Average Number of Employees
4492024-01-01 ~ 2024-12-31
4272023-01-01 ~ 2023-12-31
Turnover/Revenue
104,880,333 GBP2024-01-01 ~ 2024-12-31
103,258,507 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-98,972,165 GBP2024-01-01 ~ 2024-12-31
-97,315,246 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
5,908,168 GBP2024-01-01 ~ 2024-12-31
5,943,261 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-270,123 GBP2024-01-01 ~ 2024-12-31
-378,754 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,336,727 GBP2024-01-01 ~ 2024-12-31
-2,314,253 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
3,301,318 GBP2024-01-01 ~ 2024-12-31
3,250,254 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
28,000 GBP2024-01-01 ~ 2024-12-31
Profit/Loss on Ordinary Activities Before Tax
3,076,022 GBP2024-01-01 ~ 2024-12-31
3,248,264 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,551,404 GBP2024-01-01 ~ 2024-12-31
3,018,264 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
2,551,404 GBP2024-01-01 ~ 2024-12-31
3,018,264 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
12,754,862 GBP2024-12-31
10,169,157 GBP2023-12-31
Fixed Assets - Investments
13,031,584 GBP2024-12-31
Fixed Assets
25,786,446 GBP2024-12-31
10,169,157 GBP2023-12-31
Total Inventories
12,184,347 GBP2024-12-31
13,895,591 GBP2023-12-31
Debtors
Current
15,963,196 GBP2024-12-31
14,181,216 GBP2023-12-31
Cash at bank and in hand
1,703,475 GBP2024-12-31
468 GBP2023-12-31
Current Assets
29,851,018 GBP2024-12-31
28,077,275 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-29,806,621 GBP2024-12-31
Net Current Assets/Liabilities
44,397 GBP2024-12-31
12,412,562 GBP2023-12-31
Total Assets Less Current Liabilities
25,830,843 GBP2024-12-31
22,581,719 GBP2023-12-31
Net Assets/Liabilities
23,269,323 GBP2024-12-31
20,717,919 GBP2023-12-31
Equity
Called up share capital
2 GBP2024-12-31
2 GBP2023-12-31
2 GBP2023-01-01
Retained earnings (accumulated losses)
23,269,321 GBP2024-12-31
20,717,917 GBP2023-12-31
17,699,653 GBP2023-01-01
Equity
23,269,323 GBP2024-12-31
20,717,919 GBP2023-12-31
17,699,655 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
2,551,404 GBP2024-01-01 ~ 2024-12-31
3,018,264 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,551,404 GBP2024-01-01 ~ 2024-12-31
3,018,264 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
1,446,352 GBP2024-01-01 ~ 2024-12-31
997,605 GBP2023-01-01 ~ 2023-12-31
Cash and Cash Equivalents
1,703,475 GBP2024-12-31
-158,717 GBP2023-12-31
-24,620 GBP2023-01-01
Bank Overdrafts
-159,185 GBP2023-12-31
Audit Fees/Expenses
18,600 GBP2024-01-01 ~ 2024-12-31
18,600 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
14,433,855 GBP2024-01-01 ~ 2024-12-31
13,447,224 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
1,388,021 GBP2024-01-01 ~ 2024-12-31
1,266,983 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
16,223,410 GBP2024-01-01 ~ 2024-12-31
15,099,690 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
718,520 GBP2024-01-01 ~ 2024-12-31
230,000 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
769,006 GBP2024-01-01 ~ 2024-12-31
763,342 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
21,608,674 GBP2024-12-31
17,576,617 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
7,407,460 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
8,853,812 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
12,754,862 GBP2024-12-31
10,169,157 GBP2023-12-31
Raw materials and consumables
10,912,052 GBP2024-12-31
12,482,296 GBP2023-12-31
Finished Goods/Goods for Resale
1,272,295 GBP2024-12-31
1,413,295 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
48,425 GBP2024-12-31
53,029 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
15,495,295 GBP2024-12-31
13,277,791 GBP2023-12-31
Other Debtors
Current
24,653 GBP2024-12-31
326,331 GBP2023-12-31
Bank Overdrafts
Current
159,185 GBP2023-12-31
Trade Creditors/Trade Payables
Current
6,935,725 GBP2024-12-31
6,584,466 GBP2023-12-31
Amounts owed to group undertakings
Current
20,155,850 GBP2024-12-31
6,819,368 GBP2023-12-31
Taxation/Social Security Payable
Current
498,129 GBP2024-12-31
585,409 GBP2023-12-31
Other Creditors
Current
2,216,917 GBP2024-12-31
1,516,285 GBP2023-12-31
Creditors
Current
29,806,621 GBP2024-12-31
15,664,713 GBP2023-12-31
Other Taxation & Social Security Payable
Current
498,129 GBP2024-12-31
585,409 GBP2023-12-31
Net Deferred Tax Liability/Asset
-2,553,520 GBP2024-12-31
-1,835,000 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-718,520 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-2,828,520 GBP2024-12-31
-2,110,000 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2 shares2024-12-31
2 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
221,353 GBP2024-12-31
220,636 GBP2023-12-31
Between one and five year
221,896 GBP2024-12-31
117,635 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
443,249 GBP2024-12-31
338,271 GBP2023-12-31