Average Number of Employees
1272024-01-01 ~ 2024-12-31
1202023-01-01 ~ 2023-12-31
Intangible Assets
83,388 GBP2024-12-31
Property, Plant & Equipment
1,583,839 GBP2024-12-31
1,617,784 GBP2023-12-31
Fixed Assets - Investments
737,642 GBP2024-12-31
459,746 GBP2023-12-31
Fixed Assets
2,404,869 GBP2024-12-31
2,077,530 GBP2023-12-31
Total Inventories
3,851,382 GBP2024-12-31
4,011,933 GBP2023-12-31
Debtors
Non-current
4,653,538 GBP2024-12-31
5,169,099 GBP2023-12-31
Current
4,767,742 GBP2024-12-31
6,480,008 GBP2023-12-31
Cash at bank and in hand
5,601,224 GBP2024-12-31
3,721,791 GBP2023-12-31
Current Assets
18,873,886 GBP2024-12-31
19,382,831 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-871,973 GBP2023-12-31
Net Current Assets/Liabilities
17,642,118 GBP2024-12-31
18,510,858 GBP2023-12-31
Total Assets Less Current Liabilities
20,046,987 GBP2024-12-31
20,588,388 GBP2023-12-31
Net Assets/Liabilities
19,746,676 GBP2024-12-31
20,281,105 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2023-01-01
Retained earnings (accumulated losses)
19,746,576 GBP2024-12-31
20,281,005 GBP2023-12-31
19,205,453 GBP2023-01-01
Profit/Loss
2,111,471 GBP2024-01-01 ~ 2024-12-31
2,201,266 GBP2023-01-01 ~ 2023-12-31
Equity
19,746,676 GBP2024-12-31
20,281,105 GBP2023-12-31
19,205,553 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
2,111,471 GBP2024-01-01 ~ 2024-12-31
2,201,266 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,111,471 GBP2024-01-01 ~ 2024-12-31
2,201,266 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
2,111,471 GBP2024-01-01 ~ 2024-12-31
2,201,266 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,645,900 GBP2024-01-01 ~ 2024-12-31
-1,125,714 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-2,645,900 GBP2024-01-01 ~ 2024-12-31
-1,125,714 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
252024-01-01 ~ 2024-12-31
Motor vehicles
252024-01-01 ~ 2024-12-31
Furniture and fittings
252024-01-01 ~ 2024-12-31
Intangible Assets - Gross Cost
Development expenditure
83,388 GBP2024-12-31
Intangible Assets
Development expenditure
83,388 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,969,647 GBP2024-12-31
1,911,059 GBP2023-12-31
Motor vehicles
85,757 GBP2024-12-31
48,308 GBP2023-12-31
Furniture and fittings
748,826 GBP2024-12-31
620,493 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
3,718,563 GBP2024-12-31
3,400,032 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-4,892 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-4,892 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
851,605 GBP2023-12-31
Motor vehicles
30,995 GBP2023-12-31
Furniture and fittings
426,946 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,782,248 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
354,387 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-1,911 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,911 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,004,808 GBP2024-12-31
Motor vehicles
43,176 GBP2024-12-31
Furniture and fittings
538,273 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,134,724 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
964,839 GBP2024-12-31
1,059,454 GBP2023-12-31
Motor vehicles
42,581 GBP2024-12-31
17,313 GBP2023-12-31
Furniture and fittings
210,553 GBP2024-12-31
193,547 GBP2023-12-31
Value of work in progress
147,938 GBP2024-12-31
162,530 GBP2023-12-31
Finished Goods/Goods for Resale
3,703,444 GBP2024-12-31
3,849,403 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
255,617 GBP2024-12-31
369,067 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
3,527,627 GBP2024-12-31
5,313,782 GBP2023-12-31
Other Debtors
Current
232,982 GBP2024-12-31
309,889 GBP2023-12-31
Prepayments/Accrued Income
Current
751,516 GBP2024-12-31
487,270 GBP2023-12-31
Trade Creditors/Trade Payables
Current
273,836 GBP2024-12-31
157,727 GBP2023-12-31
Amounts owed to group undertakings
Current
510,306 GBP2024-12-31
228,892 GBP2023-12-31
Taxation/Social Security Payable
Current
151,771 GBP2024-12-31
143,153 GBP2023-12-31
Other Creditors
Current
86,379 GBP2024-12-31
130,540 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
209,476 GBP2024-12-31
211,661 GBP2023-12-31
Creditors
Current
1,231,768 GBP2024-12-31
871,973 GBP2023-12-31
Net Deferred Tax Liability/Asset
-300,311 GBP2024-12-31
-307,283 GBP2023-12-31
-179,680 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
6,972 GBP2024-01-01 ~ 2024-12-31
-127,603 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-300,311 GBP2024-12-31
-307,283 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-12-31
100 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
156,000 GBP2024-12-31
152,000 GBP2023-12-31
Between one and five year
489,417 GBP2024-12-31
524,583 GBP2023-12-31
More than five year
227,000 GBP2024-12-31
340,500 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
872,417 GBP2024-12-31
1,017,083 GBP2023-12-31