Par Value of Share
Class 1 ordinary share
02024-01-01 ~ 2024-12-31
Class 2 ordinary share
02024-01-01 ~ 2024-12-31
Class 3 ordinary share
02024-01-01 ~ 2024-12-31
Intangible Assets
265,888 GBP2024-12-31
426,961 GBP2023-12-31
Property, Plant & Equipment
16,599,632 GBP2024-12-31
16,349,093 GBP2023-12-31
Fixed Assets - Investments
100 GBP2024-12-31
100 GBP2023-12-31
Fixed Assets
16,865,620 GBP2024-12-31
16,776,154 GBP2023-12-31
Total Inventories
11,968,294 GBP2024-12-31
12,686,017 GBP2023-12-31
Debtors
4,871,111 GBP2024-12-31
2,245,951 GBP2023-12-31
Cash at bank and in hand
1,127,073 GBP2024-12-31
1,965,769 GBP2023-12-31
Current Assets
17,966,478 GBP2024-12-31
16,897,737 GBP2023-12-31
Creditors
Current
14,933,404 GBP2024-12-31
14,331,980 GBP2023-12-31
Net Current Assets/Liabilities
3,033,074 GBP2024-12-31
2,565,757 GBP2023-12-31
Total Assets Less Current Liabilities
19,898,694 GBP2024-12-31
19,341,911 GBP2023-12-31
Net Assets/Liabilities
6,864,470 GBP2024-12-31
6,327,073 GBP2023-12-31
Equity
Called up share capital
5,500,080 GBP2024-12-31
5,500,080 GBP2023-12-31
4,000,080 GBP2022-12-31
Revaluation reserve
498,091 GBP2024-12-31
Capital redemption reserve
32 GBP2024-12-31
32 GBP2023-12-31
32 GBP2022-12-31
Retained earnings (accumulated losses)
866,267 GBP2024-12-31
826,961 GBP2023-12-31
740,012 GBP2022-12-31
Equity
6,864,470 GBP2024-12-31
6,327,073 GBP2023-12-31
4,740,124 GBP2022-12-31
Issue of Equity Instruments
Called up share capital
1,500,000 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
1,500,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
39,306 GBP2024-01-01 ~ 2024-12-31
86,949 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
537,397 GBP2024-01-01 ~ 2024-12-31
86,949 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
422024-01-01 ~ 2024-12-31
432023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
954,488 GBP2024-12-31
876,757 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
688,600 GBP2024-12-31
449,796 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
238,804 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Development expenditure
265,888 GBP2024-12-31
426,961 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
7,200,000 GBP2024-12-31
8,055,419 GBP2023-12-31
Plant and equipment
14,133,842 GBP2024-12-31
13,923,972 GBP2023-12-31
Furniture and fittings
678,574 GBP2024-12-31
655,790 GBP2023-12-31
Motor vehicles
13,783 GBP2024-12-31
13,783 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
22,026,199 GBP2024-12-31
22,648,964 GBP2023-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
Land and buildings
-855,419 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
-855,419 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
11,228 GBP2024-12-31
1,363,287 GBP2023-12-31
Plant and equipment
4,987,112 GBP2024-12-31
4,535,896 GBP2023-12-31
Furniture and fittings
414,819 GBP2024-12-31
387,411 GBP2023-12-31
Motor vehicles
13,408 GBP2024-12-31
13,277 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,426,567 GBP2024-12-31
6,299,871 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
11,228 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
451,216 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
27,408 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
131 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
489,983 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
7,188,772 GBP2024-12-31
6,692,132 GBP2023-12-31
Plant and equipment
9,146,730 GBP2024-12-31
9,388,076 GBP2023-12-31
Furniture and fittings
263,755 GBP2024-12-31
268,379 GBP2023-12-31
Motor vehicles
375 GBP2024-12-31
506 GBP2023-12-31
Merchandise
11,422,661 GBP2024-12-31
12,288,291 GBP2023-12-31
Value of work in progress
545,633 GBP2024-12-31
397,726 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
4,371,769 GBP2024-12-31
1,824,726 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
4,777 GBP2024-12-31
2,604 GBP2023-12-31
Prepayments/Accrued Income
Current
494,565 GBP2024-12-31
418,621 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
4,871,111 GBP2024-12-31
Current, Amounts falling due within one year
2,245,951 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
803,283 GBP2024-12-31
748,865 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
52,765 GBP2024-12-31
Trade Creditors/Trade Payables
Current
288,502 GBP2024-12-31
255,636 GBP2023-12-31
Amounts owed to group undertakings
Current
13,151,441 GBP2024-12-31
12,610,362 GBP2023-12-31
Other Taxation & Social Security Payable
Current
40,628 GBP2024-12-31
58,690 GBP2023-12-31
Accrued Liabilities
Current
147,519 GBP2024-12-31
185,519 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
1,723,257 GBP2024-12-31
2,022,955 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
222,034 GBP2024-12-31
Bank Borrowings
Current, Amounts falling due within one year
299,697 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
748,865 GBP2023-12-31
Bank Borrowings
Non-current, Between two and five year
899,090 GBP2024-12-31
899,090 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
222,034 GBP2024-12-31
hire purchase agreements
274,799 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
18,254 GBP2024-12-31
15,316 GBP2023-12-31
Between one and five year
73,429 GBP2024-12-31
108,019 GBP2023-12-31
All periods
91,683 GBP2024-12-31
123,335 GBP2023-12-31
Bank Overdrafts
Secured
503,586 GBP2024-12-31
449,168 GBP2023-12-31
Bank Borrowings
Secured
2,022,954 GBP2024-12-31
2,322,652 GBP2023-12-31
Total Borrowings
Secured
2,801,339 GBP2024-12-31
2,771,820 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,185,983 GBP2024-12-31
1,185,983 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,500,080 shares2024-12-31
Class 2 ordinary share
32 shares2024-12-31
Class 3 ordinary share
2,500,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
29,529 GBP2024-01-01 ~ 2024-12-31
Profit/Loss
29,529 GBP2024-01-01 ~ 2024-12-31