Average Number of Employees
2192024-01-01 ~ 2024-12-31
2022023-01-01 ~ 2023-12-31
Turnover/Revenue
20,602,931 GBP2024-01-01 ~ 2024-12-31
18,517,890 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-21,841,990 GBP2024-01-01 ~ 2024-12-31
-21,393,071 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
-1,239,059 GBP2024-01-01 ~ 2024-12-31
-2,875,181 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-1,036,209 GBP2024-01-01 ~ 2024-12-31
-839,014 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-4,242,805 GBP2024-01-01 ~ 2024-12-31
-3,671,146 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-6,474,525 GBP2024-01-01 ~ 2024-12-31
-7,352,662 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
5,359 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-2,364,942 GBP2024-01-01 ~ 2024-12-31
-1,738,505 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-8,839,467 GBP2024-01-01 ~ 2024-12-31
-9,085,808 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-8,839,467 GBP2024-01-01 ~ 2024-12-31
-8,504,490 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
150,049 GBP2024-12-31
131,533 GBP2023-12-31
Property, Plant & Equipment
31,728,958 GBP2024-12-31
31,930,323 GBP2023-12-31
Fixed Assets
31,879,007 GBP2024-12-31
32,061,856 GBP2023-12-31
Total Inventories
12,314,450 GBP2024-12-31
11,244,999 GBP2023-12-31
Debtors
Current
2,569,209 GBP2024-12-31
3,884,608 GBP2023-12-31
Cash at bank and in hand
1,131,188 GBP2024-12-31
781,583 GBP2023-12-31
Current Assets
16,014,847 GBP2024-12-31
15,911,190 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-2,656,621 GBP2024-12-31
Net Current Assets/Liabilities
13,358,226 GBP2024-12-31
11,933,302 GBP2023-12-31
Total Assets Less Current Liabilities
45,237,233 GBP2024-12-31
43,995,158 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-34,103,771 GBP2024-12-31
Net Assets/Liabilities
10,891,016 GBP2024-12-31
-269,517 GBP2023-12-31
Equity
Called up share capital
3,135,002 GBP2024-12-31
3,135,000 GBP2023-12-31
3,135,000 GBP2023-01-01
Share premium
19,999,998 GBP2024-12-31
Retained earnings (accumulated losses)
-12,243,984 GBP2024-12-31
-3,404,517 GBP2023-12-31
5,099,973 GBP2023-01-01
Equity
10,891,016 GBP2024-12-31
-269,517 GBP2023-12-31
8,234,973 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
-8,839,467 GBP2024-01-01 ~ 2024-12-31
-8,504,490 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-8,839,467 GBP2024-01-01 ~ 2024-12-31
-8,504,490 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-8,839,467 GBP2024-01-01 ~ 2024-12-31
-8,504,490 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
Called up share capital
2 GBP2024-01-01 ~ 2024-12-31
Issue of Equity Instruments
20,000,000 GBP2024-01-01 ~ 2024-12-31
Equity - Income/Expense Recognised Directly
Called up share capital
2 GBP2024-01-01 ~ 2024-12-31
Equity - Income/Expense Recognised Directly
20,000,000 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
30,993 GBP2024-01-01 ~ 2024-12-31
37,300 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
212,124 GBP2024-01-01 ~ 2024-12-31
191,811 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-581,318 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-2,209,867 GBP2024-01-01 ~ 2024-12-31
-2,271,452 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
421,863 GBP2024-12-31
369,332 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
271,814 GBP2024-12-31
237,799 GBP2023-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
150,049 GBP2024-12-31
131,533 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
27,731,625 GBP2024-12-31
27,577,192 GBP2023-12-31
Plant and equipment
7,838,216 GBP2024-12-31
7,541,987 GBP2023-12-31
Furniture and fittings
1,719,873 GBP2024-12-31
1,533,079 GBP2023-12-31
Other
873,021 GBP2024-12-31
776,650 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
38,162,735 GBP2024-12-31
37,428,908 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-4,135 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-21,707 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-25,842 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase or decrease due to transfers between classes
-56,474 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
4,594,028 GBP2023-12-31
Furniture and fittings
741,957 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
5,498,585 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
424,254 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
956,904 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-1,986 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-19,726 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-21,712 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
5,016,296 GBP2024-12-31
Furniture and fittings
865,102 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,433,777 GBP2024-12-31
Property, Plant & Equipment
Buildings
27,179,246 GBP2024-12-31
27,414,592 GBP2023-12-31
Plant and equipment
2,821,920 GBP2024-12-31
2,947,959 GBP2023-12-31
Furniture and fittings
854,771 GBP2024-12-31
791,122 GBP2023-12-31
Other
873,021 GBP2024-12-31
776,650 GBP2023-12-31
Plant and equipment, Under hire purchased contracts or finance leases
3,906 GBP2024-12-31
4,440 GBP2023-12-31
Raw materials and consumables
9,047,026 GBP2024-12-31
8,209,381 GBP2023-12-31
Value of work in progress
1,617,341 GBP2024-12-31
1,806,834 GBP2023-12-31
Finished Goods/Goods for Resale
1,650,083 GBP2024-12-31
1,228,784 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
216,466 GBP2024-12-31
229,070 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,615,508 GBP2024-12-31
3,038,380 GBP2023-12-31
Other Debtors
Current
522,503 GBP2024-12-31
410,573 GBP2023-12-31
Prepayments/Accrued Income
Current
214,732 GBP2024-12-31
206,585 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,738,321 GBP2024-12-31
2,541,543 GBP2023-12-31
Taxation/Social Security Payable
Current
195,060 GBP2024-12-31
211,372 GBP2023-12-31
Other Creditors
Current
138,628 GBP2024-12-31
214,746 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
584,612 GBP2024-12-31
1,010,227 GBP2023-12-31
Creditors
Current
2,656,621 GBP2024-12-31
3,977,888 GBP2023-12-31
Amounts owed to group undertakings
Non-current
34,103,771 GBP2024-12-31
43,862,570 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
3,135,002 shares2024-12-31
3,135,000 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
42,714 GBP2024-12-31
41,111 GBP2023-12-31
Between one and five year
46,993 GBP2024-12-31
43,934 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
89,707 GBP2024-12-31
85,045 GBP2023-12-31