Par Value of Share
Class 2 ordinary share
02024-01-01 ~ 2024-12-31
Class 3 ordinary share
02024-01-01 ~ 2024-12-31
Turnover/Revenue
20,792,283 GBP2024-01-01 ~ 2024-12-31
15,376,323 GBP2023-03-01 ~ 2023-12-31
Cost of Sales
16,685,375 GBP2024-01-01 ~ 2024-12-31
12,077,895 GBP2023-03-01 ~ 2023-12-31
Gross Profit/Loss
4,106,908 GBP2024-01-01 ~ 2024-12-31
3,298,428 GBP2023-03-01 ~ 2023-12-31
Administrative Expenses
1,746,180 GBP2024-01-01 ~ 2024-12-31
1,161,970 GBP2023-03-01 ~ 2023-12-31
Operating Profit/Loss
2,360,728 GBP2024-01-01 ~ 2024-12-31
2,136,458 GBP2023-03-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
53,987 GBP2024-01-01 ~ 2024-12-31
2,239 GBP2023-03-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
4,181 GBP2024-01-01 ~ 2024-12-31
2,052 GBP2023-03-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,410,534 GBP2024-01-01 ~ 2024-12-31
2,136,645 GBP2023-03-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
616,271 GBP2024-01-01 ~ 2024-12-31
542,818 GBP2023-03-01 ~ 2023-12-31
Profit/Loss
1,794,263 GBP2024-01-01 ~ 2024-12-31
1,593,827 GBP2023-03-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
4,027,806 GBP2024-12-31
3,233,543 GBP2023-12-31
1,639,716 GBP2023-02-28
Dividends Paid
Retained earnings (accumulated losses)
-1,000,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
1,466,050 GBP2024-12-31
1,066,328 GBP2023-12-31
Debtors
3,817,937 GBP2024-12-31
3,235,362 GBP2023-12-31
Cash at bank and in hand
1,646,805 GBP2024-12-31
1,254,019 GBP2023-12-31
Current Assets
5,464,742 GBP2024-12-31
4,489,381 GBP2023-12-31
Creditors
Current
2,685,027 GBP2024-12-31
2,142,625 GBP2023-12-31
Net Current Assets/Liabilities
2,779,715 GBP2024-12-31
2,346,756 GBP2023-12-31
Total Assets Less Current Liabilities
4,245,765 GBP2024-12-31
3,413,084 GBP2023-12-31
Creditors
Non-current
-62,397 GBP2024-12-31
-31,721 GBP2023-12-31
Net Assets/Liabilities
4,027,808 GBP2024-12-31
3,233,545 GBP2023-12-31
Equity
Called up share capital
2 GBP2024-12-31
2 GBP2023-12-31
Equity
4,027,808 GBP2024-12-31
3,233,545 GBP2023-12-31
Wages/Salaries
4,076,177 GBP2024-01-01 ~ 2024-12-31
3,005,267 GBP2023-03-01 ~ 2023-12-31
Social Security Costs
20,303 GBP2024-01-01 ~ 2024-12-31
19,812 GBP2023-03-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
115,566 GBP2024-01-01 ~ 2024-12-31
90,000 GBP2023-03-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,212,046 GBP2024-01-01 ~ 2024-12-31
3,115,079 GBP2023-03-01 ~ 2023-12-31
Average Number of Employees
1262024-01-01 ~ 2024-12-31
1182023-03-01 ~ 2023-12-31
Director Remuneration
167,655 GBP2024-01-01 ~ 2024-12-31
125,000 GBP2023-03-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
215,034 GBP2024-01-01 ~ 2024-12-31
119,783 GBP2023-03-01 ~ 2023-12-31
Audit Fees/Expenses
7,000 GBP2024-01-01 ~ 2024-12-31
6,500 GBP2023-03-01 ~ 2023-12-31
Current Tax for the Period
460,711 GBP2024-01-01 ~ 2024-12-31
395,000 GBP2023-03-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
602,634 GBP2024-01-01 ~ 2024-12-31
521,170 GBP2023-03-01 ~ 2023-12-31
Dividends Paid on Shares
1,000,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Long leasehold
373,469 GBP2023-12-31
Plant and equipment
889,227 GBP2024-12-31
667,382 GBP2023-12-31
Furniture and fittings
119,807 GBP2024-12-31
120,153 GBP2023-12-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-346 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
237,164 GBP2024-12-31
100,466 GBP2023-12-31
Furniture and fittings
99,010 GBP2024-12-31
69,279 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
136,698 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
30,077 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-346 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
652,063 GBP2024-12-31
566,916 GBP2023-12-31
Furniture and fittings
20,797 GBP2024-12-31
50,874 GBP2023-12-31
Land and buildings, Long leasehold
347,015 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
183,360 GBP2024-12-31
172,721 GBP2023-12-31
Computers
21,883 GBP2024-12-31
21,333 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,925,289 GBP2024-12-31
1,355,058 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-80,551 GBP2024-01-01 ~ 2024-12-31
Computers
-2,778 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-83,675 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
70,610 GBP2024-12-31
80,325 GBP2023-12-31
Computers
15,258 GBP2024-12-31
12,206 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
459,239 GBP2024-12-31
288,730 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
31,686 GBP2024-01-01 ~ 2024-12-31
Computers
5,830 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
215,034 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-41,401 GBP2024-01-01 ~ 2024-12-31
Computers
-2,778 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-44,525 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Motor vehicles
112,750 GBP2024-12-31
92,396 GBP2023-12-31
Computers
6,625 GBP2024-12-31
9,127 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
3,060,908 GBP2024-12-31
2,281,476 GBP2023-12-31
Other Debtors
Current
594,525 GBP2024-12-31
808,208 GBP2023-12-31
Prepayments/Accrued Income
Current
159,700 GBP2024-12-31
145,678 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
3,817,937 GBP2024-12-31
3,235,362 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
16,400 GBP2024-12-31
13,666 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,862,661 GBP2024-12-31
1,562,508 GBP2023-12-31
Corporation Tax Payable
Current
501,974 GBP2024-12-31
177,150 GBP2023-12-31
Other Taxation & Social Security Payable
Current
88,596 GBP2024-12-31
87,455 GBP2023-12-31
Other Creditors
Current
36,016 GBP2024-12-31
34,278 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
61,131 GBP2024-12-31
155,996 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
62,397 GBP2024-12-31
31,721 GBP2023-12-31
hire purchase agreements
78,797 GBP2024-12-31
45,387 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
155,560 GBP2024-12-31
147,818 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
2 shares2024-12-31
Class 3 ordinary share
2 shares2024-12-31