Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Class 2 ordinary share
12024-01-01 ~ 2024-12-31
Class 3 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
7,909,387 GBP2024-01-01 ~ 2024-12-31
9,903,992 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
6,353,513 GBP2024-01-01 ~ 2024-12-31
7,238,906 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
1,555,874 GBP2024-01-01 ~ 2024-12-31
2,665,086 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
379,148 GBP2024-01-01 ~ 2024-12-31
432,506 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
922,588 GBP2024-01-01 ~ 2024-12-31
1,000,633 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
265,838 GBP2024-01-01 ~ 2024-12-31
1,255,347 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
21,956 GBP2024-01-01 ~ 2024-12-31
632 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
5,775 GBP2024-01-01 ~ 2024-12-31
3,204 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
282,019 GBP2024-01-01 ~ 2024-12-31
1,252,775 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
102,450 GBP2024-01-01 ~ 2024-12-31
333,409 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
179,569 GBP2024-01-01 ~ 2024-12-31
919,366 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
179,569 GBP2024-01-01 ~ 2024-12-31
919,366 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
2,918,452 GBP2024-12-31
2,062,508 GBP2023-12-31
Investment Property
286,053 GBP2024-12-31
286,053 GBP2023-12-31
Fixed Assets
3,204,505 GBP2024-12-31
2,348,561 GBP2023-12-31
Total Inventories
3,101,831 GBP2024-12-31
3,222,936 GBP2023-12-31
Debtors
1,410,116 GBP2024-12-31
1,905,038 GBP2023-12-31
Cash at bank and in hand
1,088,686 GBP2024-12-31
1,356,540 GBP2023-12-31
Current Assets
5,600,633 GBP2024-12-31
6,484,514 GBP2023-12-31
Creditors
Current
755,344 GBP2024-12-31
962,394 GBP2023-12-31
Net Current Assets/Liabilities
4,845,289 GBP2024-12-31
5,522,120 GBP2023-12-31
Total Assets Less Current Liabilities
8,049,794 GBP2024-12-31
7,870,681 GBP2023-12-31
Creditors
Non-current
-66,649 GBP2024-12-31
-64,086 GBP2023-12-31
Net Assets/Liabilities
7,577,122 GBP2024-12-31
7,439,692 GBP2023-12-31
Equity
Called up share capital
868,643 GBP2024-12-31
868,643 GBP2023-12-31
868,643 GBP2022-12-31
Share premium
32,114 GBP2024-12-31
32,114 GBP2023-12-31
32,114 GBP2022-12-31
Capital redemption reserve
36,746 GBP2024-12-31
36,746 GBP2023-12-31
36,746 GBP2022-12-31
Retained earnings (accumulated losses)
6,639,619 GBP2024-12-31
6,502,189 GBP2023-12-31
5,633,810 GBP2022-12-31
Equity
7,577,122 GBP2024-12-31
7,439,692 GBP2023-12-31
6,571,313 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-42,139 GBP2024-01-01 ~ 2024-12-31
-50,987 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-42,139 GBP2024-01-01 ~ 2024-12-31
-50,987 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
179,569 GBP2024-01-01 ~ 2024-12-31
919,366 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,000,509 GBP2024-01-01 ~ 2024-12-31
2,047,591 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
201,056 GBP2024-01-01 ~ 2024-12-31
206,251 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
195,008 GBP2024-01-01 ~ 2024-12-31
191,023 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,396,573 GBP2024-01-01 ~ 2024-12-31
2,444,865 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
522024-01-01 ~ 2024-12-31
592023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
233,626 GBP2024-01-01 ~ 2024-12-31
204,930 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
6,750 GBP2024-01-01 ~ 2024-12-31
6,750 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
44,788 GBP2024-01-01 ~ 2024-12-31
242,000 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
70,505 GBP2024-01-01 ~ 2024-12-31
313,194 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
42,139 GBP2024-01-01 ~ 2024-12-31
50,987 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
30,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
30,000 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,719,499 GBP2024-12-31
859,862 GBP2023-12-31
Plant and equipment
2,786,955 GBP2024-12-31
2,684,576 GBP2023-12-31
Motor vehicles
97,609 GBP2024-12-31
62,554 GBP2023-12-31
Computers
269,813 GBP2024-12-31
262,537 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
4,873,876 GBP2024-12-31
3,869,529 GBP2023-12-31
Property, Plant & Equipment - Disposals
Land and buildings
-15,353 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
-19,551 GBP2024-01-01 ~ 2024-12-31
Computers
-58,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-92,904 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
284,415 GBP2024-12-31
264,549 GBP2023-12-31
Plant and equipment
1,464,537 GBP2024-12-31
1,319,180 GBP2023-12-31
Motor vehicles
52,250 GBP2024-12-31
38,212 GBP2023-12-31
Computers
154,222 GBP2024-12-31
185,080 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,955,424 GBP2024-12-31
1,807,021 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
27,538 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
164,908 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
14,038 GBP2024-01-01 ~ 2024-12-31
Computers
27,142 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
233,626 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Land and buildings
-7,672 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
-19,551 GBP2024-01-01 ~ 2024-12-31
Computers
-58,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-85,223 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
1,435,084 GBP2024-12-31
595,313 GBP2023-12-31
Plant and equipment
1,322,418 GBP2024-12-31
1,365,396 GBP2023-12-31
Motor vehicles
45,359 GBP2024-12-31
24,342 GBP2023-12-31
Computers
115,591 GBP2024-12-31
77,457 GBP2023-12-31
Investment Property - Fair Value Model
286,053 GBP2023-12-31
Raw Materials
1,150,949 GBP2024-12-31
1,238,864 GBP2023-12-31
Value of work in progress
235,787 GBP2024-12-31
570,571 GBP2023-12-31
Finished Goods
1,715,095 GBP2024-12-31
1,413,501 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,200,349 GBP2024-12-31
1,551,401 GBP2023-12-31
Other Debtors
Current
74,656 GBP2024-12-31
83,835 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
2,493 GBP2023-12-31
Prepayments/Accrued Income
Current
66,274 GBP2024-12-31
267,309 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
1,410,116 GBP2024-12-31
Amounts falling due within one year, Current
1,905,038 GBP2023-12-31
Trade Creditors/Trade Payables
Current
255,486 GBP2024-12-31
414,853 GBP2023-12-31
Corporation Tax Payable
Current
44,788 GBP2024-12-31
242,000 GBP2023-12-31
Other Taxation & Social Security Payable
Current
39,323 GBP2024-12-31
89,222 GBP2023-12-31
Other Creditors
Current
6,037 GBP2024-12-31
1,507 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
256,141 GBP2024-12-31
114,331 GBP2023-12-31
Other Creditors
Non-current
66,649 GBP2024-12-31
64,086 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
8,032 GBP2024-12-31
3,039 GBP2023-12-31
Between one and five year
29,302 GBP2024-12-31
13,200 GBP2023-12-31
All periods
37,334 GBP2024-12-31
16,239 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
406,023 GBP2024-12-31
366,903 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
628,643 shares2024-12-31
Class 2 ordinary share
40,000 shares2024-12-31
Class 3 ordinary share
200,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
179,569 GBP2024-01-01 ~ 2024-12-31