Cost of Sales
-5,768,649 GBP2024-01-01 ~ 2024-12-31
-12,939,900 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-635,952 GBP2024-01-01 ~ 2024-12-31
-463,689 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
0 GBP2024-01-01 ~ 2024-12-31
-4,674 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
360,949 GBP2024-01-01 ~ 2024-12-31
1,931,323 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
289,534 GBP2024-01-01 ~ 2024-12-31
1,466,184 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
289,534 GBP2024-01-01 ~ 2024-12-31
1,466,184 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
90,000 GBP2024-12-31
95,000 GBP2023-12-31
Property, Plant & Equipment
1,727,258 GBP2024-12-31
1,761,638 GBP2023-12-31
Fixed Assets
1,817,258 GBP2024-12-31
1,856,638 GBP2023-12-31
Debtors
4,436,133 GBP2024-12-31
3,380,627 GBP2023-12-31
Current assets - Investments
152,921 GBP2024-12-31
0 GBP2023-12-31
Cash at bank and in hand
916,525 GBP2024-12-31
2,135,904 GBP2023-12-31
Current Assets
6,896,888 GBP2024-12-31
6,768,401 GBP2023-12-31
Net Current Assets/Liabilities
1,603,654 GBP2024-12-31
1,740,892 GBP2023-12-31
Total Assets Less Current Liabilities
3,420,912 GBP2024-12-31
3,597,530 GBP2023-12-31
Net Assets/Liabilities
3,332,100 GBP2024-12-31
3,392,566 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2022-12-31
Retained earnings (accumulated losses)
3,332,000 GBP2024-12-31
3,392,466 GBP2023-12-31
2,926,282 GBP2022-12-31
Equity
3,332,100 GBP2024-12-31
3,392,566 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
289,534 GBP2024-01-01 ~ 2024-12-31
1,466,184 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,000,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-350,000 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
9,750 GBP2024-01-01 ~ 2024-12-31
9,750 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
82024-01-01 ~ 2024-12-31
82023-01-01 ~ 2023-12-31
Wages/Salaries
269,316 GBP2024-01-01 ~ 2024-12-31
258,123 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
6,137 GBP2024-01-01 ~ 2024-12-31
5,583 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
302,536 GBP2024-01-01 ~ 2024-12-31
290,157 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-116,152 GBP2024-01-01 ~ 2024-12-31
5,937 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
125,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
35,000 GBP2024-12-31
30,000 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
5,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
949,419 GBP2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
50,000 GBP2023-12-31
Plant and equipment
747,286 GBP2024-12-31
704,557 GBP2023-12-31
Furniture and fittings
1,842 GBP2024-12-31
1,842 GBP2023-12-31
Motor vehicles
250,377 GBP2024-12-31
250,377 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,998,924 GBP2024-12-31
1,956,195 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-619,380 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-619,380 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
949,419 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
99,031 GBP2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
12,000 GBP2023-12-31
Plant and equipment
35,753 GBP2024-12-31
29,268 GBP2023-12-31
Furniture and fittings
1,595 GBP2024-12-31
1,319 GBP2023-12-31
Motor vehicles
102,299 GBP2024-12-31
52,939 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
271,666 GBP2024-12-31
194,557 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
2,000 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
22,621 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
276 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
49,360 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
93,245 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-16,136 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
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
-16,136 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Owned/Freehold, Land and buildings
831,400 GBP2024-12-31
850,388 GBP2023-12-31
Plant and equipment
711,533 GBP2024-12-31
675,289 GBP2023-12-31
Furniture and fittings
247 GBP2024-12-31
523 GBP2023-12-31
Motor vehicles
148,078 GBP2024-12-31
197,438 GBP2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
38,000 GBP2023-12-31
Finished Goods/Goods for Resale
1,391,309 GBP2024-12-31
1,251,870 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,276,142 GBP2024-12-31
2,426,536 GBP2023-12-31
Other Debtors
Current
3,144,512 GBP2024-12-31
950,203 GBP2023-12-31
Prepayments/Accrued Income
Current
15,479 GBP2024-12-31
3,888 GBP2023-12-31
Trade Creditors/Trade Payables
Current
3,639,517 GBP2024-12-31
3,184,784 GBP2023-12-31
Amounts owed to group undertakings
Current
1,364,116 GBP2024-12-31
1,107,719 GBP2023-12-31
Corporation Tax Payable
Current
127,444 GBP2024-12-31
389,877 GBP2023-12-31
Other Creditors
Current
159 GBP2024-12-31
191,778 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
84,897 GBP2024-12-31
139,894 GBP2023-12-31
Creditors
Current
5,293,234 GBP2024-12-31
5,027,509 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
100 shares2024-12-31
100 shares2023-12-31