Cost of Sales
-11,824,598 GBP2024-01-01 ~ 2024-12-31
-9,643,544 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-377,600 GBP2024-01-01 ~ 2024-12-31
-367,066 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-1,631,644 GBP2024-01-01 ~ 2024-12-31
-967,864 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
31,629 GBP2024-01-01 ~ 2024-12-31
16,796 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,541,919 GBP2024-01-01 ~ 2024-12-31
1,384,776 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,155,012 GBP2024-01-01 ~ 2024-12-31
1,057,077 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Other
2,047 GBP2024-12-31
2,569 GBP2023-12-31
Property, Plant & Equipment
447,511 GBP2024-12-31
333,132 GBP2023-12-31
Fixed Assets
449,558 GBP2024-12-31
335,701 GBP2023-12-31
Debtors
4,955,885 GBP2024-12-31
3,278,384 GBP2023-12-31
Cash at bank and in hand
2,167,441 GBP2024-12-31
2,088,414 GBP2023-12-31
Current Assets
9,506,706 GBP2024-12-31
8,592,977 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-5,861,313 GBP2024-12-31
-5,907,491 GBP2023-12-31
Net Current Assets/Liabilities
3,645,393 GBP2024-12-31
2,685,486 GBP2023-12-31
Total Assets Less Current Liabilities
4,094,951 GBP2024-12-31
3,021,187 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-18,000 GBP2024-12-31
-70,000 GBP2023-12-31
Net Assets/Liabilities
3,969,026 GBP2024-12-31
2,814,014 GBP2023-12-31
Equity
Called up share capital
1,000,001 GBP2024-12-31
1,000,001 GBP2023-12-31
1,000,001 GBP2022-12-31
Capital redemption reserve
78,049 GBP2024-12-31
78,049 GBP2023-12-31
78,049 GBP2022-12-31
Retained earnings (accumulated losses)
2,890,976 GBP2024-12-31
1,735,964 GBP2023-12-31
678,887 GBP2022-12-31
Equity
3,969,026 GBP2024-12-31
2,814,014 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,155,012 GBP2024-01-01 ~ 2024-12-31
1,057,077 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
39,000 GBP2024-01-01 ~ 2024-12-31
37,500 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
292024-01-01 ~ 2024-12-31
282023-01-01 ~ 2023-12-31
Wages/Salaries
1,681,215 GBP2024-01-01 ~ 2024-12-31
1,568,410 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
145,576 GBP2024-01-01 ~ 2024-12-31
147,875 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,045,659 GBP2024-01-01 ~ 2024-12-31
1,892,668 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
139,076 GBP2024-01-01 ~ 2024-12-31
156,298 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
28,752 GBP2024-01-01 ~ 2024-12-31
11,637 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
3,640 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
1,593 GBP2024-12-31
1,071 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
522 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Development expenditure
2,047 GBP2024-12-31
2,569 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
707,152 GBP2024-12-31
561,631 GBP2023-12-31
Furniture and fittings
94,646 GBP2024-12-31
97,716 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
801,798 GBP2024-12-31
659,347 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-53,703 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-28,003 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-81,706 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
285,938 GBP2024-12-31
239,859 GBP2023-12-31
Furniture and fittings
68,349 GBP2024-12-31
86,356 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
354,287 GBP2024-12-31
326,215 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
99,782 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
9,996 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
109,778 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-53,703 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-28,003 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-81,706 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
421,214 GBP2024-12-31
321,772 GBP2023-12-31
Furniture and fittings
26,297 GBP2024-12-31
11,360 GBP2023-12-31
Finished Goods/Goods for Resale
898,092 GBP2024-12-31
700,746 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
4,266,725 GBP2024-12-31
2,594,721 GBP2023-12-31
Other Debtors
Current
218,860 GBP2024-12-31
121,640 GBP2023-12-31
Prepayments/Accrued Income
Current
80,160 GBP2024-12-31
51,516 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
4,955,885 GBP2024-12-31
3,278,384 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
569,306 GBP2024-12-31
1,112,593 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,826,348 GBP2024-12-31
1,495,809 GBP2023-12-31
Corporation Tax Payable
Current
357,975 GBP2024-12-31
316,038 GBP2023-12-31
Other Taxation & Social Security Payable
Current
216,450 GBP2024-12-31
69,240 GBP2023-12-31
Other Creditors
Current
1,135,668 GBP2024-12-31
1,126,341 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,755,566 GBP2024-12-31
1,787,470 GBP2023-12-31
Creditors
Current
5,861,313 GBP2024-12-31
5,907,491 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
18,000 GBP2024-12-31
70,000 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000,001 shares2024-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
162,326 GBP2024-12-31
136,295 GBP2023-12-31
Between two and five year
226,678 GBP2024-12-31
124,595 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
389,004 GBP2024-12-31
260,890 GBP2023-12-31