Cost of Sales
-10,511,921 GBP2025-01-01 ~ 2025-12-31
-10,621,154 GBP2024-01-01 ~ 2024-12-31
Administrative Expenses
-3,033,603 GBP2025-01-01 ~ 2025-12-31
-3,032,905 GBP2024-01-01 ~ 2024-12-31
Other Interest Receivable/Similar Income (Finance Income)
25,622 GBP2025-01-01 ~ 2025-12-31
36,781 GBP2024-01-01 ~ 2024-12-31
Profit/Loss on Ordinary Activities Before Tax
518,533 GBP2025-01-01 ~ 2025-12-31
709,054 GBP2024-01-01 ~ 2024-12-31
Profit/Loss
374,903 GBP2025-01-01 ~ 2025-12-31
523,664 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
1,764,232 GBP2025-12-31
1,581,486 GBP2024-12-31
Fixed Assets - Investments
100 GBP2025-12-31
100 GBP2024-12-31
Fixed Assets
1,764,332 GBP2025-12-31
1,581,586 GBP2024-12-31
Debtors
3,281,498 GBP2025-12-31
2,998,732 GBP2024-12-31
Cash at bank and in hand
1,139,067 GBP2025-12-31
1,969,278 GBP2024-12-31
Current Assets
8,875,534 GBP2025-12-31
8,864,700 GBP2024-12-31
Creditors
Amounts falling due within one year
-1,231,960 GBP2025-12-31
-1,270,866 GBP2024-12-31
Net Current Assets/Liabilities
7,643,574 GBP2025-12-31
7,593,834 GBP2024-12-31
Total Assets Less Current Liabilities
9,407,906 GBP2025-12-31
9,175,420 GBP2024-12-31
Creditors
Amounts falling due after one year
-49,792 GBP2025-12-31
0 GBP2024-12-31
Net Assets/Liabilities
9,175,661 GBP2025-12-31
9,050,758 GBP2024-12-31
Equity
Called up share capital
320,000 GBP2025-12-31
320,000 GBP2024-12-31
320,000 GBP2023-12-31
Revaluation reserve
183,839 GBP2025-12-31
188,012 GBP2024-12-31
191,895 GBP2023-12-31
Retained earnings (accumulated losses)
8,671,822 GBP2025-12-31
8,542,746 GBP2024-12-31
9,015,199 GBP2023-12-31
Equity
9,175,661 GBP2025-12-31
9,050,758 GBP2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
374,903 GBP2025-01-01 ~ 2025-12-31
523,664 GBP2024-01-01 ~ 2024-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,000,000 GBP2024-01-01 ~ 2024-12-31
Dividends Paid
-250,000 GBP2025-01-01 ~ 2025-12-31
Audit Fees/Expenses
13,125 GBP2025-01-01 ~ 2025-12-31
12,350 GBP2024-01-01 ~ 2024-12-31
Average Number of Employees
362025-01-01 ~ 2025-12-31
372024-01-01 ~ 2024-12-31
Wages/Salaries
1,345,299 GBP2025-01-01 ~ 2025-12-31
1,393,748 GBP2024-01-01 ~ 2024-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
219,538 GBP2025-01-01 ~ 2025-12-31
167,041 GBP2024-01-01 ~ 2024-12-31
Staff Costs/Employee Benefits Expense
1,723,494 GBP2025-01-01 ~ 2025-12-31
1,703,119 GBP2024-01-01 ~ 2024-12-31
Director Remuneration
216,110 GBP2025-01-01 ~ 2025-12-31
295,087 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
57,791 GBP2025-01-01 ~ 2025-12-31
36,698 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
1,930,965 GBP2025-12-31
1,930,965 GBP2024-12-31
Plant and equipment
1,996,626 GBP2025-12-31
1,852,953 GBP2024-12-31
Motor vehicles
314,881 GBP2025-12-31
126,507 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
4,242,472 GBP2025-12-31
3,910,425 GBP2024-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-50,953 GBP2025-01-01 ~ 2025-12-31
Motor vehicles
-151,078 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Other Disposals
-202,031 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,198,813 GBP2025-12-31
1,127,141 GBP2024-12-31
Motor vehicles
89,780 GBP2025-12-31
59,941 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,478,240 GBP2025-12-31
2,328,939 GBP2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
47,790 GBP2025-01-01 ~ 2025-12-31
Plant and equipment
126,502 GBP2025-01-01 ~ 2025-12-31
Motor vehicles
79,313 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
253,605 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-54,830 GBP2025-01-01 ~ 2025-12-31
Motor vehicles
-49,474 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-104,304 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment
Owned/Freehold, Land and buildings
741,318 GBP2025-12-31
789,108 GBP2024-12-31
Plant and equipment
797,813 GBP2025-12-31
725,812 GBP2024-12-31
Motor vehicles
225,101 GBP2025-12-31
66,566 GBP2024-12-31
Finished Goods/Goods for Resale
4,454,969 GBP2025-12-31
3,896,690 GBP2024-12-31
Trade Debtors/Trade Receivables
Current
2,178,819 GBP2025-12-31
2,057,036 GBP2024-12-31
Amounts Owed by Group Undertakings
Current
603,586 GBP2025-12-31
268,627 GBP2024-12-31
Other Debtors
Current
0 GBP2025-12-31
101,951 GBP2024-12-31
Prepayments/Accrued Income
Current
499,093 GBP2025-12-31
423,100 GBP2024-12-31
Finance Lease Liabilities - Total Present Value
Current
37,830 GBP2025-12-31
0 GBP2024-12-31
Trade Creditors/Trade Payables
Current
622,658 GBP2025-12-31
661,235 GBP2024-12-31
Amounts owed to group undertakings
Current
365,942 GBP2025-12-31
338,281 GBP2024-12-31
Corporation Tax Payable
Current
24,641 GBP2025-12-31
33,692 GBP2024-12-31
Other Taxation & Social Security Payable
Current
54,955 GBP2025-12-31
39,483 GBP2024-12-31
Other Creditors
Current
100 GBP2025-12-31
100 GBP2024-12-31
Accrued Liabilities/Deferred Income
Current
125,834 GBP2025-12-31
198,075 GBP2024-12-31
Creditors
Current
1,231,960 GBP2025-12-31
1,270,866 GBP2024-12-31
Finance Lease Liabilities - Total Present Value
Non-current
49,792 GBP2025-12-31
0 GBP2024-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
37,830 GBP2025-12-31
0 GBP2024-12-31
Minimum gross finance lease payments owing
87,622 GBP2025-12-31
0 GBP2024-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2025-01-01 ~ 2025-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
320,000 shares2025-12-31
320,000 shares2024-12-31