Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
99,159,982 GBP2024-01-01 ~ 2024-12-31
101,859,365 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-91,207,212 GBP2024-01-01 ~ 2024-12-31
-93,280,136 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
7,952,770 GBP2024-01-01 ~ 2024-12-31
8,579,229 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-6,829,485 GBP2024-01-01 ~ 2024-12-31
-6,312,481 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,234,173 GBP2024-01-01 ~ 2024-12-31
2,361,752 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-506,023 GBP2024-01-01 ~ 2024-12-31
-438,768 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
728,150 GBP2024-01-01 ~ 2024-12-31
1,922,984 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
718,577 GBP2024-01-01 ~ 2024-12-31
1,465,255 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
718,577 GBP2024-01-01 ~ 2024-12-31
1,465,255 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
419,630 GBP2024-12-31
383,139 GBP2023-12-31
Total Inventories
10,459,341 GBP2024-12-31
10,864,447 GBP2023-12-31
Debtors
12,180,112 GBP2024-12-31
13,065,324 GBP2023-12-31
Cash at bank and in hand
244,350 GBP2024-12-31
548,625 GBP2023-12-31
Current Assets
22,883,803 GBP2024-12-31
24,478,396 GBP2023-12-31
Net Current Assets/Liabilities
1,835,185 GBP2024-12-31
1,144,714 GBP2023-12-31
Total Assets Less Current Liabilities
2,254,815 GBP2024-12-31
1,527,853 GBP2023-12-31
Net Assets/Liabilities
2,190,907 GBP2024-12-31
1,472,330 GBP2023-12-31
Equity
Called up share capital
1 GBP2024-12-31
1 GBP2023-12-31
1 GBP2022-12-31
Retained earnings (accumulated losses)
2,190,906 GBP2024-12-31
1,472,329 GBP2023-12-31
7,074 GBP2022-12-31
Equity
2,190,907 GBP2024-12-31
1,472,330 GBP2023-12-31
7,075 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
718,577 GBP2024-01-01 ~ 2024-12-31
1,465,255 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
4,583,437 GBP2024-01-01 ~ 2024-12-31
4,445,884 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
365,122 GBP2024-01-01 ~ 2024-12-31
347,982 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
142,080 GBP2024-01-01 ~ 2024-12-31
116,596 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
5,090,639 GBP2024-01-01 ~ 2024-12-31
4,910,462 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1122024-01-01 ~ 2024-12-31
1072023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
112,474 GBP2024-01-01 ~ 2024-12-31
117,803 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
5,000 GBP2024-01-01 ~ 2024-12-31
5,000 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
1,188 GBP2024-01-01 ~ 2024-12-31
451,878 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
182,038 GBP2024-01-01 ~ 2024-12-31
480,746 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
849,022 GBP2024-12-31
790,015 GBP2023-12-31
Furniture and fittings
290,067 GBP2024-12-31
270,676 GBP2023-12-31
Computers
258,455 GBP2024-12-31
298,435 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,432,806 GBP2024-12-31
1,359,126 GBP2023-12-31
Property, Plant & Equipment - Disposals
Computers
-75,285 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-75,285 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
35,262 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
659,113 GBP2024-12-31
597,152 GBP2023-12-31
Furniture and fittings
143,734 GBP2024-12-31
116,126 GBP2023-12-31
Computers
204,452 GBP2024-12-31
262,709 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,013,176 GBP2024-12-31
975,987 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
61,961 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
27,608 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
5,877 GBP2024-01-01 ~ 2024-12-31
Computers
17,028 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
112,474 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Computers
-75,285 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-75,285 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
5,877 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
189,909 GBP2024-12-31
192,863 GBP2023-12-31
Furniture and fittings
146,333 GBP2024-12-31
154,550 GBP2023-12-31
Motor vehicles
29,385 GBP2024-12-31
Computers
54,003 GBP2024-12-31
35,726 GBP2023-12-31
Raw Materials
510,399 GBP2024-12-31
711,794 GBP2023-12-31
Value of work in progress
7,194,791 GBP2024-12-31
6,389,213 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,228,541 GBP2024-12-31
2,632,132 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
10,033,584 GBP2024-12-31
8,805,082 GBP2023-12-31
Other Debtors
Current
771,987 GBP2024-12-31
1,516,704 GBP2023-12-31
Prepayments
Current
146,000 GBP2024-12-31
111,406 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
12,180,112 GBP2024-12-31
Current, Amounts falling due within one year
13,065,324 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
39,373 GBP2024-12-31
1,982,716 GBP2023-12-31
Trade Creditors/Trade Payables
Current
8,258,938 GBP2024-12-31
8,480,705 GBP2023-12-31
Amounts owed to group undertakings
Current
10,297,699 GBP2024-12-31
8,568,770 GBP2023-12-31
Corporation Tax Payable
Current
1,188 GBP2024-12-31
451,878 GBP2023-12-31
Other Taxation & Social Security Payable
Current
22,103 GBP2024-12-31
22,588 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
32,829 GBP2024-12-31
298,006 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
460,000 GBP2024-12-31
460,000 GBP2023-12-31
Between one and five year
1,380,000 GBP2024-12-31
1,840,000 GBP2023-12-31
All periods
1,840,000 GBP2024-12-31
2,300,000 GBP2023-12-31
Bank Overdrafts
Secured
39,373 GBP2024-12-31
1,982,716 GBP2023-12-31
Total Borrowings
Secured
2,290,985 GBP2024-12-31
5,243,702 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
63,908 GBP2024-12-31
55,523 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1 shares2024-12-31