Cost of Sales
-4,213,548 GBP2024-01-01 ~ 2024-12-31
-3,890,103 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,770,596 GBP2024-01-01 ~ 2024-12-31
-3,435,656 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
17,713 GBP2024-01-01 ~ 2024-12-31
13,962 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
475,697 GBP2024-01-01 ~ 2024-12-31
346,606 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
465,490 GBP2024-01-01 ~ 2024-12-31
400,126 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
465,490 GBP2024-01-01 ~ 2024-12-31
400,126 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
1,679,630 GBP2024-12-31
1,640,850 GBP2023-12-31
Debtors
1,604,623 GBP2024-12-31
2,009,333 GBP2023-12-31
Cash at bank and in hand
2,205,647 GBP2024-12-31
1,707,135 GBP2023-12-31
Current Assets
5,396,379 GBP2024-12-31
5,311,908 GBP2023-12-31
Net Current Assets/Liabilities
4,009,598 GBP2024-12-31
3,523,738 GBP2023-12-31
Total Assets Less Current Liabilities
5,689,228 GBP2024-12-31
5,164,588 GBP2023-12-31
Net Assets/Liabilities
5,372,986 GBP2024-12-31
4,907,496 GBP2023-12-31
Equity
Called up share capital
264,603 GBP2024-12-31
264,603 GBP2023-12-31
264,603 GBP2022-12-31
Share premium
22,400 GBP2024-12-31
22,400 GBP2023-12-31
22,400 GBP2022-12-31
Capital redemption reserve
416 GBP2024-12-31
416 GBP2023-12-31
416 GBP2022-12-31
Retained earnings (accumulated losses)
5,085,567 GBP2024-12-31
4,620,077 GBP2023-12-31
4,219,951 GBP2022-12-31
Equity
5,372,986 GBP2024-12-31
4,907,496 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
465,490 GBP2024-01-01 ~ 2024-12-31
400,126 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
662024-01-01 ~ 2024-12-31
612023-01-01 ~ 2023-12-31
Wages/Salaries
3,525,831 GBP2024-01-01 ~ 2024-12-31
3,747,073 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
239,928 GBP2024-01-01 ~ 2024-12-31
201,920 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,147,738 GBP2024-01-01 ~ 2024-12-31
4,309,831 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
487,081 GBP2024-01-01 ~ 2024-12-31
1,000,481 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
13,000 GBP2024-01-01 ~ 2024-12-31
12,000 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
54,262 GBP2024-01-01 ~ 2024-12-31
-35,111 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
116,114 GBP2024-12-31
116,114 GBP2023-12-31
Plant and equipment
4,557,826 GBP2024-12-31
4,336,721 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
5,430,251 GBP2024-12-31
4,932,232 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
112,152 GBP2024-12-31
110,667 GBP2023-12-31
Plant and equipment
3,638,469 GBP2024-12-31
3,180,715 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,750,621 GBP2024-12-31
3,291,382 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
1,485 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
457,754 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
459,239 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
3,962 GBP2024-12-31
5,447 GBP2023-12-31
Plant and equipment
919,357 GBP2024-12-31
1,156,006 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
504,863 GBP2024-12-31
1,303,448 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
767,597 GBP2024-12-31
441,470 GBP2023-12-31
Other Debtors
Current
156,948 GBP2024-12-31
114,500 GBP2023-12-31
Prepayments/Accrued Income
Current
175,215 GBP2024-12-31
149,915 GBP2023-12-31
Trade Creditors/Trade Payables
Current
172,943 GBP2024-12-31
259,712 GBP2023-12-31
Amounts owed to group undertakings
Current
14,999 GBP2024-12-31
14,999 GBP2023-12-31
Other Taxation & Social Security Payable
Current
103,194 GBP2024-12-31
93,713 GBP2023-12-31
Other Creditors
Current
872,225 GBP2024-12-31
764,494 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
210,595 GBP2024-12-31
634,125 GBP2023-12-31
Creditors
Current
1,386,781 GBP2024-12-31
1,788,170 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
10 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,920,800 shares2024-12-31
1,920,800 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
180,518 GBP2024-12-31
193,848 GBP2023-12-31
Between two and five year
61,806 GBP2024-12-31
242,324 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
242,324 GBP2024-12-31
436,172 GBP2023-12-31