Average Number of Employees
842024-01-01 ~ 2024-12-31
862023-01-01 ~ 2023-12-31
Turnover/Revenue
30,335,495 GBP2024-01-01 ~ 2024-12-31
28,901,022 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-22,186,218 GBP2024-01-01 ~ 2024-12-31
-22,921,950 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
8,149,277 GBP2024-01-01 ~ 2024-12-31
5,979,072 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-4,327,905 GBP2024-01-01 ~ 2024-12-31
-4,033,702 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
3,822,272 GBP2024-01-01 ~ 2024-12-31
1,946,270 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
347,912 GBP2024-01-01 ~ 2024-12-31
154,787 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
4,170,106 GBP2024-01-01 ~ 2024-12-31
2,097,592 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
3,111,827 GBP2024-01-01 ~ 2024-12-31
1,678,447 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
7,696,651 GBP2024-12-31
8,130,742 GBP2023-12-31
Fixed Assets
7,696,651 GBP2024-12-31
8,130,742 GBP2023-12-31
Total Inventories
5,720,805 GBP2024-12-31
6,584,192 GBP2023-12-31
Debtors
Current
13,076,240 GBP2024-12-31
6,872,974 GBP2023-12-31
Cash at bank and in hand
49,677 GBP2024-12-31
140 GBP2023-12-31
Current Assets
18,846,722 GBP2024-12-31
13,457,306 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-1,577,124 GBP2023-12-31
Net Current Assets/Liabilities
15,382,480 GBP2024-12-31
11,880,182 GBP2023-12-31
Total Assets Less Current Liabilities
23,079,131 GBP2024-12-31
20,010,924 GBP2023-12-31
Net Assets/Liabilities
22,067,631 GBP2024-12-31
18,955,804 GBP2023-12-31
Equity
Called up share capital
105,300 GBP2024-12-31
105,300 GBP2023-12-31
105,300 GBP2023-01-01
Share premium
72,900 GBP2024-12-31
72,900 GBP2023-12-31
72,900 GBP2023-01-01
Retained earnings (accumulated losses)
21,889,431 GBP2024-12-31
18,777,604 GBP2023-12-31
17,099,157 GBP2023-01-01
Equity
22,067,631 GBP2024-12-31
18,955,804 GBP2023-12-31
17,277,357 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
3,111,827 GBP2024-01-01 ~ 2024-12-31
1,678,447 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
600,184 GBP2024-01-01 ~ 2024-12-31
584,712 GBP2023-01-01 ~ 2023-12-31
Cash and Cash Equivalents
49,677 GBP2024-12-31
140 GBP2023-12-31
22,496 GBP2023-01-01
Audit Fees/Expenses
33,378 GBP2024-01-01 ~ 2024-12-31
32,176 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,543,422 GBP2024-01-01 ~ 2024-12-31
3,379,217 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
357,050 GBP2024-01-01 ~ 2024-12-31
344,146 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,108,574 GBP2024-01-01 ~ 2024-12-31
3,894,797 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
416,962 GBP2024-01-01 ~ 2024-12-31
452,376 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-43,620 GBP2024-01-01 ~ 2024-12-31
203,885 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
1,042,527 GBP2024-01-01 ~ 2024-12-31
492,934 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
3,869,595 GBP2024-12-31
3,833,651 GBP2023-12-31
Plant and equipment
10,412,017 GBP2024-12-31
10,325,219 GBP2023-12-31
Motor vehicles
216,032 GBP2024-12-31
308,573 GBP2023-12-31
Furniture and fittings
360,589 GBP2024-12-31
360,589 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
14,945,823 GBP2024-12-31
14,915,622 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-135,892 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-135,892 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
5,130,597 GBP2023-12-31
Motor vehicles
269,265 GBP2023-12-31
Furniture and fittings
328,227 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
6,784,880 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
473,267 GBP2024-01-01 ~ 2024-12-31
Motor vehicles, Owned/Freehold
23,990 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings, Owned/Freehold
13,991 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
600,184 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-135,892 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-135,892 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
5,603,864 GBP2024-12-31
Motor vehicles
157,363 GBP2024-12-31
Furniture and fittings
342,218 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
7,249,172 GBP2024-12-31
Property, Plant & Equipment
Buildings
2,811,458 GBP2024-12-31
2,864,450 GBP2023-12-31
Plant and equipment
4,808,153 GBP2024-12-31
5,194,622 GBP2023-12-31
Motor vehicles
58,669 GBP2024-12-31
39,308 GBP2023-12-31
Furniture and fittings
18,371 GBP2024-12-31
32,362 GBP2023-12-31
Raw materials and consumables
2,084,382 GBP2024-12-31
2,747,507 GBP2023-12-31
Finished Goods/Goods for Resale
3,636,423 GBP2024-12-31
3,836,685 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,880,603 GBP2024-12-31
2,459,226 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
9,186,672 GBP2024-12-31
3,379,752 GBP2023-12-31
Other Debtors
Current
898,003 GBP2024-12-31
935,180 GBP2023-12-31
Prepayments/Accrued Income
Current
110,962 GBP2024-12-31
98,816 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,434,267 GBP2024-12-31
674,846 GBP2023-12-31
Amounts owed to group undertakings
Current
67,392 GBP2024-12-31
Corporation Tax Payable
Current
958,677 GBP2024-12-31
Taxation/Social Security Payable
Current
648,642 GBP2024-12-31
539,861 GBP2023-12-31
Other Creditors
Current
34,697 GBP2024-12-31
22,719 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
320,567 GBP2024-12-31
339,698 GBP2023-12-31
Creditors
Current
3,464,242 GBP2024-12-31
1,577,124 GBP2023-12-31
Net Deferred Tax Liability/Asset
-1,011,500 GBP2024-12-31
-1,055,120 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
43,620 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-1,014,721 GBP2024-12-31
-1,058,323 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
105,300 shares2024-12-31
105,300 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
31,011 GBP2024-12-31
Between one and five year
45,521 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
76,532 GBP2024-12-31