Cost of Sales
-3,848,668 GBP2024-01-01 ~ 2024-12-31
-3,430,628 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,326,127 GBP2024-01-01 ~ 2024-12-31
-2,083,556 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
16,579 GBP2024-01-01 ~ 2024-12-31
7,520 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-570 GBP2024-01-01 ~ 2024-12-31
570 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,564,088 GBP2024-01-01 ~ 2024-12-31
1,613,194 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,180,770 GBP2024-01-01 ~ 2024-12-31
1,236,626 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
4,130,698 GBP2024-12-31
4,782,058 GBP2023-12-31
4,795,398 GBP2022-12-31
Dividends Paid
-1,832,130 GBP2024-01-01 ~ 2024-12-31
Retained earnings (accumulated losses)
-1,249,966 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
2,270,248 GBP2024-12-31
2,444,026 GBP2023-12-31
Debtors
1,051,100 GBP2024-12-31
1,136,174 GBP2023-12-31
Cash at bank and in hand
1,731,916 GBP2024-12-31
2,081,909 GBP2023-12-31
Current Assets
2,783,016 GBP2024-12-31
3,218,083 GBP2023-12-31
Net Current Assets/Liabilities
2,009,981 GBP2024-12-31
2,533,780 GBP2023-12-31
Total Assets Less Current Liabilities
4,280,229 GBP2024-12-31
4,977,806 GBP2023-12-31
Net Assets/Liabilities
4,220,698 GBP2024-12-31
4,872,058 GBP2023-12-31
Equity
Called up share capital
90,000 GBP2024-12-31
90,000 GBP2023-12-31
Equity
4,220,698 GBP2024-12-31
4,872,058 GBP2023-12-31
Audit Fees/Expenses
23,678 GBP2024-01-01 ~ 2024-12-31
22,600 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
4,159,182 GBP2024-01-01 ~ 2024-12-31
3,723,210 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
338,384 GBP2024-01-01 ~ 2024-12-31
309,745 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,967,565 GBP2024-01-01 ~ 2024-12-31
4,460,747 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
274,300 GBP2024-01-01 ~ 2024-12-31
280,933 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
42024-01-01 ~ 2024-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-46,217 GBP2024-01-01 ~ 2024-12-31
10,947 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
2,188,126 GBP2023-12-31
Plant and equipment
448,993 GBP2024-12-31
466,292 GBP2023-12-31
Furniture and fittings
257,295 GBP2024-12-31
257,295 GBP2023-12-31
Motor vehicles
443,254 GBP2024-12-31
430,454 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
3,337,668 GBP2024-12-31
3,342,167 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-30,441 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-6,180 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-36,621 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
2,188,126 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
100,218 GBP2023-12-31
Plant and equipment
411,581 GBP2024-12-31
398,224 GBP2023-12-31
Furniture and fittings
222,714 GBP2024-12-31
205,882 GBP2023-12-31
Motor vehicles
289,143 GBP2024-12-31
193,817 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,067,420 GBP2024-12-31
898,141 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
43,798 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
16,832 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
101,506 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
205,900 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-30,441 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-6,180 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-36,621 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Owned/Freehold, Land and buildings
2,044,144 GBP2024-12-31
2,087,908 GBP2023-12-31
Plant and equipment
37,412 GBP2024-12-31
68,068 GBP2023-12-31
Furniture and fittings
34,581 GBP2024-12-31
51,413 GBP2023-12-31
Motor vehicles
154,111 GBP2024-12-31
236,637 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
814,471 GBP2024-12-31
916,748 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
80,075 GBP2024-12-31
0 GBP2023-12-31
Other Debtors
Current
156,214 GBP2024-12-31
121,910 GBP2023-12-31
Prepayments/Accrued Income
Current
340 GBP2024-12-31
97,516 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
1,051,100 GBP2024-12-31
1,136,174 GBP2023-12-31
Trade Creditors/Trade Payables
Current
50,524 GBP2024-12-31
36,245 GBP2023-12-31
Corporation Tax Payable
Current
0 GBP2024-12-31
15,847 GBP2023-12-31
Other Taxation & Social Security Payable
Current
458,172 GBP2024-12-31
415,016 GBP2023-12-31
Other Creditors
Current
28,439 GBP2024-12-31
80 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
235,900 GBP2024-12-31
217,115 GBP2023-12-31
Creditors
Current
773,035 GBP2024-12-31
684,303 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
10 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
900,000 shares2024-12-31
900,000 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
67,597 GBP2024-12-31
82,193 GBP2023-12-31
Between two and five year
172,033 GBP2024-12-31
73,815 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
239,630 GBP2024-12-31
156,008 GBP2023-12-31