Average Number of Employees
3252024-01-01 ~ 2024-12-31
3272023-01-01 ~ 2023-12-31
Turnover/Revenue
66,198,057 GBP2024-01-01 ~ 2024-12-31
63,650,653 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-50,685,256 GBP2024-01-01 ~ 2024-12-31
-44,166,553 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
15,512,801 GBP2024-01-01 ~ 2024-12-31
19,484,100 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-7,186,402 GBP2024-01-01 ~ 2024-12-31
-6,374,208 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-9,008,276 GBP2024-01-01 ~ 2024-12-31
-8,171,204 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-2,250,555 GBP2024-01-01 ~ 2024-12-31
4,938,688 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
516,341 GBP2024-01-01 ~ 2024-12-31
206,164 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-1,979,643 GBP2024-01-01 ~ 2024-12-31
5,068,091 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-2,235,135 GBP2024-01-01 ~ 2024-12-31
5,457,360 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
21,687,964 GBP2024-12-31
10,071,729 GBP2023-12-31
Fixed Assets - Investments
1,500,001 GBP2024-12-31
1,500,001 GBP2023-12-31
Fixed Assets
23,187,965 GBP2024-12-31
11,571,730 GBP2023-12-31
Total Inventories
100,365 GBP2024-12-31
241,524 GBP2023-12-31
Debtors
Current
19,851,158 GBP2024-12-31
22,566,727 GBP2023-12-31
Cash at bank and in hand
16,354,903 GBP2024-12-31
15,892,288 GBP2023-12-31
Current Assets
36,306,426 GBP2024-12-31
38,700,539 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-26,712,522 GBP2024-12-31
Net Current Assets/Liabilities
9,593,904 GBP2024-12-31
22,962,803 GBP2023-12-31
Total Assets Less Current Liabilities
32,781,869 GBP2024-12-31
34,534,533 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-561,877 GBP2024-12-31
Net Assets/Liabilities
30,272,407 GBP2024-12-31
32,507,542 GBP2023-12-31
Equity
Called up share capital
45,000 GBP2024-12-31
45,000 GBP2023-12-31
45,000 GBP2023-01-01
Retained earnings (accumulated losses)
30,227,407 GBP2024-12-31
32,462,542 GBP2023-12-31
27,005,182 GBP2023-01-01
Equity
30,272,407 GBP2024-12-31
32,507,542 GBP2023-12-31
27,050,182 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
-2,235,135 GBP2024-01-01 ~ 2024-12-31
5,457,360 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
2,123,733 GBP2024-01-01 ~ 2024-12-31
2,248,914 GBP2023-01-01 ~ 2023-12-31
Cash and Cash Equivalents
16,308,731 GBP2024-12-31
15,835,371 GBP2023-12-31
10,934,474 GBP2023-01-01
Bank Overdrafts
-46,172 GBP2024-12-31
-56,917 GBP2023-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
202024-01-01 ~ 2024-12-31
Motor vehicles
252024-01-01 ~ 2024-12-31
Furniture and fittings
252024-01-01 ~ 2024-12-31
Audit Fees/Expenses
16,860 GBP2024-01-01 ~ 2024-12-31
15,450 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
9,453,467 GBP2024-01-01 ~ 2024-12-31
8,618,838 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
1,300,005 GBP2024-01-01 ~ 2024-12-31
1,047,450 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
10,802,395 GBP2024-01-01 ~ 2024-12-31
9,810,144 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
347,510 GBP2024-01-01 ~ 2024-12-31
298,973 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
492,201 GBP2024-01-01 ~ 2024-12-31
-520,914 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-494,911 GBP2024-01-01 ~ 2024-12-31
1,267,023 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
16,155 GBP2024-12-31
16,155 GBP2023-12-31
Plant and equipment
18,417,270 GBP2024-12-31
17,913,927 GBP2023-12-31
Motor vehicles
499,166 GBP2024-12-31
367,289 GBP2023-12-31
Furniture and fittings
1,450,495 GBP2024-12-31
1,288,371 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
33,612,655 GBP2024-12-31
20,091,016 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-254,411 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-60,532 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-314,943 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Other
11,449,015 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
9,121,844 GBP2023-12-31
Motor vehicles
131,770 GBP2023-12-31
Furniture and fittings
742,178 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
10,019,287 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
167,072 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
2,123,733 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-186,257 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-32,072 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-218,329 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
10,758,384 GBP2024-12-31
Motor vehicles
187,226 GBP2024-12-31
Furniture and fittings
909,250 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
11,924,691 GBP2024-12-31
Property, Plant & Equipment
Buildings
16,155 GBP2024-12-31
16,155 GBP2023-12-31
Plant and equipment
7,658,886 GBP2024-12-31
8,792,083 GBP2023-12-31
Motor vehicles
311,940 GBP2024-12-31
235,519 GBP2023-12-31
Furniture and fittings
541,245 GBP2024-12-31
546,193 GBP2023-12-31
Other
11,449,015 GBP2024-12-31
Under hire purchased contracts or finance leases, Plant and equipment
2,804,094 GBP2024-12-31
3,505,119 GBP2023-12-31
Under hire purchased contracts or finance leases
2,804,094 GBP2024-12-31
3,505,119 GBP2023-12-31
Raw materials and consumables
100,365 GBP2024-12-31
241,524 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
7,255,273 GBP2024-12-31
7,061,247 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
234,493 GBP2024-12-31
127,132 GBP2023-12-31
Other Debtors
Current
8,648,605 GBP2024-12-31
8,367,284 GBP2023-12-31
Prepayments/Accrued Income
Current
1,522,618 GBP2024-12-31
5,618,072 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
2,190,169 GBP2024-12-31
1,392,992 GBP2023-12-31
Bank Overdrafts
Current
46,172 GBP2024-12-31
56,917 GBP2023-12-31
Bank Borrowings
Current
6,343,781 GBP2024-12-31
159,367 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,520,484 GBP2024-12-31
2,532,173 GBP2023-12-31
Amounts owed to group undertakings
Current
13,320,009 GBP2024-12-31
10,356,945 GBP2023-12-31
Taxation/Social Security Payable
Current
1,180,902 GBP2024-12-31
1,050,254 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
1,185,351 GBP2024-12-31
140,918 GBP2023-12-31
Other Creditors
Current
172,376 GBP2024-12-31
208,783 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,943,447 GBP2024-12-31
1,232,379 GBP2023-12-31
Creditors
Current
26,712,522 GBP2024-12-31
15,737,736 GBP2023-12-31
Bank Borrowings
Non-current
190,330 GBP2024-12-31
269,384 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
371,547 GBP2024-12-31
302,223 GBP2023-12-31
Creditors
Non-current
561,877 GBP2024-12-31
571,607 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
6,343,781 GBP2024-12-31
Total Borrowings
Current, Amounts falling due within one year
6,343,781 GBP2024-12-31
Bank Borrowings
Non-current, Between one and two years
190,330 GBP2024-12-31
Total Borrowings
6,534,111 GBP2024-12-31
428,751 GBP2023-12-31
Minimum gross finance lease payments owing
1,556,898 GBP2024-12-31
443,141 GBP2023-12-31
Net Deferred Tax Liability/Asset
-1,947,585 GBP2024-12-31
-1,455,384 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-492,201 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-1,947,585 GBP2024-12-31
-1,455,384 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
45,000 shares2024-12-31
45,000 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31