Average Number of Employees
1622024-01-01 ~ 2024-12-31
1482023-01-01 ~ 2023-12-31
Profit/Loss
139,004 GBP2024-01-01 ~ 2024-12-31
205,233 GBP2023-01-01 ~ 2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
266,100 GBP2024-12-31
201,848 GBP2023-12-31
Turnover/Revenue
21,949,601 GBP2024-01-01 ~ 2024-12-31
22,180,133 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-18,402,655 GBP2024-01-01 ~ 2024-12-31
-18,836,368 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
3,546,946 GBP2024-01-01 ~ 2024-12-31
3,343,765 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,943,481 GBP2024-01-01 ~ 2024-12-31
-2,678,406 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
603,465 GBP2024-01-01 ~ 2024-12-31
665,359 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
278 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
203,256 GBP2024-01-01 ~ 2024-12-31
318,587 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
139,004 GBP2024-01-01 ~ 2024-12-31
205,233 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
3,112,287 GBP2024-12-31
3,363,223 GBP2023-12-31
Total Inventories
6,632,275 GBP2024-12-31
7,213,301 GBP2023-12-31
Debtors
13,585,053 GBP2024-12-31
13,579,524 GBP2023-12-31
Cash at bank and in hand
248 GBP2024-12-31
2,405 GBP2023-12-31
Current Assets
20,217,576 GBP2024-12-31
20,795,230 GBP2023-12-31
Net Current Assets/Liabilities
13,465,778 GBP2024-12-31
13,285,370 GBP2023-12-31
Total Assets Less Current Liabilities
16,578,065 GBP2024-12-31
16,648,593 GBP2023-12-31
Creditors
Amounts falling due after one year
-1,084,632 GBP2024-12-31
-1,357,390 GBP2023-12-31
Net Assets/Liabilities
15,227,333 GBP2024-12-31
15,089,355 GBP2023-12-31
Equity
Called up share capital
122,000 GBP2024-12-31
122,000 GBP2023-12-31
122,000 GBP2022-12-31
Share premium
1,855 GBP2024-12-31
1,855 GBP2023-12-31
1,855 GBP2022-12-31
Retained earnings (accumulated losses)
15,103,478 GBP2024-12-31
14,965,500 GBP2023-12-31
14,762,320 GBP2022-12-31
Equity
15,227,333 GBP2024-12-31
15,089,355 GBP2023-12-31
14,886,175 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
139,004 GBP2024-01-01 ~ 2024-12-31
205,233 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
139,004 GBP2024-01-01 ~ 2024-12-31
205,233 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,026 GBP2024-01-01 ~ 2024-12-31
-2,053 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-1,026 GBP2024-01-01 ~ 2024-12-31
-2,053 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-1,026 GBP2024-01-01 ~ 2024-12-31
-2,053 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
-1,026 GBP2024-01-01 ~ 2024-12-31
-2,053 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
10.002024-01-01 ~ 2024-12-31
Motor vehicles
10.002024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Depreciation Expense
310,796 GBP2024-01-01 ~ 2024-12-31
183,557 GBP2023-01-01 ~ 2023-12-31
Average number of employees in administration and support functions
482024-01-01 ~ 2024-12-31
312023-01-01 ~ 2023-12-31
Wages/Salaries
2,620,793 GBP2024-01-01 ~ 2024-12-31
2,769,837 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
229,502 GBP2024-01-01 ~ 2024-12-31
228,606 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
159,498 GBP2024-01-01 ~ 2024-12-31
141,825 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,009,793 GBP2024-01-01 ~ 2024-12-31
3,140,268 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
202,707 GBP2024-01-01 ~ 2024-12-31
209,182 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
64,252 GBP2024-01-01 ~ 2024-12-31
113,354 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
50,814 GBP2024-01-01 ~ 2024-12-31
74,933 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
44,705 GBP2024-12-31
Computer software
66,865 GBP2024-12-31
Intangible Assets - Gross Cost
111,570 GBP2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
44,705 GBP2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
111,570 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,478,412 GBP2024-12-31
1,478,412 GBP2023-12-31
Plant and equipment
3,415,935 GBP2024-12-31
3,361,941 GBP2023-12-31
Furniture and fittings
672,664 GBP2024-12-31
666,347 GBP2023-12-31
Motor vehicles
398,112 GBP2024-12-31
398,112 GBP2023-12-31
Computers
259,218 GBP2024-12-31
259,669 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
6,224,341 GBP2024-12-31
6,164,481 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
628,857 GBP2024-12-31
615,660 GBP2023-12-31
Plant and equipment
1,554,870 GBP2024-12-31
1,329,185 GBP2023-12-31
Furniture and fittings
645,810 GBP2024-12-31
637,618 GBP2023-12-31
Motor vehicles
102,817 GBP2024-12-31
74,787 GBP2023-12-31
Computers
179,700 GBP2024-12-31
144,008 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,112,054 GBP2024-12-31
2,801,258 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
13,197 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
225,685 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
8,192 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
28,030 GBP2024-01-01 ~ 2024-12-31
Computers
35,692 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
310,796 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
849,555 GBP2024-12-31
862,752 GBP2023-12-31
Plant and equipment
1,861,065 GBP2024-12-31
2,032,756 GBP2023-12-31
Furniture and fittings
26,854 GBP2024-12-31
28,729 GBP2023-12-31
Motor vehicles
295,295 GBP2024-12-31
323,325 GBP2023-12-31
Computers
79,518 GBP2024-12-31
115,661 GBP2023-12-31
Raw Materials
899,476 GBP2024-12-31
918,186 GBP2023-12-31
Value of work in progress
96,766 GBP2024-12-31
81,903 GBP2023-12-31
Finished Goods
5,636,033 GBP2024-12-31
6,213,212 GBP2023-12-31
Trade Debtors/Trade Receivables
2,125,181 GBP2024-12-31
2,310,409 GBP2023-12-31
Prepayments/Accrued Income
416,601 GBP2024-12-31
384,856 GBP2023-12-31
Other Debtors
159,012 GBP2024-12-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
419 GBP2024-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
2,083,654 GBP2024-12-31
2,404,749 GBP2023-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
64,695 GBP2024-12-31
153,293 GBP2023-12-31
Corporation Tax Payable
Amounts falling due within one year
1,900 GBP2024-12-31
8,373 GBP2023-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
414,299 GBP2024-12-31
462,300 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
361,700 GBP2024-12-31
450,641 GBP2023-12-31
Amounts falling due after one year
1,084,632 GBP2024-12-31
1,357,390 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
361,700 GBP2024-12-31
450,641 GBP2023-12-31
Between one and five year
1,084,632 GBP2024-12-31
1,357,390 GBP2023-12-31
Minimum gross finance lease payments owing
1,446,332 GBP2024-12-31
1,808,031 GBP2023-12-31
Deferred Tax Liabilities
266,100 GBP2024-12-31
201,848 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 shares2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
122,000 shares2024-12-31
122,000 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
95,355 GBP2024-12-31
112,209 GBP2023-12-31
Between one and five year
248,558 GBP2024-12-31
299,597 GBP2023-12-31
More than five year
2,041,956 GBP2024-12-31
2,090,574 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,385,869 GBP2024-12-31
2,502,380 GBP2023-12-31