Average Number of Employees
942024-01-01 ~ 2024-12-31
942023-01-01 ~ 2023-12-31
Turnover/Revenue
21,872,260 GBP2024-01-01 ~ 2024-12-31
23,453,201 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-13,648,241 GBP2024-01-01 ~ 2024-12-31
-14,443,223 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
8,224,019 GBP2024-01-01 ~ 2024-12-31
9,009,978 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-7,323,225 GBP2024-01-01 ~ 2024-12-31
-8,093,080 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
900,794 GBP2024-01-01 ~ 2024-12-31
916,898 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
65,348 GBP2024-01-01 ~ 2024-12-31
21,497 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
749,188 GBP2024-01-01 ~ 2024-12-31
707,089 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
472,722 GBP2024-01-01 ~ 2024-12-31
536,157 GBP2023-01-01 ~ 2023-12-31
Fixed Assets - Investments
9,381,154 GBP2024-12-31
9,381,154 GBP2023-12-31
Fixed Assets
15,477,389 GBP2024-12-31
15,515,294 GBP2023-12-31
Total Inventories
1,544,858 GBP2024-12-31
1,402,155 GBP2023-12-31
Debtors
Current
3,274,713 GBP2024-12-31
4,657,254 GBP2023-12-31
Cash at bank and in hand
1,264,671 GBP2024-12-31
1,284,837 GBP2023-12-31
Current Assets
6,084,242 GBP2024-12-31
7,344,246 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-9,479,768 GBP2024-12-31
Net Current Assets/Liabilities
-3,395,526 GBP2024-12-31
-2,581,180 GBP2023-12-31
Total Assets Less Current Liabilities
12,081,863 GBP2024-12-31
12,934,114 GBP2023-12-31
Net Assets/Liabilities
9,825,438 GBP2024-12-31
9,352,716 GBP2023-12-31
Equity
Called up share capital
3,901,000 GBP2024-12-31
3,901,000 GBP2023-12-31
3,901,000 GBP2023-01-01
Retained earnings (accumulated losses)
5,924,438 GBP2024-12-31
5,451,716 GBP2023-12-31
4,915,559 GBP2023-01-01
Equity
9,825,438 GBP2024-12-31
9,352,716 GBP2023-12-31
8,816,559 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
472,722 GBP2024-01-01 ~ 2024-12-31
536,157 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
299,495 GBP2024-01-01 ~ 2024-12-31
285,852 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
41,500 GBP2024-01-01 ~ 2024-12-31
40,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
4,917,634 GBP2024-01-01 ~ 2024-12-31
4,795,752 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
554,863 GBP2024-01-01 ~ 2024-12-31
540,907 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
6,248,858 GBP2024-01-01 ~ 2024-12-31
6,034,591 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
174,833 GBP2024-01-01 ~ 2024-12-31
160,446 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
187,297 GBP2024-01-01 ~ 2024-12-31
166,307 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Computer software
182,582 GBP2024-12-31
182,582 GBP2023-12-31
Intangible Assets - Gross Cost
206,851 GBP2024-12-31
191,411 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
193,984 GBP2024-12-31
189,939 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
4,045 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Gross Cost
Goodwill
5,166,555 GBP2024-12-31
5,166,555 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,442,059 GBP2024-12-31
1,487,117 GBP2023-12-31
Furniture and fittings
455,756 GBP2024-12-31
460,619 GBP2023-12-31
Computers
202,239 GBP2024-12-31
119,583 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,100,054 GBP2024-12-31
2,067,319 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-207,228 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-4,863 GBP2024-01-01 ~ 2024-12-31
Computers
-5,368 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-217,459 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
813,911 GBP2023-12-31
Furniture and fittings
236,874 GBP2023-12-31
Computers
50,420 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,101,205 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
229,238 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings, Owned/Freehold
40,919 GBP2024-01-01 ~ 2024-12-31
Computers, Owned/Freehold
29,338 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
299,495 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-207,228 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-4,863 GBP2024-01-01 ~ 2024-12-31
Computers
-5,368 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-217,459 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
835,921 GBP2024-12-31
Furniture and fittings
272,930 GBP2024-12-31
Computers
74,390 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,183,241 GBP2024-12-31
Investments in Subsidiaries
9,381,154 GBP2024-12-31
Value of work in progress
1,188,024 GBP2024-12-31
935,203 GBP2023-12-31
Finished Goods/Goods for Resale
356,834 GBP2024-12-31
466,952 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,166,183 GBP2024-12-31
3,288,966 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
20,331 GBP2024-12-31
23,648 GBP2023-12-31
Other Debtors
Current
80,169 GBP2024-12-31
419,353 GBP2023-12-31
Prepayments/Accrued Income
Current
160,736 GBP2024-12-31
252,540 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
786,437 GBP2024-12-31
386,026 GBP2023-12-31
Trade Creditors/Trade Payables
Current
59,845 GBP2024-12-31
374,771 GBP2023-12-31
Amounts owed to group undertakings
Current
5,401,787 GBP2024-12-31
5,206,812 GBP2023-12-31
Other Taxation & Social Security Payable
Current
784,878 GBP2024-12-31
672,067 GBP2023-12-31
Other Creditors
Current
180,605 GBP2024-12-31
643,333 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,570,945 GBP2024-12-31
2,051,008 GBP2023-12-31
Creditors
Current
9,479,768 GBP2024-12-31
9,925,426 GBP2023-12-31
Amounts owed to group undertakings
Non-current
1,751,619 GBP2024-12-31
3,002,775 GBP2023-12-31
Creditors
Non-current
2,184,069 GBP2024-12-31
3,533,894 GBP2023-12-31
Net Deferred Tax Liability/Asset
-72,356 GBP2024-12-31
-47,504 GBP2023-12-31
-62,570 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-24,852 GBP2024-01-01 ~ 2024-12-31
15,066 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-72,356 GBP2024-12-31
-47,504 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
3,901,000 shares2024-12-31
3,901,000 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31