(expand)Par Value of Share
Class 4 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
19,908,710 GBP2024-01-01 ~ 2024-12-31
17,252,607 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
13,157,087 GBP2024-01-01 ~ 2024-12-31
11,021,432 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
6,751,623 GBP2024-01-01 ~ 2024-12-31
6,231,175 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
4,500,750 GBP2024-01-01 ~ 2024-12-31
3,666,099 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
2,250,873 GBP2024-01-01 ~ 2024-12-31
2,635,077 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
607 GBP2024-01-01 ~ 2024-12-31
Interest Payable/Similar Charges (Finance Costs)
180,441 GBP2024-01-01 ~ 2024-12-31
138,136 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,071,039 GBP2024-01-01 ~ 2024-12-31
2,496,941 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
278,887 GBP2024-01-01 ~ 2024-12-31
410,518 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,792,152 GBP2024-01-01 ~ 2024-12-31
2,086,423 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
1,792,152 GBP2024-01-01 ~ 2024-12-31
2,086,423 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
46,229 GBP2024-12-31
60,097 GBP2023-12-31
Property, Plant & Equipment
9,696,807 GBP2024-12-31
7,533,535 GBP2023-12-31
Fixed Assets - Investments
218,365 GBP2024-12-31
218,365 GBP2023-12-31
Fixed Assets
9,961,401 GBP2024-12-31
7,811,997 GBP2023-12-31
Total Inventories
1,400,592 GBP2024-12-31
1,322,154 GBP2023-12-31
Debtors
5,324,091 GBP2024-12-31
5,724,250 GBP2023-12-31
Cash at bank and in hand
1,637,819 GBP2024-12-31
193,898 GBP2023-12-31
Current Assets
8,362,502 GBP2024-12-31
7,240,302 GBP2023-12-31
Creditors
Current
4,710,024 GBP2024-12-31
3,541,574 GBP2023-12-31
Net Current Assets/Liabilities
3,652,478 GBP2024-12-31
3,698,728 GBP2023-12-31
Total Assets Less Current Liabilities
13,613,879 GBP2024-12-31
11,510,725 GBP2023-12-31
Net Assets/Liabilities
9,627,009 GBP2024-12-31
8,388,357 GBP2023-12-31
Equity
Called up share capital
10,000 GBP2024-12-31
10,000 GBP2023-12-31
10,000 GBP2022-12-31
Retained earnings (accumulated losses)
9,617,009 GBP2024-12-31
8,378,357 GBP2023-12-31
6,616,934 GBP2022-12-31
Equity
9,627,009 GBP2024-12-31
8,388,357 GBP2023-12-31
6,626,934 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-553,500 GBP2024-01-01 ~ 2024-12-31
-325,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-553,500 GBP2024-01-01 ~ 2024-12-31
-325,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,792,152 GBP2024-01-01 ~ 2024-12-31
2,086,423 GBP2023-01-01 ~ 2023-12-31
Bank Overdrafts
-260,997 GBP2022-12-31
Wages/Salaries
3,905,598 GBP2024-01-01 ~ 2024-12-31
3,522,968 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
419,074 GBP2024-01-01 ~ 2024-12-31
367,776 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
509,545 GBP2024-01-01 ~ 2024-12-31
244,536 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,834,217 GBP2024-01-01 ~ 2024-12-31
4,135,280 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
862024-01-01 ~ 2024-12-31
802023-01-01 ~ 2023-12-31
Director Remuneration
54,990 GBP2024-01-01 ~ 2024-12-31
133,267 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
595,897 GBP2024-01-01 ~ 2024-12-31
604,158 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
15,000 GBP2024-01-01 ~ 2024-12-31
15,000 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
-32,341 GBP2024-01-01 ~ 2024-12-31
-21,084 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
517,760 GBP2024-01-01 ~ 2024-12-31
624,235 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
553,500 GBP2024-01-01 ~ 2024-12-31
325,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
69,343 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
23,114 GBP2024-12-31
9,246 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
13,868 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Net goodwill
46,229 GBP2024-12-31
60,097 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,614,503 GBP2024-12-31
653,408 GBP2023-12-31
Land and buildings, Long leasehold
3,097,759 GBP2024-12-31
3,097,759 GBP2023-12-31
Plant and equipment
7,775,948 GBP2024-12-31
6,085,457 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
13,987,684 GBP2024-12-31
11,241,294 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-15,010 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-15,010 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
34,895 GBP2024-12-31
10,177 GBP2023-12-31
Plant and equipment
3,443,780 GBP2024-12-31
2,919,441 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,290,877 GBP2024-12-31
3,707,759 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
24,718 GBP2024-01-01 ~ 2024-12-31
Land and buildings, Short leasehold
29,927 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
537,118 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
595,897 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-12,779 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-12,779 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
1,579,608 GBP2024-12-31
643,231 GBP2023-12-31
Land and buildings, Long leasehold
2,424,953 GBP2024-12-31
Plant and equipment
4,332,168 GBP2024-12-31
3,166,016 GBP2023-12-31
Land and buildings, Short leasehold
1,295,201 GBP2023-12-31
Raw Materials
1,299,545 GBP2024-12-31
1,199,425 GBP2023-12-31
Value of work in progress
101,047 GBP2024-12-31
122,729 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
3,183,789 GBP2024-12-31
3,464,834 GBP2023-12-31
Other Debtors
Current
6,499 GBP2024-12-31
65,014 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
127,670 GBP2024-12-31
72,498 GBP2023-12-31
Prepayments/Accrued Income
Current
572,003 GBP2024-12-31
351,489 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
5,201,742 GBP2024-12-31
Amounts falling due within one year, Current
5,675,600 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
304,599 GBP2024-12-31
301,972 GBP2023-12-31
Other Remaining Borrowings
Current
78,000 GBP2024-12-31
5,216 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
291,838 GBP2024-12-31
253,885 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,789,812 GBP2024-12-31
1,235,936 GBP2023-12-31
Other Taxation & Social Security Payable
Current
116,137 GBP2024-12-31
107,251 GBP2023-12-31
Other Creditors
Current
33,963 GBP2024-12-31
23,357 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
402,382 GBP2024-12-31
598,751 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
1,234,481 GBP2024-12-31
1,213,650 GBP2023-12-31
Other Remaining Borrowings
Non-current
682,500 GBP2024-12-31
Finance Lease Liabilities - Total Present Value
Non-current
247,803 GBP2024-12-31
337,231 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
304,599 GBP2024-12-31
Total Borrowings
Current, Amounts falling due within one year
382,599 GBP2024-12-31
Bank Borrowings
Non-current, Between two and five year
801,694 GBP2024-12-31
Between two and five year, Non-current
974,585 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
247,803 GBP2024-12-31
337,231 GBP2023-12-31
hire purchase agreements
539,641 GBP2024-12-31
591,116 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
15,867 GBP2024-12-31
18,587 GBP2023-12-31
Between one and five year
339,890 GBP2024-12-31
311,355 GBP2023-12-31
More than five year
3,797,059 GBP2024-12-31
3,797,059 GBP2023-12-31
All periods
4,152,816 GBP2024-12-31
4,127,001 GBP2023-12-31
Bank Borrowings
Secured
1,539,080 GBP2024-12-31
1,515,622 GBP2023-12-31
Total Borrowings
Secured
2,299,580 GBP2024-12-31
1,520,838 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
978,143 GBP2024-12-31
666,915 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
7,000 shares2024-12-31
Class 3 ordinary share
1,500 shares2024-12-31
Class 4 ordinary share
200 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,792,152 GBP2024-01-01 ~ 2024-12-31