Average Number of Employees
1142024-01-01 ~ 2024-12-31
1392023-01-01 ~ 2023-12-31
Turnover/Revenue
23,864,679 GBP2024-01-01 ~ 2024-12-31
28,874,268 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-17,793,449 GBP2024-01-01 ~ 2024-12-31
-21,794,044 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
6,071,230 GBP2024-01-01 ~ 2024-12-31
7,080,224 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-505,788 GBP2024-01-01 ~ 2024-12-31
-622,151 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-4,973,978 GBP2024-01-01 ~ 2024-12-31
-5,163,929 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
478,009 GBP2024-01-01 ~ 2024-12-31
1,294,144 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
75,003 GBP2024-01-01 ~ 2024-12-31
Interest Payable/Similar Charges (Finance Costs)
-17,492 GBP2024-01-01 ~ 2024-12-31
-16,525 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
535,520 GBP2024-01-01 ~ 2024-12-31
1,277,619 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
889,877 GBP2024-12-31
346,090 GBP2023-12-31
712,023 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
543,787 GBP2024-01-01 ~ 2024-12-31
1,282,791 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,648,724 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
421,281 GBP2024-12-31
584,299 GBP2023-12-31
Total Inventories
752,173 GBP2024-12-31
1,088,611 GBP2023-12-31
Debtors
Current
5,252,009 GBP2024-12-31
3,947,309 GBP2023-12-31
Cash at bank and in hand
887,269 GBP2024-12-31
1,410,970 GBP2023-12-31
Current Assets
6,891,451 GBP2024-12-31
6,446,890 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-4,071,920 GBP2023-12-31
Net Current Assets/Liabilities
3,049,423 GBP2024-12-31
2,374,970 GBP2023-12-31
Total Assets Less Current Liabilities
3,470,704 GBP2024-12-31
2,959,269 GBP2023-12-31
Net Assets/Liabilities
3,468,980 GBP2024-12-31
2,925,193 GBP2023-12-31
Equity
Called up share capital
2,579,103 GBP2024-12-31
2,579,103 GBP2023-12-31
Equity
3,468,980 GBP2024-12-31
2,925,193 GBP2023-12-31
Audit Fees/Expenses
18,000 GBP2024-01-01 ~ 2024-12-31
18,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,759,581 GBP2024-01-01 ~ 2024-12-31
4,179,263 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
414,501 GBP2024-01-01 ~ 2024-12-31
417,919 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,248,906 GBP2024-01-01 ~ 2024-12-31
4,679,017 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
307,366 GBP2024-01-01 ~ 2024-12-31
304,999 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-25,891 GBP2024-01-01 ~ 2024-12-31
-26,352 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
133,880 GBP2024-01-01 ~ 2024-12-31
300,503 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,074,974 GBP2024-12-31
990,283 GBP2023-12-31
Motor vehicles
138,384 GBP2024-12-31
138,384 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,262,632 GBP2024-12-31
1,177,941 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
500,079 GBP2023-12-31
Motor vehicles
74,394 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
593,642 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
247,709 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
692,910 GBP2024-12-31
Motor vehicles
120,522 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
841,351 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
382,064 GBP2024-12-31
490,204 GBP2023-12-31
Motor vehicles
17,862 GBP2024-12-31
63,990 GBP2023-12-31
Raw materials and consumables
273,847 GBP2024-12-31
358,493 GBP2023-12-31
Value of work in progress
217,412 GBP2024-12-31
435,066 GBP2023-12-31
Finished Goods/Goods for Resale
177,562 GBP2024-12-31
198,999 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
3,103,631 GBP2024-12-31
3,706,704 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,780,844 GBP2024-12-31
Other Debtors
Current
166,102 GBP2024-12-31
112,100 GBP2023-12-31
Prepayments/Accrued Income
Current
201,432 GBP2024-12-31
128,505 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,113,777 GBP2024-12-31
2,885,926 GBP2023-12-31
Amounts owed to group undertakings
Current
23,333 GBP2024-12-31
Corporation Tax Payable
Current
3,977 GBP2024-12-31
70,131 GBP2023-12-31
Taxation/Social Security Payable
Current
108,532 GBP2024-12-31
124,469 GBP2023-12-31
Other Creditors
Current
265,800 GBP2024-12-31
29,332 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
839,068 GBP2024-12-31
962,062 GBP2023-12-31
Creditors
Current
3,842,028 GBP2024-12-31
4,071,920 GBP2023-12-31
Net Deferred Tax Liability/Asset
1,724 GBP2024-12-31
34,076 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-32,352 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
5,846 GBP2024-12-31
38,972 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,579,103 shares2024-12-31
2,579,103 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
331,834 GBP2023-12-31