Average Number of Employees
162025-01-01 ~ 2025-12-31
152024-01-01 ~ 2024-12-31
Fixed Assets
802,925 GBP2025-12-31
801,424 GBP2024-12-31
Total Inventories
433,420 GBP2025-12-31
448,121 GBP2024-12-31
Debtors
Current
435,496 GBP2025-12-31
551,310 GBP2024-12-31
Cash at bank and in hand
271,246 GBP2025-12-31
216,412 GBP2024-12-31
Current Assets
1,140,162 GBP2025-12-31
1,215,843 GBP2024-12-31
Creditors
Current, Amounts falling due within one year
-393,707 GBP2025-12-31
-563,405 GBP2024-12-31
Net Current Assets/Liabilities
746,455 GBP2025-12-31
652,438 GBP2024-12-31
Total Assets Less Current Liabilities
1,549,380 GBP2025-12-31
1,453,862 GBP2024-12-31
Net Assets/Liabilities
1,541,645 GBP2025-12-31
1,453,681 GBP2024-12-31
Equity
Called up share capital
525,000 GBP2025-12-31
525,000 GBP2024-12-31
Capital redemption reserve
15,000 GBP2025-12-31
15,000 GBP2024-12-31
Retained earnings (accumulated losses)
1,001,645 GBP2025-12-31
913,681 GBP2024-12-31
Equity
1,541,645 GBP2025-12-31
1,453,681 GBP2024-12-31
Wages/Salaries
372,417 GBP2025-01-01 ~ 2025-12-31
352,600 GBP2024-01-01 ~ 2024-12-31
Social Security Costs
39,899 GBP2025-01-01 ~ 2025-12-31
31,861 GBP2024-01-01 ~ 2024-12-31
Staff Costs/Employee Benefits Expense
426,606 GBP2025-01-01 ~ 2025-12-31
396,800 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Gross Cost
Development expenditure
6,914 GBP2025-12-31
6,914 GBP2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
3,901 GBP2025-12-31
1,597 GBP2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
2,304 GBP2025-01-01 ~ 2025-12-31
Intangible Assets - Gross Cost
Goodwill
175,000 GBP2025-12-31
175,000 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
Buildings
725,000 GBP2025-12-31
725,000 GBP2024-12-31
Plant and equipment
20,468 GBP2025-12-31
1,837 GBP2024-12-31
Motor vehicles
6,700 GBP2025-12-31
6,700 GBP2024-12-31
Furniture and fittings
84,523 GBP2025-12-31
84,523 GBP2024-12-31
Office equipment
102,922 GBP2025-12-31
99,906 GBP2024-12-31
Other
52,682 GBP2025-12-31
33,928 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
992,295 GBP2025-12-31
951,894 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,837 GBP2024-12-31
Motor vehicles
5,360 GBP2024-12-31
Furniture and fittings
77,280 GBP2024-12-31
Office equipment
72,383 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
330,787 GBP2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
2,174 GBP2025-01-01 ~ 2025-12-31
Office equipment, Owned/Freehold
11,147 GBP2025-01-01 ~ 2025-12-31
Owned/Freehold
30,866 GBP2025-01-01 ~ 2025-12-31
Under hire purchased contracts or finance leases
5,730 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
4,011 GBP2025-12-31
Motor vehicles
5,360 GBP2025-12-31
Furniture and fittings
80,325 GBP2025-12-31
Office equipment
83,530 GBP2025-12-31
Other
39,658 GBP2025-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
367,383 GBP2025-12-31
Raw materials and consumables
433,420 GBP2025-12-31
448,121 GBP2024-12-31
Trade Debtors/Trade Receivables
Current
372,144 GBP2025-12-31
512,608 GBP2024-12-31
Amounts Owed by Group Undertakings
Current
471 GBP2025-12-31
Other Debtors
Current
22,847 GBP2025-12-31
13,062 GBP2024-12-31
Prepayments/Accrued Income
Current
40,034 GBP2025-12-31
25,640 GBP2024-12-31
Trade Creditors/Trade Payables
Current
207,581 GBP2025-12-31
250,738 GBP2024-12-31
Other Taxation & Social Security Payable
Current
119,239 GBP2025-12-31
134,391 GBP2024-12-31
Other Creditors
Current
2,886 GBP2025-12-31
21,634 GBP2024-12-31
Accrued Liabilities/Deferred Income
Current
44,909 GBP2025-12-31
66,071 GBP2024-12-31
Creditors
Current
393,707 GBP2025-12-31
563,405 GBP2024-12-31
Net Deferred Tax Liability/Asset
-7,735 GBP2025-12-31
-181 GBP2024-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-7,554 GBP2025-01-01 ~ 2025-12-31
-181 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
-7,735 GBP2025-12-31
-181 GBP2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
525,000 shares2025-12-31
525,000 shares2024-12-31
Par Value of Share
Class 1 ordinary share
1.002025-01-01 ~ 2025-12-31