Average Number of Employees
2782024-01-01 ~ 2024-12-31
2772023-01-01 ~ 2023-12-31
Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Class 2 ordinary share
12024-01-01 ~ 2024-12-31
Property, Plant & Equipment
660,940 GBP2024-12-31
781,504 GBP2023-12-31
Fixed Assets - Investments
724,834 GBP2024-12-31
843,838 GBP2023-12-31
Fixed Assets
1,385,774 GBP2024-12-31
1,625,342 GBP2023-12-31
Total Inventories
1,118,480 GBP2024-12-31
1,233,766 GBP2023-12-31
Debtors
2,160,155 GBP2024-12-31
4,772,209 GBP2023-12-31
Cash at bank and in hand
191,244 GBP2024-12-31
6,375 GBP2023-12-31
Current Assets
3,469,879 GBP2024-12-31
6,012,350 GBP2023-12-31
Creditors
Current
3,747,744 GBP2024-12-31
4,838,131 GBP2023-12-31
Net Current Assets/Liabilities
-277,865 GBP2024-12-31
1,174,219 GBP2023-12-31
Total Assets Less Current Liabilities
1,107,909 GBP2024-12-31
2,799,561 GBP2023-12-31
Creditors
Non-current
185,300 GBP2024-12-31
269,573 GBP2023-12-31
Net Assets/Liabilities
922,609 GBP2024-12-31
2,529,988 GBP2023-12-31
Equity
Called up share capital
3,016 GBP2024-12-31
3,016 GBP2023-12-31
3,016 GBP2022-12-31
Capital redemption reserve
2,023 GBP2024-12-31
2,023 GBP2023-12-31
2,023 GBP2022-12-31
Retained earnings (accumulated losses)
917,570 GBP2024-12-31
2,524,949 GBP2023-12-31
2,608,254 GBP2022-12-31
Equity
922,609 GBP2024-12-31
2,529,988 GBP2023-12-31
2,613,293 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-1,532,073 GBP2024-01-01 ~ 2024-12-31
-83,305 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-1,532,073 GBP2024-01-01 ~ 2024-12-31
-83,305 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-75,306 GBP2024-01-01 ~ 2024-12-31
Dividends Paid
-75,306 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Gross Cost
Net goodwill
311,072 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
311,072 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
14,821 GBP2023-12-31
Plant and equipment
5,145,555 GBP2024-12-31
5,129,648 GBP2023-12-31
Furniture and fittings
363,992 GBP2024-12-31
363,992 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-64,844 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
4,578,892 GBP2024-12-31
4,467,303 GBP2023-12-31
Furniture and fittings
339,932 GBP2024-12-31
327,098 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
172,369 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
12,834 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-60,780 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
566,663 GBP2024-12-31
662,345 GBP2023-12-31
Furniture and fittings
24,060 GBP2024-12-31
36,894 GBP2023-12-31
Land and buildings, Short leasehold
14,821 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
195,379 GBP2024-12-31
278,986 GBP2023-12-31
Computers
665,510 GBP2024-12-31
629,446 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
6,385,257 GBP2024-12-31
6,416,893 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-83,607 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-148,451 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
176,666 GBP2024-12-31
233,000 GBP2023-12-31
Computers
628,827 GBP2024-12-31
607,988 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,724,317 GBP2024-12-31
5,635,389 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
8,642 GBP2024-01-01 ~ 2024-12-31
Computers
20,839 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
214,684 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-64,976 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-125,756 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Motor vehicles
18,713 GBP2024-12-31
45,986 GBP2023-12-31
Computers
36,683 GBP2024-12-31
21,458 GBP2023-12-31
Investments in Group Undertakings
Cost valuation
724,834 GBP2024-12-31
724,834 GBP2023-12-31
Investments in Group Undertakings
724,834 GBP2024-12-31
724,834 GBP2023-12-31
Merchandise
540,953 GBP2024-12-31
617,419 GBP2023-12-31
Value of work in progress
514,777 GBP2024-12-31
553,402 GBP2023-12-31
Finished Goods
62,750 GBP2024-12-31
62,945 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,947,060 GBP2024-12-31
2,474,142 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
153,599 GBP2024-12-31
264,883 GBP2023-12-31
Other Debtors
Current
517 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
350,522 GBP2023-12-31
Prepayments/Accrued Income
Current
59,496 GBP2024-12-31
70,135 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
2,160,155 GBP2024-12-31
4,772,209 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
134,000 GBP2024-12-31
479,349 GBP2023-12-31
Other Remaining Borrowings
Current
122,455 GBP2024-12-31
267,677 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
38,326 GBP2024-12-31
88,461 GBP2023-12-31
Trade Creditors/Trade Payables
Current
877,130 GBP2024-12-31
1,321,912 GBP2023-12-31
Corporation Tax Payable
Current
186,890 GBP2024-12-31
Other Taxation & Social Security Payable
Current
97,770 GBP2024-12-31
87,608 GBP2023-12-31
Other Creditors
Current
1,421,261 GBP2024-12-31
1,715,399 GBP2023-12-31
Loans received from directors
613,910 GBP2024-12-31
673,402 GBP2023-12-31
Accrued Liabilities
Current
256,002 GBP2024-12-31
204,323 GBP2023-12-31
Other Remaining Borrowings
Non-current
139,952 GBP2024-12-31
249,880 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
45,348 GBP2024-12-31
19,693 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
256,455 GBP2024-12-31
747,026 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current, hire purchase agreements, Amounts falling due within one year
38,326 GBP2024-12-31
Between one and five year, hire purchase agreements
45,348 GBP2024-12-31
hire purchase agreements
83,674 GBP2024-12-31
108,154 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
125,000 GBP2024-12-31
125,000 GBP2023-12-31
Between one and five year
500,000 GBP2024-12-31
500,000 GBP2023-12-31
More than five year
385,417 GBP2024-12-31
510,416 GBP2023-12-31
All periods
1,010,417 GBP2024-12-31
1,135,416 GBP2023-12-31
Bank Overdrafts
Secured
134,000 GBP2024-12-31
479,349 GBP2023-12-31
Total Borrowings
Secured
1,901,342 GBP2024-12-31
2,630,239 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,196 shares2024-12-31
Class 2 ordinary share
1,820 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
-1,532,073 GBP2024-01-01 ~ 2024-12-31
Profit/Loss
-1,532,073 GBP2024-01-01 ~ 2024-12-31