Administrative Expenses
-10,568,650 GBP2024-01-01 ~ 2024-12-31
-10,487,464 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
93,439 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-438,603 GBP2024-01-01 ~ 2024-12-31
-533,424 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-793,591 GBP2024-01-01 ~ 2024-12-31
-2,549,993 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
1,007,396 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
213,805 GBP2024-01-01 ~ 2024-12-31
-2,549,993 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
2,377,831 GBP2024-12-31
2,205,904 GBP2023-12-31
Debtors
13,272,132 GBP2024-12-31
9,543,000 GBP2023-12-31
Cash at bank and in hand
1,272,430 GBP2024-12-31
1,787,223 GBP2023-12-31
Current Assets
23,408,671 GBP2024-12-31
18,418,223 GBP2023-12-31
Net Current Assets/Liabilities
1,755,690 GBP2024-12-31
1,829,812 GBP2023-12-31
Total Assets Less Current Liabilities
4,133,521 GBP2024-12-31
4,035,716 GBP2023-12-31
Net Assets/Liabilities
3,455,628 GBP2024-12-31
3,241,823 GBP2023-12-31
Equity
Called up share capital
653,816 GBP2024-12-31
653,816 GBP2023-12-31
653,816 GBP2022-12-31
Share premium
6,652,000 GBP2024-12-31
6,652,000 GBP2023-12-31
6,652,000 GBP2022-12-31
Retained earnings (accumulated losses)
-3,850,188 GBP2024-12-31
-4,063,993 GBP2023-12-31
-1,514,000 GBP2022-12-31
Equity
3,455,628 GBP2024-12-31
3,241,823 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
213,805 GBP2024-01-01 ~ 2024-12-31
-2,549,993 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
25,500 GBP2024-01-01 ~ 2024-12-31
71,675 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
2112024-01-01 ~ 2024-12-31
2112023-01-01 ~ 2023-12-31
Wages/Salaries
8,808,508 GBP2024-01-01 ~ 2024-12-31
8,135,142 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
678,021 GBP2024-01-01 ~ 2024-12-31
669,468 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
10,327,523 GBP2024-01-01 ~ 2024-12-31
9,584,187 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
1,659,000 GBP2023-12-31
Plant and equipment
19,559,896 GBP2024-12-31
19,942,065 GBP2023-12-31
Motor vehicles
61,000 GBP2024-12-31
61,000 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
21,967,049 GBP2024-12-31
21,662,065 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-604,431 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-604,431 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
1,659,000 GBP2023-12-31
Plant and equipment
17,869,218 GBP2024-12-31
17,736,161 GBP2023-12-31
Motor vehicles
61,000 GBP2024-12-31
61,000 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
19,589,218 GBP2024-12-31
19,456,161 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
0 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
737,488 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
737,488 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-604,431 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-604,431 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
1,690,678 GBP2024-12-31
2,205,904 GBP2023-12-31
Motor vehicles
0 GBP2024-12-31
0 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
5,081,766 GBP2024-12-31
4,643,999 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
6,265,034 GBP2024-12-31
0 GBP2023-12-31
Other Debtors
Current
1,427,046 GBP2024-12-31
202,764 GBP2023-12-31
Prepayments/Accrued Income
Current
498,286 GBP2024-12-31
474,237 GBP2023-12-31
Trade Creditors/Trade Payables
Current
4,508,080 GBP2024-12-31
3,144,000 GBP2023-12-31
Amounts owed to group undertakings
Current
15,587,872 GBP2024-12-31
11,882,993 GBP2023-12-31
Other Taxation & Social Security Payable
Current
89,162 GBP2024-12-31
236,217 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,467,867 GBP2024-12-31
1,325,201 GBP2023-12-31
Creditors
Current
21,652,981 GBP2024-12-31
16,588,411 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
653,816 shares2024-12-31
653,816 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
515,944 GBP2024-12-31
Between two and five year
1,159,308 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,675,252 GBP2024-12-31
1,969,000 GBP2023-12-31