Average Number of Employees
1102024-01-01 ~ 2024-12-31
1192023-01-01 ~ 2023-12-31
Turnover/Revenue
12,548,354 GBP2024-01-01 ~ 2024-12-31
14,522,332 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-8,680,206 GBP2024-01-01 ~ 2024-12-31
-10,379,979 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
3,868,148 GBP2024-01-01 ~ 2024-12-31
4,142,353 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-933,702 GBP2024-01-01 ~ 2024-12-31
-987,195 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,945,678 GBP2024-01-01 ~ 2024-12-31
-2,515,573 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-11,232 GBP2024-01-01 ~ 2024-12-31
639,585 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-209,047 GBP2024-01-01 ~ 2024-12-31
391,527 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-61,785 GBP2024-01-01 ~ 2024-12-31
258,986 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
279,465 GBP2024-01-01 ~ 2024-12-31
93,236 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
449,489 GBP2024-12-31
544,731 GBP2023-12-31
Property, Plant & Equipment
1,598,207 GBP2024-12-31
1,534,178 GBP2023-12-31
Fixed Assets - Investments
255,900 GBP2024-12-31
255,900 GBP2023-12-31
Fixed Assets
2,303,596 GBP2024-12-31
2,334,809 GBP2023-12-31
Total Inventories
2,483,516 GBP2024-12-31
2,704,649 GBP2023-12-31
Debtors
Non-current
1,718,749 GBP2024-12-31
1,713,735 GBP2023-12-31
Current
1,776,031 GBP2024-12-31
2,666,976 GBP2023-12-31
Cash at bank and in hand
561,808 GBP2024-12-31
515,052 GBP2023-12-31
Current Assets
6,540,104 GBP2024-12-31
7,600,412 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-3,432,219 GBP2024-12-31
Net Current Assets/Liabilities
3,107,885 GBP2024-12-31
3,649,167 GBP2023-12-31
Total Assets Less Current Liabilities
5,411,481 GBP2024-12-31
5,983,976 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-293,367 GBP2024-12-31
-554,858 GBP2023-12-31
Net Assets/Liabilities
4,227,182 GBP2024-12-31
3,947,717 GBP2023-12-31
Equity
Called up share capital
1,340,000 GBP2024-12-31
1,340,000 GBP2023-12-31
1,340,000 GBP2023-01-01
Share premium
300,000 GBP2024-12-31
300,000 GBP2023-12-31
300,000 GBP2023-01-01
Other miscellaneous reserve
150,000 GBP2024-12-31
150,000 GBP2023-12-31
150,000 GBP2023-01-01
Retained earnings (accumulated losses)
2,437,182 GBP2024-12-31
2,157,717 GBP2023-12-31
2,064,481 GBP2023-01-01
Equity
4,227,182 GBP2024-12-31
3,947,717 GBP2023-12-31
3,854,481 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
-61,785 GBP2024-01-01 ~ 2024-12-31
258,986 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
279,465 GBP2024-01-01 ~ 2024-12-31
93,236 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,677,379 GBP2024-01-01 ~ 2024-12-31
3,684,563 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
290,528 GBP2024-01-01 ~ 2024-12-31
299,036 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,028,347 GBP2024-01-01 ~ 2024-12-31
4,067,904 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
354,441 GBP2024-01-01 ~ 2024-12-31
304,485 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-147,262 GBP2024-01-01 ~ 2024-12-31
132,541 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-52,262 GBP2024-01-01 ~ 2024-12-31
92,009 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
954,823 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
150,001 GBP2024-12-31
37,501 GBP2023-12-31
Development expenditure
259,842 GBP2024-12-31
83,192 GBP2023-12-31
Goodwill
544,980 GBP2024-12-31
424,038 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
127,500 GBP2024-12-31
112,500 GBP2023-12-31
Development expenditure
202,394 GBP2024-12-31
176,650 GBP2023-12-31
Goodwill
175,440 GBP2024-12-31
120,942 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
505,334 GBP2024-12-31
410,092 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
183,715 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
183,715 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
58,499 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
61,277 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
46,649 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Buildings
217,179 GBP2024-12-31
233,451 GBP2023-12-31
Plant and equipment
1,263,061 GBP2023-12-31
Motor vehicles
37,666 GBP2023-12-31
Under hire purchased contracts or finance leases, Plant and equipment
129,960 GBP2024-12-31
Plant and equipment, Under hire purchased contracts or finance leases
107,284 GBP2023-12-31
Under hire purchased contracts or finance leases, Motor vehicles
10,750 GBP2024-12-31
36,115 GBP2023-12-31
Under hire purchased contracts or finance leases
338,987 GBP2024-12-31
352,554 GBP2023-12-31
Raw materials and consumables
1,224,406 GBP2024-12-31
1,277,816 GBP2023-12-31
Value of work in progress
43,466 GBP2024-12-31
20,622 GBP2023-12-31
Finished Goods/Goods for Resale
1,215,644 GBP2024-12-31
1,406,211 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,519,512 GBP2024-12-31
2,458,946 GBP2023-12-31
Other Debtors
Current
5,779 GBP2023-12-31
Prepayments/Accrued Income
Current
209,144 GBP2024-12-31
202,251 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
47,375 GBP2024-12-31
Cash and Cash Equivalents
561,808 GBP2024-12-31
515,052 GBP2023-12-31
Bank Borrowings
Current
173,953 GBP2024-12-31
247,560 GBP2023-12-31
Other Remaining Borrowings
Current
886,992 GBP2024-12-31
839,162 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,657,393 GBP2024-12-31
1,741,865 GBP2023-12-31
Amounts owed to group undertakings
Current
375,590 GBP2024-12-31
406,084 GBP2023-12-31
Taxation/Social Security Payable
Current
82,320 GBP2024-12-31
305,032 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
109,643 GBP2024-12-31
94,962 GBP2023-12-31
Other Creditors
Current
15 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
146,328 GBP2024-12-31
316,565 GBP2023-12-31
Creditors
Current
3,432,219 GBP2024-12-31
3,951,245 GBP2023-12-31
Bank Borrowings
Non-current
213,493 GBP2024-12-31
406,302 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
79,874 GBP2024-12-31
148,556 GBP2023-12-31
Creditors
Non-current
293,367 GBP2024-12-31
554,858 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
173,953 GBP2024-12-31
Total Borrowings
Current, Amounts falling due within one year
1,060,945 GBP2024-12-31
Bank Borrowings
Non-current, Between two and five year
147,877 GBP2024-12-31
Between two and five year, Non-current
218,299 GBP2023-12-31
Total Borrowings
1,274,438 GBP2024-12-31
1,493,024 GBP2023-12-31
Minimum gross finance lease payments owing
189,517 GBP2024-12-31
243,518 GBP2023-12-31
Net Deferred Tax Liability/Asset
212,575 GBP2024-12-31
179,063 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
147,262 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
-320,372 GBP2024-12-31
-295,841 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,340,000 shares2024-12-31
1,340,000 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
200,131 GBP2024-12-31
197,344 GBP2023-12-31
Between one and five year
8,520 GBP2024-12-31
6,283 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
208,651 GBP2024-12-31
203,627 GBP2023-12-31