Average Number of Employees
282024-01-01 ~ 2024-12-31
302023-01-01 ~ 2023-12-31
Turnover/Revenue
11,176,479 GBP2024-01-01 ~ 2024-12-31
11,824,115 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-8,206,832 GBP2024-01-01 ~ 2024-12-31
-8,922,694 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,969,647 GBP2024-01-01 ~ 2024-12-31
2,901,421 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-1,786,037 GBP2024-01-01 ~ 2024-12-31
-1,660,094 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,183,610 GBP2024-01-01 ~ 2024-12-31
1,366,327 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
19,795 GBP2024-01-01 ~ 2024-12-31
24,071 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,159,253 GBP2024-01-01 ~ 2024-12-31
1,346,448 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,022,504 GBP2024-01-01 ~ 2024-12-31
952,473 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
1,022,504 GBP2024-01-01 ~ 2024-12-31
1,383,112 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
1,368,977 GBP2024-12-31
1,376,959 GBP2023-12-31
Fixed Assets
1,368,977 GBP2024-12-31
1,376,959 GBP2023-12-31
Total Inventories
846,000 GBP2024-12-31
1,190,852 GBP2023-12-31
Debtors
Current
3,619,657 GBP2024-12-31
2,292,347 GBP2023-12-31
Cash at bank and in hand
912,820 GBP2024-12-31
1,658,367 GBP2023-12-31
Current Assets
5,378,477 GBP2024-12-31
5,141,566 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-1,219,680 GBP2024-12-31
-1,175,122 GBP2023-12-31
Net Current Assets/Liabilities
4,158,797 GBP2024-12-31
3,966,444 GBP2023-12-31
Total Assets Less Current Liabilities
5,527,774 GBP2024-12-31
5,343,403 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-487,505 GBP2024-12-31
Net Assets/Liabilities
4,909,609 GBP2024-12-31
4,662,105 GBP2023-12-31
Equity
Called up share capital
49,998 GBP2024-12-31
49,998 GBP2023-12-31
49,998 GBP2023-01-01
Revaluation reserve
377,983 GBP2024-12-31
365,383 GBP2023-12-31
Retained earnings (accumulated losses)
4,481,628 GBP2024-12-31
4,246,724 GBP2023-12-31
4,353,995 GBP2023-01-01
Equity
4,909,609 GBP2024-12-31
4,662,105 GBP2023-12-31
4,403,993 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,022,504 GBP2024-01-01 ~ 2024-12-31
952,473 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,009,904 GBP2024-01-01 ~ 2024-12-31
1,017,729 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-775,000 GBP2024-01-01 ~ 2024-12-31
-1,125,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-775,000 GBP2024-01-01 ~ 2024-12-31
-1,125,000 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-775,000 GBP2024-01-01 ~ 2024-12-31
-1,125,000 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
-775,000 GBP2024-01-01 ~ 2024-12-31
-1,125,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
102024-01-01 ~ 2024-12-31
Motor vehicles
202024-01-01 ~ 2024-12-31
Office equipment
202024-01-01 ~ 2024-12-31
Audit Fees/Expenses
10,500 GBP2024-01-01 ~ 2024-12-31
10,200 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,299,157 GBP2024-01-01 ~ 2024-12-31
1,277,275 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
141,115 GBP2024-01-01 ~ 2024-12-31
140,589 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,593,244 GBP2024-01-01 ~ 2024-12-31
1,538,099 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
330,619 GBP2024-01-01 ~ 2024-12-31
374,593 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-3,684 GBP2024-01-01 ~ 2024-12-31
36,419 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
289,813 GBP2024-01-01 ~ 2024-12-31
316,685 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
775,000 GBP2024-01-01 ~ 2024-12-31
1,125,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
1,074,783 GBP2024-12-31
1,074,783 GBP2023-12-31
Plant and equipment
837,791 GBP2024-12-31
773,025 GBP2023-12-31
Motor vehicles
17,595 GBP2024-12-31
3,600 GBP2023-12-31
Office equipment
203,567 GBP2024-12-31
198,268 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,133,736 GBP2024-12-31
2,049,676 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
428,931 GBP2023-12-31
Motor vehicles
3,600 GBP2023-12-31
Office equipment
142,024 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
672,718 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
2,799 GBP2024-01-01 ~ 2024-12-31
Office equipment, Owned/Freehold
15,873 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
92,041 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
488,940 GBP2024-12-31
Motor vehicles
6,399 GBP2024-12-31
Office equipment
157,897 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
764,759 GBP2024-12-31
Property, Plant & Equipment
Buildings
963,260 GBP2024-12-31
976,620 GBP2023-12-31
Plant and equipment
348,851 GBP2024-12-31
344,095 GBP2023-12-31
Motor vehicles
11,196 GBP2024-12-31
Office equipment
45,670 GBP2024-12-31
56,244 GBP2023-12-31
Raw materials and consumables
846,000 GBP2024-12-31
1,190,852 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,283,773 GBP2024-12-31
1,245,103 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
2,185,627 GBP2024-12-31
877,179 GBP2023-12-31
Other Debtors
Current
76,645 GBP2024-12-31
57,101 GBP2023-12-31
Prepayments/Accrued Income
Current
73,612 GBP2024-12-31
112,964 GBP2023-12-31
Cash and Cash Equivalents
912,820 GBP2024-12-31
1,658,367 GBP2023-12-31
Bank Borrowings
Current
43,332 GBP2024-12-31
43,332 GBP2023-12-31
Trade Creditors/Trade Payables
Current
631,743 GBP2024-12-31
554,050 GBP2023-12-31
Corporation Tax Payable
Current
73,670 GBP2024-12-31
57,321 GBP2023-12-31
Taxation/Social Security Payable
Current
197,836 GBP2024-12-31
222,664 GBP2023-12-31
Other Creditors
Current
84,140 GBP2024-12-31
59,555 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
188,959 GBP2024-12-31
238,200 GBP2023-12-31
Creditors
Current
1,219,680 GBP2024-12-31
1,175,122 GBP2023-12-31
Bank Borrowings
Non-current
487,505 GBP2024-12-31
530,837 GBP2023-12-31
Creditors
Non-current
487,505 GBP2024-12-31
530,837 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
43,332 GBP2024-12-31
43,332 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
43,332 GBP2024-12-31
43,332 GBP2023-12-31
Bank Borrowings
Between two and five year, Non-current
444,173 GBP2024-12-31
487,505 GBP2023-12-31
Total Borrowings
530,837 GBP2024-12-31
574,169 GBP2023-12-31
Net Deferred Tax Liability/Asset
-130,660 GBP2024-12-31
-150,461 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
19,801 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-85,182 GBP2024-12-31
-85,747 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
49,998 shares2024-12-31
49,998 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
90,181 GBP2024-12-31
82,103 GBP2023-12-31
Between one and five year
189,876 GBP2024-12-31
181,342 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
280,057 GBP2024-12-31
263,445 GBP2023-12-31