Cost of Sales
-7,945,122 GBP2024-01-01 ~ 2024-12-31
-9,698,457 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-1,205,586 GBP2024-01-01 ~ 2024-12-31
-1,165,857 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-7,074,428 GBP2024-01-01 ~ 2024-12-31
-6,774,650 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
91,832 GBP2024-01-01 ~ 2024-12-31
93,278 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,418,545 GBP2024-01-01 ~ 2024-12-31
1,982,527 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Other
36,361 GBP2024-12-31
81,799 GBP2023-12-31
Property, Plant & Equipment
1,682,263 GBP2024-12-31
1,969,652 GBP2023-12-31
Fixed Assets - Investments
21,151 GBP2024-12-31
0 GBP2023-12-31
Fixed Assets
1,739,775 GBP2024-12-31
2,051,451 GBP2023-12-31
Debtors
4,325,072 GBP2024-12-31
2,997,868 GBP2023-12-31
Cash at bank and in hand
789,210 GBP2024-12-31
1,672,068 GBP2023-12-31
Current Assets
6,302,112 GBP2024-12-31
6,199,976 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-2,635,133 GBP2024-12-31
-3,328,842 GBP2023-12-31
Net Current Assets/Liabilities
3,666,979 GBP2024-12-31
2,871,134 GBP2023-12-31
Total Assets Less Current Liabilities
5,406,754 GBP2024-12-31
4,922,585 GBP2023-12-31
Net Assets/Liabilities
4,802,255 GBP2024-12-31
4,133,710 GBP2023-12-31
Equity
Called up share capital
360,300 GBP2024-12-31
360,300 GBP2023-12-31
360,300 GBP2022-12-31
Capital redemption reserve
214,575 GBP2024-12-31
214,575 GBP2023-12-31
214,575 GBP2022-12-31
Retained earnings (accumulated losses)
4,227,380 GBP2024-12-31
3,558,835 GBP2023-12-31
3,826,308 GBP2022-12-31
Equity
4,802,255 GBP2024-12-31
4,133,710 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,418,545 GBP2024-01-01 ~ 2024-12-31
1,982,527 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,250,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-750,000 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
106,425 GBP2024-01-01 ~ 2024-12-31
109,300 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1272024-01-01 ~ 2024-12-31
1242023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
182,033 GBP2024-01-01 ~ 2024-12-31
173,834 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
630,318 GBP2024-01-01 ~ 2024-12-31
560,952 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-42,420 GBP2024-01-01 ~ 2024-12-31
61,036 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
443,031 GBP2024-01-01 ~ 2024-12-31
663,496 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,861,576 GBP2024-01-01 ~ 2024-12-31
2,646,023 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
490,791 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
454,430 GBP2024-12-31
408,992 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
78,576 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Development expenditure
36,361 GBP2024-12-31
81,799 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
913,643 GBP2024-12-31
913,643 GBP2023-12-31
Plant and equipment
4,827,448 GBP2024-12-31
4,702,160 GBP2023-12-31
Computers
1,134,379 GBP2024-12-31
1,032,305 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
6,875,470 GBP2024-12-31
6,648,108 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Computers
-16,435 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-16,435 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
546,745 GBP2024-12-31
493,941 GBP2023-12-31
Plant and equipment
3,695,720 GBP2024-12-31
3,318,503 GBP2023-12-31
Computers
950,742 GBP2024-12-31
866,012 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,193,207 GBP2024-12-31
4,678,456 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
52,804 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
332,511 GBP2024-01-01 ~ 2024-12-31
Computers
103,146 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
488,461 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Computers
-6,848 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-6,848 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
366,898 GBP2024-12-31
Plant and equipment
1,131,728 GBP2024-12-31
1,383,657 GBP2023-12-31
Computers
183,637 GBP2024-12-31
166,293 GBP2023-12-31
Finished Goods/Goods for Resale
148,962 GBP2024-12-31
171,851 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,964,862 GBP2024-12-31
2,025,759 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
0 GBP2024-12-31
60,570 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,862,319 GBP2024-12-31
474,611 GBP2023-12-31
Other Debtors
Current
7,589 GBP2024-12-31
367 GBP2023-12-31
Prepayments/Accrued Income
Current
490,302 GBP2024-12-31
436,561 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
4,325,072 GBP2024-12-31
2,997,868 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,212,268 GBP2024-12-31
1,454,460 GBP2023-12-31
Amounts owed to group undertakings
Current
11,263 GBP2024-12-31
17,158 GBP2023-12-31
Other Creditors
Current
25,584 GBP2024-12-31
29,323 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,109,897 GBP2024-12-31
1,629,619 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
360,300 shares2024-12-31
360,300 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,066,523 GBP2024-12-31
Between two and five year
3,837,428 GBP2024-12-31
More than five year
4,124,060 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
9,028,011 GBP2024-12-31