779 GBP2024-12-31
1,053,135 GBP2023-12-31
Plant and equipment
5,106,616 GBP2024-12-31
5,030,247 GBP2023-12-31
Furniture and fittings
51,293 GBP2024-12-31
51,293 GBP2023-12-31
Computers
116,113 GBP2024-12-31
107,804 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
10,555,458 GBP2024-12-31
10,082,637 GBP2023-12-31
Land and buildings, Owned/Freehold
213,638 GBP2024-12-31
Land and buildings, Under hire purchased contracts or finance leases
3,564,606 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
577,906 GBP2024-12-31
466,458 GBP2023-12-31
Plant and equipment
2,321,161 GBP2024-12-31
1,780,292 GBP2023-12-31
Furniture and fittings
51,293 GBP2024-12-31
51,293 GBP2023-12-31
Computers
70,900 GBP2024-12-31
57,733 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,473,778 GBP2024-12-31
2,591,685 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
111,448 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
540,869 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Computers
13,167 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
882,093 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
0 GBP2024-12-31
Land and buildings, Under hire purchased contracts or finance leases
452,518 GBP2024-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
213,638 GBP2024-12-31
213,638 GBP2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
3,112,088 GBP2024-12-31
3,322,478 GBP2023-12-31
Improvements to leasehold property
608,873 GBP2024-12-31
586,677 GBP2023-12-31
Plant and equipment
2,785,455 GBP2024-12-31
3,249,955 GBP2023-12-31
Furniture and fittings
0 GBP2024-12-31
0 GBP2023-12-31
Computers
45,213 GBP2024-12-31
50,071 GBP2023-12-31
Finished Goods/Goods for Resale
430,107 GBP2024-12-31
683,364 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
4,694,365 GBP2024-12-31
5,228,824 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
800,000 GBP2024-12-31
619,858 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
496,356 GBP2024-12-31
432,147 GBP2023-12-31
Other Debtors
Current
0 GBP2024-12-31
11,010 GBP2023-12-31
Prepayments/Accrued Income
Current
213,292 GBP2024-12-31
162,212 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
6,204,013 GBP2024-12-31
6,454,051 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,607,604 GBP2024-12-31
2,959,749 GBP2023-12-31
Amounts owed to group undertakings
Current
5,030,330 GBP2024-12-31
4,834,256 GBP2023-12-31
Other Taxation & Social Security Payable
Current
350,822 GBP2024-12-31
736,370 GBP2023-12-31
Other Creditors
Current
10,569 GBP2024-12-31
11,140 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,169,310 GBP2024-12-31
860,997 GBP2023-12-31
Creditors
Current
9,182,478 GBP2024-12-31
9,434,006 GBP2023-12-31
Other Remaining Borrowings
Non-current
1,562,490 GBP2024-12-31
4,509,506 GBP2023-12-31
Creditors
Non-current
1,966,994 GBP2024-12-31
4,929,891 GBP2023-12-31
Total Borrowings
Non-current
1,562,490 GBP2024-12-31
4,509,506 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
1,000 shares2024-12-31
1,000 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
405,868 GBP2024-12-31
194,725 GBP2023-12-31
Between two and five year
1,229,377 GBP2024-12-31
76,873 GBP2023-12-31
More than five year
1,040,882 GBP2024-12-31
0 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,676,127 GBP2024-12-31
271,598 GBP2023-12-31