Average Number of Employees
512024-01-01 ~ 2024-12-31
462023-01-01 ~ 2023-12-31
Turnover/Revenue
30,723,237 GBP2024-01-01 ~ 2024-12-31
28,739,304 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-28,746,344 GBP2024-01-01 ~ 2024-12-31
-26,429,167 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
1,976,893 GBP2024-01-01 ~ 2024-12-31
2,310,137 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,126,303 GBP2024-01-01 ~ 2024-12-31
-2,007,951 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
45,590 GBP2024-01-01 ~ 2024-12-31
497,186 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
23,990 GBP2024-01-01 ~ 2024-12-31
Profit/Loss on Ordinary Activities Before Tax
-87,438 GBP2024-01-01 ~ 2024-12-31
377,662 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-85,668 GBP2024-01-01 ~ 2024-12-31
278,070 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
1,069,905 GBP2024-12-31
1,142,838 GBP2023-12-31
Total Inventories
4,747,190 GBP2024-12-31
5,378,318 GBP2023-12-31
Debtors
Current
761,585 GBP2024-12-31
612,669 GBP2023-12-31
Cash at bank and in hand
665,542 GBP2024-12-31
956,297 GBP2023-12-31
Current Assets
6,174,317 GBP2024-12-31
6,947,284 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-3,812,232 GBP2024-12-31
-4,565,091 GBP2023-12-31
Net Current Assets/Liabilities
2,362,085 GBP2024-12-31
2,382,193 GBP2023-12-31
Total Assets Less Current Liabilities
3,431,990 GBP2024-12-31
3,525,031 GBP2023-12-31
Net Assets/Liabilities
3,417,852 GBP2024-12-31
3,503,520 GBP2023-12-31
Equity
Called up share capital
250,000 GBP2024-12-31
250,000 GBP2023-12-31
250,000 GBP2023-01-01
Retained earnings (accumulated losses)
3,167,852 GBP2024-12-31
3,253,520 GBP2023-12-31
2,975,450 GBP2023-01-01
Equity
3,417,852 GBP2024-12-31
3,503,520 GBP2023-12-31
3,225,450 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
-85,668 GBP2024-01-01 ~ 2024-12-31
278,070 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
102024-01-01 ~ 2024-12-31
Furniture and fittings
252024-01-01 ~ 2024-12-31
Computers
252024-01-01 ~ 2024-12-31
Audit Fees/Expenses
17,655 GBP2024-01-01 ~ 2024-12-31
16,500 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,615,542 GBP2024-01-01 ~ 2024-12-31
1,388,228 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
167,918 GBP2024-01-01 ~ 2024-12-31
167,291 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,817,696 GBP2024-01-01 ~ 2024-12-31
1,586,249 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
91,326 GBP2024-01-01 ~ 2024-12-31
204,772 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-7,373 GBP2024-01-01 ~ 2024-12-31
-9,116 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-21,860 GBP2024-01-01 ~ 2024-12-31
88,751 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
876,401 GBP2024-12-31
856,726 GBP2023-12-31
Plant and equipment
983,658 GBP2024-12-31
973,687 GBP2023-12-31
Furniture and fittings
364,858 GBP2024-12-31
359,531 GBP2023-12-31
Computers
37,997 GBP2024-12-31
30,189 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,262,914 GBP2024-12-31
2,220,133 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-111,351 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-111,351 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
566,018 GBP2023-12-31
Furniture and fittings
252,697 GBP2023-12-31
Computers
17,173 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,077,295 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Computers, Owned/Freehold
4,393 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
152,964 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-37,250 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-37,250 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
630,334 GBP2024-12-31
Furniture and fittings
275,106 GBP2024-12-31
Computers
21,566 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,193,009 GBP2024-12-31
Property, Plant & Equipment
Buildings
610,398 GBP2024-12-31
615,319 GBP2023-12-31
Plant and equipment
353,324 GBP2024-12-31
407,669 GBP2023-12-31
Furniture and fittings
89,752 GBP2024-12-31
106,834 GBP2023-12-31
Computers
16,431 GBP2024-12-31
13,016 GBP2023-12-31
Finished Goods/Goods for Resale
4,747,190 GBP2024-12-31
5,378,318 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
108,669 GBP2024-12-31
259,840 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
336,691 GBP2024-12-31
185,872 GBP2023-12-31
Other Debtors
Current
182,462 GBP2024-12-31
73,469 GBP2023-12-31
Prepayments/Accrued Income
Current
133,763 GBP2024-12-31
93,488 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,812,657 GBP2024-12-31
907,020 GBP2023-12-31
Amounts owed to group undertakings
Current
1,165,909 GBP2024-12-31
3,291,255 GBP2023-12-31
Corporation Tax Payable
Current
58,193 GBP2023-12-31
Taxation/Social Security Payable
Current
286,670 GBP2024-12-31
65,651 GBP2023-12-31
Other Creditors
Current
473,316 GBP2024-12-31
184,331 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
73,680 GBP2024-12-31
58,641 GBP2023-12-31
Creditors
Current
3,812,232 GBP2024-12-31
4,565,091 GBP2023-12-31
Net Deferred Tax Liability/Asset
14,138 GBP2024-12-31
21,511 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-7,373 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
15,099 GBP2024-12-31
22,996 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
250,000 shares2024-12-31
250,000 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
238,958 GBP2024-12-31
258,915 GBP2023-12-31
Between one and five year
390,000 GBP2024-12-31
623,250 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
628,958 GBP2024-12-31
882,165 GBP2023-12-31