Average Number of Employees
1162024-01-01 ~ 2024-12-31
1642023-01-01 ~ 2023-12-31
Turnover/Revenue
18,994,800 GBP2024-01-01 ~ 2024-12-31
26,998,521 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-11,074,229 GBP2024-01-01 ~ 2024-12-31
-16,679,258 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
7,920,571 GBP2024-01-01 ~ 2024-12-31
10,319,263 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-312,431 GBP2024-01-01 ~ 2024-12-31
-420,125 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-6,168,967 GBP2024-01-01 ~ 2024-12-31
-6,066,611 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,450,618 GBP2024-01-01 ~ 2024-12-31
3,925,655 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
237,451 GBP2024-01-01 ~ 2024-12-31
13,466 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,650,089 GBP2024-01-01 ~ 2024-12-31
3,901,929 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,339,984 GBP2024-01-01 ~ 2024-12-31
3,314,510 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
845,702 GBP2024-12-31
899,773 GBP2023-12-31
Fixed Assets - Investments
1 GBP2024-12-31
1 GBP2023-12-31
Fixed Assets
845,703 GBP2024-12-31
899,774 GBP2023-12-31
Total Inventories
4,374,266 GBP2024-12-31
4,532,405 GBP2023-12-31
Debtors
Current
7,922,487 GBP2024-12-31
9,415,381 GBP2023-12-31
Cash at bank and in hand
6,958,583 GBP2024-12-31
5,261,677 GBP2023-12-31
Current Assets
19,255,336 GBP2024-12-31
19,209,463 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-2,215,780 GBP2024-12-31
Net Current Assets/Liabilities
17,039,556 GBP2024-12-31
16,164,953 GBP2023-12-31
Total Assets Less Current Liabilities
17,885,259 GBP2024-12-31
17,064,727 GBP2023-12-31
Net Assets/Liabilities
17,706,390 GBP2024-12-31
16,866,406 GBP2023-12-31
Equity
Called up share capital
90,000 GBP2024-12-31
90,000 GBP2023-12-31
90,000 GBP2023-01-01
Capital redemption reserve
6,600 GBP2024-12-31
6,600 GBP2023-12-31
6,600 GBP2023-01-01
Retained earnings (accumulated losses)
17,609,790 GBP2024-12-31
16,769,806 GBP2023-12-31
13,455,296 GBP2023-01-01
Equity
17,706,390 GBP2024-12-31
16,866,406 GBP2023-12-31
13,551,896 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,339,984 GBP2024-01-01 ~ 2024-12-31
3,314,510 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-500,000 GBP2024-01-01 ~ 2024-12-31
Dividends Paid
-500,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
152024-01-01 ~ 2024-12-31
Furniture and fittings
152024-01-01 ~ 2024-12-31
Computers
252024-01-01 ~ 2024-12-31
Audit Fees/Expenses
20,750 GBP2024-01-01 ~ 2024-12-31
20,860 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
4,813,503 GBP2024-01-01 ~ 2024-12-31
5,267,363 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
546,740 GBP2024-01-01 ~ 2024-12-31
571,456 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
5,807,192 GBP2024-01-01 ~ 2024-12-31
6,181,691 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
618,474 GBP2024-01-01 ~ 2024-12-31
506,251 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-19,452 GBP2024-01-01 ~ 2024-12-31
-182,060 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
412,522 GBP2024-01-01 ~ 2024-12-31
917,755 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,744,326 GBP2024-12-31
1,740,255 GBP2023-12-31
Motor vehicles
326,667 GBP2024-12-31
283,436 GBP2023-12-31
Furniture and fittings
606,554 GBP2024-12-31
618,115 GBP2023-12-31
Computers
350,850 GBP2024-12-31
919,690 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
3,028,397 GBP2024-12-31
3,561,496 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-33,657 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-39,464 GBP2024-01-01 ~ 2024-12-31
Computers
-604,434 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-677,555 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,220,419 GBP2023-12-31
Motor vehicles
214,461 GBP2023-12-31
Furniture and fittings
400,646 GBP2023-12-31
Computers
826,197 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,661,723 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
79,151 GBP2024-01-01 ~ 2024-12-31
Computers, Owned/Freehold
50,340 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
186,899 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-27,422 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-34,244 GBP2024-01-01 ~ 2024-12-31
Computers
-604,261 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-665,927 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,272,148 GBP2024-12-31
Motor vehicles
234,457 GBP2024-12-31
Furniture and fittings
403,814 GBP2024-12-31
Computers
272,276 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,182,695 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
472,178 GBP2024-12-31
519,837 GBP2023-12-31
Motor vehicles
92,210 GBP2024-12-31
68,975 GBP2023-12-31
Furniture and fittings
202,740 GBP2024-12-31
217,468 GBP2023-12-31
Computers
78,574 GBP2024-12-31
93,493 GBP2023-12-31
Raw materials and consumables
4,035,274 GBP2024-12-31
4,241,922 GBP2023-12-31
Value of work in progress
38,487 GBP2024-12-31
38,339 GBP2023-12-31
Finished Goods/Goods for Resale
300,505 GBP2024-12-31
252,144 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,726,870 GBP2024-12-31
4,471,715 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
4,660,823 GBP2024-12-31
4,673,810 GBP2023-12-31
Other Debtors
Current
205,128 GBP2024-12-31
2,482 GBP2023-12-31
Prepayments/Accrued Income
Current
329,666 GBP2024-12-31
267,374 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,838,917 GBP2024-12-31
2,069,791 GBP2023-12-31
Amounts owed to group undertakings
Current
1 GBP2024-12-31
1 GBP2023-12-31
Corporation Tax Payable
Current
5,332 GBP2024-12-31
316,408 GBP2023-12-31
Taxation/Social Security Payable
Current
141,792 GBP2024-12-31
333,167 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
3,333 GBP2023-12-31
Other Creditors
Current
52,581 GBP2024-12-31
29,362 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
177,157 GBP2024-12-31
292,448 GBP2023-12-31
Creditors
Current
2,215,780 GBP2024-12-31
3,044,510 GBP2023-12-31
Minimum gross finance lease payments owing
3,333 GBP2023-12-31
Net Deferred Tax Liability/Asset
-178,869 GBP2024-12-31
-198,321 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
19,452 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-178,869 GBP2024-12-31
-198,321 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
87,500 shares2024-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
2,500 shares2024-12-31
Par Value of Share
Class 2 ordinary share
1.002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
104,519 GBP2024-12-31
99,532 GBP2023-12-31
Between one and five year
77,050 GBP2024-12-31
128,687 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
181,569 GBP2024-12-31
228,219 GBP2023-12-31