Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
14,253,570 GBP2024-01-01 ~ 2024-12-31
13,888,883 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
9,576,759 GBP2024-01-01 ~ 2024-12-31
9,729,523 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
4,676,811 GBP2024-01-01 ~ 2024-12-31
4,159,360 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
1,666,132 GBP2024-01-01 ~ 2024-12-31
1,787,146 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
2,340,140 GBP2024-01-01 ~ 2024-12-31
2,331,774 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
670,539 GBP2024-01-01 ~ 2024-12-31
40,440 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
56,491 GBP2024-01-01 ~ 2024-12-31
28,249 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
614,048 GBP2024-01-01 ~ 2024-12-31
12,191 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
154,964 GBP2024-01-01 ~ 2024-12-31
-108,188 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
459,084 GBP2024-01-01 ~ 2024-12-31
120,379 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
459,084 GBP2024-01-01 ~ 2024-12-31
82,129 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
83,707 GBP2024-12-31
Property, Plant & Equipment
1,740,470 GBP2024-12-31
1,802,352 GBP2023-12-31
Fixed Assets
1,824,177 GBP2024-12-31
1,802,352 GBP2023-12-31
Total Inventories
2,476,455 GBP2024-12-31
2,570,375 GBP2023-12-31
Debtors
3,293,306 GBP2024-12-31
3,494,061 GBP2023-12-31
Cash at bank and in hand
359,695 GBP2024-12-31
202,699 GBP2023-12-31
Current Assets
6,129,456 GBP2024-12-31
6,267,135 GBP2023-12-31
Creditors
Current
6,132,707 GBP2024-12-31
6,701,909 GBP2023-12-31
Net Current Assets/Liabilities
-3,251 GBP2024-12-31
-434,774 GBP2023-12-31
Total Assets Less Current Liabilities
1,820,926 GBP2024-12-31
1,367,578 GBP2023-12-31
Creditors
Non-current
34,614 GBP2024-12-31
40,350 GBP2023-12-31
Net Assets/Liabilities
1,786,312 GBP2024-12-31
1,327,228 GBP2023-12-31
Equity
Called up share capital
964,400 GBP2024-12-31
964,400 GBP2023-12-31
964,400 GBP2022-12-31
Share premium
436,767 GBP2024-12-31
436,767 GBP2023-12-31
436,767 GBP2022-12-31
Revaluation reserve
731,250 GBP2024-12-31
731,250 GBP2023-12-31
769,500 GBP2022-12-31
Retained earnings (accumulated losses)
-346,105 GBP2024-12-31
-805,189 GBP2023-12-31
-925,568 GBP2022-12-31
Equity
1,786,312 GBP2024-12-31
1,327,228 GBP2023-12-31
1,245,099 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
459,084 GBP2024-01-01 ~ 2024-12-31
120,379 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,668,588 GBP2024-01-01 ~ 2024-12-31
3,793,690 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
362,062 GBP2024-01-01 ~ 2024-12-31
355,111 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
154,996 GBP2024-01-01 ~ 2024-12-31
171,967 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,185,646 GBP2024-01-01 ~ 2024-12-31
4,320,768 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1162024-01-01 ~ 2024-12-31
1292023-01-01 ~ 2023-12-31
Director Remuneration
193,656 GBP2024-01-01 ~ 2024-12-31
94,692 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
49,532 GBP2024-01-01 ~ 2024-12-31
48,380 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
14,400 GBP2024-01-01 ~ 2024-12-31
14,400 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
153,512 GBP2024-01-01 ~ 2024-12-31
3,048 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Computer software
88,113 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,500,000 GBP2024-12-31
1,500,000 GBP2023-12-31
Plant and equipment
2,110,002 GBP2024-12-31
2,096,356 GBP2023-12-31
Motor vehicles
51,826 GBP2024-12-31
51,826 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
3,661,828 GBP2024-12-31
3,648,182 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,884,555 GBP2024-12-31
1,813,533 GBP2023-12-31
Motor vehicles
36,803 GBP2024-12-31
32,297 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,921,358 GBP2024-12-31
1,845,830 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
71,022 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
4,506 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
75,528 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
1,500,000 GBP2024-12-31
1,500,000 GBP2023-12-31
Plant and equipment
225,447 GBP2024-12-31
282,823 GBP2023-12-31
Motor vehicles
15,023 GBP2024-12-31
19,529 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
262,601 GBP2023-12-31
Under hire purchased contracts or finance leases, Motor vehicles
45,068 GBP2023-12-31
Under hire purchased contracts or finance leases, Plant and equipment
118,001 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
75,924 GBP2023-12-31
Under hire purchased contracts or finance leases, Motor vehicles
25,539 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
21,490 GBP2024-01-01 ~ 2024-12-31
Motor vehicles, Under hire purchased contracts or finance leases
4,506 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases
25,996 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Plant and equipment
21,831 GBP2024-12-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Plant and equipment
96,170 GBP2024-12-31
186,677 GBP2023-12-31
Under hire purchased contracts or finance leases
96,170 GBP2024-12-31
206,206 GBP2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
19,529 GBP2023-12-31
Raw Materials
1,561,024 GBP2024-12-31
1,837,798 GBP2023-12-31
Value of work in progress
529,332 GBP2024-12-31
163,804 GBP2023-12-31
Finished Goods
386,099 GBP2024-12-31
568,773 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,945,667 GBP2024-12-31
2,972,765 GBP2023-12-31
Other Debtors
Current
31,229 GBP2024-12-31
41,346 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
150,533 GBP2024-12-31
305,497 GBP2023-12-31
Prepayments/Accrued Income
Current
165,877 GBP2024-12-31
174,453 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
3,293,306 GBP2024-12-31
3,494,061 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
483,514 GBP2024-12-31
546,676 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
18,880 GBP2024-12-31
35,696 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,160,585 GBP2024-12-31
2,297,190 GBP2023-12-31
Amounts owed to group undertakings
Current
1,499,970 GBP2024-12-31
1,996,155 GBP2023-12-31
Other Taxation & Social Security Payable
Current
139,919 GBP2024-12-31
188,392 GBP2023-12-31
Other Creditors
Current
65,558 GBP2024-12-31
61,070 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,764,281 GBP2024-12-31
1,576,730 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
34,614 GBP2024-12-31
40,350 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
483,514 GBP2024-12-31
546,676 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
hire purchase agreements
53,494 GBP2024-12-31
76,046 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
278,110 GBP2024-12-31
179,994 GBP2023-12-31
Between one and five year
352,138 GBP2024-12-31
236,361 GBP2023-12-31
All periods
630,248 GBP2024-12-31
416,355 GBP2023-12-31
Bank Borrowings
Secured
483,514 GBP2024-12-31
546,676 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
-150,533 GBP2024-12-31
-305,497 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
964,440 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
459,084 GBP2024-01-01 ~ 2024-12-31