Cost of Sales
-7,383,328 GBP2024-01-01 ~ 2024-12-31
-8,967,071 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-4,113,656 GBP2024-01-01 ~ 2024-12-31
-3,922,213 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
3,860 GBP2024-01-01 ~ 2024-12-31
6,194 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-312,805 GBP2024-01-01 ~ 2024-12-31
154,137 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-231,830 GBP2024-01-01 ~ 2024-12-31
133,851 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
320,429 GBP2024-12-31
180,996 GBP2023-12-31
Debtors
2,185,714 GBP2024-12-31
2,246,363 GBP2023-12-31
Cash at bank and in hand
338,767 GBP2024-12-31
532,229 GBP2023-12-31
Current Assets
5,853,822 GBP2024-12-31
5,377,966 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-2,451,399 GBP2023-12-31
Net Current Assets/Liabilities
4,040,774 GBP2024-12-31
2,926,567 GBP2023-12-31
Total Assets Less Current Liabilities
4,361,203 GBP2024-12-31
3,107,563 GBP2023-12-31
Net Assets/Liabilities
2,628,497 GBP2024-12-31
2,860,327 GBP2023-12-31
Equity
Called up share capital
1,000 GBP2024-12-31
1,000 GBP2023-12-31
1,000 GBP2022-12-31
Retained earnings (accumulated losses)
2,627,497 GBP2024-12-31
2,859,327 GBP2023-12-31
2,725,476 GBP2022-12-31
Equity
2,628,497 GBP2024-12-31
2,860,327 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-231,830 GBP2024-01-01 ~ 2024-12-31
133,851 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
11,350 GBP2024-01-01 ~ 2024-12-31
10,525 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
362024-01-01 ~ 2024-12-31
352023-01-01 ~ 2023-12-31
Wages/Salaries
1,209,461 GBP2024-01-01 ~ 2024-12-31
1,148,775 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
33,736 GBP2024-01-01 ~ 2024-12-31
29,442 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,379,293 GBP2024-01-01 ~ 2024-12-31
1,289,802 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
145,016 GBP2024-01-01 ~ 2024-12-31
128,762 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-78,347 GBP2024-01-01 ~ 2024-12-31
-56,737 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
12,497 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
7,500 GBP2023-12-31
Intangible Assets - Gross Cost
19,997 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
12,497 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
7,500 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
19,997 GBP2023-12-31
Intangible Assets
Goodwill
0 GBP2024-12-31
0 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
0 GBP2024-12-31
0 GBP2023-12-31
Intangible Assets
0 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
522,507 GBP2024-12-31
405,710 GBP2023-12-31
Plant and equipment
873,709 GBP2024-12-31
781,786 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,396,216 GBP2024-12-31
1,187,496 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
385,478 GBP2024-12-31
367,243 GBP2023-12-31
Plant and equipment
690,309 GBP2024-12-31
639,257 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,075,787 GBP2024-12-31
1,006,500 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
51,052 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
69,287 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
137,029 GBP2024-12-31
38,467 GBP2023-12-31
Plant and equipment
183,400 GBP2024-12-31
142,529 GBP2023-12-31
Finished Goods/Goods for Resale
3,329,341 GBP2024-12-31
2,599,374 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,665,613 GBP2024-12-31
1,891,787 GBP2023-12-31
Other Debtors
Current
51,061 GBP2024-12-31
3,651 GBP2023-12-31
Prepayments/Accrued Income
Current
341,273 GBP2024-12-31
292,508 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
2,057,947 GBP2024-12-31
Current, Amounts falling due within one year
2,187,946 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
12,260 GBP2024-12-31
12,273 GBP2023-12-31
Other Remaining Borrowings
Current
0 GBP2024-12-31
500,000 GBP2023-12-31
Trade Creditors/Trade Payables
Current
600,600 GBP2024-12-31
479,761 GBP2023-12-31
Amounts owed to group undertakings
Current
166,386 GBP2024-12-31
133,054 GBP2023-12-31
Other Taxation & Social Security Payable
Current
276,591 GBP2024-12-31
213,212 GBP2023-12-31
Other Creditors
Current
9,140 GBP2024-12-31
42,529 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
748,071 GBP2024-12-31
1,070,570 GBP2023-12-31
Creditors
Current
1,813,048 GBP2024-12-31
2,451,399 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
24,702 GBP2024-12-31
27,608 GBP2023-12-31
Other Remaining Borrowings
Non-current
1,500,000 GBP2024-12-31
0 GBP2023-12-31
Creditors
Non-current
1,699,702 GBP2024-12-31
202,608 GBP2023-12-31
Total Borrowings
Current
0 GBP2024-12-31
500,000 GBP2023-12-31
Non-current
1,500,000 GBP2024-12-31
0 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
12,260 GBP2024-12-31
12,273 GBP2023-12-31
Minimum gross finance lease payments owing
36,962 GBP2024-12-31
39,881 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
819,595 GBP2024-12-31
741,549 GBP2023-12-31
Between two and five year
3,386,418 GBP2024-12-31
3,646,873 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
4,206,013 GBP2024-12-31
4,388,422 GBP2023-12-31