Average Number of Employees
572024-01-01 ~ 2024-12-31
572023-01-01 ~ 2023-12-31
Turnover/Revenue
12,029,806 GBP2024-01-01 ~ 2024-12-31
11,523,161 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-10,398,438 GBP2024-01-01 ~ 2024-12-31
-10,409,910 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
1,631,368 GBP2024-01-01 ~ 2024-12-31
1,113,251 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-964,766 GBP2024-01-01 ~ 2024-12-31
-901,319 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,835,595 GBP2024-01-01 ~ 2024-12-31
1,368,975 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
21,954 GBP2024-01-01 ~ 2024-12-31
6,410 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,811,688 GBP2024-01-01 ~ 2024-12-31
1,299,132 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,358,747 GBP2024-01-01 ~ 2024-12-31
1,252,266 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
1,223,576 GBP2024-12-31
1,615,044 GBP2023-12-31
Fixed Assets
1,223,576 GBP2024-12-31
1,615,044 GBP2023-12-31
Total Inventories
1,214,607 GBP2024-12-31
1,054,119 GBP2023-12-31
Debtors
1,453,517 GBP2024-12-31
935,736 GBP2023-12-31
Cash at bank and in hand
1,553,663 GBP2024-12-31
1,097,912 GBP2023-12-31
Current Assets
4,221,787 GBP2024-12-31
3,087,767 GBP2023-12-31
Net Current Assets/Liabilities
2,506,536 GBP2024-12-31
1,175,478 GBP2023-12-31
Total Assets Less Current Liabilities
3,730,112 GBP2024-12-31
2,790,522 GBP2023-12-31
Creditors
Amounts falling due after one year
-187,682 GBP2024-12-31
-375,955 GBP2023-12-31
Net Assets/Liabilities
3,345,264 GBP2024-12-31
2,143,401 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2022-12-31
Retained earnings (accumulated losses)
3,345,164 GBP2024-12-31
2,143,301 GBP2023-12-31
1,002,035 GBP2022-12-31
Equity
3,345,264 GBP2024-12-31
2,143,401 GBP2023-12-31
1,002,135 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,358,747 GBP2024-01-01 ~ 2024-12-31
1,252,266 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,358,747 GBP2024-01-01 ~ 2024-12-31
1,252,266 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
1,358,747 GBP2024-01-01 ~ 2024-12-31
1,252,266 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-156,884 GBP2024-01-01 ~ 2024-12-31
-111,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-156,884 GBP2024-01-01 ~ 2024-12-31
-111,000 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-156,884 GBP2024-01-01 ~ 2024-12-31
-111,000 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
-156,884 GBP2024-01-01 ~ 2024-12-31
-111,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
391,943 GBP2024-01-01 ~ 2024-12-31
395,122 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
14,500 GBP2024-01-01 ~ 2024-12-31
10,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,996,481 GBP2024-01-01 ~ 2024-12-31
1,832,311 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
94,472 GBP2024-01-01 ~ 2024-12-31
81,821 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
71,346 GBP2024-01-01 ~ 2024-12-31
67,658 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,162,299 GBP2024-01-01 ~ 2024-12-31
1,981,790 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
120,526 GBP2024-01-01 ~ 2024-12-31
117,480 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-74,000 GBP2024-01-01 ~ 2024-12-31
-322,967 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
452,922 GBP2024-01-01 ~ 2024-12-31
305,296 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
All ordinary shares
156,884 GBP2024-01-01 ~ 2024-12-31
111,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
5,146,762 GBP2024-12-31
5,424,486 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
5,146,762 GBP2024-12-31
5,424,486 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-286,784 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-286,784 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
3,923,186 GBP2024-12-31
3,809,442 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,923,186 GBP2024-12-31
3,809,442 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
391,943 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
391,943 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-278,199 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-278,199 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
1,223,576 GBP2024-12-31
1,615,044 GBP2023-12-31
Plant and equipment, Under hire purchased contracts or finance leases
629,846 GBP2024-12-31
Under hire purchased contracts or finance leases, Plant and equipment
799,656 GBP2023-12-31
Raw Materials
1,214,607 GBP2024-12-31
1,054,119 GBP2023-12-31
Prepayments/Accrued Income
64,446 GBP2024-12-31
52,791 GBP2023-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
530,698 GBP2024-12-31
753,691 GBP2023-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
116,497 GBP2024-12-31
113,978 GBP2023-12-31
Corporation Tax Payable
Amounts falling due within one year
302,046 GBP2024-12-31
276,083 GBP2023-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
351,796 GBP2024-12-31
260,725 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
188,272 GBP2024-12-31
250,014 GBP2023-12-31
Other Creditors
Amounts falling due within one year
851 GBP2024-12-31
1,617 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
187,682 GBP2024-12-31
375,955 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
198,412 GBP2024-12-31
250,013 GBP2023-12-31
Between one and five year
227,702 GBP2024-12-31
375,955 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
426,114 GBP2024-12-31
625,968 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
197,166 GBP2024-12-31
271,166 GBP2023-12-31
Deferred Tax Liabilities
197,166 GBP2024-12-31
271,166 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 shares2024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
36,146 GBP2024-12-31
47,043 GBP2023-12-31
Between one and five year
20,433 GBP2024-12-31
19,161 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
56,579 GBP2024-12-31
66,204 GBP2023-12-31