Administrative Expenses
-5,347,000 GBP2024-01-01 ~ 2024-12-31
-4,590,119 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
129,768 GBP2024-01-01 ~ 2024-12-31
2,507 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,729,054 GBP2024-01-01 ~ 2024-12-31
3,490,486 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,888,660 GBP2024-01-01 ~ 2024-12-31
2,678,626 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
420,229 GBP2024-12-31
455,092 GBP2023-12-31
Fixed Assets - Investments
1,397 GBP2024-12-31
1,397 GBP2023-12-31
Fixed Assets
421,626 GBP2024-12-31
456,489 GBP2023-12-31
Debtors
14,185,808 GBP2024-12-31
15,079,425 GBP2023-12-31
Cash at bank and in hand
8,817,288 GBP2024-12-31
3,953,711 GBP2023-12-31
Current Assets
25,805,485 GBP2024-12-31
22,679,841 GBP2023-12-31
Net Current Assets/Liabilities
15,428,341 GBP2024-12-31
12,586,756 GBP2023-12-31
Total Assets Less Current Liabilities
15,849,967 GBP2024-12-31
13,043,245 GBP2023-12-31
Net Assets/Liabilities
15,752,123 GBP2024-12-31
12,963,463 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)
15,751,123 GBP2024-12-31
12,962,463 GBP2023-12-31
10,283,837 GBP2022-12-31
Equity
15,752,123 GBP2024-12-31
12,963,463 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,888,660 GBP2024-01-01 ~ 2024-12-31
2,678,626 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-100,000 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
67,868 GBP2024-01-01 ~ 2024-12-31
16,619 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
322024-01-01 ~ 2024-12-31
282023-01-01 ~ 2023-12-31
Wages/Salaries
2,798,206 GBP2024-01-01 ~ 2024-12-31
2,335,201 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
65,314 GBP2024-01-01 ~ 2024-12-31
78,331 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,863,520 GBP2024-01-01 ~ 2024-12-31
2,413,532 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
18,062 GBP2024-01-01 ~ 2024-12-31
351 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Computer software
147,738 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
110,833 GBP2024-12-31
92,623 GBP2023-12-31
Plant and equipment
1,027,335 GBP2024-12-31
994,869 GBP2023-12-31
Computers
117,782 GBP2024-12-31
86,693 GBP2023-12-31
Motor vehicles
21,120 GBP2024-12-31
21,120 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,277,070 GBP2024-12-31
1,195,305 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-1,702 GBP2024-01-01 ~ 2024-12-31
Computers
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-1,702 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
59,276 GBP2024-12-31
49,127 GBP2023-12-31
Plant and equipment
702,072 GBP2024-12-31
617,641 GBP2023-12-31
Computers
81,158 GBP2024-12-31
61,372 GBP2023-12-31
Motor vehicles
14,335 GBP2024-12-31
12,073 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
856,841 GBP2024-12-31
740,213 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
10,149 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
85,847 GBP2024-01-01 ~ 2024-12-31
Computers
19,786 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
2,262 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
118,044 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-1,416 GBP2024-01-01 ~ 2024-12-31
Computers
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,416 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
51,557 GBP2024-12-31
43,496 GBP2023-12-31
Plant and equipment
325,263 GBP2024-12-31
377,228 GBP2023-12-31
Computers
36,624 GBP2024-12-31
25,321 GBP2023-12-31
Motor vehicles
6,785 GBP2024-12-31
9,047 GBP2023-12-31
Finished Goods/Goods for Resale
2,802,389 GBP2024-12-31
3,646,705 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
3,365,271 GBP2024-12-31
5,411,965 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
10,639,031 GBP2024-12-31
9,084,257 GBP2023-12-31
Other Debtors
Current
6,577 GBP2024-12-31
190,847 GBP2023-12-31
Prepayments/Accrued Income
Current
174,929 GBP2024-12-31
392,356 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
14,185,808 GBP2024-12-31
15,079,425 GBP2023-12-31
Trade Creditors/Trade Payables
Current
981,110 GBP2024-12-31
311,648 GBP2023-12-31
Amounts owed to group undertakings
Current
8,338,339 GBP2024-12-31
8,303,994 GBP2023-12-31
Corporation Tax Payable
Current
550,545 GBP2024-12-31
732,392 GBP2023-12-31
Other Taxation & Social Security Payable
Current
54,588 GBP2024-12-31
54,527 GBP2023-12-31
Other Creditors
Current
17,511 GBP2024-12-31
23,907 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
435,051 GBP2024-12-31
666,617 GBP2023-12-31
Creditors
Current
10,377,144 GBP2024-12-31
10,093,085 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2024-12-31
1,000 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
277,441 GBP2024-12-31
Between two and five year
608,812 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
886,253 GBP2024-12-31