Cost of Sales
-7,771,236 GBP2024-01-01 ~ 2024-12-31
-9,915,193 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,771,147 GBP2024-01-01 ~ 2024-12-31
-2,979,710 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
110,037 GBP2024-01-01 ~ 2024-12-31
33,088 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
875,607 GBP2024-01-01 ~ 2024-12-31
943,627 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
656,296 GBP2024-01-01 ~ 2024-12-31
720,729 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
656,296 GBP2024-01-01 ~ 2024-12-31
720,729 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Other
1,149 GBP2024-12-31
1,436 GBP2023-12-31
Property, Plant & Equipment
557,867 GBP2024-12-31
547,800 GBP2023-12-31
Fixed Assets - Investments
5,400 GBP2024-12-31
5,400 GBP2023-12-31
Fixed Assets
564,416 GBP2024-12-31
554,636 GBP2023-12-31
Debtors
1,211,223 GBP2024-12-31
1,115,350 GBP2023-12-31
Cash at bank and in hand
2,651,540 GBP2024-12-31
2,204,825 GBP2023-12-31
Current Assets
7,355,943 GBP2024-12-31
6,922,095 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-1,515,435 GBP2024-12-31
-1,601,717 GBP2023-12-31
Net Current Assets/Liabilities
5,840,508 GBP2024-12-31
5,320,378 GBP2023-12-31
Total Assets Less Current Liabilities
6,404,924 GBP2024-12-31
5,875,014 GBP2023-12-31
Net Assets/Liabilities
6,265,809 GBP2024-12-31
5,738,513 GBP2023-12-31
Equity
Called up share capital
69,460 GBP2024-12-31
69,460 GBP2023-12-31
69,460 GBP2022-12-31
Share premium
282 GBP2024-12-31
282 GBP2023-12-31
282 GBP2022-12-31
Capital redemption reserve
241,520 GBP2024-12-31
241,520 GBP2023-12-31
241,520 GBP2022-12-31
Retained earnings (accumulated losses)
5,954,547 GBP2024-12-31
5,427,251 GBP2023-12-31
4,815,522 GBP2022-12-31
Equity
6,265,809 GBP2024-12-31
5,738,513 GBP2023-12-31
5,126,784 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
656,296 GBP2024-01-01 ~ 2024-12-31
720,729 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-109,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-129,000 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
13,650 GBP2024-01-01 ~ 2024-12-31
16,800 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
442024-01-01 ~ 2024-12-31
462023-01-01 ~ 2023-12-31
Wages/Salaries
1,618,064 GBP2024-01-01 ~ 2024-12-31
1,601,680 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
58,791 GBP2024-01-01 ~ 2024-12-31
58,450 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,841,947 GBP2024-01-01 ~ 2024-12-31
1,818,348 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
338,056 GBP2024-01-01 ~ 2024-12-31
344,755 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
2,614 GBP2024-01-01 ~ 2024-12-31
-2,258 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
650 GBP2023-12-31
Intangible Assets - Gross Cost
2,086 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
650 GBP2024-12-31
650 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
937 GBP2024-12-31
650 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
0 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
287 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
0 GBP2024-12-31
0 GBP2023-12-31
Intangible Assets
1,149 GBP2024-12-31
1,436 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
4,212 GBP2024-12-31
4,212 GBP2023-12-31
Plant and equipment
1,027,766 GBP2024-12-31
910,842 GBP2023-12-31
Computers
112,572 GBP2024-12-31
108,902 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,144,550 GBP2024-12-31
1,023,956 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-5,452 GBP2024-01-01 ~ 2024-12-31
Computers
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-5,452 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
2,806 GBP2024-12-31
2,414 GBP2023-12-31
Plant and equipment
495,880 GBP2024-12-31
403,939 GBP2023-12-31
Computers
87,997 GBP2024-12-31
69,803 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
586,683 GBP2024-12-31
476,156 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
392 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
92,308 GBP2024-01-01 ~ 2024-12-31
Computers
18,194 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
110,894 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-367 GBP2024-01-01 ~ 2024-12-31
Computers
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-367 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
1,406 GBP2024-12-31
1,798 GBP2023-12-31
Plant and equipment
531,886 GBP2024-12-31
506,903 GBP2023-12-31
Computers
24,575 GBP2024-12-31
39,099 GBP2023-12-31
Amounts invested in assets
Non-current
5,400 GBP2024-12-31
5,400 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
832,973 GBP2024-12-31
829,726 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
26,443 GBP2024-12-31
472 GBP2023-12-31
Other Debtors
Current
169,357 GBP2024-12-31
85,517 GBP2023-12-31
Prepayments/Accrued Income
Current
182,450 GBP2024-12-31
199,635 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
1,211,223 GBP2024-12-31
1,115,350 GBP2023-12-31
Trade Creditors/Trade Payables
Current
340,747 GBP2024-12-31
362,499 GBP2023-12-31
Corporation Tax Payable
Current
103,886 GBP2024-12-31
225,156 GBP2023-12-31
Other Taxation & Social Security Payable
Current
223,460 GBP2024-12-31
305,862 GBP2023-12-31
Other Creditors
Current
240,370 GBP2024-12-31
221,296 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
606,972 GBP2024-12-31
486,904 GBP2023-12-31
Creditors
Current
1,515,435 GBP2024-12-31
1,601,717 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
68,560 shares2024-12-31
68,560 shares2023-12-31
Par Value of Share
Class 2 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
900 shares2024-12-31
900 shares2023-12-31
Equity
Called up share capital
69,460 GBP2024-12-31
69,460 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
328,287 GBP2024-12-31
232,541 GBP2023-12-31
Between two and five year
269,088 GBP2024-12-31
363,465 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
597,375 GBP2024-12-31
596,006 GBP2023-12-31