Turnover/Revenue
37,395,145 GBP2024-01-01 ~ 2025-01-31
29,405,679 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-22,189,112 GBP2024-01-01 ~ 2025-01-31
-17,780,654 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
15,206,033 GBP2024-01-01 ~ 2025-01-31
11,625,025 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-8,789,738 GBP2024-01-01 ~ 2025-01-31
-6,508,163 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
6,695,789 GBP2024-01-01 ~ 2025-01-31
5,261,434 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
268,204 GBP2024-01-01 ~ 2025-01-31
213,256 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-48,611 GBP2024-01-01 ~ 2025-01-31
-4,029 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
6,918,730 GBP2024-01-01 ~ 2025-01-31
5,505,074 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
5,047,057 GBP2024-01-01 ~ 2025-01-31
4,116,610 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
16,860 GBP2023-12-31
Property, Plant & Equipment
8,020,643 GBP2025-01-31
5,075,423 GBP2023-12-31
Fixed Assets
8,020,643 GBP2025-01-31
5,092,283 GBP2023-12-31
Total Inventories
1,712,059 GBP2025-01-31
1,980,292 GBP2023-12-31
Debtors
4,954,444 GBP2025-01-31
5,556,075 GBP2023-12-31
Cash at bank and in hand
3,947,607 GBP2025-01-31
4,188,160 GBP2023-12-31
Current Assets
10,614,110 GBP2025-01-31
11,724,527 GBP2023-12-31
Net Current Assets/Liabilities
7,207,974 GBP2025-01-31
7,470,577 GBP2023-12-31
Total Assets Less Current Liabilities
15,228,617 GBP2025-01-31
12,562,860 GBP2023-12-31
Creditors
Amounts falling due after one year
-826,404 GBP2025-01-31
-835,780 GBP2023-12-31
Net Assets/Liabilities
12,834,545 GBP2025-01-31
10,987,488 GBP2023-12-31
Equity
Called up share capital
240,000 GBP2025-01-31
240,000 GBP2023-12-31
240,000 GBP2022-12-31
Retained earnings (accumulated losses)
12,594,545 GBP2025-01-31
10,747,488 GBP2023-12-31
9,230,878 GBP2022-12-31
Equity
12,834,545 GBP2025-01-31
10,987,488 GBP2023-12-31
9,470,878 GBP2022-12-31
Dividends Paid
-3,200,000 GBP2024-01-01 ~ 2025-01-31
-2,600,000 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
5,047,057 GBP2024-01-01 ~ 2025-01-31
4,116,610 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
1,585,528 GBP2024-01-01 ~ 2025-01-31
934,425 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
9,800 GBP2024-01-01 ~ 2025-01-31
11,380 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
437,345 GBP2024-01-01 ~ 2025-01-31
329,644 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
4,724,780 GBP2024-01-01 ~ 2025-01-31
3,644,518 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
463,775 GBP2024-01-01 ~ 2025-01-31
334,076 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
151,590 GBP2024-01-01 ~ 2025-01-31
67,053 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
5,340,145 GBP2024-01-01 ~ 2025-01-31
4,045,647 GBP2023-01-01 ~ 2023-12-31
Average number of employees in administration and support functions
122024-01-01 ~ 2025-01-31
102023-01-01 ~ 2023-12-31
Average Number of Employees
1342024-01-01 ~ 2025-01-31
1182023-01-01 ~ 2023-12-31
Current Tax for the Period
1,043,597 GBP2024-01-01 ~ 2025-01-31
1,166,143 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
828,076 GBP2024-01-01 ~ 2025-01-31
59,716 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
1,729,683 GBP2024-01-01 ~ 2025-01-31
1,293,692 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
1,061,490 GBP2025-01-31
1,061,490 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
1,061,490 GBP2025-01-31
1,044,630 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
16,860 GBP2024-01-01 ~ 2025-01-31
Intangible Assets
Goodwill
16,860 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
2,862,074 GBP2025-01-31
2,656,138 GBP2023-12-31
Tools/Equipment for furniture and fittings
108,836 GBP2025-01-31
84,264 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
18,934,987 GBP2025-01-31
14,424,242 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
-20,655 GBP2024-01-01 ~ 2025-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
2,671,497 GBP2025-01-31
2,611,224 GBP2023-12-31
Tools/Equipment for furniture and fittings
75,146 GBP2025-01-31
76,502 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
10,914,344 GBP2025-01-31
9,348,819 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
60,273 GBP2024-01-01 ~ 2025-01-31
Tools/Equipment for furniture and fittings
12,516 GBP2024-01-01 ~ 2025-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,585,528 GBP2024-01-01 ~ 2025-01-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-20,003 GBP2024-01-01 ~ 2025-01-31
Property, Plant & Equipment
Land and buildings
190,577 GBP2025-01-31
44,914 GBP2023-12-31
Tools/Equipment for furniture and fittings
33,690 GBP2025-01-31
7,762 GBP2023-12-31
Raw materials and consumables
1,712,059 GBP2025-01-31
1,980,292 GBP2023-12-31
Trade Debtors/Trade Receivables
4,519,378 GBP2025-01-31
3,746,509 GBP2023-12-31
Amounts owed by group undertakings and participating interests
21,553 GBP2025-01-31
21,553 GBP2023-12-31
Other Debtors
413,513 GBP2025-01-31
1,788,013 GBP2023-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
2,381,771 GBP2025-01-31
2,787,816 GBP2023-12-31
Amounts owed to group undertakings and participating interests
Amounts falling due within one year
3,243 GBP2025-01-31
3,243 GBP2023-12-31
Corporation Tax Payable
Amounts falling due within one year
364,068 GBP2025-01-31
736,614 GBP2023-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
103,092 GBP2025-01-31
99,016 GBP2023-12-31
Other Creditors
Amounts falling due within one year
4,859 GBP2025-01-31
9,334 GBP2023-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
549,103 GBP2025-01-31
617,927 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
1,567,668 GBP2025-01-31
739,592 GBP2023-12-31
Deferred Tax Liabilities
1,567,668 GBP2025-01-31
739,592 GBP2023-12-31
679,876 GBP2022-12-31
Par Value of Share
Class 1 ordinary share
1 GBP/shares2024-01-01 ~ 2025-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
180,000 shares2025-01-31
Nominal value of allotted share capital
Class 1 ordinary share
180,000 GBP2024-01-01 ~ 2025-01-31
180,000 GBP2023-01-01 ~ 2023-12-31
Par Value of Share
Class 2 ordinary share
1 GBP/shares2024-01-01 ~ 2025-01-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
60,000 shares2025-01-31
Nominal value of allotted share capital
Class 2 ordinary share
60,000 GBP2024-01-01 ~ 2025-01-31
60,000 GBP2023-01-01 ~ 2023-12-31