Average Number of Employees
412024-01-01 ~ 2024-12-31
362023-01-01 ~ 2023-12-31
Turnover/Revenue
13,589,286 GBP2024-01-01 ~ 2024-12-31
11,914,045 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-8,932,555 GBP2024-01-01 ~ 2024-12-31
-8,480,497 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
4,656,731 GBP2024-01-01 ~ 2024-12-31
3,433,548 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,905,821 GBP2024-01-01 ~ 2024-12-31
-2,696,563 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,750,910 GBP2024-01-01 ~ 2024-12-31
736,985 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,608,804 GBP2024-01-01 ~ 2024-12-31
582,303 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,193,290 GBP2024-01-01 ~ 2024-12-31
1,714,339 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
2,315,070 GBP2024-12-31
3,010,038 GBP2023-12-31
Fixed Assets
2,315,070 GBP2024-12-31
3,010,038 GBP2023-12-31
Total Inventories
677,473 GBP2024-12-31
572,145 GBP2023-12-31
Debtors
Non-current
370,474 GBP2024-12-31
435,285 GBP2023-12-31
Current
4,491,105 GBP2024-12-31
2,657,742 GBP2023-12-31
Cash at bank and in hand
31,074 GBP2024-12-31
328,362 GBP2023-12-31
Current Assets
5,570,126 GBP2024-12-31
3,993,534 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-5,319,081 GBP2023-12-31
Net Current Assets/Liabilities
-338,639 GBP2024-12-31
-1,325,547 GBP2023-12-31
Total Assets Less Current Liabilities
1,976,431 GBP2024-12-31
1,684,491 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-188,611 GBP2024-12-31
Net Assets/Liabilities
1,515,640 GBP2024-12-31
322,350 GBP2023-12-31
Equity
Called up share capital
1,770,096 GBP2024-12-31
1,770,096 GBP2023-12-31
1,770,096 GBP2023-01-01
Retained earnings (accumulated losses)
-254,456 GBP2024-12-31
-1,447,746 GBP2023-12-31
-3,162,085 GBP2023-01-01
Equity
1,515,640 GBP2024-12-31
322,350 GBP2023-12-31
-1,391,989 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,193,290 GBP2024-01-01 ~ 2024-12-31
1,714,339 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,193,290 GBP2024-01-01 ~ 2024-12-31
1,714,339 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
1,193,290 GBP2024-01-01 ~ 2024-12-31
1,714,339 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
10,800 GBP2024-01-01 ~ 2024-12-31
10,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,979,013 GBP2024-01-01 ~ 2024-12-31
1,725,086 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
178,748 GBP2024-01-01 ~ 2024-12-31
163,868 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,228,101 GBP2024-01-01 ~ 2024-12-31
1,954,213 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
72,591 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
415,514 GBP2024-01-01 ~ 2024-12-31
-1,103,300 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
402,201 GBP2024-01-01 ~ 2024-12-31
136,841 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
5,267,120 GBP2024-12-31
5,200,090 GBP2023-12-31
Furniture and fittings
25,907 GBP2024-12-31
22,714 GBP2023-12-31
Office equipment
86,312 GBP2024-12-31
84,842 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
5,791,702 GBP2024-12-31
5,711,087 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
2,440,875 GBP2023-12-31
Furniture and fittings
17,471 GBP2023-12-31
Office equipment
81,252 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,701,049 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
4,160 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
82,274 GBP2024-01-01 ~ 2024-12-31
Plant and equipment, Under hire purchased contracts or finance leases
693,309 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases
693,309 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
3,169,215 GBP2024-12-31
Furniture and fittings
21,631 GBP2024-12-31
Office equipment
83,322 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,476,632 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
2,097,905 GBP2024-12-31
2,759,215 GBP2023-12-31
Furniture and fittings
4,276 GBP2024-12-31
5,243 GBP2023-12-31
Office equipment
2,990 GBP2024-12-31
3,590 GBP2023-12-31
Plant and equipment, Under hire purchased contracts or finance leases
1,912,287 GBP2024-12-31
2,605,596 GBP2023-12-31
Under hire purchased contracts or finance leases
1,912,287 GBP2024-12-31
2,605,596 GBP2023-12-31
Raw materials and consumables
420,316 GBP2024-12-31
484,588 GBP2023-12-31
Value of work in progress
257,157 GBP2024-12-31
87,557 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,000,475 GBP2024-12-31
1,573,169 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
2,210,887 GBP2024-12-31
316,404 GBP2023-12-31
Other Debtors
Current
101,664 GBP2024-12-31
110,794 GBP2023-12-31
Prepayments/Accrued Income
Current
78,079 GBP2024-12-31
100,007 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
100,000 GBP2024-12-31
557,368 GBP2023-12-31
Cash and Cash Equivalents
31,074 GBP2024-12-31
328,362 GBP2023-12-31
Bank Borrowings
Current
63,158 GBP2024-12-31
63,158 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,372,144 GBP2024-12-31
898,794 GBP2023-12-31
Amounts owed to group undertakings
Current
1,978,645 GBP2024-12-31
1,566,588 GBP2023-12-31
Taxation/Social Security Payable
Current
367,372 GBP2024-12-31
267,182 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
481,607 GBP2024-12-31
983,084 GBP2023-12-31
Other Creditors
Current
1,139,070 GBP2024-12-31
1,131,650 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
506,769 GBP2024-12-31
408,625 GBP2023-12-31
Creditors
Current
5,908,765 GBP2024-12-31
5,319,081 GBP2023-12-31
Bank Borrowings
Non-current
47,368 GBP2024-12-31
110,526 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
141,243 GBP2024-12-31
872,770 GBP2023-12-31
Creditors
Non-current
188,611 GBP2024-12-31
983,296 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
63,158 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
63,158 GBP2023-12-31
Total Borrowings
110,526 GBP2024-12-31
173,684 GBP2023-12-31
Minimum gross finance lease payments owing
622,850 GBP2024-12-31
1,855,854 GBP2023-12-31
Net Deferred Tax Liability/Asset
198,294 GBP2024-12-31
613,808 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-415,514 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
-272,180 GBP2024-12-31
-378,845 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,770,096 shares2024-12-31
1,770,096 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
171,054 GBP2024-12-31
173,314 GBP2023-12-31
Between one and five year
677,760 GBP2024-12-31
679,374 GBP2023-12-31
More than five year
98,840 GBP2024-12-31
437,720 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
947,654 GBP2024-12-31
1,290,408 GBP2023-12-31