Average Number of Employees
1092024-01-01 ~ 2024-12-31
952023-01-01 ~ 2023-12-31
Turnover/Revenue
26,993,509 GBP2024-01-01 ~ 2024-12-31
24,323,529 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-22,963,797 GBP2024-01-01 ~ 2024-12-31
-21,350,346 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
4,029,712 GBP2024-01-01 ~ 2024-12-31
2,973,183 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-1,415,010 GBP2024-01-01 ~ 2024-12-31
-1,121,287 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-1,886,701 GBP2024-01-01 ~ 2024-12-31
-1,360,909 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
913,165 GBP2024-01-01 ~ 2024-12-31
693,170 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
13,923 GBP2024-01-01 ~ 2024-12-31
Interest Payable/Similar Charges (Finance Costs)
-12,905 GBP2024-01-01 ~ 2024-12-31
-12,712 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
914,183 GBP2024-01-01 ~ 2024-12-31
680,458 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
704,510 GBP2024-01-01 ~ 2024-12-31
523,822 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
725,096 GBP2024-12-31
935,683 GBP2023-12-31
Fixed Assets
725,096 GBP2024-12-31
935,683 GBP2023-12-31
Total Inventories
4,667,459 GBP2024-12-31
3,750,564 GBP2023-12-31
Debtors
Current
7,024,969 GBP2024-12-31
5,442,789 GBP2023-12-31
Cash at bank and in hand
676,953 GBP2024-12-31
610,147 GBP2023-12-31
Current Assets
12,369,381 GBP2024-12-31
9,803,500 GBP2023-12-31
Net Current Assets/Liabilities
8,119,185 GBP2024-12-31
7,302,417 GBP2023-12-31
Total Assets Less Current Liabilities
8,844,281 GBP2024-12-31
8,238,100 GBP2023-12-31
Net Assets/Liabilities
8,810,461 GBP2024-12-31
8,105,951 GBP2023-12-31
Equity
Called up share capital
8,580 GBP2024-12-31
8,580 GBP2023-12-31
8,580 GBP2023-01-01
Retained earnings (accumulated losses)
8,801,881 GBP2024-12-31
8,097,371 GBP2023-12-31
7,573,549 GBP2023-01-01
Equity
8,810,461 GBP2024-12-31
8,105,951 GBP2023-12-31
7,582,129 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
704,510 GBP2024-01-01 ~ 2024-12-31
523,822 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
421,319 GBP2024-01-01 ~ 2024-12-31
458,121 GBP2023-01-01 ~ 2023-12-31
Cash and Cash Equivalents
676,953 GBP2024-12-31
610,147 GBP2023-12-31
371,413 GBP2023-01-01
Wages/Salaries
3,180,921 GBP2024-01-01 ~ 2024-12-31
2,858,502 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
297,890 GBP2024-01-01 ~ 2024-12-31
255,969 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,597,083 GBP2024-01-01 ~ 2024-12-31
3,214,599 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
130,000 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-43,955 GBP2024-01-01 ~ 2024-12-31
-72,995 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
228,546 GBP2024-01-01 ~ 2024-12-31
159,908 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
409,838 GBP2024-12-31
409,838 GBP2023-12-31
Plant and equipment
4,510,559 GBP2024-12-31
4,386,490 GBP2023-12-31
Motor vehicles
33,422 GBP2024-12-31
33,422 GBP2023-12-31
Furniture and fittings
217,028 GBP2024-12-31
130,365 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
5,170,847 GBP2024-12-31
4,960,115 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
3,594,452 GBP2023-12-31
Motor vehicles
33,422 GBP2023-12-31
Furniture and fittings
108,429 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
4,024,432 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
390,081 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings, Owned/Freehold
24,620 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
421,319 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
3,984,533 GBP2024-12-31
Motor vehicles
33,422 GBP2024-12-31
Furniture and fittings
133,049 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,445,751 GBP2024-12-31
Property, Plant & Equipment
Buildings
115,091 GBP2024-12-31
121,709 GBP2023-12-31
Plant and equipment
526,026 GBP2024-12-31
792,038 GBP2023-12-31
Furniture and fittings
83,979 GBP2024-12-31
21,936 GBP2023-12-31
Plant and equipment, Under hire purchased contracts or finance leases
207,596 GBP2024-12-31
Under hire purchased contracts or finance leases, Plant and equipment
444,424 GBP2023-12-31
Under hire purchased contracts or finance leases
207,596 GBP2024-12-31
444,424 GBP2023-12-31
Raw materials and consumables
1,630,985 GBP2024-12-31
1,772,902 GBP2023-12-31
Finished Goods/Goods for Resale
2,571,493 GBP2024-12-31
1,838,411 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
4,856,983 GBP2024-12-31
5,267,289 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,881,824 GBP2024-12-31
15,010 GBP2023-12-31
Other Debtors
Current
221,486 GBP2024-12-31
84,779 GBP2023-12-31
Prepayments/Accrued Income
Current
64,676 GBP2024-12-31
75,711 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,183,303 GBP2024-12-31
1,390,397 GBP2023-12-31
Amounts owed to group undertakings
Current
834,749 GBP2024-12-31
600,861 GBP2023-12-31
Taxation/Social Security Payable
Current
82,417 GBP2024-12-31
75,674 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
59,664 GBP2024-12-31
285,747 GBP2023-12-31
Other Creditors
Current
988,062 GBP2024-12-31
60,530 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
102,001 GBP2024-12-31
87,874 GBP2023-12-31
Creditors
Current
4,250,196 GBP2024-12-31
2,501,083 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
54,374 GBP2023-12-31
Minimum gross finance lease payments owing
59,664 GBP2024-12-31
340,121 GBP2023-12-31
Net Deferred Tax Liability/Asset
-33,820 GBP2024-12-31
-77,775 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
43,955 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-41,364 GBP2024-12-31
-79,760 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
8,580 shares2024-12-31
8,580 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
46,639 GBP2024-12-31
55,914 GBP2023-12-31
Between one and five year
46,639 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
46,639 GBP2024-12-31
102,553 GBP2023-12-31