Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-29
Turnover/Revenue
67,075,876 GBP2024-01-01 ~ 2024-12-29
52,443,666 GBP2023-03-27 ~ 2023-12-31
Cost of Sales
57,963,354 GBP2024-01-01 ~ 2024-12-29
46,867,816 GBP2023-03-27 ~ 2023-12-31
Gross Profit/Loss
9,112,522 GBP2024-01-01 ~ 2024-12-29
5,575,850 GBP2023-03-27 ~ 2023-12-31
Administrative Expenses
3,545,469 GBP2024-01-01 ~ 2024-12-29
2,733,324 GBP2023-03-27 ~ 2023-12-31
Operating Profit/Loss
5,598,256 GBP2024-01-01 ~ 2024-12-29
2,865,929 GBP2023-03-27 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
1,436 GBP2024-01-01 ~ 2024-12-29
1,735 GBP2023-03-27 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
86,834 GBP2024-01-01 ~ 2024-12-29
93,374 GBP2023-03-27 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
5,512,858 GBP2024-01-01 ~ 2024-12-29
2,774,290 GBP2023-03-27 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
1,403,233 GBP2024-01-01 ~ 2024-12-29
787,639 GBP2023-03-27 ~ 2023-12-31
Profit/Loss
4,109,625 GBP2024-01-01 ~ 2024-12-29
1,986,651 GBP2023-03-27 ~ 2023-12-31
Comprehensive Income/Expense
4,109,625 GBP2024-01-01 ~ 2024-12-29
1,986,651 GBP2023-03-27 ~ 2023-12-31
Property, Plant & Equipment
6,294,232 GBP2024-12-29
6,495,129 GBP2023-12-31
Total Inventories
4,015,386 GBP2024-12-29
2,884,997 GBP2023-12-31
Debtors
6,143,739 GBP2024-12-29
5,443,530 GBP2023-12-31
Cash at bank and in hand
1,775,246 GBP2024-12-29
32,429 GBP2023-12-31
Current Assets
11,934,371 GBP2024-12-29
8,360,956 GBP2023-12-31
Creditors
Current
9,002,916 GBP2024-12-29
8,765,316 GBP2023-12-31
Net Current Assets/Liabilities
2,931,455 GBP2024-12-29
-404,360 GBP2023-12-31
Total Assets Less Current Liabilities
9,225,687 GBP2024-12-29
6,090,769 GBP2023-12-31
Net Assets/Liabilities
8,140,848 GBP2024-12-29
4,181,223 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-29
100 GBP2023-12-31
100 GBP2023-03-26
Retained earnings (accumulated losses)
8,140,748 GBP2024-12-29
4,181,123 GBP2023-12-31
3,739,472 GBP2023-03-26
Equity
8,140,848 GBP2024-12-29
4,181,223 GBP2023-12-31
3,739,572 GBP2023-03-26
Dividends Paid
Retained earnings (accumulated losses)
-150,000 GBP2024-01-01 ~ 2024-12-29
-1,545,000 GBP2023-03-27 ~ 2023-12-31
Dividends Paid
-150,000 GBP2024-01-01 ~ 2024-12-29
-1,545,000 GBP2023-03-27 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
4,109,625 GBP2024-01-01 ~ 2024-12-29
1,986,651 GBP2023-03-27 ~ 2023-12-31
Wages/Salaries
7,029,738 GBP2024-01-01 ~ 2024-12-29
6,543,525 GBP2023-03-27 ~ 2023-12-31
Social Security Costs
589,613 GBP2024-01-01 ~ 2024-12-29
504,923 GBP2023-03-27 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
119,367 GBP2024-01-01 ~ 2024-12-29
107,514 GBP2023-03-27 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
7,738,718 GBP2024-01-01 ~ 2024-12-29
7,155,962 GBP2023-03-27 ~ 2023-12-31
Average Number of Employees
1992024-01-01 ~ 2024-12-29
2482023-03-27 ~ 2023-12-31
Director Remuneration
287,868 GBP2024-01-01 ~ 2024-12-29
8,249 GBP2023-03-27 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
462,660 GBP2024-01-01 ~ 2024-12-29
297,859 GBP2023-03-27 ~ 2023-12-31
Audit Fees/Expenses
6,000 GBP2024-01-01 ~ 2024-12-29
5,500 GBP2023-03-27 ~ 2023-12-31
Current Tax for the Period
1,375,853 GBP2024-01-01 ~ 2024-12-29
472,035 GBP2023-03-27 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
1,378,215 GBP2024-01-01 ~ 2024-12-29
693,573 GBP2023-03-27 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
2,409,768 GBP2024-12-29
2,259,768 GBP2023-12-31
Plant and equipment
6,233,376 GBP2024-12-29
6,074,639 GBP2023-12-31
Furniture and fittings
611,198 GBP2024-12-29
586,195 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-509,267 GBP2024-01-01 ~ 2024-12-29
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
215,961 GBP2024-12-29
169,310 GBP2023-12-31
Plant and equipment
2,452,090 GBP2024-12-29
2,087,822 GBP2023-12-31
Furniture and fittings
492,304 GBP2024-12-29
452,639 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
46,651 GBP2024-01-01 ~ 2024-12-29
Plant and equipment
563,302 GBP2024-01-01 ~ 2024-12-29
Furniture and fittings
39,665 GBP2024-01-01 ~ 2024-12-29
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-199,034 GBP2024-01-01 ~ 2024-12-29
Property, Plant & Equipment
Land and buildings
2,193,807 GBP2024-12-29
2,090,458 GBP2023-12-31
Plant and equipment
3,781,286 GBP2024-12-29
3,986,817 GBP2023-12-31
Furniture and fittings
118,894 GBP2024-12-29
133,556 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
16,855 GBP2024-12-29
183,697 GBP2023-12-31
Computers
419,351 GBP2024-12-29
312,253 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
9,690,548 GBP2024-12-29
9,416,552 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-171,692 GBP2024-01-01 ~ 2024-12-29
Property, Plant & Equipment - Disposals
-680,959 GBP2024-01-01 ~ 2024-12-29
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
15,159 GBP2024-12-29
55,768 GBP2023-12-31
Computers
220,802 GBP2024-12-29
155,884 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,396,316 GBP2024-12-29
2,921,423 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
14,951 GBP2024-01-01 ~ 2024-12-29
Computers
64,918 GBP2024-01-01 ~ 2024-12-29
Property, Plant & Equipment - Increase From Depreciation Charge for Year
729,487 GBP2024-01-01 ~ 2024-12-29
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-55,560 GBP2024-01-01 ~ 2024-12-29
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-254,594 GBP2024-01-01 ~ 2024-12-29
Property, Plant & Equipment
Motor vehicles
1,696 GBP2024-12-29
127,929 GBP2023-12-31
Computers
198,549 GBP2024-12-29
156,369 GBP2023-12-31
Raw Materials
939,441 GBP2024-12-29
1,109,510 GBP2023-12-31
Value of work in progress
2,831,578 GBP2024-12-29
1,356,695 GBP2023-12-31
Finished Goods
244,367 GBP2024-12-29
418,792 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
5,226,344 GBP2024-12-29
5,120,232 GBP2023-12-31
Other Debtors
Current
668,190 GBP2024-12-29
113,338 GBP2023-12-31
Prepayments
Current
249,205 GBP2024-12-29
209,960 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
6,143,739 GBP2024-12-29
Amounts falling due within one year, Current
5,443,530 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
64,044 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
185,649 GBP2024-12-29
412,601 GBP2023-12-31
Trade Creditors/Trade Payables
Current
5,674,824 GBP2024-12-29
5,490,135 GBP2023-12-31
Amounts owed to group undertakings
Current
642,801 GBP2024-12-29
Corporation Tax Payable
Current
901,945 GBP2024-12-29
472,035 GBP2023-12-31
Other Taxation & Social Security Payable
Current
192,992 GBP2024-12-29
216,371 GBP2023-12-31
Other Creditors
Current
20,609 GBP2024-12-29
32,708 GBP2023-12-31
Accrued Liabilities
Current
1,305,285 GBP2024-12-29
589,988 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
625,817 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
90,819 GBP2024-12-29
315,057 GBP2023-12-31
Bank Borrowings
Non-current, Between one and two years
128,088 GBP2023-12-31
Between two and five year, Non-current
497,729 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
hire purchase agreements
276,468 GBP2024-12-29
727,658 GBP2023-12-31
Total Borrowings
Secured
2,059,811 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
994,020 GBP2024-12-29
773,350 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
994,020 GBP2024-12-29
968,672 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-12-29