(expand)Debtors
3,799,125 GBP2024-12-31
3,885,171 GBP2023-12-31
Current assets - Investments
1,362 GBP2024-12-31
1,117 GBP2023-12-31
Cash at bank and in hand
467,448 GBP2024-12-31
740,755 GBP2023-12-31
Current Assets
6,604,995 GBP2024-12-31
6,845,011 GBP2023-12-31
Creditors
Current
3,473,144 GBP2024-12-31
2,518,254 GBP2023-12-31
Net Current Assets/Liabilities
3,131,851 GBP2024-12-31
4,326,757 GBP2023-12-31
Total Assets Less Current Liabilities
3,913,181 GBP2024-12-31
5,008,577 GBP2023-12-31
Net Assets/Liabilities
3,266,525 GBP2024-12-31
4,218,310 GBP2023-12-31
Equity
Called up share capital
3 GBP2024-12-31
3 GBP2023-12-31
3 GBP2022-12-31
Share premium
3,282,045 GBP2024-12-31
3,282,045 GBP2023-12-31
3,282,045 GBP2022-12-31
Retained earnings (accumulated losses)
-15,523 GBP2024-12-31
936,262 GBP2023-12-31
1,080,042 GBP2022-12-31
Equity
3,266,525 GBP2024-12-31
4,218,310 GBP2023-12-31
4,362,090 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-503,970 GBP2024-01-01 ~ 2024-12-31
-474,124 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-503,970 GBP2024-01-01 ~ 2024-12-31
-474,124 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-447,815 GBP2024-01-01 ~ 2024-12-31
330,344 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,912,117 GBP2024-01-01 ~ 2024-12-31
3,602,669 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
360,595 GBP2024-01-01 ~ 2024-12-31
316,127 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
45,636 GBP2024-01-01 ~ 2024-12-31
38,522 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,318,348 GBP2024-01-01 ~ 2024-12-31
3,957,318 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
852024-01-01 ~ 2024-12-31
852023-01-01 ~ 2023-12-31
Director Remuneration
47,001 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
99,858 GBP2024-01-01 ~ 2024-12-31
114,889 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
26,205 GBP2024-01-01 ~ 2024-12-31
25,060 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
-64,340 GBP2024-01-01 ~ 2024-12-31
62,078 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-146,525 GBP2024-01-01 ~ 2024-12-31
104,122 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
310,524 GBP2024-12-31
303,257 GBP2023-12-31
Plant and equipment
1,212,079 GBP2024-12-31
933,501 GBP2023-12-31
Furniture and fittings
47,683 GBP2024-12-31
55,275 GBP2023-12-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-8,070 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
262,980 GBP2024-12-31
248,598 GBP2023-12-31
Plant and equipment
717,970 GBP2024-12-31
651,424 GBP2023-12-31
Furniture and fittings
44,683 GBP2024-12-31
51,628 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
14,382 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
66,546 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
886 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-7,831 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
47,544 GBP2024-12-31
54,659 GBP2023-12-31
Plant and equipment
494,109 GBP2024-12-31
282,077 GBP2023-12-31
Furniture and fittings
3,000 GBP2024-12-31
3,647 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
994,427 GBP2024-12-31
1,062,986 GBP2023-12-31
Computers
186,589 GBP2024-12-31
203,115 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,751,302 GBP2024-12-31
2,558,134 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-116,259 GBP2024-01-01 ~ 2024-12-31
Computers
-21,221 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-145,550 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
777,581 GBP2024-12-31
753,172 GBP2023-12-31
Computers
166,758 GBP2024-12-31
171,492 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,969,972 GBP2024-12-31
1,876,314 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
100,144 GBP2024-01-01 ~ 2024-12-31
Computers
16,487 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
198,445 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-75,735 GBP2024-01-01 ~ 2024-12-31
Computers
-21,221 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-104,787 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Motor vehicles
216,846 GBP2024-12-31
309,814 GBP2023-12-31
Computers
19,831 GBP2024-12-31
31,623 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Plant and equipment
135,600 GBP2023-12-31
Property, Plant & Equipment - Increase or decrease
Under hire purchased contracts or finance leases, Motor vehicles
45,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
404,625 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Plant and equipment
27,775 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Plant and equipment
15,802 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases, Motor vehicles
82,785 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases
98,587 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
43,577 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
361,048 GBP2024-12-31
Motor vehicles, Under hire purchased contracts or finance leases
175,242 GBP2024-12-31
239,704 GBP2023-12-31
Under hire purchased contracts or finance leases
536,290 GBP2024-12-31
347,529 GBP2023-12-31
Under hire purchased contracts or finance leases, Plant and equipment
107,825 GBP2023-12-31
Raw Materials
1,228,005 GBP2024-12-31
1,206,095 GBP2023-12-31
Value of work in progress
98,727 GBP2024-12-31
101,300 GBP2023-12-31
Finished Goods
1,010,328 GBP2024-12-31
910,573 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,017,106 GBP2024-12-31
1,982,496 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,112,536 GBP2024-12-31
1,072,737 GBP2023-12-31
Other Debtors
Current
378,616 GBP2024-12-31
479,423 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
69,378 GBP2024-12-31
Prepayments
Current
221,489 GBP2024-12-31
350,515 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
3,799,125 GBP2024-12-31
Current, Amounts falling due within one year
3,885,171 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
200,000 GBP2024-12-31
200,000 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
140,084 GBP2024-12-31
94,081 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,575,234 GBP2024-12-31
1,490,959 GBP2023-12-31
Corporation Tax Payable
Current
57,039 GBP2023-12-31
Other Taxation & Social Security Payable
Current
203,050 GBP2024-12-31
288,339 GBP2023-12-31
Other Creditors
Current
1,156,208 GBP2024-12-31
228,358 GBP2023-12-31
Accrued Liabilities
Current
198,568 GBP2024-12-31
159,478 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
249,999 GBP2024-12-31
449,999 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
353,466 GBP2024-12-31
220,871 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
200,000 GBP2023-12-31
Non-current, Between one and two years
200,000 GBP2024-12-31
Non-current, Between two and five year
49,999 GBP2024-12-31
Between two and five year, Non-current
249,999 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
hire purchase agreements
493,550 GBP2024-12-31
314,952 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
385,828 GBP2024-12-31
383,717 GBP2023-12-31
Between one and five year
764,657 GBP2024-12-31
1,055,460 GBP2023-12-31
All periods
1,150,485 GBP2024-12-31
1,439,177 GBP2023-12-31
Bank Borrowings
Secured
449,999 GBP2024-12-31
649,999 GBP2023-12-31
Total Borrowings
Secured
1,666,197 GBP2024-12-31
964,951 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
43,191 GBP2024-12-31
119,397 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
3 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
-447,815 GBP2024-01-01 ~ 2024-12-31