Administrative Expenses
-2,594,974 GBP2024-01-01 ~ 2024-12-31
-2,045,770 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
24,882 GBP2024-01-01 ~ 2024-12-31
30,329 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
3,084,022 GBP2024-01-01 ~ 2024-12-31
2,696,363 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,311,287 GBP2024-01-01 ~ 2024-12-31
2,066,163 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Other
2,251 GBP2024-12-31
3,875 GBP2023-12-31
Property, Plant & Equipment
827,926 GBP2024-12-31
744,509 GBP2023-12-31
Fixed Assets
830,177 GBP2024-12-31
748,384 GBP2023-12-31
Debtors
1,861,148 GBP2024-12-31
1,507,987 GBP2023-12-31
Cash at bank and in hand
1,464,909 GBP2024-12-31
2,557,683 GBP2023-12-31
Current Assets
5,699,827 GBP2024-12-31
6,407,975 GBP2023-12-31
Net Current Assets/Liabilities
3,947,747 GBP2024-12-31
5,611,914 GBP2023-12-31
Total Assets Less Current Liabilities
4,777,924 GBP2024-12-31
6,360,298 GBP2023-12-31
Net Assets/Liabilities
4,644,477 GBP2024-12-31
6,247,164 GBP2023-12-31
Equity
Called up share capital
1,000 GBP2024-12-31
1,000 GBP2023-12-31
1,000 GBP2022-12-31
Retained earnings (accumulated losses)
4,643,477 GBP2024-12-31
6,246,164 GBP2023-12-31
7,180,011 GBP2022-12-31
Equity
4,644,477 GBP2024-12-31
6,247,164 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,311,287 GBP2024-01-01 ~ 2024-12-31
2,066,163 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-3,000,010 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-3,913,974 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
10,000 GBP2024-01-01 ~ 2024-12-31
9,000 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
422024-01-01 ~ 2024-12-31
382023-01-01 ~ 2023-12-31
Wages/Salaries
1,228,805 GBP2024-01-01 ~ 2024-12-31
1,035,134 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
11,298 GBP2024-01-01 ~ 2024-12-31
9,375 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,341,979 GBP2024-01-01 ~ 2024-12-31
1,132,016 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
43,500 GBP2024-01-01 ~ 2024-12-31
54,375 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
20,313 GBP2024-01-01 ~ 2024-12-31
23,934 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
22,200 GBP2023-12-31
Computer software
8,123 GBP2023-12-31
Intangible Assets - Gross Cost
30,323 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
22,200 GBP2024-12-31
22,200 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
28,072 GBP2024-12-31
26,448 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
0 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
1,624 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Goodwill
0 GBP2024-12-31
0 GBP2023-12-31
Intangible Assets
2,251 GBP2024-12-31
3,875 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
192,303 GBP2023-12-31
Plant and equipment
514,470 GBP2024-12-31
485,875 GBP2023-12-31
Computers
126,813 GBP2024-12-31
62,339 GBP2023-12-31
Motor vehicles
310,346 GBP2024-12-31
240,515 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,256,005 GBP2024-12-31
1,062,345 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-4,239 GBP2024-01-01 ~ 2024-12-31
Computers
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-4,239 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
192,303 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
0 GBP2023-12-31
Plant and equipment
219,422 GBP2024-12-31
191,631 GBP2023-12-31
Computers
64,448 GBP2024-12-31
48,063 GBP2023-12-31
Motor vehicles
94,435 GBP2024-12-31
37,988 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
428,079 GBP2024-12-31
317,836 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
0 GBP2024-01-01 ~ 2024-12-31
Land and buildings, Under hire purchased contracts or finance leases
9,620 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
29,990 GBP2024-01-01 ~ 2024-12-31
Computers
16,385 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
56,447 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
112,442 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-2,199 GBP2024-01-01 ~ 2024-12-31
Computers
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
-2,199 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Owned/Freehold, Land and buildings
192,303 GBP2024-12-31
192,303 GBP2023-12-31
Plant and equipment
295,048 GBP2024-12-31
294,244 GBP2023-12-31
Computers
62,365 GBP2024-12-31
14,276 GBP2023-12-31
Motor vehicles
215,911 GBP2024-12-31
202,527 GBP2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
41,159 GBP2023-12-31
Finished Goods/Goods for Resale
2,373,770 GBP2024-12-31
2,342,305 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,126,143 GBP2024-12-31
805,191 GBP2023-12-31
Other Debtors
Current
628,785 GBP2024-12-31
640,549 GBP2023-12-31
Prepayments/Accrued Income
Current
106,220 GBP2024-12-31
62,247 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
1,861,148 GBP2024-12-31
1,507,987 GBP2023-12-31
Trade Creditors/Trade Payables
Current
148,913 GBP2024-12-31
80,300 GBP2023-12-31
Amounts owed to group undertakings
Current
871,615 GBP2024-12-31
0 GBP2023-12-31
Corporation Tax Payable
Current
441,218 GBP2024-12-31
286,266 GBP2023-12-31
Other Taxation & Social Security Payable
Current
262,109 GBP2024-12-31
162,631 GBP2023-12-31
Other Creditors
Current
2,676 GBP2024-12-31
202,022 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
25,549 GBP2024-12-31
14,188 GBP2023-12-31
Creditors
Current
1,752,080 GBP2024-12-31
796,061 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
200 shares2024-12-31
200 shares2023-12-31
Par Value of Share
Class 2 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
400 shares2024-12-31
400 shares2023-12-31
Par Value of Share
Class 3 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
400 shares2024-12-31
400 shares2023-12-31
Equity
Called up share capital
1,000 GBP2024-12-31
1,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
215,077 GBP2024-12-31
Between two and five year
791,175 GBP2024-12-31
More than five year
0 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,006,252 GBP2024-12-31