Administrative Expenses
-1,998,905 GBP2024-01-01 ~ 2024-12-31
-2,025,751 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
17,977 GBP2024-01-01 ~ 2024-12-31
26,047 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
720,314 GBP2024-01-01 ~ 2024-12-31
1,050,260 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
536,986 GBP2024-01-01 ~ 2024-12-31
777,579 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
2,265,804 GBP2024-12-31
1,803,185 GBP2023-12-31
Debtors
1,361,212 GBP2024-12-31
1,763,967 GBP2023-12-31
Cash at bank and in hand
1,501,851 GBP2024-12-31
1,725,926 GBP2023-12-31
Current Assets
12,017,962 GBP2024-12-31
13,567,762 GBP2023-12-31
Net Current Assets/Liabilities
5,061,997 GBP2024-12-31
5,012,716 GBP2023-12-31
Total Assets Less Current Liabilities
7,327,801 GBP2024-12-31
6,815,901 GBP2023-12-31
Net Assets/Liabilities
7,150,471 GBP2024-12-31
6,637,485 GBP2023-12-31
Equity
Called up share capital
2 GBP2024-12-31
2 GBP2023-12-31
2 GBP2022-12-31
Revaluation reserve
295,379 GBP2024-12-31
298,983 GBP2023-12-31
302,587 GBP2022-12-31
Retained earnings (accumulated losses)
6,855,090 GBP2024-12-31
6,338,500 GBP2023-12-31
5,591,817 GBP2022-12-31
Equity
7,150,471 GBP2024-12-31
6,637,485 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
536,986 GBP2024-01-01 ~ 2024-12-31
777,579 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-34,500 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-24,000 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
10,750 GBP2024-01-01 ~ 2024-12-31
10,750 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
272024-01-01 ~ 2024-12-31
272023-01-01 ~ 2023-12-31
Wages/Salaries
1,191,720 GBP2024-01-01 ~ 2024-12-31
1,223,357 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
52,912 GBP2024-01-01 ~ 2024-12-31
40,113 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,358,323 GBP2024-01-01 ~ 2024-12-31
1,379,527 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
106,446 GBP2024-01-01 ~ 2024-12-31
43,900 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-1,613 GBP2024-01-01 ~ 2024-12-31
1,716 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
1,451,785 GBP2023-12-31
Plant and equipment
306,842 GBP2024-12-31
236,046 GBP2023-12-31
Furniture and fittings
290,869 GBP2024-12-31
276,892 GBP2023-12-31
Motor vehicles
473,620 GBP2024-12-31
478,800 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
3,005,627 GBP2024-12-31
2,443,523 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-45,180 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-45,180 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
1,934,296 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
124,870 GBP2024-12-31
104,651 GBP2023-12-31
Furniture and fittings
214,695 GBP2024-12-31
198,293 GBP2023-12-31
Motor vehicles
311,103 GBP2024-12-31
271,173 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
739,823 GBP2024-12-31
640,338 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
22,934 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
20,219 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
16,402 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
72,570 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
132,125 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-32,640 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-32,640 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
89,155 GBP2024-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
1,845,141 GBP2024-12-31
Plant and equipment
181,972 GBP2024-12-31
131,395 GBP2023-12-31
Furniture and fittings
76,174 GBP2024-12-31
78,599 GBP2023-12-31
Motor vehicles
162,517 GBP2024-12-31
207,627 GBP2023-12-31
Owned/Freehold, Land and buildings
1,385,564 GBP2023-12-31
Finished Goods/Goods for Resale
1,682,644 GBP2024-12-31
1,513,275 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
961,576 GBP2024-12-31
1,147,415 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
1,056 GBP2024-12-31
1,055 GBP2023-12-31
Other Debtors
Current
389,984 GBP2024-12-31
598,027 GBP2023-12-31
Prepayments/Accrued Income
Current
8,596 GBP2024-12-31
17,470 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
0 GBP2024-12-31
6,611 GBP2023-12-31
Other Remaining Borrowings
Current
2,921,879 GBP2024-12-31
2,921,879 GBP2023-12-31
Trade Creditors/Trade Payables
Current
3,589,442 GBP2024-12-31
5,067,170 GBP2023-12-31
Corporation Tax Payable
Current
184,414 GBP2024-12-31
246,698 GBP2023-12-31
Other Taxation & Social Security Payable
Current
32,729 GBP2024-12-31
47,117 GBP2023-12-31
Other Creditors
Current
37,158 GBP2024-12-31
0 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
189,585 GBP2024-12-31
264,729 GBP2023-12-31
Creditors
Current
6,955,965 GBP2024-12-31
8,555,046 GBP2023-12-31
Total Borrowings
Current
2,921,879 GBP2024-12-31
2,921,879 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
0 GBP2024-12-31
6,893 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
0 GBP2024-12-31
6,611 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
2 shares2024-12-31
2 shares2023-12-31