Cost of Sales
-18,042,888 GBP2024-01-01 ~ 2024-12-31
-17,640,817 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-9,585,786 GBP2024-01-01 ~ 2024-12-31
-10,111,299 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
3,890,590 GBP2024-01-01 ~ 2024-12-31
3,506,703 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,999,126 GBP2024-01-01 ~ 2024-12-31
2,851,301 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
13,630,251 GBP2024-12-31
10,631,125 GBP2023-12-31
7,779,824 GBP2022-12-31
Property, Plant & Equipment
1,875,144 GBP2024-12-31
2,008,348 GBP2023-12-31
Debtors
14,196,874 GBP2024-12-31
9,745,675 GBP2023-12-31
Cash at bank and in hand
276,727 GBP2024-12-31
1,058,321 GBP2023-12-31
Current Assets
16,387,419 GBP2024-12-31
12,668,670 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-3,679,190 GBP2024-12-31
-3,020,265 GBP2023-12-31
Net Current Assets/Liabilities
12,708,229 GBP2024-12-31
9,648,405 GBP2023-12-31
Total Assets Less Current Liabilities
14,583,373 GBP2024-12-31
11,656,753 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-720,692 GBP2023-12-31
Net Assets/Liabilities
13,670,251 GBP2024-12-31
10,671,125 GBP2023-12-31
Equity
Called up share capital
24,000 GBP2024-12-31
24,000 GBP2023-12-31
Share premium
16,000 GBP2024-12-31
16,000 GBP2023-12-31
Equity
13,670,251 GBP2024-12-31
10,671,125 GBP2023-12-31
Audit Fees/Expenses
24,750 GBP2024-01-01 ~ 2024-12-31
24,750 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1962024-01-01 ~ 2024-12-31
2122023-01-01 ~ 2023-12-31
Wages/Salaries
6,181,705 GBP2024-01-01 ~ 2024-12-31
6,281,000 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
139,280 GBP2024-01-01 ~ 2024-12-31
155,746 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
6,896,284 GBP2024-01-01 ~ 2024-12-31
7,024,607 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
131,719 GBP2024-01-01 ~ 2024-12-31
135,429 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
2,600 GBP2024-01-01 ~ 2024-12-31
124,281 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
11,700 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
11,700 GBP2023-12-31
Intangible Assets
Development expenditure
0 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,675,952 GBP2024-12-31
2,591,508 GBP2023-12-31
Furniture and fittings
580,948 GBP2024-12-31
553,658 GBP2023-12-31
Motor vehicles
1,795,155 GBP2024-12-31
1,513,358 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
5,876,776 GBP2024-12-31
5,483,245 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-282,739 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-282,739 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,006,110 GBP2024-12-31
1,680,203 GBP2023-12-31
Furniture and fittings
450,242 GBP2024-12-31
365,705 GBP2023-12-31
Motor vehicles
1,008,088 GBP2024-12-31
974,274 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,001,632 GBP2024-12-31
3,474,897 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
82,477 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
325,907 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
84,537 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
304,572 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
797,493 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-270,758 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-270,758 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
669,842 GBP2024-12-31
911,305 GBP2023-12-31
Furniture and fittings
130,706 GBP2024-12-31
187,953 GBP2023-12-31
Motor vehicles
787,067 GBP2024-12-31
539,084 GBP2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
370,006 GBP2023-12-31
Finished Goods/Goods for Resale
1,485,973 GBP2024-12-31
1,346,898 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
5,041,055 GBP2024-12-31
5,135,912 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
0 GBP2024-12-31
303,394 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
8,821,871 GBP2024-12-31
3,972,193 GBP2023-12-31
Other Debtors
Current
10,810 GBP2024-12-31
13,093 GBP2023-12-31
Prepayments/Accrued Income
Current
323,138 GBP2024-12-31
321,083 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
14,196,874 GBP2024-12-31
9,745,675 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
397,088 GBP2024-12-31
329,607 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,026,586 GBP2024-12-31
874,379 GBP2023-12-31
Amounts owed to group undertakings
Current
130,000 GBP2024-12-31
0 GBP2023-12-31
Corporation Tax Payable
Current
539,696 GBP2024-12-31
0 GBP2023-12-31
Other Taxation & Social Security Payable
Current
509,579 GBP2024-12-31
710,594 GBP2023-12-31
Other Creditors
Current
41,293 GBP2024-12-31
40,062 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,034,948 GBP2024-12-31
1,065,623 GBP2023-12-31
Creditors
Current
3,679,190 GBP2024-12-31
3,020,265 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
645,586 GBP2024-12-31
720,692 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
397,088 GBP2024-12-31
329,607 GBP2023-12-31
Minimum gross finance lease payments owing
1,042,674 GBP2024-12-31
1,050,299 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
24,000 shares2024-12-31
24,000 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
550,281 GBP2024-12-31
400,047 GBP2023-12-31
Between two and five year
1,969,295 GBP2024-12-31
914,958 GBP2023-12-31
More than five year
825,256 GBP2024-12-31
27,300 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,344,832 GBP2024-12-31
1,342,305 GBP2023-12-31