Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
9,915,590 GBP2024-01-01 ~ 2024-12-31
7,691,138 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
5,969,714 GBP2024-01-01 ~ 2024-12-31
4,697,314 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
3,945,876 GBP2024-01-01 ~ 2024-12-31
2,993,824 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
133,374 GBP2024-01-01 ~ 2024-12-31
115,455 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
2,926,464 GBP2024-01-01 ~ 2024-12-31
2,433,889 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,242,089 GBP2024-01-01 ~ 2024-12-31
854,230 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
434 GBP2024-01-01 ~ 2024-12-31
9,421 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
202,496 GBP2024-01-01 ~ 2024-12-31
206,994 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,040,027 GBP2024-01-01 ~ 2024-12-31
656,657 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-27,014 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,040,027 GBP2024-01-01 ~ 2024-12-31
683,671 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
1,040,027 GBP2024-01-01 ~ 2024-12-31
683,671 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
921,551 GBP2024-12-31
1,072,046 GBP2023-12-31
Property, Plant & Equipment
588,861 GBP2024-12-31
638,304 GBP2023-12-31
Fixed Assets - Investments
1,675,463 GBP2024-12-31
1,675,463 GBP2023-12-31
Fixed Assets
3,185,875 GBP2024-12-31
3,385,813 GBP2023-12-31
Total Inventories
2,205,948 GBP2024-12-31
2,817,843 GBP2023-12-31
Debtors
3,831,845 GBP2024-12-31
2,001,746 GBP2023-12-31
Cash at bank and in hand
144,501 GBP2024-12-31
61,769 GBP2023-12-31
Current Assets
6,182,294 GBP2024-12-31
4,881,358 GBP2023-12-31
Creditors
Current
2,187,137 GBP2024-12-31
2,961,866 GBP2023-12-31
Net Current Assets/Liabilities
3,995,157 GBP2024-12-31
1,919,492 GBP2023-12-31
Total Assets Less Current Liabilities
7,181,032 GBP2024-12-31
5,305,305 GBP2023-12-31
Net Assets/Liabilities
1,886,282 GBP2024-12-31
846,255 GBP2023-12-31
Equity
Called up share capital
50,000 GBP2024-12-31
50,000 GBP2023-12-31
50,000 GBP2022-12-31
Retained earnings (accumulated losses)
1,836,282 GBP2024-12-31
796,255 GBP2023-12-31
112,584 GBP2022-12-31
Equity
1,886,282 GBP2024-12-31
846,255 GBP2023-12-31
162,584 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,040,027 GBP2024-01-01 ~ 2024-12-31
683,671 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,259,172 GBP2024-01-01 ~ 2024-12-31
1,815,464 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
221,435 GBP2024-01-01 ~ 2024-12-31
168,634 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
121,136 GBP2024-01-01 ~ 2024-12-31
79,375 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,601,743 GBP2024-01-01 ~ 2024-12-31
2,063,473 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
762024-01-01 ~ 2024-12-31
672023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
122,978 GBP2024-01-01 ~ 2024-12-31
113,671 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
10,250 GBP2024-01-01 ~ 2024-12-31
9,925 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
-27,014 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
260,007 GBP2024-01-01 ~ 2024-12-31
164,164 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
1,437,047 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
49,063 GBP2023-12-31
Intangible Assets - Gross Cost
1,486,110 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
520,187 GBP2024-12-31
374,913 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
44,372 GBP2024-12-31
39,151 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
564,559 GBP2024-12-31
414,064 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
145,274 GBP2024-01-01 ~ 2024-12-31
Patents/Trademarks/Licences/Concessions
5,221 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
150,495 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Net goodwill
916,860 GBP2024-12-31
1,062,134 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
4,691 GBP2024-12-31
9,912 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,611,442 GBP2024-12-31
1,936,809 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-398,902 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,022,581 GBP2024-12-31
1,298,505 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
122,978 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-398,902 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
588,861 GBP2024-12-31
638,304 GBP2023-12-31
Investments in Group Undertakings
Cost valuation
1,675,463 GBP2023-12-31
Investments in Group Undertakings
1,675,463 GBP2024-12-31
1,675,463 GBP2023-12-31
Raw Materials
794,632 GBP2024-12-31
994,727 GBP2023-12-31
Value of work in progress
31,644 GBP2024-12-31
61,471 GBP2023-12-31
Finished Goods
1,379,672 GBP2024-12-31
1,761,645 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,764,621 GBP2024-12-31
1,438,112 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,851,395 GBP2024-12-31
376,437 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
7,206 GBP2024-12-31
7,206 GBP2023-12-31
Prepayments/Accrued Income
Current
208,623 GBP2024-12-31
179,991 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
3,831,845 GBP2024-12-31
Amounts falling due within one year, Current
2,001,746 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
378,800 GBP2024-12-31
957,424 GBP2023-12-31
Trade Creditors/Trade Payables
Current
639,119 GBP2024-12-31
1,010,947 GBP2023-12-31
Amounts owed to group undertakings
Current
278,409 GBP2024-12-31
394,902 GBP2023-12-31
Other Taxation & Social Security Payable
Current
79,563 GBP2024-12-31
123,440 GBP2023-12-31
Other Creditors
Current
-1,200 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
456,993 GBP2024-12-31
264,857 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
4,136,500 GBP2024-12-31
3,315,300 GBP2023-12-31
Other Remaining Borrowings
Non-current
1,133,750 GBP2024-12-31
1,128,750 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
378,800 GBP2024-12-31
Non-current, Between two and five year
4,136,500 GBP2024-12-31
Between two and five year, Non-current
3,315,300 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
264,158 GBP2024-12-31
200,894 GBP2023-12-31
Between one and five year
809,297 GBP2024-12-31
728,975 GBP2023-12-31
All periods
1,073,455 GBP2024-12-31
929,869 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
-7,206 GBP2024-12-31
-7,206 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,040,027 GBP2024-01-01 ~ 2024-12-31