(expand)Amounts set aside to cover potential liabilities or losses
Deferred taxation
74,768 GBP2024-12-31
80,477 GBP2023-12-31
Turnover/Revenue
22,691,967 GBP2024-01-01 ~ 2024-12-31
21,824,199 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
17,202,967 GBP2024-01-01 ~ 2024-12-31
16,489,812 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
5,489,000 GBP2024-01-01 ~ 2024-12-31
5,334,387 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
5,217,984 GBP2024-01-01 ~ 2024-12-31
4,919,849 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
271,016 GBP2024-01-01 ~ 2024-12-31
416,497 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
127,516 GBP2024-01-01 ~ 2024-12-31
164,135 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
203,500 GBP2024-01-01 ~ 2024-12-31
312,362 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-6,729 GBP2024-01-01 ~ 2024-12-31
89,704 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
210,229 GBP2024-01-01 ~ 2024-12-31
222,658 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-153,000 GBP2024-01-01 ~ 2024-12-31
-206,052 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
952,174 GBP2024-12-31
894,945 GBP2023-12-31
878,339 GBP2022-12-31
Property, Plant & Equipment
789,187 GBP2024-12-31
601,730 GBP2023-12-31
Fixed Assets - Investments
1,000 GBP2024-12-31
1,000 GBP2023-12-31
Fixed Assets
790,187 GBP2024-12-31
602,730 GBP2023-12-31
Total Inventories
1,428,955 GBP2024-12-31
1,646,015 GBP2023-12-31
Debtors
3,752,309 GBP2024-12-31
3,326,510 GBP2023-12-31
Cash at bank and in hand
352,268 GBP2024-12-31
530,339 GBP2023-12-31
Current Assets
5,533,532 GBP2024-12-31
5,502,864 GBP2023-12-31
Creditors
Amounts falling due within one year
4,223,531 GBP2024-12-31
3,994,215 GBP2023-12-31
Net Current Assets/Liabilities
1,310,001 GBP2024-12-31
1,508,649 GBP2023-12-31
Total Assets Less Current Liabilities
2,100,188 GBP2024-12-31
2,111,379 GBP2023-12-31
Creditors
Amounts falling due after one year
1,072,246 GBP2024-12-31
1,134,957 GBP2023-12-31
Net Assets/Liabilities
953,174 GBP2024-12-31
895,945 GBP2023-12-31
Equity
Called up share capital
1,000 GBP2024-12-31
1,000 GBP2023-12-31
Equity
953,174 GBP2024-12-31
895,945 GBP2023-12-31
Property, Plant & Equipment - Depreciation Expense
264,280 GBP2024-01-01 ~ 2024-12-31
207,716 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
25.002024-01-01 ~ 2024-12-31
Furniture and fittings
25.002024-01-01 ~ 2024-12-31
Office equipment
25.002024-01-01 ~ 2024-12-31
Average number of employees in administration and support functions
102024-01-01 ~ 2024-12-31
102023-01-01 ~ 2023-12-31
Wages/Salaries
2,505,450 GBP2024-01-01 ~ 2024-12-31
2,406,309 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
241,984 GBP2024-01-01 ~ 2024-12-31
225,980 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
52,154 GBP2024-01-01 ~ 2024-12-31
52,323 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,799,588 GBP2024-01-01 ~ 2024-12-31
2,684,612 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
107,373 GBP2024-01-01 ~ 2024-12-31
53,494 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-5,709 GBP2024-01-01 ~ 2024-12-31
-2,665 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
38,665 GBP2024-01-01 ~ 2024-12-31
73,467 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
439,750 GBP2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
439,750 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
25,225 GBP2024-12-31
25,225 GBP2023-12-31
Plant and equipment
2,364,018 GBP2024-12-31
1,912,281 GBP2023-12-31
Furniture and fittings
18,196 GBP2024-12-31
24,606 GBP2023-12-31
Office equipment
17,864 GBP2024-12-31
26,725 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,588,100 GBP2024-12-31
2,177,769 GBP2023-12-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-6,410 GBP2024-01-01 ~ 2024-12-31
Office equipment
-8,861 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-41,406 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
17,120 GBP2024-12-31
15,066 GBP2023-12-31
Plant and equipment
1,602,947 GBP2024-12-31
1,347,419 GBP2023-12-31
Furniture and fittings
16,105 GBP2024-12-31
21,818 GBP2023-12-31
Office equipment
16,018 GBP2024-12-31
24,235 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,798,913 GBP2024-12-31
1,576,039 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
2,054 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
255,528 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
697 GBP2024-01-01 ~ 2024-12-31
Office equipment
643 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
264,280 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-6,410 GBP2024-01-01 ~ 2024-12-31
Office equipment
-8,860 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-41,406 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
8,105 GBP2024-12-31
10,159 GBP2023-12-31
Plant and equipment
761,071 GBP2024-12-31
564,862 GBP2023-12-31
Furniture and fittings
2,091 GBP2024-12-31
2,788 GBP2023-12-31
Office equipment
1,846 GBP2024-12-31
2,490 GBP2023-12-31
Under hire purchased contracts or finance leases, Plant and equipment
528,119 GBP2024-12-31
Plant and equipment, Under hire purchased contracts or finance leases
298,508 GBP2023-12-31
Amounts invested in assets
Non-current
1,000 GBP2024-12-31
1,000 GBP2023-12-31
Raw Materials
1,428,955 GBP2024-12-31
1,646,015 GBP2023-12-31
Trade Debtors/Trade Receivables
3,326,742 GBP2024-12-31
2,799,040 GBP2023-12-31
Prepayments/Accrued Income
191,945 GBP2024-12-31
164,348 GBP2023-12-31
Amount of corporation tax that is recoverable
1,020 GBP2024-12-31
Other Debtors
84,924 GBP2024-12-31
135,244 GBP2023-12-31
Bank Overdrafts
-503 GBP2024-12-31
Cash and Cash Equivalents
351,765 GBP2024-12-31
530,339 GBP2023-12-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
1,073,771 GBP2024-12-31
1,118,896 GBP2023-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
2,127,639 GBP2024-12-31
1,953,170 GBP2023-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
70,843 GBP2024-12-31
14,836 GBP2023-12-31
Corporation Tax Payable
Amounts falling due within one year
92,369 GBP2023-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
728,555 GBP2024-12-31
644,740 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
170,888 GBP2024-12-31
131,555 GBP2023-12-31
Amounts owed to directors
Amounts falling due within one year
1,467 GBP2024-12-31
6,275 GBP2023-12-31
Other Creditors
Amounts falling due within one year
50,368 GBP2024-12-31
32,374 GBP2023-12-31
Bank Borrowings/Overdrafts
Amounts falling due after one year
433,249 GBP2024-12-31
707,087 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
439,974 GBP2024-12-31
219,792 GBP2023-12-31
Other Creditors
Amounts falling due after one year
199,023 GBP2024-12-31
208,078 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
170,888 GBP2024-12-31
131,555 GBP2023-12-31
Between one and five year
439,974 GBP2024-12-31
219,792 GBP2023-12-31
Minimum gross finance lease payments owing
610,862 GBP2024-12-31
351,347 GBP2023-12-31
Deferred Tax Liabilities
74,768 GBP2024-12-31
80,477 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
800 shares2024-12-31
800 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
200 shares2024-12-31
200 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
460,075 GBP2024-12-31
518,463 GBP2023-12-31
Between one and five year
713,701 GBP2024-12-31
940,144 GBP2023-12-31
More than five year
934,528 GBP2024-12-31
1,168,160 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,108,304 GBP2024-12-31
2,626,767 GBP2023-12-31
Advances or credits given to directors
-1,467 GBP2024-12-31
-6,275 GBP2023-12-31
-4,646 GBP2022-12-31
Advances or credits made to directors during the period
4,808 GBP2024-01-01 ~ 2024-12-31
-1,629 GBP2023-01-01 ~ 2023-12-31