Intangible Assets
Goodwill
800,484 GBP2024-12-31
48,429 GBP2023-12-31
Property, Plant & Equipment
2,433,071 GBP2024-12-31
520,055 GBP2023-12-31
Fixed Assets - Investments
3,194,818 GBP2024-12-31
4,217,391 GBP2023-12-31
Fixed Assets
6,428,373 GBP2024-12-31
4,785,875 GBP2023-12-31
Debtors
3,667,205 GBP2024-12-31
4,689,251 GBP2023-12-31
Cash at bank and in hand
603,218 GBP2024-12-31
900,663 GBP2023-12-31
Current Assets
16,600,726 GBP2024-12-31
19,769,673 GBP2023-12-31
Net Current Assets/Liabilities
-3,220,206 GBP2024-12-31
-1,507,361 GBP2023-12-31
Total Assets Less Current Liabilities
3,208,167 GBP2024-12-31
3,278,514 GBP2023-12-31
Net Assets/Liabilities
1,328,558 GBP2024-12-31
2,358,438 GBP2023-12-31
Equity
Called up share capital
210,000 GBP2024-12-31
210,000 GBP2023-12-31
210,000 GBP2022-12-31
Capital redemption reserve
496,800 GBP2024-12-31
496,800 GBP2023-12-31
496,800 GBP2022-12-31
Retained earnings (accumulated losses)
621,758 GBP2024-12-31
1,651,638 GBP2023-12-31
3,410,117 GBP2022-12-31
Equity
1,328,558 GBP2024-12-31
2,358,438 GBP2023-12-31
3,410,017 GBP2022-12-31
Revaluation reserve
0 GBP2024-12-31
0 GBP2023-12-31
4,917,060 GBP2022-12-31
Profit/Loss
-1,029,880 GBP2024-01-01 ~ 2024-12-31
-269,358 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
165,312 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
2812024-01-01 ~ 2024-12-31
2752023-01-01 ~ 2023-12-31
Wages/Salaries
9,596,018 GBP2024-01-01 ~ 2024-12-31
8,976,222 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
217,580 GBP2024-01-01 ~ 2024-12-31
208,488 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
10,758,927 GBP2024-01-01 ~ 2024-12-31
10,077,615 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
1,625,180 GBP2024-12-31
820,448 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
824,696 GBP2024-12-31
772,019 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
159,125 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,788,871 GBP2024-12-31
1,729,728 GBP2023-12-31
Furniture and fittings
904,410 GBP2024-12-31
790,100 GBP2023-12-31
Computers
864,967 GBP2024-12-31
905,542 GBP2023-12-31
Motor vehicles
57,495 GBP2024-12-31
96,164 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
5,309,985 GBP2024-12-31
3,521,534 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-315,273 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-92,350 GBP2024-01-01 ~ 2024-12-31
Computers
-80,044 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-38,669 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-526,336 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
694,242 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,360,556 GBP2024-12-31
1,436,935 GBP2023-12-31
Furniture and fittings
635,419 GBP2024-12-31
656,229 GBP2023-12-31
Computers
809,559 GBP2024-12-31
837,900 GBP2023-12-31
Motor vehicles
57,495 GBP2024-12-31
70,415 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,876,914 GBP2024-12-31
3,001,479 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
166,543 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
46,721 GBP2024-01-01 ~ 2024-12-31
Computers
48,940 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
276,089 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-242,922 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-67,531 GBP2024-01-01 ~ 2024-12-31
Computers
-77,281 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-12,920 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-400,654 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
13,885 GBP2024-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
680,357 GBP2024-12-31
Plant and equipment
1,428,315 GBP2024-12-31
292,793 GBP2023-12-31
Furniture and fittings
268,991 GBP2024-12-31
133,871 GBP2023-12-31
Computers
55,408 GBP2024-12-31
67,642 GBP2023-12-31
Motor vehicles
0 GBP2024-12-31
25,749 GBP2023-12-31
Investments in Subsidiaries
3,194,818 GBP2024-12-31
4,217,391 GBP2023-12-31
Finished Goods/Goods for Resale
11,382,569 GBP2024-12-31
13,292,239 GBP2023-12-31
Trade Debtors/Trade Receivables
2,404,483 GBP2024-12-31
2,314,064 GBP2023-12-31
Other Debtors
Current
278,524 GBP2024-12-31
823,769 GBP2023-12-31
Prepayments/Accrued Income
Current
984,198 GBP2024-12-31
1,551,418 GBP2023-12-31
Other Remaining Borrowings
Current
1,692,486 GBP2024-12-31
1,600,000 GBP2023-12-31
Corporation Tax Payable
Current
2,029 GBP2024-12-31
2,080 GBP2023-12-31
Other Creditors
Current
260,023 GBP2024-12-31
0 GBP2023-12-31
Creditors
Current
19,820,932 GBP2024-12-31
21,277,034 GBP2023-12-31
Other Remaining Borrowings
Non-current
1,879,609 GBP2024-12-31
891,666 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
1,692,486 GBP2024-12-31