Average Number of Employees
02024-01-01 ~ 2024-12-31
02023-01-01 ~ 2023-12-31
Par Value of Share
Class 1 ordinary share
02024-01-01 ~ 2024-12-31
Class 2 ordinary share
02024-01-01 ~ 2024-12-31
Class 3 ordinary share
02024-01-01 ~ 2024-12-31
Intangible Assets
396,974 GBP2024-12-31
437,321 GBP2023-12-31
Property, Plant & Equipment
966,964 GBP2024-12-31
941,574 GBP2023-12-31
Fixed Assets - Investments
12,000 GBP2024-12-31
12,000 GBP2023-12-31
Fixed Assets
1,375,938 GBP2024-12-31
1,390,895 GBP2023-12-31
Total Inventories
1,428,966 GBP2024-12-31
1,367,259 GBP2023-12-31
Debtors
4,786,253 GBP2024-12-31
4,922,335 GBP2023-12-31
Cash at bank and in hand
721,013 GBP2024-12-31
1,197,345 GBP2023-12-31
Current Assets
6,936,232 GBP2024-12-31
7,486,939 GBP2023-12-31
Creditors
Current
2,803,530 GBP2024-12-31
4,074,735 GBP2023-12-31
Net Current Assets/Liabilities
4,132,702 GBP2024-12-31
3,412,204 GBP2023-12-31
Total Assets Less Current Liabilities
5,508,640 GBP2024-12-31
4,803,099 GBP2023-12-31
Net Assets/Liabilities
5,355,918 GBP2024-12-31
4,803,099 GBP2023-12-31
Equity
Called up share capital
3,011,871 GBP2024-12-31
3,011,871 GBP2023-12-31
3,011,871 GBP2022-12-31
Revaluation reserve
169,282 GBP2024-12-31
169,282 GBP2023-12-31
169,282 GBP2022-12-31
Retained earnings (accumulated losses)
2,174,765 GBP2024-12-31
1,621,946 GBP2023-12-31
1,169,548 GBP2022-12-31
Equity
5,355,918 GBP2024-12-31
4,803,099 GBP2023-12-31
4,350,701 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
552,819 GBP2024-01-01 ~ 2024-12-31
452,398 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
552,819 GBP2024-01-01 ~ 2024-12-31
452,398 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
500,000 GBP2023-12-31
Development expenditure
358,621 GBP2023-12-31
Computer software
261,706 GBP2023-12-31
Intangible Assets - Gross Cost
1,120,327 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
175,000 GBP2024-12-31
150,000 GBP2023-12-31
Development expenditure
350,356 GBP2024-12-31
347,076 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
723,353 GBP2024-12-31
683,006 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
25,000 GBP2024-01-01 ~ 2024-12-31
Development expenditure
3,280 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
40,347 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
325,000 GBP2024-12-31
350,000 GBP2023-12-31
Development expenditure
8,265 GBP2024-12-31
11,545 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Long leasehold
488,478 GBP2024-12-31
386,356 GBP2023-12-31
Plant and equipment
1,896,608 GBP2024-12-31
1,871,692 GBP2023-12-31
Furniture and fittings
390,983 GBP2024-12-31
367,202 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,422,652 GBP2024-12-31
1,339,483 GBP2023-12-31
Furniture and fittings
319,169 GBP2024-12-31
283,953 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
83,169 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
35,216 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings, Long leasehold
263,642 GBP2024-12-31
170,810 GBP2023-12-31
Plant and equipment
473,956 GBP2024-12-31
532,209 GBP2023-12-31
Furniture and fittings
71,814 GBP2024-12-31
83,249 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
302,437 GBP2024-12-31
264,142 GBP2023-12-31
Computers
242,192 GBP2024-12-31
234,071 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
3,320,698 GBP2024-12-31
3,123,463 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-11,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-11,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
175,213 GBP2024-12-31
144,642 GBP2023-12-31
Computers
211,864 GBP2024-12-31
198,265 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,353,734 GBP2024-12-31
2,181,889 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
39,540 GBP2024-01-01 ~ 2024-12-31
Computers
13,599 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
180,814 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-8,969 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-8,969 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Motor vehicles
127,224 GBP2024-12-31
119,500 GBP2023-12-31
Computers
30,328 GBP2024-12-31
35,806 GBP2023-12-31
Merchandise
1,310,739 GBP2024-12-31
1,294,141 GBP2023-12-31
Value of work in progress
118,227 GBP2024-12-31
73,118 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,017,300 GBP2024-12-31
1,593,058 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
873,273 GBP2024-12-31
648,684 GBP2023-12-31
Other Debtors
Current
13,045 GBP2024-12-31
1,498 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
46,445 GBP2024-12-31
Prepayments/Accrued Income
Current
1,773,986 GBP2024-12-31
2,616,891 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
4,724,049 GBP2024-12-31
4,860,131 GBP2023-12-31
Other Debtors
Non-current
62,204 GBP2024-12-31
62,204 GBP2023-12-31
Trade Creditors/Trade Payables
Current
468,971 GBP2024-12-31
1,107,596 GBP2023-12-31
Amounts owed to group undertakings
Current
3,353 GBP2024-12-31
Corporation Tax Payable
Current
46,899 GBP2024-12-31
Other Taxation & Social Security Payable
Current
91,075 GBP2024-12-31
80,358 GBP2023-12-31
Other Creditors
Current
15,909 GBP2024-12-31
29,273 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
2,177,323 GBP2024-12-31
2,857,508 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
236,309 GBP2024-12-31
217,780 GBP2023-12-31
Between one and five year
872,952 GBP2024-12-31
849,757 GBP2023-12-31
More than five year
3,745,585 GBP2024-12-31
3,945,085 GBP2023-12-31
All periods
4,854,846 GBP2024-12-31
5,012,622 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
152,722 GBP2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
948,871 shares2024-12-31
Class 2 ordinary share
263,000 shares2024-12-31
Class 3 ordinary share
1,800,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
552,819 GBP2024-01-01 ~ 2024-12-31
Profit/Loss
552,819 GBP2024-01-01 ~ 2024-12-31