Average Number of Employees
172024-01-01 ~ 2024-12-31
172023-01-01 ~ 2023-12-31
Turnover/Revenue
3,766,567 GBP2024-01-01 ~ 2024-12-31
3,030,615 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-2,576,685 GBP2024-01-01 ~ 2024-12-31
-2,412,624 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
1,189,882 GBP2024-01-01 ~ 2024-12-31
617,991 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-597,909 GBP2024-01-01 ~ 2024-12-31
-492,795 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
591,973 GBP2024-01-01 ~ 2024-12-31
125,196 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
2,781 GBP2024-01-01 ~ 2024-12-31
234 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-10 GBP2024-01-01 ~ 2024-12-31
-936 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
594,744 GBP2024-01-01 ~ 2024-12-31
124,494 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
427,267 GBP2024-01-01 ~ 2024-12-31
76,845 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
50,000 GBP2023-12-31
Property, Plant & Equipment
93,703 GBP2024-12-31
123,124 GBP2023-12-31
Fixed Assets
93,703 GBP2024-12-31
173,124 GBP2023-12-31
Total Inventories
447,719 GBP2024-12-31
287,336 GBP2023-12-31
Debtors
Current
473,901 GBP2024-12-31
508,661 GBP2023-12-31
Cash at bank and in hand
529,875 GBP2024-12-31
73,855 GBP2023-12-31
Current Assets
1,451,495 GBP2024-12-31
869,852 GBP2023-12-31
Net Current Assets/Liabilities
646,938 GBP2024-12-31
390,250 GBP2023-12-31
Total Assets Less Current Liabilities
740,641 GBP2024-12-31
563,374 GBP2023-12-31
Net Assets/Liabilities
719,341 GBP2024-12-31
542,074 GBP2023-12-31
Equity
Called up share capital
210 GBP2024-12-31
210 GBP2023-12-31
210 GBP2023-01-01
Retained earnings (accumulated losses)
719,131 GBP2024-12-31
541,864 GBP2023-12-31
565,019 GBP2023-01-01
Equity
719,341 GBP2024-12-31
542,074 GBP2023-12-31
565,229 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
427,267 GBP2024-01-01 ~ 2024-12-31
76,845 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-250,000 GBP2024-01-01 ~ 2024-12-31
-100,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-250,000 GBP2024-01-01 ~ 2024-12-31
-100,000 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
12,000 GBP2024-01-01 ~ 2024-12-31
10,000 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-3,900 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
148,686 GBP2024-01-01 ~ 2024-12-31
29,281 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
250,000 GBP2024-01-01 ~ 2024-12-31
100,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
250,000 GBP2024-12-31
250,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
250,000 GBP2024-12-31
200,000 GBP2023-12-31
Intangible Assets
Goodwill
50,000 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
557,716 GBP2024-12-31
530,326 GBP2023-12-31
Furniture and fittings
9,847 GBP2024-12-31
9,177 GBP2023-12-31
Office equipment
37,264 GBP2024-12-31
36,738 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
604,827 GBP2024-12-31
576,241 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
474,123 GBP2024-12-31
423,173 GBP2023-12-31
Furniture and fittings
7,466 GBP2024-12-31
5,680 GBP2023-12-31
Office equipment
29,535 GBP2024-12-31
24,263 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
511,124 GBP2024-12-31
453,116 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
50,950 GBP2024-01-01 ~ 2024-12-31
Office equipment, Owned/Freehold
5,272 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
58,008 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
83,593 GBP2024-12-31
107,153 GBP2023-12-31
Furniture and fittings
2,381 GBP2024-12-31
3,497 GBP2023-12-31
Office equipment
7,729 GBP2024-12-31
12,474 GBP2023-12-31
Under hire purchased contracts or finance leases, Plant and equipment
21,338 GBP2024-12-31
Plant and equipment, Under hire purchased contracts or finance leases
50,088 GBP2023-12-31
Under hire purchased contracts or finance leases
21,338 GBP2024-12-31
50,088 GBP2023-12-31
Raw materials and consumables
447,719 GBP2024-12-31
287,336 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
204,021 GBP2024-12-31
329,431 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
161,448 GBP2024-12-31
95,624 GBP2023-12-31
Other Debtors
Current
84,753 GBP2024-12-31
61,063 GBP2023-12-31
Prepayments/Accrued Income
Current
23,679 GBP2024-12-31
22,543 GBP2023-12-31
Cash and Cash Equivalents
529,875 GBP2024-12-31
73,855 GBP2023-12-31
Trade Creditors/Trade Payables
Current
514,276 GBP2024-12-31
299,570 GBP2023-12-31
Corporation Tax Payable
Current
167,477 GBP2024-12-31
52,571 GBP2023-12-31
Taxation/Social Security Payable
Current
15,760 GBP2024-12-31
16,105 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
2,807 GBP2023-12-31
Other Creditors
Current
2,701 GBP2024-12-31
93,159 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
104,343 GBP2024-12-31
15,390 GBP2023-12-31
Creditors
Current
804,557 GBP2024-12-31
479,602 GBP2023-12-31
Net Deferred Tax Liability/Asset
-21,300 GBP2024-12-31
-21,300 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-21,300 GBP2024-12-31
-21,300 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
200 shares2024-12-31
200 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
10 shares2024-12-31
10 shares2023-12-31
Par Value of Share
Class 2 ordinary share
1.002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
60,000 GBP2024-12-31
60,000 GBP2023-12-31
Between one and five year
300,000 GBP2024-12-31
300,000 GBP2023-12-31
More than five year
25,000 GBP2024-12-31
85,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
385,000 GBP2024-12-31
445,000 GBP2023-12-31