Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
6,957,307 GBP2024-01-01 ~ 2024-12-31
11,630,569 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
8,829,906 GBP2024-01-01 ~ 2024-12-31
12,745,906 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
-1,872,599 GBP2024-01-01 ~ 2024-12-31
-1,115,337 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
2,975,600 GBP2024-01-01 ~ 2024-12-31
2,238,392 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-4,722,625 GBP2024-01-01 ~ 2024-12-31
-3,203,729 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
15 GBP2024-01-01 ~ 2024-12-31
2,363 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
1,020,658 GBP2024-01-01 ~ 2024-12-31
700,165 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-5,743,268 GBP2024-01-01 ~ 2024-12-31
-3,901,531 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-678,601 GBP2024-01-01 ~ 2024-12-31
Profit/Loss
-5,064,667 GBP2024-01-01 ~ 2024-12-31
-3,901,531 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-5,064,667 GBP2024-01-01 ~ 2024-12-31
-3,901,531 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
19,888 GBP2024-12-31
49,261 GBP2023-12-31
Property, Plant & Equipment
1,351,587 GBP2024-12-31
1,561,558 GBP2023-12-31
Fixed Assets
1,371,475 GBP2024-12-31
1,610,819 GBP2023-12-31
Total Inventories
1,485,853 GBP2024-12-31
1,735,006 GBP2023-12-31
Debtors
3,458,300 GBP2024-12-31
3,028,622 GBP2023-12-31
Cash at bank and in hand
821,881 GBP2024-12-31
1,047,255 GBP2023-12-31
Current Assets
5,766,034 GBP2024-12-31
5,810,883 GBP2023-12-31
Creditors
Current
21,292,119 GBP2024-12-31
16,477,780 GBP2023-12-31
Net Current Assets/Liabilities
-15,526,085 GBP2024-12-31
-10,666,897 GBP2023-12-31
Total Assets Less Current Liabilities
-14,154,610 GBP2024-12-31
-9,056,078 GBP2023-12-31
Net Assets/Liabilities
-14,366,215 GBP2024-12-31
-9,301,548 GBP2023-12-31
Equity
Called up share capital
4,428,880 GBP2024-12-31
4,428,880 GBP2023-12-31
4,428,880 GBP2022-12-31
Retained earnings (accumulated losses)
-18,795,095 GBP2024-12-31
-13,730,428 GBP2023-12-31
-9,828,897 GBP2022-12-31
Equity
-14,366,215 GBP2024-12-31
-9,301,548 GBP2023-12-31
-5,400,017 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-5,064,667 GBP2024-01-01 ~ 2024-12-31
-3,901,531 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
5,530,781 GBP2024-01-01 ~ 2024-12-31
5,223,407 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
474,880 GBP2024-01-01 ~ 2024-12-31
518,655 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
112,009 GBP2024-01-01 ~ 2024-12-31
124,590 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
6,117,670 GBP2024-01-01 ~ 2024-12-31
5,866,652 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
852024-01-01 ~ 2024-12-31
912023-01-01 ~ 2023-12-31
Director Remuneration
163,670 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
310,286 GBP2024-01-01 ~ 2024-12-31
332,959 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-1,435,817 GBP2024-01-01 ~ 2024-12-31
-975,383 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Computer software
428,413 GBP2024-12-31
428,692 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
2,295,446 GBP2024-12-31
2,378,043 GBP2023-12-31
Improvements to leasehold property
234,783 GBP2024-12-31
292,904 GBP2023-12-31
Plant and equipment
1,873,747 GBP2024-12-31
3,413,441 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-743,061 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
1,174,433 GBP2024-12-31
1,051,500 GBP2023-12-31
Improvements to leasehold property
234,781 GBP2024-12-31
271,421 GBP2023-12-31
Plant and equipment
1,721,373 GBP2024-12-31
3,300,556 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
122,933 GBP2024-01-01 ~ 2024-12-31
Improvements to leasehold property
106,845 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
28,163 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-699,179 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
1,121,013 GBP2024-12-31
1,326,543 GBP2023-12-31
Improvements to leasehold property
2 GBP2024-12-31
21,483 GBP2023-12-31
Plant and equipment
152,374 GBP2024-12-31
112,885 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
706,726 GBP2024-12-31
676,830 GBP2023-12-31
Computers
20,531 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
5,110,702 GBP2024-12-31
6,781,749 GBP2023-12-31
Property, Plant & Equipment - Disposals
Computers
-20,531 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-907,077 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase or decrease due to transfers between classes
-908,179 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
628,528 GBP2024-12-31
576,183 GBP2023-12-31
Computers
20,531 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,759,115 GBP2024-12-31
5,220,191 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
52,345 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
310,286 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Computers
-20,531 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-863,195 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Furniture and fittings
78,198 GBP2024-12-31
100,647 GBP2023-12-31
Raw Materials
600,159 GBP2024-12-31
651,262 GBP2023-12-31
Value of work in progress
885,694 GBP2024-12-31
983,388 GBP2023-12-31
Finished Goods
100,356 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,101,128 GBP2024-12-31
1,119,031 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
28,393 GBP2024-12-31
23,019 GBP2023-12-31
Other Debtors
Current
122,218 GBP2024-12-31
125,756 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
179,983 GBP2024-12-31
179,983 GBP2023-12-31
Prepayments/Accrued Income
Current
122,471 GBP2024-12-31
1,153,108 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
3,458,300 GBP2024-12-31
Amounts falling due within one year, Current
3,028,622 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,290,254 GBP2024-12-31
1,065,186 GBP2023-12-31
Amounts owed to group undertakings
Current
15,365,624 GBP2024-12-31
13,452,520 GBP2023-12-31
Other Taxation & Social Security Payable
Current
166,185 GBP2024-12-31
187,920 GBP2023-12-31
Other Creditors
Current
1,015 GBP2024-12-31
141 GBP2023-12-31
Accrued Liabilities
Current
915,411 GBP2024-12-31
831,571 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
153,842 GBP2024-12-31
168,569 GBP2023-12-31
Between one and five year
12,091 GBP2024-12-31
684,515 GBP2023-12-31
All periods
165,933 GBP2024-12-31
853,084 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
-179,983 GBP2024-12-31
-179,983 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
4,428,880 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
-5,064,667 GBP2024-01-01 ~ 2024-12-31