Average Number of Employees
812024-01-01 ~ 2024-12-31
992023-01-01 ~ 2023-12-31
Intangible Assets
124,493 GBP2024-12-31
Property, Plant & Equipment
461,747 GBP2024-12-31
476,680 GBP2023-12-31
Fixed Assets - Investments
155,516 GBP2024-12-31
6,750 GBP2023-12-31
Fixed Assets
741,756 GBP2024-12-31
483,430 GBP2023-12-31
Total Inventories
2,755,837 GBP2024-12-31
1,986,075 GBP2023-12-31
Debtors
Non-current
544,688 GBP2024-12-31
1,352,436 GBP2023-12-31
Current
1,144,599 GBP2024-12-31
1,300,312 GBP2023-12-31
Cash at bank and in hand
1,674,259 GBP2024-12-31
2,118,863 GBP2023-12-31
Current Assets
6,119,383 GBP2024-12-31
6,757,686 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-894,106 GBP2023-12-31
Net Current Assets/Liabilities
5,519,526 GBP2024-12-31
5,863,580 GBP2023-12-31
Total Assets Less Current Liabilities
6,261,282 GBP2024-12-31
6,347,010 GBP2023-12-31
Net Assets/Liabilities
6,261,282 GBP2024-12-31
6,244,741 GBP2023-12-31
Equity
Called up share capital
11,000 GBP2024-12-31
11,000 GBP2023-12-31
11,000 GBP2023-01-01
Retained earnings (accumulated losses)
6,250,282 GBP2024-12-31
6,233,741 GBP2023-12-31
5,931,655 GBP2023-01-01
Profit/Loss
66,541 GBP2024-01-01 ~ 2024-12-31
587,428 GBP2023-01-01 ~ 2023-12-31
Equity
6,261,282 GBP2024-12-31
6,244,741 GBP2023-12-31
5,942,655 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
66,541 GBP2024-01-01 ~ 2024-12-31
587,428 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-50,000 GBP2024-01-01 ~ 2024-12-31
-285,342 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-50,000 GBP2024-01-01 ~ 2024-12-31
-285,342 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Computer software
124,493 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,217,186 GBP2024-12-31
1,152,349 GBP2023-12-31
Furniture and fittings
699,207 GBP2024-12-31
665,818 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,916,393 GBP2024-12-31
1,818,167 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-8,225 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-8,225 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
783,803 GBP2023-12-31
Furniture and fittings
557,684 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,341,487 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
61,708 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings, Owned/Freehold
59,676 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
121,384 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-8,225 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-8,225 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
845,511 GBP2024-12-31
Furniture and fittings
609,135 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,454,646 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
371,675 GBP2024-12-31
368,546 GBP2023-12-31
Furniture and fittings
90,072 GBP2024-12-31
108,134 GBP2023-12-31
Raw materials and consumables
2,393,635 GBP2024-12-31
1,373,315 GBP2023-12-31
Value of work in progress
73,801 GBP2024-12-31
160,058 GBP2023-12-31
Finished Goods/Goods for Resale
288,401 GBP2024-12-31
452,702 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
978,579 GBP2024-12-31
922,007 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
36,623 GBP2024-12-31
268,356 GBP2023-12-31
Other Debtors
Current
55,793 GBP2024-12-31
43,541 GBP2023-12-31
Prepayments/Accrued Income
Current
68,233 GBP2024-12-31
66,408 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
5,371 GBP2024-12-31
Cash and Cash Equivalents
1,674,259 GBP2024-12-31
2,118,863 GBP2023-12-31
Trade Creditors/Trade Payables
Current
135,300 GBP2024-12-31
331,257 GBP2023-12-31
Amounts owed to group undertakings
Current
309,031 GBP2024-12-31
340,622 GBP2023-12-31
Corporation Tax Payable
Current
106,440 GBP2023-12-31
Taxation/Social Security Payable
Current
58,835 GBP2024-12-31
63,331 GBP2023-12-31
Other Creditors
Current
5,345 GBP2024-12-31
6,833 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
91,346 GBP2024-12-31
45,623 GBP2023-12-31
Creditors
Current
599,857 GBP2024-12-31
894,106 GBP2023-12-31
Net Deferred Tax Liability/Asset
5,371 GBP2024-12-31
-102,269 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-102,269 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
11,000 shares2024-12-31
11,000 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
97,000 GBP2024-12-31
97,000 GBP2023-12-31
Between one and five year
388,000 GBP2024-12-31
388,000 GBP2023-12-31
More than five year
194,000 GBP2024-12-31
291,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
679,000 GBP2024-12-31
776,000 GBP2023-12-31