Average Number of Employees
20002024-01-01 ~ 2024-12-31
20002023-01-01 ~ 2023-12-31
Turnover/Revenue
374,000 GBP2024-01-01 ~ 2024-12-31
375,000 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-312,000 GBP2024-01-01 ~ 2024-12-31
-309,000 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
62,000 GBP2024-01-01 ~ 2024-12-31
65,000 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-10,000 GBP2024-01-01 ~ 2024-12-31
-11,000 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-53,000 GBP2024-01-01 ~ 2024-12-31
-53,000 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-1,000 GBP2024-01-01 ~ 2024-12-31
2,000 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
9,000 GBP2024-01-01 ~ 2024-12-31
7,000 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-6,000 GBP2024-01-01 ~ 2024-12-31
10,000 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-1,000 GBP2024-01-01 ~ 2024-12-31
17,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-2,000 GBP2024-01-01 ~ 2024-12-31
16,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
0 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment
22,000 GBP2024-12-31
19,000 GBP2023-12-31
Fixed Assets - Investments
482,000 GBP2024-12-31
488,000 GBP2023-12-31
Fixed Assets
504,000 GBP2024-12-31
507,000 GBP2023-12-31
Total Inventories
75,000 GBP2024-12-31
77,000 GBP2023-12-31
Debtors
288,000 GBP2024-12-31
346,000 GBP2023-12-31
Cash at bank and in hand
148,000 GBP2024-12-31
42,000 GBP2023-12-31
Current Assets
511,000 GBP2024-12-31
465,000 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-178,000 GBP2024-12-31
-135,000 GBP2023-12-31
Net Current Assets/Liabilities
334,000 GBP2024-12-31
330,000 GBP2023-12-31
Total Assets Less Current Liabilities
837,000 GBP2024-12-31
837,000 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-518,000 GBP2024-12-31
Net Assets/Liabilities
318,000 GBP2024-12-31
320,000 GBP2023-12-31
Equity
Called up share capital
78,000 GBP2024-12-31
78,000 GBP2023-12-31
78,000 GBP2023-01-01
Other miscellaneous reserve
3,000 GBP2024-12-31
4,000 GBP2023-12-31
5,000 GBP2023-01-01
Retained earnings (accumulated losses)
50,000 GBP2024-12-31
105,000 GBP2023-12-31
87,000 GBP2023-01-01
Equity
318,000 GBP2024-12-31
320,000 GBP2023-12-31
303,000 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
-1,000 GBP2024-01-01 ~ 2024-12-31
17,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-2,000 GBP2024-01-01 ~ 2024-12-31
16,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
77,000 GBP2024-01-01 ~ 2024-12-31
74,000 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
8,000 GBP2024-01-01 ~ 2024-12-31
8,000 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
89,000 GBP2024-01-01 ~ 2024-12-31
87,000 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
2,000 GBP2024-01-01 ~ 2024-12-31
2,000 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-1,000 GBP2024-01-01 ~ 2024-12-31
2,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
1,000 GBP2024-12-31
1,000 GBP2023-12-31
Goodwill
5,000 GBP2024-12-31
5,000 GBP2023-12-31
Intangible Assets - Gross Cost
6,000 GBP2024-12-31
6,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
1,000 GBP2024-12-31
1,000 GBP2023-12-31
Goodwill
5,000 GBP2024-12-31
5,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
6,000 GBP2024-12-31
6,000 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
0 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
0 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
18,000 GBP2024-12-31
18,000 GBP2023-12-31
Plant and equipment
41,000 GBP2024-12-31
38,000 GBP2023-12-31
Motor vehicles
0 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-1,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
31,000 GBP2023-12-31
Motor vehicles
0 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
2,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-1,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
32,000 GBP2024-12-31
Motor vehicles
0 GBP2024-12-31
Property, Plant & Equipment
Buildings
8,000 GBP2024-12-31
8,000 GBP2023-12-31
Plant and equipment
9,000 GBP2024-12-31
7,000 GBP2023-12-31
Motor vehicles
0 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
7,000 GBP2024-12-31
8,000 GBP2023-12-31
Other
1,000 GBP2024-12-31
1,000 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
74,000 GBP2024-12-31
71,000 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-2,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-2,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
8,000 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
52,000 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
3,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-2,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-2,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
6,000 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
52,000 GBP2024-12-31
Property, Plant & Equipment
Furniture and fittings
1,000 GBP2024-12-31
1,000 GBP2023-12-31
Other
1,000 GBP2024-12-31
1,000 GBP2023-12-31
Investments in Subsidiaries
482,000 GBP2024-12-31
488,000 GBP2023-12-31
Raw materials and consumables
28,000 GBP2024-12-31
28,000 GBP2023-12-31
Value of work in progress
21,000 GBP2024-12-31
18,000 GBP2023-12-31
Finished Goods/Goods for Resale
26,000 GBP2024-12-31
31,000 GBP2023-12-31
Debtors
Non-current
2,000 GBP2024-12-31
3,000 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
53,000 GBP2024-12-31
58,000 GBP2023-12-31
Called-up share capital (not paid)
Current
17,000 GBP2024-12-31
66,000 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
46,000 GBP2024-12-31
67,000 GBP2023-12-31
Other Debtors
Current
1,000 GBP2024-12-31
8,000 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
2,000 GBP2024-12-31
0 GBP2023-12-31
Prepayments/Accrued Income
Current
4,000 GBP2024-12-31
5,000 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
0 GBP2024-12-31
Debtors
Current
288,000 GBP2024-12-31
346,000 GBP2023-12-31
Trade Creditors/Trade Payables
Current
22,000 GBP2024-12-31
18,000 GBP2023-12-31
Amounts owed to group undertakings
Current
51,000 GBP2024-12-31
50,000 GBP2023-12-31
Taxation/Social Security Payable
Current
3,000 GBP2024-12-31
4,000 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
0 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
12,000 GBP2024-12-31
11,000 GBP2023-12-31
Creditors
Current
178,000 GBP2024-12-31
135,000 GBP2023-12-31
Amounts owed to group undertakings
Non-current
517,000 GBP2024-12-31
517,000 GBP2023-12-31
Other Creditors
Non-current
1,000 GBP2024-12-31
Creditors
Non-current
518,000 GBP2024-12-31
517,000 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
77,916,000 shares2024-12-31
Par Value of Share
Class 1 ordinary share
02024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
3,000 GBP2024-12-31
4,000 GBP2023-12-31
Between one and five year
12,000 GBP2024-12-31
14,000 GBP2023-12-31
More than five year
53,000 GBP2024-12-31
35,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
68,000 GBP2024-12-31
52,000 GBP2023-12-31