(expand)Administrative Expenses
-1,940,369 GBP2024-01-01 ~ 2024-12-31
-1,594,490 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
725,602 GBP2024-01-01 ~ 2024-12-31
500,676 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
10,345 GBP2024-01-01 ~ 2024-12-31
2,538 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
593,395 GBP2024-01-01 ~ 2024-12-31
340,726 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,091,113 GBP2024-01-01 ~ 2024-12-31
242,357 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
4,213,474 GBP2024-12-31
4,411,787 GBP2023-12-31
Fixed Assets - Investments
100 GBP2024-12-31
100 GBP2023-12-31
Fixed Assets
4,213,574 GBP2024-12-31
4,411,887 GBP2023-12-31
Total Inventories
476,137 GBP2024-12-31
399,908 GBP2023-12-31
Debtors
Current
2,468,984 GBP2024-12-31
940,622 GBP2023-12-31
Cash at bank and in hand
452,543 GBP2024-12-31
171,373 GBP2023-12-31
Current Assets
3,397,664 GBP2024-12-31
1,511,903 GBP2023-12-31
Net Current Assets/Liabilities
1,132,917 GBP2024-12-31
40,864 GBP2023-12-31
Total Assets Less Current Liabilities
5,346,491 GBP2024-12-31
4,452,751 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-1,301,098 GBP2023-12-31
Net Assets/Liabilities
3,862,031 GBP2024-12-31
2,921,904 GBP2023-12-31
Equity
Called up share capital
94 GBP2024-12-31
80 GBP2023-12-31
80 GBP2023-01-01
Capital redemption reserve
20 GBP2024-12-31
20 GBP2023-12-31
20 GBP2023-01-01
Retained earnings (accumulated losses)
3,861,917 GBP2024-12-31
2,921,804 GBP2023-12-31
2,679,447 GBP2023-01-01
Equity
3,862,031 GBP2024-12-31
2,921,904 GBP2023-12-31
2,679,547 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,091,113 GBP2024-01-01 ~ 2024-12-31
242,357 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,091,113 GBP2024-01-01 ~ 2024-12-31
242,357 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
1,091,113 GBP2024-01-01 ~ 2024-12-31
242,357 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-151,000 GBP2024-01-01 ~ 2024-12-31
Dividends Paid
-151,000 GBP2024-01-01 ~ 2024-12-31
Issue of Equity Instruments
Called up share capital
14 GBP2024-01-01 ~ 2024-12-31
Issue of Equity Instruments
14 GBP2024-01-01 ~ 2024-12-31
Equity - Income/Expense Recognised Directly
Called up share capital
14 GBP2024-01-01 ~ 2024-12-31
Retained earnings (accumulated losses)
-151,000 GBP2024-01-01 ~ 2024-12-31
Equity - Income/Expense Recognised Directly
-150,986 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Depreciation Expense
229,972 GBP2024-01-01 ~ 2024-12-31
274,338 GBP2023-01-01 ~ 2023-12-31
Cash and Cash Equivalents
452,543 GBP2024-12-31
171,373 GBP2023-12-31
135,958 GBP2023-01-01
Audit Fees/Expenses
16,150 GBP2024-01-01 ~ 2024-12-31
Wages/Salaries
2,590,150 GBP2024-01-01 ~ 2024-12-31
2,140,183 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
270,418 GBP2024-01-01 ~ 2024-12-31
205,875 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,937,435 GBP2024-01-01 ~ 2024-12-31
2,430,333 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
456,018 GBP2024-01-01 ~ 2024-12-31
423,725 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-31,538 GBP2024-01-01 ~ 2024-12-31
26,544 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
148,349 GBP2024-01-01 ~ 2024-12-31
80,141 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
151,000 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Gross Cost
Goodwill
59,231 GBP2024-12-31
59,231 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
59,231 GBP2024-12-31
59,231 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
4,478,040 GBP2024-12-31
4,478,040 GBP2023-12-31
Plant and equipment
862,266 GBP2024-12-31
843,872 GBP2023-12-31
Motor vehicles
311,253 GBP2024-12-31
310,973 GBP2023-12-31
Furniture and fittings
123,376 GBP2024-12-31
117,303 GBP2023-12-31
Office equipment
149,694 GBP2024-12-31
142,782 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
5,924,629 GBP2024-12-31
5,892,970 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
677,667 GBP2023-12-31
Motor vehicles
177,888 GBP2023-12-31
Furniture and fittings
95,823 GBP2023-12-31
Office equipment
131,264 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,481,183 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
5,508 GBP2024-01-01 ~ 2024-12-31
Office equipment, Owned/Freehold
6,784 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
179,217 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases, Motor vehicles
50,755 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases
50,755 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
751,106 GBP2024-12-31
Motor vehicles
234,151 GBP2024-12-31
Furniture and fittings
106,820 GBP2024-12-31
Office equipment
138,048 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,711,155 GBP2024-12-31
Property, Plant & Equipment
Buildings
3,997,010 GBP2024-12-31
4,079,499 GBP2023-12-31
Plant and equipment
111,160 GBP2024-12-31
166,205 GBP2023-12-31
Motor vehicles
77,102 GBP2024-12-31
133,085 GBP2023-12-31
Furniture and fittings
16,556 GBP2024-12-31
21,480 GBP2023-12-31
Office equipment
11,646 GBP2024-12-31
11,518 GBP2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
66,018 GBP2024-12-31
86,773 GBP2023-12-31
Under hire purchased contracts or finance leases
66,018 GBP2024-12-31
414,823 GBP2023-12-31
Raw materials and consumables
396,137 GBP2024-12-31
359,908 GBP2023-12-31
Value of work in progress
80,000 GBP2024-12-31
40,000 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,898,866 GBP2024-12-31
787,169 GBP2023-12-31
Other Debtors
Current
154,511 GBP2024-12-31
100,238 GBP2023-12-31
Called-up share capital (not paid)
Current
94 GBP2024-12-31
80 GBP2023-12-31
Prepayments/Accrued Income
Current
32,544 GBP2024-12-31
26,282 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
382,969 GBP2024-12-31
26,853 GBP2023-12-31
Bank Borrowings
Current
101,610 GBP2024-12-31
116,133 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,384,726 GBP2024-12-31
677,057 GBP2023-12-31
Corporation Tax Payable
Current
9,480 GBP2024-12-31
91,086 GBP2023-12-31
Taxation/Social Security Payable
Current
218,108 GBP2024-12-31
232,990 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
40,249 GBP2024-12-31
111,060 GBP2023-12-31
Other Creditors
Current
12,010 GBP2024-12-31
23,612 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
74,210 GBP2024-12-31
11,320 GBP2023-12-31
Creditors
Current
2,264,747 GBP2024-12-31
1,471,039 GBP2023-12-31
Bank Borrowings
Non-current
1,055,994 GBP2024-12-31
1,161,979 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
98,870 GBP2024-12-31
139,119 GBP2023-12-31
Trade Creditors/Trade Payables
Non-current
42,295 GBP2024-12-31
Creditors
Non-current
1,197,159 GBP2024-12-31
1,301,098 GBP2023-12-31
Bank Borrowings
Between two and five year, Non-current
259,830 GBP2024-12-31
244,246 GBP2023-12-31
Total Borrowings
1,157,604 GBP2024-12-31
1,278,112 GBP2023-12-31
Minimum gross finance lease payments owing
168,641 GBP2024-12-31
311,676 GBP2023-12-31
Net Deferred Tax Liability/Asset
-198,211 GBP2024-12-31
-229,749 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
31,538 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-198,211 GBP2024-12-31
-229,749 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
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
45,401 GBP2024-12-31
6,556 GBP2023-12-31
Between one and five year
67,200 GBP2024-12-31
2,619 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
112,601 GBP2024-12-31
9,175 GBP2023-12-31