Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
14,831,196 GBP2024-01-01 ~ 2024-12-31
13,145,157 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-10,583,890 GBP2024-01-01 ~ 2024-12-31
-8,491,066 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
4,247,306 GBP2024-01-01 ~ 2024-12-31
4,654,091 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-3,776,052 GBP2024-01-01 ~ 2024-12-31
-4,189,556 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
558,307 GBP2024-01-01 ~ 2024-12-31
494,538 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
1,365 GBP2024-01-01 ~ 2024-12-31
3,216 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
494,854 GBP2024-01-01 ~ 2024-12-31
449,579 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
371,854 GBP2024-01-01 ~ 2024-12-31
341,624 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
371,854 GBP2024-01-01 ~ 2024-12-31
341,624 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
15,570 GBP2024-12-31
35,811 GBP2023-12-31
Property, Plant & Equipment
677,439 GBP2024-12-31
689,101 GBP2023-12-31
Fixed Assets
693,009 GBP2024-12-31
724,912 GBP2023-12-31
Total Inventories
1,307,982 GBP2024-12-31
1,221,838 GBP2023-12-31
Debtors
1,179,905 GBP2024-12-31
1,213,890 GBP2023-12-31
Cash at bank and in hand
811,779 GBP2024-12-31
564,546 GBP2023-12-31
Current Assets
4,376,618 GBP2024-12-31
4,987,451 GBP2023-12-31
Net Current Assets/Liabilities
1,957,194 GBP2024-12-31
1,895,297 GBP2023-12-31
Total Assets Less Current Liabilities
2,650,203 GBP2024-12-31
2,620,209 GBP2023-12-31
Net Assets/Liabilities
2,339,964 GBP2024-12-31
2,334,510 GBP2023-12-31
Equity
Called up share capital
1,000 GBP2024-12-31
1,000 GBP2023-12-31
1,000 GBP2022-12-31
Retained earnings (accumulated losses)
2,338,964 GBP2024-12-31
2,333,510 GBP2023-12-31
2,459,886 GBP2022-12-31
Equity
2,339,964 GBP2024-12-31
2,334,510 GBP2023-12-31
2,460,886 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-366,400 GBP2024-01-01 ~ 2024-12-31
-468,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-366,400 GBP2024-01-01 ~ 2024-12-31
-468,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
371,854 GBP2024-01-01 ~ 2024-12-31
341,624 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,636,723 GBP2024-01-01 ~ 2024-12-31
2,970,905 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
229,462 GBP2024-01-01 ~ 2024-12-31
318,541 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
48,117 GBP2024-01-01 ~ 2024-12-31
64,826 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,914,302 GBP2024-01-01 ~ 2024-12-31
3,354,272 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
682024-01-01 ~ 2024-12-31
632023-01-01 ~ 2023-12-31
Director Remuneration
161,562 GBP2024-01-01 ~ 2024-12-31
186,608 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
99,062 GBP2024-01-01 ~ 2024-12-31
99,190 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
123,000 GBP2024-01-01 ~ 2024-12-31
116,536 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
123,714 GBP2024-01-01 ~ 2024-12-31
112,395 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
1,132,000 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
51,157 GBP2023-12-31
Computer software
70,900 GBP2023-12-31
Intangible Assets - Gross Cost
1,254,057 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
1,132,000 GBP2024-12-31
1,132,000 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
35,587 GBP2024-12-31
15,346 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,238,487 GBP2024-12-31
1,218,246 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
20,241 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
20,241 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
15,570 GBP2024-12-31
35,811 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
1,171,849 GBP2024-12-31
1,007,654 GBP2023-12-31
Motor vehicles
297,064 GBP2024-12-31
337,730 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,468,913 GBP2024-12-31
1,345,384 GBP2023-12-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-47,434 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-75,861 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-123,295 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
665,691 GBP2024-12-31
549,393 GBP2023-12-31
Motor vehicles
125,783 GBP2024-12-31
106,890 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
791,474 GBP2024-12-31
656,283 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
148,151 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
60,908 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
209,059 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-31,853 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-42,015 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-73,868 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Furniture and fittings
506,158 GBP2024-12-31
458,261 GBP2023-12-31
Motor vehicles
171,281 GBP2024-12-31
230,840 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Motor vehicles
193,384 GBP2024-12-31
196,272 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Motor vehicles
65,399 GBP2024-12-31
33,830 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
48,676 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases
109,997 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Motor vehicles
127,985 GBP2024-12-31
162,442 GBP2023-12-31
Under hire purchased contracts or finance leases
341,538 GBP2024-12-31
306,868 GBP2023-12-31
Value of work in progress
223,495 GBP2024-12-31
232,835 GBP2023-12-31
Finished Goods
1,084,487 GBP2024-12-31
989,003 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,019,212 GBP2024-12-31
967,062 GBP2023-12-31
Other Debtors
Current
160,693 GBP2024-12-31
216,828 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
1,179,905 GBP2024-12-31
1,183,890 GBP2023-12-31
Other Debtors
Non-current
30,000 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
105,347 GBP2024-12-31
130,696 GBP2023-12-31
Trade Creditors/Trade Payables
Current
622,252 GBP2024-12-31
1,326,419 GBP2023-12-31
Corporation Tax Payable
Current
123,001 GBP2024-12-31
116,491 GBP2023-12-31
Other Taxation & Social Security Payable
Current
99,374 GBP2024-12-31
86,821 GBP2023-12-31
Other Creditors
Current
424,710 GBP2024-12-31
786,582 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
68,997 GBP2024-12-31
70,897 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
118,750 GBP2024-12-31
94,210 GBP2023-12-31
Current, hire purchase agreements, Amounts falling due within one year
105,347 GBP2024-12-31
130,696 GBP2023-12-31
hire purchase agreements
224,097 GBP2024-12-31
224,906 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
515,175 GBP2024-12-31
269,081 GBP2023-12-31
Between one and five year
595,017 GBP2024-12-31
618,345 GBP2023-12-31
All periods
1,110,192 GBP2024-12-31
887,426 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
167,876 GBP2024-12-31
167,876 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
166,489 GBP2024-12-31
166,489 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
371,854 GBP2024-01-01 ~ 2024-12-31