Average Number of Employees
5062024-01-01 ~ 2024-12-31
5762023-01-01 ~ 2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
184,589 GBP2024-12-31
207,405 GBP2023-12-31
Turnover/Revenue
54,466,940 GBP2024-01-01 ~ 2024-12-31
58,153,587 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-35,680,885 GBP2024-01-01 ~ 2024-12-31
-39,070,030 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
18,786,055 GBP2024-01-01 ~ 2024-12-31
19,083,557 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-59,469 GBP2024-01-01 ~ 2024-12-31
-154,080 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-15,646,556 GBP2024-01-01 ~ 2024-12-31
-16,078,684 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
3,080,030 GBP2024-01-01 ~ 2024-12-31
2,853,267 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
8,691 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,943,355 GBP2024-01-01 ~ 2024-12-31
2,710,645 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,134,009 GBP2024-01-01 ~ 2024-12-31
2,059,082 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
1,521,141 GBP2024-12-31
1,661,988 GBP2023-12-31
Fixed Assets - Investments
607,494 GBP2024-12-31
107,429 GBP2023-12-31
Fixed Assets
2,128,635 GBP2024-12-31
1,769,417 GBP2023-12-31
Total Inventories
1,679,442 GBP2024-12-31
1,664,777 GBP2023-12-31
Debtors
9,459,633 GBP2024-12-31
11,562,221 GBP2023-12-31
Cash at bank and in hand
326,577 GBP2024-12-31
435,233 GBP2023-12-31
Current Assets
11,465,652 GBP2024-12-31
13,662,231 GBP2023-12-31
Net Current Assets/Liabilities
828,255 GBP2024-12-31
1,744,651 GBP2023-12-31
Total Assets Less Current Liabilities
2,956,890 GBP2024-12-31
3,514,068 GBP2023-12-31
Creditors
Amounts falling due after one year
-240,909 GBP2024-12-31
-109,280 GBP2023-12-31
Net Assets/Liabilities
2,531,392 GBP2024-12-31
3,197,383 GBP2023-12-31
Equity
Called up share capital
28,873 GBP2024-12-31
28,873 GBP2023-12-31
28,873 GBP2022-12-31
Retained earnings (accumulated losses)
2,502,519 GBP2024-12-31
3,168,510 GBP2023-12-31
1,941,428 GBP2022-12-31
Equity
2,531,392 GBP2024-12-31
3,197,383 GBP2023-12-31
1,970,301 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,134,009 GBP2024-01-01 ~ 2024-12-31
2,059,082 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,134,009 GBP2024-01-01 ~ 2024-12-31
2,059,082 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
2,134,009 GBP2024-01-01 ~ 2024-12-31
2,059,082 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,800,000 GBP2024-01-01 ~ 2024-12-31
-832,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-2,800,000 GBP2024-01-01 ~ 2024-12-31
-832,000 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-2,800,000 GBP2024-01-01 ~ 2024-12-31
-832,000 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
-2,800,000 GBP2024-01-01 ~ 2024-12-31
-832,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
457,288 GBP2024-01-01 ~ 2024-12-31
517,300 GBP2023-01-01 ~ 2023-12-31
Average number of employees in administration and support functions
1202024-01-01 ~ 2024-12-31
1242023-01-01 ~ 2023-12-31
Wages/Salaries
15,115,824 GBP2024-01-01 ~ 2024-12-31
16,186,834 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
1,415,354 GBP2024-01-01 ~ 2024-12-31
1,416,015 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
534,121 GBP2024-01-01 ~ 2024-12-31
426,403 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
17,065,299 GBP2024-01-01 ~ 2024-12-31
18,029,252 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
1,377,569 GBP2024-01-01 ~ 2024-12-31
1,338,806 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-22,816 GBP2024-01-01 ~ 2024-12-31
42,875 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
735,839 GBP2024-01-01 ~ 2024-12-31
637,559 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
All ordinary shares
2,800,000 GBP2024-01-01 ~ 2024-12-31
832,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,416,636 GBP2024-12-31
2,293,249 GBP2023-12-31
Furniture and fittings
1,441,098 GBP2024-12-31
1,441,098 GBP2023-12-31
Motor vehicles
2,167,918 GBP2024-12-31
2,126,359 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
6,025,652 GBP2024-12-31
5,860,706 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-18,350 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-217,269 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-235,619 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,184,574 GBP2024-12-31
1,985,937 GBP2023-12-31
Furniture and fittings
776,381 GBP2024-12-31
679,334 GBP2023-12-31
Motor vehicles
1,543,556 GBP2024-12-31
1,533,447 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,504,511 GBP2024-12-31
4,198,718 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
214,470 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
97,047 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
145,771 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
457,288 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-15,833 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-135,662 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-151,495 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
232,062 GBP2024-12-31
307,312 GBP2023-12-31
Furniture and fittings
664,717 GBP2024-12-31
761,764 GBP2023-12-31
Motor vehicles
624,362 GBP2024-12-31
592,912 GBP2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
422,260 GBP2024-12-31
Under hire purchased contracts or finance leases
422,260 GBP2024-12-31
305,878 GBP2023-12-31
Under hire purchased contracts or finance leases, Plant and equipment
48,332 GBP2023-12-31
Under hire purchased contracts or finance leases, Motor vehicles
257,546 GBP2023-12-31
Amounts invested in assets
Cost valuation, Non-current
107,429 GBP2023-12-31
Additions to investments, Non-current
500,065 GBP2024-12-31
Non-current
607,494 GBP2024-12-31
107,429 GBP2023-12-31
Raw Materials
1,142,270 GBP2024-12-31
1,065,837 GBP2023-12-31
Value of work in progress
378,927 GBP2024-12-31
472,407 GBP2023-12-31
Finished Goods
158,245 GBP2024-12-31
126,533 GBP2023-12-31
Trade Debtors/Trade Receivables
5,934,629 GBP2024-12-31
8,636,917 GBP2023-12-31
Prepayments/Accrued Income
927,380 GBP2024-12-31
728,714 GBP2023-12-31
Other Debtors
697,689 GBP2024-12-31
11,590 GBP2023-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
4,228,209 GBP2024-12-31
4,479,142 GBP2023-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
2,253,123 GBP2024-12-31
1,919,482 GBP2023-12-31
Corporation Tax Payable
Amounts falling due within one year
401,780 GBP2024-12-31
382,262 GBP2023-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
947,662 GBP2024-12-31
1,085,845 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
102,322 GBP2024-12-31
106,148 GBP2023-12-31
Other Creditors
Amounts falling due within one year
2,203,736 GBP2024-12-31
3,832,707 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
240,909 GBP2024-12-31
109,280 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
102,322 GBP2024-12-31
106,148 GBP2023-12-31
Between one and five year
240,909 GBP2024-12-31
109,280 GBP2023-12-31
Minimum gross finance lease payments owing
343,231 GBP2024-12-31
215,428 GBP2023-12-31
Deferred Tax Liabilities
184,589 GBP2024-12-31
207,405 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 shares2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
28,572 shares2024-12-31
28,572 shares2023-12-31
Par Value of Share
Class 2 ordinary share
1 shares2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
301 shares2024-12-31
301 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,423,850 GBP2024-12-31
1,283,148 GBP2023-12-31
Between one and five year
3,216,437 GBP2024-12-31
3,853,481 GBP2023-12-31
More than five year
323,972 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
4,640,287 GBP2024-12-31
5,460,601 GBP2023-12-31