Cost of Sales
-5,609,550 GBP2024-01-01 ~ 2024-12-31
-6,490,124 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,649,663 GBP2024-01-01 ~ 2024-12-31
-2,658,274 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
161 GBP2024-01-01 ~ 2024-12-31
106 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-393,723 GBP2024-01-01 ~ 2024-12-31
-425,373 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
16,260 GBP2024-01-01 ~ 2024-12-31
-279,681 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-18,827 GBP2024-01-01 ~ 2024-12-31
-255,710 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
76,104 GBP2024-12-31
96,104 GBP2023-12-31
Property, Plant & Equipment
2,671,544 GBP2024-12-31
2,804,880 GBP2023-12-31
Fixed Assets
2,747,648 GBP2024-12-31
2,900,984 GBP2023-12-31
Debtors
1,683,523 GBP2024-12-31
2,255,546 GBP2023-12-31
Cash at bank and in hand
362,268 GBP2024-12-31
44,232 GBP2023-12-31
Current Assets
3,158,006 GBP2024-12-31
3,683,114 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-4,532,105 GBP2023-12-31
Net Current Assets/Liabilities
-761,107 GBP2024-12-31
-848,991 GBP2023-12-31
Total Assets Less Current Liabilities
1,986,541 GBP2024-12-31
2,051,993 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-2,157,844 GBP2024-12-31
Net Assets/Liabilities
-227,215 GBP2024-12-31
-208,388 GBP2023-12-31
Equity
Called up share capital
29,400 GBP2024-12-31
29,400 GBP2023-12-31
29,400 GBP2022-12-31
Share premium
25,584 GBP2024-12-31
25,584 GBP2023-12-31
25,584 GBP2022-12-31
Capital redemption reserve
41,683 GBP2024-12-31
41,683 GBP2023-12-31
41,683 GBP2022-12-31
Retained earnings (accumulated losses)
-323,882 GBP2024-12-31
-305,055 GBP2023-12-31
-49,345 GBP2022-12-31
Equity
-227,215 GBP2024-12-31
-208,388 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-18,827 GBP2024-01-01 ~ 2024-12-31
-255,710 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
26,400 GBP2024-01-01 ~ 2024-12-31
27,833 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
702024-01-01 ~ 2024-12-31
772023-01-01 ~ 2023-12-31
Wages/Salaries
2,346,001 GBP2024-01-01 ~ 2024-12-31
2,444,713 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
155,218 GBP2024-01-01 ~ 2024-12-31
35,126 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,736,834 GBP2024-01-01 ~ 2024-12-31
2,716,527 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
161,103 GBP2024-01-01 ~ 2024-12-31
161,103 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
35,087 GBP2024-01-01 ~ 2024-12-31
8,169 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
743,199 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
667,095 GBP2024-12-31
647,095 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
20,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
2,698,324 GBP2023-12-31
Plant and equipment
1,512,021 GBP2024-12-31
1,496,265 GBP2023-12-31
Furniture and fittings
643,106 GBP2024-12-31
624,106 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
4,853,451 GBP2024-12-31
4,818,695 GBP2023-12-31
Land and buildings, Owned/Freehold
2,698,324 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,352,041 GBP2024-12-31
1,302,993 GBP2023-12-31
Furniture and fittings
440,164 GBP2024-12-31
375,086 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,181,907 GBP2024-12-31
2,013,815 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
53,966 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
49,048 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
65,078 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
168,092 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
389,702 GBP2024-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
2,308,622 GBP2024-12-31
Plant and equipment
159,980 GBP2024-12-31
193,272 GBP2023-12-31
Furniture and fittings
202,942 GBP2024-12-31
249,020 GBP2023-12-31
Owned/Freehold, Land and buildings
2,362,588 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,477,694 GBP2024-12-31
2,136,483 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
26,437 GBP2024-12-31
10,799 GBP2023-12-31
Other Debtors
Current
74,166 GBP2024-12-31
62,110 GBP2023-12-31
Prepayments/Accrued Income
Current
105,226 GBP2024-12-31
46,154 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
1,683,523 GBP2024-12-31
Current, Amounts falling due within one year
2,255,546 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
457,000 GBP2024-12-31
457,000 GBP2023-12-31
Other Remaining Borrowings
Current
1,056,730 GBP2024-12-31
1,446,155 GBP2023-12-31
Trade Creditors/Trade Payables
Current
962,543 GBP2024-12-31
1,154,259 GBP2023-12-31
Amounts owed to group undertakings
Current
962,583 GBP2024-12-31
956,062 GBP2023-12-31
Other Taxation & Social Security Payable
Current
266,499 GBP2024-12-31
258,846 GBP2023-12-31
Other Creditors
Current
6,864 GBP2024-12-31
10,891 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
182,528 GBP2024-12-31
224,855 GBP2023-12-31
Creditors
Current
3,919,113 GBP2024-12-31
4,532,105 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
2,132,333 GBP2024-12-31
2,190,008 GBP2023-12-31
Creditors
Non-current
2,157,844 GBP2024-12-31
2,239,556 GBP2023-12-31
Bank Borrowings
2,589,333 GBP2024-12-31
2,647,008 GBP2023-12-31
Total Borrowings
3,646,063 GBP2024-12-31
4,093,163 GBP2023-12-31
Current
1,513,730 GBP2024-12-31
1,903,155 GBP2023-12-31
Non-current
2,132,333 GBP2024-12-31
2,190,008 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
46,654 GBP2024-12-31
44,433 GBP2023-12-31
Between two and five year
149,829 GBP2024-12-31
147,078 GBP2023-12-31
More than five year
0 GBP2024-12-31
49,406 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
196,483 GBP2024-12-31
240,917 GBP2023-12-31