Distribution Costs
-88,867 GBP2024-01-01 ~ 2024-12-31
-142,087 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,672,166 GBP2024-01-01 ~ 2024-12-31
-2,802,728 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
311,711 GBP2024-01-01 ~ 2024-12-31
115,665 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
82,812 GBP2024-01-01 ~ 2024-12-31
1,041,425 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-1,415,072 GBP2024-01-01 ~ 2024-12-31
1,231,439 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-1,439,072 GBP2024-01-01 ~ 2024-12-31
841,439 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
2,624,448 GBP2024-12-31
2,427,207 GBP2023-12-31
Debtors
4,937,216 GBP2024-12-31
4,810,088 GBP2023-12-31
Cash at bank and in hand
1,264,206 GBP2024-12-31
850,538 GBP2023-12-31
Current Assets
7,066,447 GBP2024-12-31
6,968,172 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-556,030 GBP2023-12-31
Net Current Assets/Liabilities
4,608,597 GBP2024-12-31
6,412,142 GBP2023-12-31
Total Assets Less Current Liabilities
7,233,045 GBP2024-12-31
8,839,349 GBP2023-12-31
Net Assets/Liabilities
6,969,474 GBP2024-12-31
8,408,546 GBP2023-12-31
Equity
Called up share capital
500,000 GBP2024-12-31
500,000 GBP2023-12-31
500,000 GBP2022-12-31
Share premium
20,000 GBP2024-12-31
20,000 GBP2023-12-31
20,000 GBP2022-12-31
Retained earnings (accumulated losses)
6,449,474 GBP2024-12-31
7,888,546 GBP2023-12-31
7,047,107 GBP2022-12-31
Equity
6,969,474 GBP2024-12-31
8,408,546 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-1,415,072 GBP2024-01-01 ~ 2024-12-31
1,231,439 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
30,295 GBP2024-01-01 ~ 2024-12-31
28,430 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
882024-01-01 ~ 2024-12-31
922023-01-01 ~ 2023-12-31
Wages/Salaries
3,155,629 GBP2024-01-01 ~ 2024-12-31
3,499,341 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
451,713 GBP2024-01-01 ~ 2024-12-31
540,915 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,967,944 GBP2024-01-01 ~ 2024-12-31
4,390,691 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
92,103 GBP2024-01-01 ~ 2024-12-31
153,362 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
49,788 GBP2024-01-01 ~ 2024-12-31
132,959 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Computer software
1,281,876 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
16,454,187 GBP2024-12-31
16,895,522 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
19,119,880 GBP2024-12-31
18,958,201 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-441,335 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-441,335 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
14,745,432 GBP2024-12-31
14,780,994 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
16,495,432 GBP2024-12-31
16,530,994 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
398,470 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
398,470 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-434,032 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-434,032 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings, Long leasehold
0 GBP2024-12-31
Plant and equipment
1,708,755 GBP2024-12-31
2,114,528 GBP2023-12-31
Land and buildings
0 GBP2023-12-31
Finished Goods/Goods for Resale
106,965 GBP2024-12-31
63,540 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
181,509 GBP2024-12-31
331,337 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
4,572,733 GBP2024-12-31
4,048,054 GBP2023-12-31
Other Debtors
Current
98,228 GBP2024-12-31
306,725 GBP2023-12-31
Prepayments/Accrued Income
Current
84,746 GBP2024-12-31
123,972 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
4,937,216 GBP2024-12-31
Current, Amounts falling due within one year
4,810,088 GBP2023-12-31
Trade Creditors/Trade Payables
Current
103,586 GBP2024-12-31
65,463 GBP2023-12-31
Amounts owed to group undertakings
Current
1,644,593 GBP2024-12-31
44,162 GBP2023-12-31
Other Taxation & Social Security Payable
Current
130,053 GBP2024-12-31
154,382 GBP2023-12-31
Other Creditors
Current
0 GBP2024-12-31
544 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
579,618 GBP2024-12-31
291,479 GBP2023-12-31
Creditors
Current
2,457,850 GBP2024-12-31
556,030 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
25 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,000,000 shares2024-12-31
2,000,000 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
34,669 GBP2024-12-31
31,721 GBP2023-12-31
Between two and five year
46,161 GBP2024-12-31
53,767 GBP2023-12-31
More than five year
689,780 GBP2024-12-31
690,538 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
770,610 GBP2024-12-31
776,026 GBP2023-12-31