Average Number of Employees
482024-01-01 ~ 2024-12-31
452023-01-01 ~ 2023-12-31
Turnover/Revenue
21,414,555 GBP2024-01-01 ~ 2024-12-31
18,736,947 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-13,131,797 GBP2024-01-01 ~ 2024-12-31
-12,833,494 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
8,282,758 GBP2024-01-01 ~ 2024-12-31
5,903,453 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-6,999,481 GBP2024-01-01 ~ 2024-12-31
-5,659,977 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,283,277 GBP2024-01-01 ~ 2024-12-31
243,476 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
24,717 GBP2024-01-01 ~ 2024-12-31
11,928 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-64 GBP2024-01-01 ~ 2024-12-31
-42 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,307,930 GBP2024-01-01 ~ 2024-12-31
255,362 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,307,930 GBP2024-01-01 ~ 2024-12-31
255,362 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
317,261 GBP2024-12-31
423,931 GBP2023-12-31
Property, Plant & Equipment
595,673 GBP2024-12-31
590,283 GBP2023-12-31
Fixed Assets
912,934 GBP2024-12-31
1,014,214 GBP2023-12-31
Total Inventories
2,146,795 GBP2024-12-31
1,650,678 GBP2023-12-31
Debtors
Current
23,576,773 GBP2024-12-31
21,543,430 GBP2023-12-31
Cash at bank and in hand
1,615,059 GBP2024-12-31
1,886,907 GBP2023-12-31
Current Assets
27,338,627 GBP2024-12-31
25,081,015 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-4,253,443 GBP2024-12-31
Net Current Assets/Liabilities
23,085,184 GBP2024-12-31
21,675,974 GBP2023-12-31
Total Assets Less Current Liabilities
23,998,118 GBP2024-12-31
22,690,188 GBP2023-12-31
Net Assets/Liabilities
23,846,118 GBP2024-12-31
22,538,188 GBP2023-12-31
Equity
Called up share capital
33,333 GBP2024-12-31
33,333 GBP2023-12-31
33,333 GBP2023-01-01
Share premium
71,667 GBP2024-12-31
71,667 GBP2023-12-31
71,667 GBP2023-01-01
Retained earnings (accumulated losses)
23,741,118 GBP2024-12-31
22,433,188 GBP2023-12-31
22,177,826 GBP2023-01-01
Equity
23,846,118 GBP2024-12-31
22,538,188 GBP2023-12-31
22,282,826 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,307,930 GBP2024-01-01 ~ 2024-12-31
255,362 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,096,101 GBP2024-01-01 ~ 2024-12-31
2,119,532 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
295,537 GBP2024-01-01 ~ 2024-12-31
210,033 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,452,598 GBP2024-01-01 ~ 2024-12-31
2,383,618 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
21,980 GBP2024-01-01 ~ 2024-12-31
20,730 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
1,117,411 GBP2024-01-01 ~ 2024-12-31
362,127 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
326,983 GBP2024-01-01 ~ 2024-12-31
60,010 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Computer software
784,263 GBP2024-12-31
472,232 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
863,469 GBP2024-12-31
581,415 GBP2023-12-31
Furniture and fittings
65,623 GBP2024-12-31
64,439 GBP2023-12-31
Computers
19,081 GBP2024-12-31
4,495 GBP2023-12-31
Other
485,908 GBP2024-12-31
485,908 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,434,081 GBP2024-12-31
1,136,257 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
278,339 GBP2023-12-31
Furniture and fittings
31,832 GBP2023-12-31
Computers
1,700 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
545,974 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
12,528 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
292,434 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
446,739 GBP2024-12-31
Furniture and fittings
44,360 GBP2024-12-31
Computers
15,425 GBP2024-12-31
Other
331,884 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
838,408 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
416,730 GBP2024-12-31
303,076 GBP2023-12-31
Furniture and fittings
21,263 GBP2024-12-31
32,607 GBP2023-12-31
Computers
3,656 GBP2024-12-31
2,795 GBP2023-12-31
Other
154,024 GBP2024-12-31
251,805 GBP2023-12-31
Finished Goods/Goods for Resale
2,146,795 GBP2024-12-31
1,650,678 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,145,508 GBP2024-12-31
858,018 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
17,660,100 GBP2024-12-31
15,143,363 GBP2023-12-31
Other Debtors
Current
3,916,703 GBP2024-12-31
4,865,508 GBP2023-12-31
Prepayments/Accrued Income
Current
854,462 GBP2024-12-31
676,541 GBP2023-12-31
Cash and Cash Equivalents
1,615,059 GBP2024-12-31
1,886,907 GBP2023-12-31
Trade Creditors/Trade Payables
Current
270,764 GBP2024-12-31
609,008 GBP2023-12-31
Amounts owed to group undertakings
Current
312,165 GBP2024-12-31
47,394 GBP2023-12-31
Taxation/Social Security Payable
Current
501,767 GBP2024-12-31
212,693 GBP2023-12-31
Other Creditors
Current
27,656 GBP2024-12-31
25,534 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
3,141,091 GBP2024-12-31
2,510,412 GBP2023-12-31
Creditors
Current
4,253,443 GBP2024-12-31
3,405,041 GBP2023-12-31
Net Deferred Tax Liability/Asset
-152,000 GBP2024-12-31
-152,000 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
152,000 GBP2024-12-31
152,000 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
33,333 shares2024-12-31
33,333 shares2023-12-31
Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
247,403 GBP2024-12-31
256,546 GBP2023-12-31
Between one and five year
25,089 GBP2024-12-31
486,492 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
272,492 GBP2024-12-31
743,038 GBP2023-12-31