Average Number of Employees
592024-01-01 ~ 2024-12-31
612023-01-01 ~ 2023-12-31
Turnover/Revenue
9,670,599 GBP2024-01-01 ~ 2024-12-31
10,349,045 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-6,699,211 GBP2024-01-01 ~ 2024-12-31
-6,961,277 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,971,388 GBP2024-01-01 ~ 2024-12-31
3,387,768 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-3,405,278 GBP2024-01-01 ~ 2024-12-31
-3,198,249 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-139,536 GBP2024-01-01 ~ 2024-12-31
3,193,249 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-472,890 GBP2024-01-01 ~ 2024-12-31
2,903,731 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-364,368 GBP2024-01-01 ~ 2024-12-31
2,392,788 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-392,479 GBP2024-01-01 ~ 2024-12-31
2,509,499 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
7,239,425 GBP2024-12-31
5,009,486 GBP2023-12-31
Total Inventories
3,938,399 GBP2024-12-31
4,921,917 GBP2023-12-31
Debtors
Current
3,746,033 GBP2024-12-31
3,424,624 GBP2023-12-31
Cash at bank and in hand
260,456 GBP2024-12-31
121,165 GBP2023-12-31
Current Assets
7,944,888 GBP2024-12-31
8,467,706 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-6,175,068 GBP2024-12-31
-2,739,645 GBP2023-12-31
Net Current Assets/Liabilities
1,769,820 GBP2024-12-31
5,728,061 GBP2023-12-31
Total Assets Less Current Liabilities
9,009,245 GBP2024-12-31
10,737,547 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-1,387,505 GBP2023-12-31
Net Assets/Liabilities
8,481,254 GBP2024-12-31
8,873,733 GBP2023-12-31
Equity
Called up share capital
15,982 GBP2024-12-31
15,982 GBP2023-12-31
15,982 GBP2023-01-01
Capital redemption reserve
4,873 GBP2024-12-31
4,873 GBP2023-12-31
4,873 GBP2023-01-01
Other miscellaneous reserve
-33,944 GBP2024-12-31
-5,833 GBP2023-12-31
-122,544 GBP2023-01-01
Retained earnings (accumulated losses)
8,494,343 GBP2024-12-31
8,858,711 GBP2023-12-31
6,465,923 GBP2023-01-01
Equity
8,481,254 GBP2024-12-31
8,873,733 GBP2023-12-31
6,364,234 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
-364,368 GBP2024-01-01 ~ 2024-12-31
2,392,788 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
10,000 GBP2024-01-01 ~ 2024-12-31
9,500 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,844,535 GBP2024-01-01 ~ 2024-12-31
1,799,631 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
180,505 GBP2024-01-01 ~ 2024-12-31
169,737 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,110,444 GBP2024-01-01 ~ 2024-12-31
2,051,041 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
363,252 GBP2024-01-01 ~ 2024-12-31
362,350 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-24,670 GBP2024-01-01 ~ 2024-12-31
387,186 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-118,223 GBP2024-01-01 ~ 2024-12-31
682,958 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
102,087 GBP2024-12-31
102,087 GBP2023-12-31
Furniture and fittings
836,967 GBP2024-12-31
790,449 GBP2023-12-31
Office equipment
101,850 GBP2024-12-31
101,850 GBP2023-12-31
Computers
692,828 GBP2024-12-31
684,633 GBP2023-12-31
Buildings
6,003,350 GBP2024-12-31
Plant and equipment
1,300,751 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
100,063 GBP2023-12-31
Furniture and fittings
744,865 GBP2023-12-31
Office equipment
99,701 GBP2023-12-31
Computers
613,742 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
94,176 GBP2024-01-01 ~ 2024-12-31
Motor vehicles, Owned/Freehold
2,024 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings, Owned/Freehold
31,591 GBP2024-01-01 ~ 2024-12-31
Office equipment, Owned/Freehold
711 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
94,176 GBP2024-12-31
Motor vehicles
102,087 GBP2024-12-31
Furniture and fittings
776,456 GBP2024-12-31
Office equipment
100,412 GBP2024-12-31
Computers
645,061 GBP2024-12-31
Property, Plant & Equipment
Buildings
5,923,134 GBP2024-12-31
Plant and equipment
1,206,575 GBP2024-12-31
Furniture and fittings
60,511 GBP2024-12-31
45,584 GBP2023-12-31
Office equipment
1,438 GBP2024-12-31
2,149 GBP2023-12-31
Computers
47,767 GBP2024-12-31
70,891 GBP2023-12-31
Motor vehicles
2,024 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Other
4,888,838 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
9,037,833 GBP2024-12-31
6,567,857 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,558,371 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
240,037 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,798,408 GBP2024-12-31
Property, Plant & Equipment
Other
4,888,838 GBP2023-12-31
Under hire purchased contracts or finance leases, Plant and equipment
118,629 GBP2024-12-31
Under hire purchased contracts or finance leases
118,629 GBP2024-12-31
Raw materials and consumables
411,971 GBP2024-12-31
370,902 GBP2023-12-31
Finished Goods/Goods for Resale
3,526,428 GBP2024-12-31
4,551,015 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,161,112 GBP2024-12-31
993,708 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
452,560 GBP2024-12-31
1,791,716 GBP2023-12-31
Other Debtors
Current
1,961,995 GBP2024-12-31
563,866 GBP2023-12-31
Prepayments/Accrued Income
Current
86,514 GBP2024-12-31
75,334 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
83,852 GBP2024-12-31
Bank Overdrafts
-667,290 GBP2024-12-31
-1,334,420 GBP2023-12-31
Cash and Cash Equivalents
-406,834 GBP2024-12-31
-1,213,255 GBP2023-12-31
Bank Overdrafts
Current
667,290 GBP2024-12-31
1,334,420 GBP2023-12-31
Bank Borrowings
Current
2,243,226 GBP2024-12-31
939,643 GBP2023-12-31
Trade Creditors/Trade Payables
Current
348,648 GBP2024-12-31
286,279 GBP2023-12-31
Amounts owed to group undertakings
Current
244,853 GBP2024-12-31
Corporation Tax Payable
Current
86,746 GBP2024-12-31
111,746 GBP2023-12-31
Taxation/Social Security Payable
Current
37,514 GBP2024-12-31
38,619 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
22,949 GBP2024-12-31
Other Creditors
Current
1,060 GBP2024-12-31
1,060 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
2,488,838 GBP2024-12-31
22,045 GBP2023-12-31
Creditors
Current
6,175,068 GBP2024-12-31
2,739,645 GBP2023-12-31
Bank Borrowings
Non-current
1,387,505 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
76,352 GBP2024-12-31
Creditors
Non-current
76,352 GBP2024-12-31
1,387,505 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
2,243,226 GBP2024-12-31
939,643 GBP2023-12-31
Non-current, Between two and five year
1,274,967 GBP2023-12-31
Total Borrowings
2,243,226 GBP2024-12-31
2,327,148 GBP2023-12-31
Minimum gross finance lease payments owing
99,301 GBP2024-12-31
Net Deferred Tax Liability/Asset
-451,639 GBP2024-12-31
451,639 GBP2024-12-31
-476,309 GBP2023-12-31
476,309 GBP2023-12-31
-89,123 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
24,670 GBP2024-01-01 ~ 2024-12-31
-387,186 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
4,884 GBP2024-12-31
29,554 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
15,982 shares2024-12-31
15,982 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
2,328 GBP2024-12-31
2,468 GBP2023-12-31
Between one and five year
1,014 GBP2024-12-31
3,006 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,342 GBP2024-12-31
5,474 GBP2023-12-31