Turnover/Revenue
12,197,269 GBP2024-01-01 ~ 2025-03-31
8,536,421 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-7,403,480 GBP2024-01-01 ~ 2025-03-31
-5,082,345 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
4,793,789 GBP2024-01-01 ~ 2025-03-31
3,454,076 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-3,668,316 GBP2024-01-01 ~ 2025-03-31
-2,682,262 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
944,031 GBP2024-01-01 ~ 2025-03-31
642,915 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
546,719 GBP2024-01-01 ~ 2025-03-31
471,879 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
546,719 GBP2024-01-01 ~ 2025-03-31
471,879 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
2,626,309 GBP2025-03-31
2,869,210 GBP2023-12-31
Total Inventories
501,837 GBP2025-03-31
495,133 GBP2023-12-31
Debtors
Current
2,068,372 GBP2025-03-31
2,521,588 GBP2023-12-31
Cash at bank and in hand
2,663,769 GBP2025-03-31
1,623,311 GBP2023-12-31
Current Assets
5,233,978 GBP2025-03-31
4,640,032 GBP2023-12-31
Net Current Assets/Liabilities
3,473,908 GBP2025-03-31
3,107,789 GBP2023-12-31
Total Assets Less Current Liabilities
6,100,217 GBP2025-03-31
5,976,999 GBP2023-12-31
Net Assets/Liabilities
4,079,352 GBP2025-03-31
3,562,633 GBP2023-12-31
Equity
Called up share capital
1,000 GBP2025-03-31
1,000 GBP2023-12-31
1,000 GBP2022-12-31
Retained earnings (accumulated losses)
4,078,352 GBP2025-03-31
3,561,633 GBP2023-12-31
3,259,754 GBP2022-12-31
Equity
4,079,352 GBP2025-03-31
3,562,633 GBP2023-12-31
3,260,754 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
546,719 GBP2024-01-01 ~ 2025-03-31
471,879 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-30,000 GBP2024-01-01 ~ 2025-03-31
-170,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-30,000 GBP2024-01-01 ~ 2025-03-31
-170,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
305,769 GBP2024-01-01 ~ 2025-03-31
217,834 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,873,727 GBP2024-01-01 ~ 2025-03-31
1,871,191 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
286,005 GBP2024-01-01 ~ 2025-03-31
170,693 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,428,653 GBP2024-01-01 ~ 2025-03-31
2,215,855 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
712024-01-01 ~ 2025-03-31
622023-01-01 ~ 2023-12-31
Director Remuneration
139,680 GBP2024-01-01 ~ 2025-03-31
29,571 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
19,500 GBP2024-01-01 ~ 2025-03-31
17,500 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-47,987 GBP2024-01-01 ~ 2025-03-31
77,716 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
236,008 GBP2024-01-01 ~ 2025-03-31
151,217 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
1,529,468 GBP2025-03-31
1,526,761 GBP2023-12-31
Furniture and fittings
23,058 GBP2025-03-31
17,672 GBP2023-12-31
Plant and equipment
2,359,015 GBP2025-03-31
2,330,429 GBP2023-12-31
Office equipment
70,134 GBP2025-03-31
67,454 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
3,981,675 GBP2025-03-31
3,942,316 GBP2023-12-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-203 GBP2024-01-01 ~ 2025-03-31
Plant and equipment
-21,805 GBP2024-01-01 ~ 2025-03-31
Office equipment
-9,156 GBP2024-01-01 ~ 2025-03-31
Property, Plant & Equipment - Disposals
-31,164 GBP2024-01-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
148,243 GBP2025-03-31
122,564 GBP2023-12-31
Furniture and fittings
10,577 GBP2025-03-31
8,861 GBP2023-12-31
Plant and equipment
1,148,132 GBP2025-03-31
899,682 GBP2023-12-31
Office equipment
48,414 GBP2025-03-31
41,999 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,355,366 GBP2025-03-31
1,073,106 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
1,836 GBP2024-01-01 ~ 2025-03-31
Plant and equipment
263,236 GBP2024-01-01 ~ 2025-03-31
Office equipment
15,018 GBP2024-01-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
305,769 GBP2024-01-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-120 GBP2024-01-01 ~ 2025-03-31
Plant and equipment
-14,786 GBP2024-01-01 ~ 2025-03-31
Office equipment
-8,603 GBP2024-01-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-23,509 GBP2024-01-01 ~ 2025-03-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
1,381,225 GBP2025-03-31
Furniture and fittings
12,481 GBP2025-03-31
8,811 GBP2023-12-31
Plant and equipment
1,210,883 GBP2025-03-31
1,430,747 GBP2023-12-31
Office equipment
21,720 GBP2025-03-31
25,455 GBP2023-12-31
Owned/Freehold, Land and buildings
1,404,197 GBP2023-12-31
Other types of inventories not specified separately
501,837 GBP2025-03-31
495,133 GBP2023-12-31
Trade Debtors/Trade Receivables
Amounts falling due within one year, Current
1,043,250 GBP2025-03-31
1,823,190 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
2,068,372 GBP2025-03-31
2,521,588 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
338,530 GBP2025-03-31
386,517 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2025-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2025-03-31
1,000 shares2023-12-31
Bank Borrowings
Non-current
1,197,292 GBP2025-03-31
1,272,366 GBP2023-12-31
Total Borrowings
Non-current
1,509,319 GBP2025-03-31
1,844,184 GBP2023-12-31
Bank Borrowings
Current
66,121 GBP2025-03-31
61,344 GBP2023-12-31
Other Remaining Borrowings
Current
70,000 GBP2023-12-31
Total Borrowings
Current
263,424 GBP2025-03-31
371,495 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
197,303 GBP2025-03-31
240,151 GBP2023-12-31
Minimum gross finance lease payments owing
509,330 GBP2025-03-31
811,969 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
14,322 GBP2025-03-31
29,238 GBP2023-12-31
Between two and five year
16,510 GBP2025-03-31
8,314 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
30,832 GBP2025-03-31
37,552 GBP2023-12-31
Dividend per share (interim)
30.002024-01-01 ~ 2025-03-31
170.002023-01-01 ~ 2023-12-31