(expand)Turnover/Revenue
41,631,418 GBP2024-01-01 ~ 2024-12-31
44,748,299 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-33,075,287 GBP2024-01-01 ~ 2024-12-31
-38,045,997 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
8,556,131 GBP2024-01-01 ~ 2024-12-31
6,702,302 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-5,507,834 GBP2024-01-01 ~ 2024-12-31
-4,145,797 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
4,221,779 GBP2024-01-01 ~ 2024-12-31
3,631,695 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
66,558 GBP2024-01-01 ~ 2024-12-31
11,570 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
3,939,908 GBP2024-01-01 ~ 2024-12-31
3,209,964 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,794,110 GBP2024-01-01 ~ 2024-12-31
2,401,076 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
2,794,110 GBP2024-01-01 ~ 2024-12-31
2,401,076 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
931,655 GBP2024-12-31
951,024 GBP2023-12-31
Fixed Assets
931,655 GBP2024-12-31
951,024 GBP2023-12-31
Total Inventories
7,602,676 GBP2024-12-31
5,807,396 GBP2023-12-31
Debtors
Current
12,650,303 GBP2024-12-31
16,433,039 GBP2023-12-31
Cash at bank and in hand
2,795,502 GBP2024-12-31
2,845,789 GBP2023-12-31
Current Assets
23,048,481 GBP2024-12-31
25,086,224 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-13,543,060 GBP2024-12-31
-18,377,116 GBP2023-12-31
Net Current Assets/Liabilities
9,505,421 GBP2024-12-31
6,709,108 GBP2023-12-31
Total Assets Less Current Liabilities
10,437,076 GBP2024-12-31
7,660,132 GBP2023-12-31
Net Assets/Liabilities
10,248,730 GBP2024-12-31
7,454,620 GBP2023-12-31
Equity
Called up share capital
189 GBP2024-12-31
189 GBP2023-12-31
189 GBP2023-01-01
Share premium
33,024 GBP2024-12-31
33,024 GBP2023-12-31
33,024 GBP2023-01-01
Capital redemption reserve
82 GBP2024-12-31
82 GBP2023-12-31
82 GBP2023-01-01
Retained earnings (accumulated losses)
10,215,435 GBP2024-12-31
7,421,325 GBP2023-12-31
5,020,249 GBP2023-01-01
Equity
10,248,730 GBP2024-12-31
7,454,620 GBP2023-12-31
5,053,544 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
2,794,110 GBP2024-01-01 ~ 2024-12-31
2,401,076 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,794,110 GBP2024-01-01 ~ 2024-12-31
2,401,076 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,192,209 GBP2024-01-01 ~ 2024-12-31
3,787,772 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
384,067 GBP2024-01-01 ~ 2024-12-31
340,623 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,759,723 GBP2024-01-01 ~ 2024-12-31
4,294,520 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
191,000 GBP2024-01-01 ~ 2024-12-31
164,000 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
52,200 GBP2024-01-01 ~ 2024-12-31
60,000 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
52,959 GBP2024-01-01 ~ 2024-12-31
-39,700 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
984,977 GBP2024-01-01 ~ 2024-12-31
754,341 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
684,160 GBP2024-12-31
576,990 GBP2023-12-31
Motor vehicles
346,482 GBP2024-12-31
350,525 GBP2023-12-31
Furniture and fittings
296,159 GBP2024-12-31
296,159 GBP2023-12-31
Computers
337,139 GBP2024-12-31
328,347 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,393,312 GBP2024-12-31
2,265,413 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-108,713 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-51,268 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-159,981 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
386,479 GBP2023-12-31
Motor vehicles
187,565 GBP2023-12-31
Furniture and fittings
234,828 GBP2023-12-31
Computers
283,606 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,314,389 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
102,632 GBP2024-01-01 ~ 2024-12-31
Motor vehicles, Owned/Freehold
19,367 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings, Owned/Freehold
27,428 GBP2024-01-01 ~ 2024-12-31
Computers, Owned/Freehold
24,649 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
222,069 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-74,801 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-74,801 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
414,310 GBP2024-12-31
Motor vehicles
206,932 GBP2024-12-31
Furniture and fittings
262,256 GBP2024-12-31
Computers
308,255 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,461,657 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
269,850 GBP2024-12-31
190,511 GBP2023-12-31
Motor vehicles
139,550 GBP2024-12-31
162,960 GBP2023-12-31
Furniture and fittings
33,903 GBP2024-12-31
61,331 GBP2023-12-31
Computers
28,884 GBP2024-12-31
44,741 GBP2023-12-31
Land and buildings
459,468 GBP2024-12-31
491,481 GBP2023-12-31
Under hire purchased contracts or finance leases, Plant and equipment
66,362 GBP2024-12-31
118,499 GBP2023-12-31
Under hire purchased contracts or finance leases, Motor vehicles
89,341 GBP2024-12-31
136,731 GBP2023-12-31
Under hire purchased contracts or finance leases
155,703 GBP2024-12-31
255,230 GBP2023-12-31
Raw materials and consumables
7,602,676 GBP2024-12-31
5,807,396 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
6,445,058 GBP2024-12-31
10,660,082 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
4,985,850 GBP2024-12-31
4,680,390 GBP2023-12-31
Other Debtors
Current
671,038 GBP2024-12-31
577,247 GBP2023-12-31
Prepayments/Accrued Income
Current
548,357 GBP2024-12-31
515,320 GBP2023-12-31
Bank Overdrafts
-12 GBP2024-12-31
Cash and Cash Equivalents
2,795,490 GBP2024-12-31
2,845,789 GBP2023-12-31
Bank Overdrafts
Current
12 GBP2024-12-31
Other Remaining Borrowings
Current
3,316,176 GBP2024-12-31
5,163,632 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
116,460 GBP2024-12-31
115,796 GBP2023-12-31
Trade Creditors/Trade Payables
Current
8,458,067 GBP2024-12-31
10,807,869 GBP2023-12-31
Amounts owed to group undertakings
Current
133,205 GBP2024-12-31
302,135 GBP2023-12-31
Corporation Tax Payable
Current
407,499 GBP2023-12-31
Taxation/Social Security Payable
Current
421,929 GBP2024-12-31
531,730 GBP2023-12-31
Other Creditors
Current
20,326 GBP2024-12-31
47,939 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,076,885 GBP2024-12-31
1,000,516 GBP2023-12-31
Creditors
Current
13,543,060 GBP2024-12-31
18,377,116 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
81,087 GBP2024-12-31
151,212 GBP2023-12-31
Creditors
Non-current
81,087 GBP2024-12-31
151,212 GBP2023-12-31
Total Borrowings
3,316,176 GBP2024-12-31
5,163,632 GBP2023-12-31
Minimum gross finance lease payments owing
197,547 GBP2024-12-31
267,007 GBP2023-12-31
Net Deferred Tax Liability/Asset
-107,259 GBP2024-12-31
-54,300 GBP2023-12-31
-94,000 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-52,959 GBP2024-01-01 ~ 2024-12-31
39,700 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-54,300 GBP2024-12-31
-94,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
514,836 GBP2024-12-31
502,673 GBP2023-12-31
Between one and five year
1,352,181 GBP2024-12-31
1,467,773 GBP2023-12-31
More than five year
1,037,750 GBP2024-12-31
1,562,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,904,767 GBP2024-12-31
3,532,446 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
52 shares2024-12-31
52 shares2023-12-31
Par Value of Share
Class 1 ordinary share
0.012024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
12,845 shares2024-12-31
12,845 shares2023-12-31
Par Value of Share
Class 2 ordinary share
0.012024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
3,000 shares2024-12-31
3,000 shares2023-12-31
Par Value of Share
Class 4 ordinary share
0.012024-01-01 ~ 2024-12-31