Cost of Sales
-11,350,506 GBP2024-01-01 ~ 2024-12-31
-8,869,526 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-3,010,897 GBP2024-01-01 ~ 2024-12-31
-2,420,682 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,981,400 GBP2024-01-01 ~ 2024-12-31
1,824,424 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,846,423 GBP2024-01-01 ~ 2024-12-31
1,500,255 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
1,846,423 GBP2024-01-01 ~ 2024-12-31
1,519,385 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
5,092,639 GBP2024-12-31
4,618,987 GBP2023-12-31
Fixed Assets - Investments
100 GBP2024-12-31
100 GBP2023-12-31
Fixed Assets
5,092,739 GBP2024-12-31
4,619,087 GBP2023-12-31
Debtors
6,986,301 GBP2024-12-31
4,990,376 GBP2023-12-31
Cash at bank and in hand
1,468,054 GBP2024-12-31
496,533 GBP2023-12-31
Current Assets
8,555,877 GBP2024-12-31
5,629,541 GBP2023-12-31
Net Current Assets/Liabilities
5,210,526 GBP2024-12-31
2,777,873 GBP2023-12-31
Total Assets Less Current Liabilities
10,303,265 GBP2024-12-31
7,396,960 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-1,430,452 GBP2023-12-31
Net Assets/Liabilities
7,076,625 GBP2024-12-31
5,230,202 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2022-12-31
Revaluation reserve
612,713 GBP2024-12-31
761,513 GBP2023-12-31
801,471 GBP2022-12-31
Retained earnings (accumulated losses)
6,463,812 GBP2024-12-31
4,468,589 GBP2023-12-31
2,909,246 GBP2022-12-31
Equity
7,076,625 GBP2024-12-31
5,230,202 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,846,423 GBP2024-01-01 ~ 2024-12-31
1,500,255 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
12,250 GBP2024-01-01 ~ 2024-12-31
11,500 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
792024-01-01 ~ 2024-12-31
722023-01-01 ~ 2023-12-31
Wages/Salaries
3,874,976 GBP2024-01-01 ~ 2024-12-31
3,235,128 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
99,205 GBP2024-01-01 ~ 2024-12-31
93,579 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,236,695 GBP2024-01-01 ~ 2024-12-31
3,558,139 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
291,140 GBP2024-01-01 ~ 2024-12-31
273,126 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
134,977 GBP2024-01-01 ~ 2024-12-31
321,583 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
30,450 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
30,450 GBP2023-12-31
Intangible Assets
Goodwill
0 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
2,440,624 GBP2024-12-31
2,386,332 GBP2023-12-31
Plant and equipment
3,134,261 GBP2024-12-31
2,533,297 GBP2023-12-31
Furniture and fittings
215,744 GBP2024-12-31
158,878 GBP2023-12-31
Motor vehicles
1,481,980 GBP2024-12-31
1,309,994 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
7,272,609 GBP2024-12-31
6,388,501 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
939,547 GBP2024-12-31
697,964 GBP2023-12-31
Furniture and fittings
106,061 GBP2024-12-31
88,237 GBP2023-12-31
Motor vehicles
810,187 GBP2024-12-31
717,104 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,179,970 GBP2024-12-31
1,769,514 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
241,583 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
17,824 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
93,083 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
410,456 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Owned/Freehold, Land and buildings
2,116,449 GBP2024-12-31
2,120,123 GBP2023-12-31
Plant and equipment
2,194,714 GBP2024-12-31
1,835,333 GBP2023-12-31
Furniture and fittings
109,683 GBP2024-12-31
70,641 GBP2023-12-31
Motor vehicles
671,793 GBP2024-12-31
592,890 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,525,558 GBP2024-12-31
919,735 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
0 GBP2024-12-31
17,640 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
4,624,510 GBP2024-12-31
3,267,098 GBP2023-12-31
Other Debtors
Current
26,595 GBP2024-12-31
25,595 GBP2023-12-31
Prepayments/Accrued Income
Current
809,638 GBP2024-12-31
760,308 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
6,986,301 GBP2024-12-31
4,990,376 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
260,266 GBP2024-12-31
100,175 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
116,587 GBP2024-12-31
98,434 GBP2023-12-31
Other Remaining Borrowings
Current
608,527 GBP2024-12-31
553,926 GBP2023-12-31
Trade Creditors/Trade Payables
Current
802,594 GBP2024-12-31
837,157 GBP2023-12-31
Amounts owed to group undertakings
Current
659,215 GBP2024-12-31
75,000 GBP2023-12-31
Corporation Tax Payable
Current
321 GBP2024-12-31
0 GBP2023-12-31
Other Taxation & Social Security Payable
Current
457,957 GBP2024-12-31
644,351 GBP2023-12-31
Other Creditors
Current
300,400 GBP2024-12-31
380,499 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
130,267 GBP2024-12-31
162,126 GBP2023-12-31
Creditors
Current
3,345,351 GBP2024-12-31
2,851,668 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
2,072,889 GBP2024-12-31
1,370,027 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
282,468 GBP2024-12-31
60,425 GBP2023-12-31
Creditors
Non-current
2,355,357 GBP2024-12-31
1,430,452 GBP2023-12-31
Bank Borrowings
2,333,155 GBP2024-12-31
1,470,202 GBP2023-12-31
Total Borrowings
2,941,682 GBP2024-12-31
2,024,128 GBP2023-12-31
Current
868,793 GBP2024-12-31
654,101 GBP2023-12-31
Non-current
2,072,889 GBP2024-12-31
1,370,027 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
116,587 GBP2024-12-31
98,434 GBP2023-12-31
Minimum gross finance lease payments owing
399,055 GBP2024-12-31
158,859 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
100 shares2024-12-31
100 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
185,000 GBP2024-12-31
185,000 GBP2023-12-31
Between two and five year
447,548 GBP2024-12-31
632,548 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
632,548 GBP2024-12-31
817,548 GBP2023-12-31