Cost of Sales
-19,267,482 GBP2024-01-01 ~ 2024-12-31
-19,954,501 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,675,286 GBP2024-01-01 ~ 2024-12-31
-2,775,116 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
19 GBP2024-01-01 ~ 2024-12-31
46 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
322,251 GBP2024-01-01 ~ 2024-12-31
114,881 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
228,902 GBP2024-01-01 ~ 2024-12-31
75,490 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
3,877,427 GBP2024-12-31
3,896,492 GBP2023-12-31
Debtors
556,550 GBP2024-12-31
575,979 GBP2023-12-31
Cash at bank and in hand
0 GBP2024-12-31
283,124 GBP2023-12-31
Current Assets
6,205,332 GBP2024-12-31
6,414,051 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-7,149,487 GBP2023-12-31
Net Current Assets/Liabilities
-676,578 GBP2024-12-31
-735,436 GBP2023-12-31
Total Assets Less Current Liabilities
3,200,849 GBP2024-12-31
3,161,056 GBP2023-12-31
Net Assets/Liabilities
3,189,441 GBP2024-12-31
3,155,509 GBP2023-12-31
Equity
Called up share capital
18,994 GBP2024-12-31
18,994 GBP2023-12-31
18,994 GBP2022-12-31
Capital redemption reserve
55,006 GBP2024-12-31
55,006 GBP2023-12-31
55,006 GBP2022-12-31
Retained earnings (accumulated losses)
3,115,441 GBP2024-12-31
3,081,509 GBP2023-12-31
3,200,989 GBP2022-12-31
Equity
3,189,441 GBP2024-12-31
3,155,509 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
228,902 GBP2024-01-01 ~ 2024-12-31
75,490 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-194,970 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-194,970 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
16,920 GBP2024-01-01 ~ 2024-12-31
16,115 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
462024-01-01 ~ 2024-12-31
462023-01-01 ~ 2023-12-31
Wages/Salaries
1,733,850 GBP2024-01-01 ~ 2024-12-31
1,810,233 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
103,147 GBP2024-01-01 ~ 2024-12-31
99,897 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,008,982 GBP2024-01-01 ~ 2024-12-31
2,103,058 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
96,697 GBP2024-01-01 ~ 2024-12-31
96,709 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
5,861 GBP2024-01-01 ~ 2024-12-31
3,589 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
1,877,467 GBP2023-12-31
Plant and equipment
133,181 GBP2024-12-31
99,541 GBP2023-12-31
Furniture and fittings
197,510 GBP2024-12-31
197,510 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
5,321,942 GBP2024-12-31
5,288,302 GBP2023-12-31
Land and buildings, Owned/Freehold
1,877,467 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
94,344 GBP2024-12-31
80,241 GBP2023-12-31
Furniture and fittings
152,010 GBP2024-12-31
149,154 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,444,515 GBP2024-12-31
1,391,810 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
0 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
14,103 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
2,856 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
52,705 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
435,368 GBP2024-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
1,442,099 GBP2024-12-31
Plant and equipment
38,837 GBP2024-12-31
19,300 GBP2023-12-31
Furniture and fittings
45,500 GBP2024-12-31
48,356 GBP2023-12-31
Owned/Freehold, Land and buildings
1,442,099 GBP2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
2,386,737 GBP2023-12-31
Finished Goods/Goods for Resale
5,648,782 GBP2024-12-31
5,554,948 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
290,739 GBP2024-12-31
384,341 GBP2023-12-31
Other Debtors
Current
83,926 GBP2024-12-31
59,344 GBP2023-12-31
Prepayments/Accrued Income
Current
181,885 GBP2024-12-31
132,294 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
556,550 GBP2024-12-31
Current, Amounts falling due within one year
575,979 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
1,299 GBP2024-12-31
1,301,389 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,342,853 GBP2024-12-31
1,219,123 GBP2023-12-31
Corporation Tax Payable
Current
87,488 GBP2024-12-31
35,802 GBP2023-12-31
Other Taxation & Social Security Payable
Current
7,020 GBP2024-12-31
97,180 GBP2023-12-31
Other Creditors
Current
4,989,093 GBP2024-12-31
4,091,121 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
454,157 GBP2024-12-31
404,872 GBP2023-12-31
Creditors
Current
6,881,910 GBP2024-12-31
7,149,487 GBP2023-12-31
Bank Borrowings
0 GBP2024-12-31
425,000 GBP2023-12-31
Total Borrowings
1,299 GBP2024-12-31
1,301,389 GBP2023-12-31
Current
1,299 GBP2024-12-31
1,301,389 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
18,994 shares2024-12-31
18,994 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
259,580 GBP2024-12-31
191,996 GBP2023-12-31
Between two and five year
141,822 GBP2024-12-31
203,614 GBP2023-12-31
More than five year
2,014,747 GBP2024-12-31
2,030,992 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,416,149 GBP2024-12-31
2,426,602 GBP2023-12-31