Average Number of Employees
702024-01-01 ~ 2024-12-31
632023-01-01 ~ 2023-12-31
Turnover/Revenue
45,756,144 GBP2024-01-01 ~ 2024-12-31
40,910,826 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-41,455,325 GBP2024-01-01 ~ 2024-12-31
-37,139,575 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
4,300,819 GBP2024-01-01 ~ 2024-12-31
3,771,251 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-3,663,013 GBP2024-01-01 ~ 2024-12-31
-3,463,204 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
737,806 GBP2024-01-01 ~ 2024-12-31
468,047 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
699,198 GBP2024-01-01 ~ 2024-12-31
427,960 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
710,877 GBP2024-01-01 ~ 2024-12-31
540,849 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
972,501 GBP2024-12-31
979,941 GBP2023-12-31
Debtors
Current
9,358,242 GBP2024-12-31
7,751,609 GBP2023-12-31
Cash at bank and in hand
1,495,739 GBP2024-12-31
1,923,643 GBP2023-12-31
Current Assets
10,853,981 GBP2024-12-31
9,675,252 GBP2023-12-31
Net Current Assets/Liabilities
1,758,560 GBP2024-12-31
1,611,396 GBP2023-12-31
Total Assets Less Current Liabilities
2,731,061 GBP2024-12-31
2,591,337 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-382,347 GBP2024-12-31
Net Assets/Liabilities
2,323,998 GBP2024-12-31
2,245,574 GBP2023-12-31
Equity
Called up share capital
22,225 GBP2024-12-31
22,225 GBP2023-12-31
22,225 GBP2023-01-01
Revaluation reserve
494,000 GBP2024-12-31
504,000 GBP2023-12-31
514,000 GBP2023-01-01
Other miscellaneous reserve
-2,597,453 GBP2024-12-31
-1,965,000 GBP2023-12-31
-1,740,000 GBP2023-01-01
Retained earnings (accumulated losses)
4,405,226 GBP2024-12-31
3,684,349 GBP2023-12-31
3,133,500 GBP2023-01-01
Equity
2,323,998 GBP2024-12-31
2,245,574 GBP2023-12-31
1,929,725 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
710,877 GBP2024-01-01 ~ 2024-12-31
540,849 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
710,877 GBP2024-01-01 ~ 2024-12-31
540,849 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
710,877 GBP2024-01-01 ~ 2024-12-31
540,849 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
10,000 GBP2024-01-01 ~ 2024-12-31
10,000 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
-632,453 GBP2024-01-01 ~ 2024-12-31
-225,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
54,918 GBP2024-01-01 ~ 2024-12-31
54,648 GBP2023-01-01 ~ 2023-12-31
Cash and Cash Equivalents
1,495,739 GBP2024-12-31
1,923,643 GBP2023-12-31
540,126 GBP2023-01-01
Audit Fees/Expenses
15,275 GBP2024-01-01 ~ 2024-12-31
14,025 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,515,419 GBP2024-01-01 ~ 2024-12-31
3,020,428 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
403,577 GBP2024-01-01 ~ 2024-12-31
368,077 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,086,271 GBP2024-01-01 ~ 2024-12-31
3,490,309 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
543,282 GBP2024-01-01 ~ 2024-12-31
550,969 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
3,682 GBP2024-01-01 ~ 2024-12-31
17,617 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
174,800 GBP2024-01-01 ~ 2024-12-31
100,571 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
900,000 GBP2024-12-31
900,000 GBP2023-12-31
Plant and equipment
477,484 GBP2024-12-31
430,006 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,377,484 GBP2024-12-31
1,330,006 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
314,065 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
350,065 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
36,918 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
54,918 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
350,983 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
404,983 GBP2024-12-31
Property, Plant & Equipment
Buildings
846,000 GBP2024-12-31
864,000 GBP2023-12-31
Plant and equipment
126,501 GBP2024-12-31
115,941 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,218,574 GBP2024-12-31
1,956,381 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
507,893 GBP2024-12-31
183,839 GBP2023-12-31
Prepayments/Accrued Income
Current
128,467 GBP2024-12-31
87,905 GBP2023-12-31
Bank Borrowings
Current
53,964 GBP2024-12-31
166,333 GBP2023-12-31
Trade Creditors/Trade Payables
Current
6,191,090 GBP2024-12-31
5,092,653 GBP2023-12-31
Corporation Tax Payable
Current
193,778 GBP2024-12-31
102,643 GBP2023-12-31
Taxation/Social Security Payable
Current
1,200,117 GBP2024-12-31
1,226,256 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
8,231 GBP2024-12-31
7,413 GBP2023-12-31
Other Creditors
Current
16,779 GBP2024-12-31
18,936 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,431,462 GBP2024-12-31
1,449,622 GBP2023-12-31
Creditors
Current
9,095,421 GBP2024-12-31
8,063,856 GBP2023-12-31
Bank Borrowings
Non-current
356,828 GBP2024-12-31
286,848 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
25,519 GBP2024-12-31
35,337 GBP2023-12-31
Creditors
Non-current
382,347 GBP2024-12-31
322,185 GBP2023-12-31
Bank Borrowings
Between two and five year, Non-current
172,226 GBP2024-12-31
66,046 GBP2023-12-31
Total Borrowings
410,792 GBP2024-12-31
453,181 GBP2023-12-31
Minimum gross finance lease payments owing
43,531 GBP2024-12-31
55,139 GBP2023-12-31
Net Deferred Tax Liability/Asset
-24,716 GBP2024-12-31
24,716 GBP2024-12-31
-23,578 GBP2023-12-31
23,578 GBP2023-12-31
-5,961 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-1,138 GBP2024-01-01 ~ 2024-12-31
-17,617 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
28,589 GBP2024-12-31
28,312 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
6,667 shares2024-12-31
6,667 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
6,667 shares2024-12-31
6,667 shares2023-12-31
Par Value of Share
Class 2 ordinary share
1.002024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
6,667 shares2024-12-31
6,667 shares2023-12-31
Par Value of Share
Class 3 ordinary share
1.002024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
1,112 shares2024-12-31
1,112 shares2023-12-31
Par Value of Share
Class 4 ordinary share
1.002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
30,000 GBP2024-12-31
9,333 GBP2023-12-31
Between one and five year
42,500 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
72,500 GBP2024-12-31
9,333 GBP2023-12-31