Cost of Sales
-11,089,292 GBP2024-01-01 ~ 2024-12-31
-12,309,540 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-9,118,370 GBP2024-01-01 ~ 2024-12-31
-9,320,212 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
25,185 GBP2024-01-01 ~ 2024-12-31
63,845 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-524,462 GBP2024-01-01 ~ 2024-12-31
-466,275 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-236,422 GBP2024-01-01 ~ 2024-12-31
-454,380 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
10,084,383 GBP2024-12-31
10,278,946 GBP2023-12-31
Fixed Assets - Investments
75 GBP2024-12-31
75 GBP2023-12-31
Fixed Assets
10,084,458 GBP2024-12-31
10,279,021 GBP2023-12-31
Debtors
2,159,483 GBP2024-12-31
2,139,277 GBP2023-12-31
Cash at bank and in hand
3,865,802 GBP2024-12-31
4,014,687 GBP2023-12-31
Current Assets
17,059,280 GBP2024-12-31
18,046,725 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-5,685,940 GBP2024-12-31
-6,096,864 GBP2023-12-31
Net Current Assets/Liabilities
11,373,340 GBP2024-12-31
11,949,861 GBP2023-12-31
Total Assets Less Current Liabilities
21,457,798 GBP2024-12-31
22,228,882 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-238,410 GBP2024-12-31
-284,982 GBP2023-12-31
Net Assets/Liabilities
20,611,494 GBP2024-12-31
21,047,966 GBP2023-12-31
Equity
Called up share capital
31,768 GBP2024-12-31
31,768 GBP2023-12-31
31,768 GBP2022-12-31
Capital redemption reserve
34,004 GBP2024-12-31
34,004 GBP2023-12-31
34,004 GBP2022-12-31
Retained earnings (accumulated losses)
20,545,722 GBP2024-12-31
20,982,194 GBP2023-12-31
21,641,090 GBP2022-12-31
Equity
20,611,494 GBP2024-12-31
21,047,966 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-236,422 GBP2024-01-01 ~ 2024-12-31
-454,380 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-204,516 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-200,050 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
28,450 GBP2024-01-01 ~ 2024-12-31
33,700 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
2302024-01-01 ~ 2024-12-31
2392023-01-01 ~ 2023-12-31
Wages/Salaries
7,145,939 GBP2024-01-01 ~ 2024-12-31
7,938,232 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
310,356 GBP2024-01-01 ~ 2024-12-31
292,839 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
8,183,105 GBP2024-01-01 ~ 2024-12-31
9,024,036 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
572,920 GBP2024-01-01 ~ 2024-12-31
526,197 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-101,430 GBP2024-01-01 ~ 2024-12-31
95,157 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
5,793,484 GBP2024-12-31
5,793,484 GBP2023-12-31
Plant and equipment
15,223,405 GBP2024-12-31
14,491,687 GBP2023-12-31
Motor vehicles
287,013 GBP2024-12-31
287,013 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
21,819,944 GBP2024-12-31
21,072,521 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-225,440 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-225,440 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
220,784 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
10,193,997 GBP2024-12-31
9,414,088 GBP2023-12-31
Motor vehicles
270,269 GBP2024-12-31
239,686 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
11,735,561 GBP2024-12-31
10,793,575 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
997,781 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
30,583 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,159,858 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-217,872 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-217,872 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
98,726 GBP2024-12-31
Property, Plant & Equipment
Owned/Freehold, Land and buildings
4,620,915 GBP2024-12-31
4,736,785 GBP2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
122,058 GBP2024-12-31
Plant and equipment
5,029,408 GBP2024-12-31
5,077,599 GBP2023-12-31
Motor vehicles
16,744 GBP2024-12-31
47,327 GBP2023-12-31
Finished Goods/Goods for Resale
6,197,354 GBP2024-12-31
6,278,061 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,285,492 GBP2024-12-31
1,189,013 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
202,337 GBP2024-12-31
201,399 GBP2023-12-31
Other Debtors
Current
108,988 GBP2024-12-31
118,405 GBP2023-12-31
Prepayments/Accrued Income
Current
562,666 GBP2024-12-31
630,460 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
2,159,483 GBP2024-12-31
2,139,277 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,434,730 GBP2024-12-31
1,452,637 GBP2023-12-31
Amounts owed to group undertakings
Current
3,155,796 GBP2024-12-31
3,155,796 GBP2023-12-31
Other Taxation & Social Security Payable
Current
383,066 GBP2024-12-31
432,073 GBP2023-12-31
Other Creditors
Current
97,187 GBP2024-12-31
93,652 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
608,012 GBP2024-12-31
833,266 GBP2023-12-31
Creditors
Current
5,685,940 GBP2024-12-31
6,096,864 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
31,768 shares2024-12-31
31,768 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
118,600 GBP2024-12-31
116,700 GBP2023-12-31
Between two and five year
187,616 GBP2024-12-31
388,600 GBP2023-12-31
More than five year
0 GBP2024-12-31
242,833 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
306,216 GBP2024-12-31
748,133 GBP2023-12-31