Administrative Expenses
-6,681,782 GBP2024-01-01 ~ 2024-12-31
-6,209,266 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-250,091 GBP2024-01-01 ~ 2024-12-31
-133,566 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,680,597 GBP2024-01-01 ~ 2024-12-31
2,182,378 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,679,847 GBP2024-01-01 ~ 2024-12-31
1,890,236 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
230,257 GBP2024-12-31
355,863 GBP2023-12-31
Other
0 GBP2024-12-31
17,585 GBP2023-12-31
Intangible Assets
230,257 GBP2024-12-31
373,448 GBP2023-12-31
Property, Plant & Equipment
9,546,089 GBP2024-12-31
9,900,016 GBP2023-12-31
Fixed Assets
9,776,346 GBP2024-12-31
10,273,464 GBP2023-12-31
Debtors
13,430,455 GBP2024-12-31
4,655,954 GBP2023-12-31
Cash at bank and in hand
2,689,035 GBP2024-12-31
1,290,850 GBP2023-12-31
Current Assets
16,359,918 GBP2024-12-31
6,144,342 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-11,219,478 GBP2024-12-31
Net Current Assets/Liabilities
5,140,440 GBP2024-12-31
2,883,060 GBP2023-12-31
Total Assets Less Current Liabilities
14,916,786 GBP2024-12-31
13,156,524 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-3,595,273 GBP2024-12-31
Net Assets/Liabilities
10,326,930 GBP2024-12-31
8,647,083 GBP2023-12-31
Equity
Called up share capital
1 GBP2024-12-31
1 GBP2023-12-31
1 GBP2022-12-31
Other miscellaneous reserve
6,874,976 GBP2024-12-31
6,874,976 GBP2023-12-31
Retained earnings (accumulated losses)
3,451,953 GBP2024-12-31
1,772,106 GBP2023-12-31
-118,130 GBP2022-12-31
Equity
10,326,930 GBP2024-12-31
8,647,083 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,679,847 GBP2024-01-01 ~ 2024-12-31
1,890,236 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
35,186 GBP2024-01-01 ~ 2024-12-31
25,463 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
802024-01-01 ~ 2024-12-31
732023-01-01 ~ 2023-12-31
Wages/Salaries
8,073,152 GBP2024-01-01 ~ 2024-12-31
7,700,643 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
310,285 GBP2024-01-01 ~ 2024-12-31
257,586 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
8,383,437 GBP2024-01-01 ~ 2024-12-31
7,958,229 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
36,221 GBP2024-01-01 ~ 2024-12-31
270,915 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
1,256,037 GBP2023-12-31
Intangible Assets - Gross Cost
1,796,037 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
1,025,780 GBP2024-12-31
900,174 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,565,780 GBP2024-12-31
1,422,589 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
125,606 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
143,191 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
7,149,102 GBP2023-12-31
Plant and equipment
5,378,231 GBP2024-12-31
5,009,353 GBP2023-12-31
Furniture and fittings
649,479 GBP2024-12-31
615,282 GBP2023-12-31
Computers
536,673 GBP2024-12-31
536,673 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
13,867,002 GBP2024-12-31
13,377,240 GBP2023-12-31
Land and buildings, Owned/Freehold
7,166,358 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,769,224 GBP2024-12-31
1,329,725 GBP2023-12-31
Furniture and fittings
388,471 GBP2024-12-31
314,963 GBP2023-12-31
Computers
494,468 GBP2024-12-31
439,138 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,320,913 GBP2024-12-31
3,477,224 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
439,499 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
73,508 GBP2024-01-01 ~ 2024-12-31
Computers
55,330 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
843,689 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
1,668,750 GBP2024-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
5,497,608 GBP2024-12-31
5,755,704 GBP2023-12-31
Plant and equipment
3,609,007 GBP2024-12-31
3,679,628 GBP2023-12-31
Furniture and fittings
261,008 GBP2024-12-31
300,319 GBP2023-12-31
Computers
42,205 GBP2024-12-31
97,535 GBP2023-12-31
Finished Goods/Goods for Resale
240,428 GBP2024-12-31
197,538 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,477,479 GBP2024-12-31
854,324 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
9,634,197 GBP2024-12-31
1,126,543 GBP2023-12-31
Other Debtors
Current
58,819 GBP2024-12-31
45 GBP2023-12-31
Prepayments/Accrued Income
Current
741,241 GBP2024-12-31
872,313 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
0 GBP2024-12-31
4,504 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
13,376,617 GBP2024-12-31
Amounts falling due within one year, Current
4,622,504 GBP2023-12-31
Trade Creditors/Trade Payables
Current
525,582 GBP2024-12-31
719,344 GBP2023-12-31
Amounts owed to group undertakings
Current
9,090,143 GBP2024-12-31
716,085 GBP2023-12-31
Other Taxation & Social Security Payable
Current
280,253 GBP2024-12-31
286,067 GBP2023-12-31
Other Creditors
Current
61,768 GBP2024-12-31
58,112 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,037,723 GBP2024-12-31
1,070,237 GBP2023-12-31
Creditors
Current
11,219,478 GBP2024-12-31
3,261,282 GBP2023-12-31
Total Borrowings
Non-current
3,200,000 GBP2024-12-31
3,200,000 GBP2023-12-31
Other Remaining Borrowings
Non-current
3,200,000 GBP2024-12-31
3,200,000 GBP2023-12-31
Creditors
Non-current
3,595,273 GBP2024-12-31
3,566,963 GBP2023-12-31
Amounts received in advance for goods or services to be provided in the future
619,282 GBP2024-12-31
778,400 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 shares2024-12-31
1 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
384,567 GBP2024-12-31
389,623 GBP2023-12-31
Between two and five year
1,524,523 GBP2024-12-31
1,552,270 GBP2023-12-31
More than five year
145,630 GBP2024-12-31
530,531 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,054,720 GBP2024-12-31
2,472,424 GBP2023-12-31