Cost of Sales
-54,875,753 GBP2024-01-01 ~ 2024-12-31
-32,955,895 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-3,538,011 GBP2024-01-01 ~ 2024-12-31
-2,203,129 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
4,123 GBP2024-01-01 ~ 2024-12-31
8 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
804,163 GBP2024-01-01 ~ 2024-12-31
401,072 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
600,684 GBP2024-01-01 ~ 2024-12-31
317,043 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gain or loss on the revaluation before tax in other comprehensive income
0 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
657,568 GBP2024-01-01 ~ 2024-12-31
317,043 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
2,337,249 GBP2024-12-31
1,806,288 GBP2023-12-31
Debtors
1,576,802 GBP2024-12-31
324,967 GBP2023-12-31
Cash at bank and in hand
1,088,840 GBP2024-12-31
807,948 GBP2023-12-31
Current Assets
7,924,578 GBP2024-12-31
4,995,276 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-5,382,748 GBP2023-12-31
Net Current Assets/Liabilities
-193,997 GBP2024-12-31
-387,472 GBP2023-12-31
Total Assets Less Current Liabilities
2,143,252 GBP2024-12-31
1,418,816 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-933,903 GBP2024-12-31
Net Assets/Liabilities
907,396 GBP2024-12-31
649,828 GBP2023-12-31
Equity
Called up share capital
59 GBP2024-12-31
400,059 GBP2023-12-31
400,059 GBP2022-12-31
Share premium
149,991 GBP2024-12-31
149,991 GBP2023-12-31
149,991 GBP2022-12-31
Revaluation reserve
301,446 GBP2024-12-31
244,562 GBP2023-12-31
244,562 GBP2022-12-31
Capital redemption reserve
50 GBP2024-12-31
50 GBP2023-12-31
50 GBP2022-12-31
Retained earnings (accumulated losses)
455,850 GBP2024-12-31
-144,834 GBP2023-12-31
-461,877 GBP2022-12-31
Equity
907,396 GBP2024-12-31
649,828 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
600,684 GBP2024-01-01 ~ 2024-12-31
317,043 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
8,000 GBP2024-01-01 ~ 2024-12-31
8,000 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
350,202 GBP2024-01-01 ~ 2024-12-31
213,625 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
512024-01-01 ~ 2024-12-31
282023-01-01 ~ 2023-12-31
Wages/Salaries
1,650,781 GBP2024-01-01 ~ 2024-12-31
1,042,989 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
35,419 GBP2024-01-01 ~ 2024-12-31
19,344 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,889,395 GBP2024-01-01 ~ 2024-12-31
1,194,040 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
172,407 GBP2024-01-01 ~ 2024-12-31
84,029 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
1,298,184 GBP2024-12-31
1,198,184 GBP2023-12-31
Plant and equipment
290,376 GBP2024-12-31
77,914 GBP2023-12-31
Furniture and fittings
631,670 GBP2024-12-31
324,803 GBP2023-12-31
Computers
71,552 GBP2024-12-31
41,043 GBP2023-12-31
Motor vehicles
348,052 GBP2024-12-31
427,182 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,785,641 GBP2024-12-31
2,152,863 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Computers
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-126,060 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-126,060 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
100,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
38,184 GBP2024-12-31
38,184 GBP2023-12-31
Plant and equipment
54,149 GBP2024-12-31
36,199 GBP2023-12-31
Furniture and fittings
170,983 GBP2024-12-31
129,389 GBP2023-12-31
Computers
36,235 GBP2024-12-31
26,068 GBP2023-12-31
Motor vehicles
108,172 GBP2024-12-31
94,538 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
448,392 GBP2024-12-31
346,575 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
0 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
17,950 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
41,594 GBP2024-01-01 ~ 2024-12-31
Computers
10,167 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
71,496 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
159,679 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Computers
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-57,862 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-57,862 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
1,260,000 GBP2024-12-31
Plant and equipment
236,227 GBP2024-12-31
41,715 GBP2023-12-31
Furniture and fittings
460,687 GBP2024-12-31
195,414 GBP2023-12-31
Computers
35,317 GBP2024-12-31
14,975 GBP2023-12-31
Motor vehicles
239,880 GBP2024-12-31
332,644 GBP2023-12-31
Owned/Freehold, Land and buildings
1,160,000 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,370,079 GBP2024-12-31
283,368 GBP2023-12-31
Other Debtors
Current
85,425 GBP2024-12-31
13,420 GBP2023-12-31
Prepayments/Accrued Income
Current
121,298 GBP2024-12-31
28,179 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
1,576,802 GBP2024-12-31
Current, Amounts falling due within one year
324,967 GBP2023-12-31
Finished Goods/Goods for Resale
28,872 GBP2024-12-31
20,624 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
50,400 GBP2024-12-31
63,275 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
98,616 GBP2024-12-31
85,156 GBP2023-12-31
Trade Creditors/Trade Payables
Current
7,558,275 GBP2024-12-31
4,638,842 GBP2023-12-31
Corporation Tax Payable
Current
31,072 GBP2024-12-31
0 GBP2023-12-31
Other Taxation & Social Security Payable
Current
52,129 GBP2024-12-31
341,455 GBP2023-12-31
Other Creditors
Current
0 GBP2024-12-31
1,317 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
312,345 GBP2024-12-31
220,512 GBP2023-12-31
Creditors
Current
8,118,575 GBP2024-12-31
5,382,748 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
693,000 GBP2024-12-31
515,797 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
240,903 GBP2024-12-31
166,761 GBP2023-12-31
Creditors
Non-current
933,903 GBP2024-12-31
682,558 GBP2023-12-31
Bank Borrowings
743,400 GBP2024-12-31
579,072 GBP2023-12-31
Total Borrowings
Current
50,400 GBP2024-12-31
63,275 GBP2023-12-31
Non-current
693,000 GBP2024-12-31
515,797 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
120,892 GBP2024-12-31
100,571 GBP2023-12-31
Minimum gross finance lease payments owing
421,371 GBP2024-12-31
301,310 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
339,519 GBP2024-12-31
251,917 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
0 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
59,000 shares2024-12-31
59,000 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
40,442 GBP2024-12-31
36,094 GBP2023-12-31
Between two and five year
64,720 GBP2024-12-31
53,284 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
105,162 GBP2024-12-31
89,378 GBP2023-12-31