Cost of Sales
-3,953,578 GBP2024-01-01 ~ 2024-12-31
-4,963,291 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-58,187 GBP2024-01-01 ~ 2024-12-31
-53,786 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,165,592 GBP2024-01-01 ~ 2024-12-31
-1,837,295 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
1,629 GBP2024-01-01 ~ 2024-12-31
11,425 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-32,609 GBP2024-01-01 ~ 2024-12-31
-3,986 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-426,328 GBP2024-01-01 ~ 2024-12-31
409,137 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-346,191 GBP2024-01-01 ~ 2024-12-31
315,458 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
983,468 GBP2024-12-31
1,879,659 GBP2023-12-31
2,164,201 GBP2022-12-31
Dividends Paid
-550,000 GBP2024-01-01 ~ 2024-12-31
Retained earnings (accumulated losses)
-600,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Other
41,474 GBP2024-12-31
45,766 GBP2023-12-31
Property, Plant & Equipment
496,451 GBP2024-12-31
546,500 GBP2023-12-31
Fixed Assets
537,925 GBP2024-12-31
592,266 GBP2023-12-31
Debtors
2,079,730 GBP2024-12-31
2,239,869 GBP2023-12-31
Cash at bank and in hand
3,413 GBP2024-12-31
4,762 GBP2023-12-31
Current Assets
2,546,094 GBP2024-12-31
2,714,661 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-2,025,050 GBP2024-12-31
Net Current Assets/Liabilities
521,044 GBP2024-12-31
1,403,134 GBP2023-12-31
Total Assets Less Current Liabilities
1,058,969 GBP2024-12-31
1,995,400 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
0 GBP2024-12-31
-3,605 GBP2023-12-31
Net Assets/Liabilities
984,874 GBP2024-12-31
1,881,065 GBP2023-12-31
Equity
Called up share capital
1,406 GBP2024-12-31
1,406 GBP2023-12-31
Equity
984,874 GBP2024-12-31
1,881,065 GBP2023-12-31
Audit Fees/Expenses
18,192 GBP2024-01-01 ~ 2024-12-31
20,213 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
502024-01-01 ~ 2024-12-31
552023-01-01 ~ 2023-12-31
Wages/Salaries
2,064,009 GBP2024-01-01 ~ 2024-12-31
2,078,551 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
53,138 GBP2024-01-01 ~ 2024-12-31
48,886 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,326,930 GBP2024-01-01 ~ 2024-12-31
2,335,815 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
285,313 GBP2024-01-01 ~ 2024-12-31
194,422 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-36,635 GBP2024-01-01 ~ 2024-12-31
-29,107 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
465,927 GBP2024-12-31
409,467 GBP2023-12-31
Plant and equipment
1,237,144 GBP2024-12-31
1,223,064 GBP2023-12-31
Computers
358,716 GBP2024-12-31
322,606 GBP2023-12-31
Motor vehicles
44,209 GBP2024-12-31
44,209 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,105,996 GBP2024-12-31
1,999,346 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
383,204 GBP2024-12-31
321,126 GBP2023-12-31
Plant and equipment
884,241 GBP2024-12-31
809,845 GBP2023-12-31
Computers
300,812 GBP2024-12-31
285,399 GBP2023-12-31
Motor vehicles
41,288 GBP2024-12-31
36,476 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,609,545 GBP2024-12-31
1,452,846 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
62,078 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
74,396 GBP2024-01-01 ~ 2024-12-31
Computers
15,413 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
4,812 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
156,699 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
82,723 GBP2024-12-31
88,341 GBP2023-12-31
Plant and equipment
352,903 GBP2024-12-31
413,219 GBP2023-12-31
Computers
57,904 GBP2024-12-31
37,207 GBP2023-12-31
Motor vehicles
2,921 GBP2024-12-31
7,733 GBP2023-12-31
Finished Goods/Goods for Resale
462,951 GBP2024-12-31
470,030 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
799,840 GBP2024-12-31
1,067,097 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
176,248 GBP2024-12-31
27,746 GBP2023-12-31
Other Debtors
Current
132,038 GBP2024-12-31
76,802 GBP2023-12-31
Prepayments/Accrued Income
Current
971,604 GBP2024-12-31
1,068,224 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
2,079,730 GBP2024-12-31
Amounts falling due within one year, Current
2,239,869 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
474,000 GBP2024-12-31
208,629 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
4,719 GBP2024-12-31
4,762 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,256,770 GBP2024-12-31
959,783 GBP2023-12-31
Other Taxation & Social Security Payable
Current
48,737 GBP2024-12-31
50,956 GBP2023-12-31
Other Creditors
Current
20,138 GBP2024-12-31
7,919 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
220,686 GBP2024-12-31
79,478 GBP2023-12-31
Creditors
Current
2,025,050 GBP2024-12-31
1,311,527 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
0 GBP2024-12-31
3,605 GBP2023-12-31
Bank Overdrafts
474,000 GBP2024-12-31
208,629 GBP2023-12-31
Total Borrowings
Current
474,000 GBP2024-12-31
208,629 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
4,719 GBP2024-12-31
4,762 GBP2023-12-31
Minimum gross finance lease payments owing
4,719 GBP2024-12-31
8,367 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,406 shares2024-12-31
1,406 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
206,800 GBP2024-12-31
206,800 GBP2023-12-31
Between two and five year
821,200 GBP2024-12-31
827,200 GBP2023-12-31
More than five year
56,933 GBP2024-12-31
257,733 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,084,933 GBP2024-12-31
1,291,733 GBP2023-12-31