Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
15,008,032 GBP2024-01-01 ~ 2024-12-31
16,442,973 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
12,205,800 GBP2024-01-01 ~ 2024-12-31
13,213,473 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,802,232 GBP2024-01-01 ~ 2024-12-31
3,229,500 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
53,594 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
2,502,090 GBP2024-01-01 ~ 2024-12-31
2,465,755 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
2,040 GBP2024-01-01 ~ 2024-12-31
632 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
209,570 GBP2024-01-01 ~ 2024-12-31
393,219 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
60,433 GBP2024-01-01 ~ 2024-12-31
93,847 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
149,137 GBP2024-01-01 ~ 2024-12-31
299,372 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
4,858,395 GBP2024-12-31
4,801,888 GBP2023-12-31
4,590,872 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-92,630 GBP2024-01-01 ~ 2024-12-31
-88,356 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
1,690,350 GBP2024-12-31
1,718,858 GBP2023-12-31
Total Inventories
1,822,151 GBP2024-12-31
1,805,648 GBP2023-12-31
Debtors
7,034,129 GBP2024-12-31
7,111,440 GBP2023-12-31
Cash at bank and in hand
168,561 GBP2024-12-31
281,210 GBP2023-12-31
Current Assets
9,024,841 GBP2024-12-31
9,198,298 GBP2023-12-31
Creditors
Current
4,831,319 GBP2024-12-31
4,863,930 GBP2023-12-31
Net Current Assets/Liabilities
4,193,522 GBP2024-12-31
4,334,368 GBP2023-12-31
Total Assets Less Current Liabilities
5,883,872 GBP2024-12-31
6,053,226 GBP2023-12-31
Net Assets/Liabilities
4,868,395 GBP2024-12-31
4,811,888 GBP2023-12-31
Equity
Called up share capital
10,000 GBP2024-12-31
10,000 GBP2023-12-31
Equity
4,868,395 GBP2024-12-31
4,811,888 GBP2023-12-31
Wages/Salaries
2,680,477 GBP2024-01-01 ~ 2024-12-31
2,645,499 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
255,126 GBP2024-01-01 ~ 2024-12-31
236,424 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
165,488 GBP2024-01-01 ~ 2024-12-31
149,410 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,101,091 GBP2024-01-01 ~ 2024-12-31
3,031,333 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
842024-01-01 ~ 2024-12-31
972023-01-01 ~ 2023-12-31
Director Remuneration
1,130 GBP2024-01-01 ~ 2024-12-31
728 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
368,683 GBP2024-01-01 ~ 2024-12-31
368,902 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
20,160 GBP2024-01-01 ~ 2024-12-31
20,000 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
31,077 GBP2024-01-01 ~ 2024-12-31
43,029 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
52,393 GBP2024-01-01 ~ 2024-12-31
92,485 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
6,566,802 GBP2024-12-31
6,472,694 GBP2023-12-31
Motor vehicles
148,591 GBP2024-12-31
59,781 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
6,715,393 GBP2024-12-31
6,532,475 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-171,779 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-48,781 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-220,560 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
4,990,004 GBP2024-12-31
4,753,836 GBP2023-12-31
Motor vehicles
35,039 GBP2024-12-31
59,781 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,025,043 GBP2024-12-31
4,813,617 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
368,683 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
24,039 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
392,722 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-132,515 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-48,781 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-181,296 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
1,576,798 GBP2024-12-31
1,718,858 GBP2023-12-31
Motor vehicles
113,552 GBP2024-12-31
Property, Plant & Equipment - Increase or decrease
Under hire purchased contracts or finance leases, Motor vehicles
137,591 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Motor vehicles
24,039 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
113,552 GBP2024-12-31
Raw Materials
721,713 GBP2024-12-31
876,491 GBP2023-12-31
Value of work in progress
217,257 GBP2024-12-31
145,739 GBP2023-12-31
Finished Goods
883,181 GBP2024-12-31
783,418 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,264,619 GBP2024-12-31
2,608,791 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
4,352,817 GBP2024-12-31
4,242,816 GBP2023-12-31
Other Debtors
Current
194,451 GBP2024-12-31
158,048 GBP2023-12-31
Prepayments
Current
132,242 GBP2024-12-31
101,785 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
7,034,129 GBP2024-12-31
Current, Amounts falling due within one year
7,111,440 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
499,718 GBP2024-12-31
347,171 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
67,562 GBP2024-12-31
Trade Creditors/Trade Payables
Current
1,998,436 GBP2024-12-31
1,675,279 GBP2023-12-31
Corporation Tax Payable
Current
31,077 GBP2024-12-31
43,029 GBP2023-12-31
Other Taxation & Social Security Payable
Current
56,038 GBP2024-12-31
63,306 GBP2023-12-31
Other Creditors
Current
22,546 GBP2024-12-31
22,704 GBP2023-12-31
Accrued Liabilities
Current
43,899 GBP2024-12-31
242,234 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
538,853 GBP2024-12-31
894,644 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
100,574 GBP2024-12-31
Bank Borrowings
Current, Amounts falling due within one year
347,171 GBP2023-12-31
Non-current, Between two and five year
330,000 GBP2024-12-31
Between two and five year, Non-current
516,378 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
hire purchase agreements
168,136 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
327,405 GBP2024-12-31
325,000 GBP2023-12-31
Between one and five year
1,300,000 GBP2024-12-31
1,300,000 GBP2023-12-31
More than five year
291,164 GBP2024-12-31
941,730 GBP2023-12-31
All periods
1,918,569 GBP2024-12-31
2,566,730 GBP2023-12-31
Bank Borrowings
Secured
1,038,571 GBP2024-12-31
1,241,815 GBP2023-12-31
Total Borrowings
Secured
3,471,326 GBP2024-12-31
3,751,445 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
376,050 GBP2024-12-31
346,694 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
149,137 GBP2024-01-01 ~ 2024-12-31