Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
239,819,964 GBP2024-01-01 ~ 2024-12-31
192,016,343 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-227,933,732 GBP2024-01-01 ~ 2024-12-31
-180,189,899 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
11,886,232 GBP2024-01-01 ~ 2024-12-31
11,826,444 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-9,135,051 GBP2024-01-01 ~ 2024-12-31
-7,672,559 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
2,807,363 GBP2024-01-01 ~ 2024-12-31
4,221,010 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-1,552,256 GBP2024-01-01 ~ 2024-12-31
-1,082,171 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,255,107 GBP2024-01-01 ~ 2024-12-31
3,138,839 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
671,564 GBP2024-01-01 ~ 2024-12-31
2,245,741 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
671,564 GBP2024-01-01 ~ 2024-12-31
2,245,741 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
1,937,500 GBP2024-12-31
2,687,500 GBP2023-12-31
Property, Plant & Equipment
1,478,871 GBP2024-12-31
1,627,063 GBP2023-12-31
Fixed Assets
3,416,371 GBP2024-12-31
4,314,563 GBP2023-12-31
Total Inventories
43,046,063 GBP2024-12-31
39,360,536 GBP2023-12-31
Debtors
32,178,368 GBP2024-12-31
23,185,450 GBP2023-12-31
Cash at bank and in hand
3,362,921 GBP2024-12-31
4,480,523 GBP2023-12-31
Current Assets
78,587,352 GBP2024-12-31
67,026,509 GBP2023-12-31
Net Current Assets/Liabilities
8,722,512 GBP2024-12-31
7,172,573 GBP2023-12-31
Total Assets Less Current Liabilities
12,138,883 GBP2024-12-31
11,487,136 GBP2023-12-31
Net Assets/Liabilities
11,899,403 GBP2024-12-31
11,227,839 GBP2023-12-31
Equity
Called up share capital
1 GBP2024-12-31
1 GBP2023-12-31
1 GBP2022-12-31
Retained earnings (accumulated losses)
11,899,402 GBP2024-12-31
11,227,838 GBP2023-12-31
8,982,097 GBP2022-12-31
Equity
11,899,403 GBP2024-12-31
11,227,839 GBP2023-12-31
8,982,098 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
671,564 GBP2024-01-01 ~ 2024-12-31
2,245,741 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
6,084,143 GBP2024-01-01 ~ 2024-12-31
5,281,625 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
511,141 GBP2024-01-01 ~ 2024-12-31
449,673 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
212,202 GBP2024-01-01 ~ 2024-12-31
169,601 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
6,807,486 GBP2024-01-01 ~ 2024-12-31
5,900,899 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1482024-01-01 ~ 2024-12-31
932023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
349,612 GBP2024-01-01 ~ 2024-12-31
275,043 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
7,500 GBP2024-01-01 ~ 2024-12-31
7,500 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
603,360 GBP2024-01-01 ~ 2024-12-31
668,436 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
313,777 GBP2024-01-01 ~ 2024-12-31
784,710 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
3,750,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
1,812,500 GBP2024-12-31
1,062,500 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
750,000 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Net goodwill
1,937,500 GBP2024-12-31
2,687,500 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,567,229 GBP2024-12-31
1,503,654 GBP2023-12-31
Furniture and fittings
1,321,240 GBP2024-12-31
1,306,519 GBP2023-12-31
Motor vehicles
84,457 GBP2024-12-31
73,315 GBP2023-12-31
Computers
616,314 GBP2024-12-31
504,332 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
3,589,240 GBP2024-12-31
3,387,820 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
809,782 GBP2024-12-31
673,434 GBP2023-12-31
Furniture and fittings
789,806 GBP2024-12-31
691,340 GBP2023-12-31
Motor vehicles
70,251 GBP2024-12-31
50,571 GBP2023-12-31
Computers
440,530 GBP2024-12-31
345,412 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,110,369 GBP2024-12-31
1,760,757 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
136,348 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
98,466 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
19,680 GBP2024-01-01 ~ 2024-12-31
Computers
95,118 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
349,612 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
757,447 GBP2024-12-31
830,220 GBP2023-12-31
Furniture and fittings
531,434 GBP2024-12-31
615,179 GBP2023-12-31
Motor vehicles
14,206 GBP2024-12-31
22,744 GBP2023-12-31
Computers
175,784 GBP2024-12-31
158,920 GBP2023-12-31
Raw Materials
1,942,454 GBP2024-12-31
567,842 GBP2023-12-31
Value of work in progress
19,388,374 GBP2024-12-31
22,469,615 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,041,755 GBP2024-12-31
1,513,967 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
27,940,433 GBP2024-12-31
19,451,907 GBP2023-12-31
Other Debtors
Current
1,874,210 GBP2024-12-31
1,324,791 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
763,676 GBP2023-12-31
Prepayments
Current
321,970 GBP2024-12-31
131,109 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
32,178,368 GBP2024-12-31
23,185,450 GBP2023-12-31
Trade Creditors/Trade Payables
Current
26,650,307 GBP2024-12-31
26,155,074 GBP2023-12-31
Amounts owed to group undertakings
Current
21,362,150 GBP2024-12-31
17,722,135 GBP2023-12-31
Corporation Tax Payable
Current
543,986 GBP2024-12-31
668,436 GBP2023-12-31
Other Taxation & Social Security Payable
Current
15,050 GBP2024-12-31
12,696 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
69,733 GBP2024-12-31
114,342 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
239,480 GBP2024-12-31
259,297 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1 shares2024-12-31