Cost of Sales
-9,727,316 GBP2024-01-01 ~ 2024-12-31
-11,192,799 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-5,843,847 GBP2024-01-01 ~ 2024-12-31
-5,421,029 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
30,063 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,638,061 GBP2024-01-01 ~ 2024-12-31
1,648,256 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,673,302 GBP2024-01-01 ~ 2024-12-31
961,790 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
13,369,229 GBP2024-12-31
11,695,927 GBP2023-12-31
10,734,137 GBP2022-12-31
Intangible Assets
Goodwill
527,139 GBP2024-12-31
803,066 GBP2023-12-31
Other
18,958 GBP2024-12-31
0 GBP2023-12-31
Intangible Assets
546,097 GBP2024-12-31
803,066 GBP2023-12-31
Property, Plant & Equipment
8,290,730 GBP2024-12-31
7,204,945 GBP2023-12-31
Fixed Assets
8,836,827 GBP2024-12-31
8,008,011 GBP2023-12-31
Debtors
8,963,834 GBP2024-12-31
9,360,748 GBP2023-12-31
Cash at bank and in hand
2,932,594 GBP2024-12-31
1,598,437 GBP2023-12-31
Current Assets
12,889,413 GBP2024-12-31
11,821,353 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-5,287,356 GBP2024-12-31
-5,198,125 GBP2023-12-31
Net Current Assets/Liabilities
7,602,057 GBP2024-12-31
6,623,228 GBP2023-12-31
Total Assets Less Current Liabilities
16,438,884 GBP2024-12-31
14,631,239 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-1,622,524 GBP2024-12-31
Net Assets/Liabilities
13,369,249 GBP2024-12-31
11,695,947 GBP2023-12-31
Equity
Called up share capital
18 GBP2024-12-31
18 GBP2023-12-31
Capital redemption reserve
2 GBP2024-12-31
2 GBP2023-12-31
Equity
13,369,249 GBP2024-12-31
11,695,947 GBP2023-12-31
Audit Fees/Expenses
14,153 GBP2024-01-01 ~ 2024-12-31
12,553 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1262024-01-01 ~ 2024-12-31
1262023-01-01 ~ 2023-12-31
Wages/Salaries
4,015,004 GBP2024-01-01 ~ 2024-12-31
3,885,216 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
179,908 GBP2024-01-01 ~ 2024-12-31
170,662 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,564,259 GBP2024-01-01 ~ 2024-12-31
4,415,442 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
120,179 GBP2024-01-01 ~ 2024-12-31
144,515 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
121,505 GBP2024-01-01 ~ 2024-12-31
290,921 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
5,518,541 GBP2024-12-31
5,518,541 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
26,250 GBP2024-12-31
0 GBP2023-12-31
Intangible Assets - Gross Cost
5,544,791 GBP2024-12-31
5,518,541 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
4,991,402 GBP2024-12-31
4,715,475 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
7,292 GBP2024-12-31
0 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
4,998,694 GBP2024-12-31
4,715,475 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
275,927 GBP2024-01-01 ~ 2024-12-31
Patents/Trademarks/Licences/Concessions
7,292 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
283,219 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
18,958 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
11,601,643 GBP2024-12-31
10,059,344 GBP2023-12-31
Motor vehicles
863,168 GBP2024-12-31
609,792 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
13,171,142 GBP2024-12-31
11,375,467 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-229,163 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-161,744 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-390,907 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
706,331 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
4,274,258 GBP2024-12-31
3,559,383 GBP2023-12-31
Motor vehicles
497,261 GBP2024-12-31
549,335 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,880,412 GBP2024-12-31
4,170,522 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
47,089 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
778,956 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
109,670 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
935,715 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-64,081 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-161,744 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-225,825 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
108,893 GBP2024-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
597,438 GBP2024-12-31
Plant and equipment
7,327,385 GBP2024-12-31
6,499,961 GBP2023-12-31
Motor vehicles
365,907 GBP2024-12-31
60,457 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,740,407 GBP2024-12-31
2,126,326 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
329,459 GBP2024-12-31
626,496 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
6,611,044 GBP2024-12-31
5,948,225 GBP2023-12-31
Other Debtors
Current
970 GBP2024-12-31
0 GBP2023-12-31
Prepayments/Accrued Income
Current
281,954 GBP2024-12-31
659,701 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
1,274,969 GBP2024-12-31
1,012,806 GBP2023-12-31
Other Remaining Borrowings
Current
2,444,849 GBP2024-12-31
2,714,849 GBP2023-12-31
Trade Creditors/Trade Payables
Current
529,136 GBP2024-12-31
351,392 GBP2023-12-31
Corporation Tax Payable
Current
279,218 GBP2024-12-31
395,545 GBP2023-12-31
Other Taxation & Social Security Payable
Current
625,779 GBP2024-12-31
645,167 GBP2023-12-31
Other Creditors
Current
88 GBP2024-12-31
569 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
133,317 GBP2024-12-31
77,797 GBP2023-12-31
Creditors
Current
5,287,356 GBP2024-12-31
5,198,125 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
1,622,524 GBP2024-12-31
1,609,686 GBP2023-12-31
Total Borrowings
Current
2,444,849 GBP2024-12-31
2,714,849 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
1,274,968 GBP2024-12-31
1,012,806 GBP2023-12-31
Minimum gross finance lease payments owing
2,897,493 GBP2024-12-31
2,622,492 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
18 shares2024-12-31
18 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
960,000 GBP2024-12-31
960,000 GBP2023-12-31
Between two and five year
3,840,000 GBP2024-12-31
3,840,000 GBP2023-12-31
More than five year
4,320,000 GBP2024-12-31
5,280,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
9,120,000 GBP2024-12-31
10,080,000 GBP2023-12-31