Administrative Expenses
-3,901,884 GBP2024-01-01 ~ 2024-12-31
-2,707,533 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
135,148 GBP2024-01-01 ~ 2024-12-31
70,671 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-10,000 GBP2024-01-01 ~ 2024-12-31
-10,000 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
3,805,156 GBP2024-01-01 ~ 2024-12-31
3,477,030 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,835,890 GBP2024-01-01 ~ 2024-12-31
2,648,213 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
2,835,890 GBP2024-01-01 ~ 2024-12-31
2,648,213 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
3,560,075 GBP2024-12-31
3,342,523 GBP2023-12-31
Debtors
6,497,528 GBP2024-12-31
5,295,166 GBP2023-12-31
Cash at bank and in hand
3,530,444 GBP2024-12-31
3,626,672 GBP2023-12-31
Current Assets
12,904,453 GBP2024-12-31
11,717,716 GBP2023-12-31
Net Current Assets/Liabilities
9,942,552 GBP2024-12-31
8,982,135 GBP2023-12-31
Total Assets Less Current Liabilities
13,502,627 GBP2024-12-31
12,324,658 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-100,000 GBP2024-12-31
-100,000 GBP2023-12-31
Net Assets/Liabilities
13,024,304 GBP2024-12-31
11,912,931 GBP2023-12-31
Equity
Called up share capital
250,100 GBP2024-12-31
250,100 GBP2023-12-31
250,100 GBP2022-12-31
Retained earnings (accumulated losses)
12,774,204 GBP2024-12-31
11,662,831 GBP2023-12-31
9,737,631 GBP2022-12-31
Equity
13,024,304 GBP2024-12-31
11,912,931 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,835,890 GBP2024-01-01 ~ 2024-12-31
2,648,213 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-723,013 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-1,724,517 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
15,675 GBP2024-01-01 ~ 2024-12-31
14,250 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
502024-01-01 ~ 2024-12-31
512023-01-01 ~ 2023-12-31
Wages/Salaries
2,605,628 GBP2024-01-01 ~ 2024-12-31
2,468,616 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
41,426 GBP2024-01-01 ~ 2024-12-31
40,517 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,948,780 GBP2024-01-01 ~ 2024-12-31
2,783,845 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
72,567 GBP2024-01-01 ~ 2024-12-31
55,047 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
66,707 GBP2024-01-01 ~ 2024-12-31
52,665 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
978,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
978,000 GBP2023-12-31
Intangible Assets
Goodwill
0 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
2,258,890 GBP2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
339,500 GBP2023-12-31
Improvements to leasehold property
79,892 GBP2024-12-31
79,892 GBP2023-12-31
Plant and equipment
1,071,421 GBP2024-12-31
864,029 GBP2023-12-31
Furniture and fittings
284,008 GBP2024-12-31
197,401 GBP2023-12-31
Motor vehicles
756,606 GBP2024-12-31
778,881 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
4,949,197 GBP2024-12-31
4,518,593 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-44,518 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-181,694 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-226,212 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
2,417,770 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
454,633 GBP2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
0 GBP2023-12-31
Improvements to leasehold property
19,291 GBP2024-12-31
11,302 GBP2023-12-31
Plant and equipment
429,871 GBP2024-12-31
351,445 GBP2023-12-31
Furniture and fittings
109,095 GBP2024-12-31
93,955 GBP2023-12-31
Motor vehicles
331,054 GBP2024-12-31
264,735 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,389,122 GBP2024-12-31
1,176,070 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
45,178 GBP2024-01-01 ~ 2024-12-31
Improvements to leasehold property
7,989 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
113,349 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
15,140 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
147,261 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
328,917 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-34,923 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-80,942 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-115,865 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Owned/Freehold, Land and buildings
1,917,959 GBP2024-12-31
1,804,257 GBP2023-12-31
Improvements to leasehold property
60,601 GBP2024-12-31
68,590 GBP2023-12-31
Plant and equipment
641,550 GBP2024-12-31
512,584 GBP2023-12-31
Furniture and fittings
174,913 GBP2024-12-31
103,446 GBP2023-12-31
Motor vehicles
425,552 GBP2024-12-31
514,146 GBP2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
339,500 GBP2023-12-31
Finished Goods/Goods for Resale
2,876,481 GBP2024-12-31
2,795,878 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
4,061,435 GBP2024-12-31
3,528,720 GBP2023-12-31
Other Debtors
Current
2,321,310 GBP2024-12-31
1,652,518 GBP2023-12-31
Prepayments/Accrued Income
Current
114,783 GBP2024-12-31
113,928 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
6,497,528 GBP2024-12-31
5,295,166 GBP2023-12-31
Trade Creditors/Trade Payables
Current
933,445 GBP2024-12-31
631,057 GBP2023-12-31
Corporation Tax Payable
Current
845,564 GBP2024-12-31
346,675 GBP2023-12-31
Other Taxation & Social Security Payable
Current
595,504 GBP2024-12-31
481,049 GBP2023-12-31
Other Creditors
Current
392,380 GBP2024-12-31
1,256,200 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
195,008 GBP2024-12-31
20,600 GBP2023-12-31
Creditors
Current
2,961,901 GBP2024-12-31
2,735,581 GBP2023-12-31
Other Remaining Borrowings
Non-current
100,000 GBP2024-12-31
100,000 GBP2023-12-31
Total Borrowings
Non-current
100,000 GBP2024-12-31
100,000 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
338,092 GBP2024-12-31
Between two and five year
839,209 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,177,301 GBP2024-12-31