Average Number of Employees
1932024-01-01 ~ 2024-12-31
1632023-01-01 ~ 2023-12-31
Turnover/Revenue
12,455,835 GBP2024-01-01 ~ 2024-12-31
14,661,387 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-10,652,623 GBP2024-01-01 ~ 2024-12-31
-13,079,871 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
1,803,212 GBP2024-01-01 ~ 2024-12-31
1,581,516 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-508,385 GBP2024-01-01 ~ 2024-12-31
-555,145 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-1,133,236 GBP2024-01-01 ~ 2024-12-31
-1,344,224 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
290,519 GBP2024-01-01 ~ 2024-12-31
-165,373 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-102,336 GBP2024-01-01 ~ 2024-12-31
-42,830 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
188,183 GBP2024-01-01 ~ 2024-12-31
-208,203 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
87,890 GBP2024-01-01 ~ 2024-12-31
-205,459 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
2,169,763 GBP2024-12-31
2,328,625 GBP2023-12-31
Fixed Assets
2,169,763 GBP2024-12-31
2,328,625 GBP2023-12-31
Total Inventories
1,306,360 GBP2024-12-31
1,111,183 GBP2023-12-31
Debtors
Current
3,035,882 GBP2024-12-31
4,867,967 GBP2023-12-31
Cash at bank and in hand
14,698 GBP2024-12-31
43,221 GBP2023-12-31
Current Assets
4,356,940 GBP2024-12-31
6,022,371 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-2,568,135 GBP2024-12-31
Net Current Assets/Liabilities
1,788,805 GBP2024-12-31
1,441,760 GBP2023-12-31
Total Assets Less Current Liabilities
3,958,568 GBP2024-12-31
3,770,385 GBP2023-12-31
Net Assets/Liabilities
3,858,275 GBP2024-12-31
3,770,385 GBP2023-12-31
Equity
Called up share capital
500,000 GBP2024-12-31
500,000 GBP2023-12-31
500,000 GBP2023-01-01
Revaluation reserve
1,009,171 GBP2024-12-31
1,009,171 GBP2023-12-31
1,009,171 GBP2023-01-01
Other miscellaneous reserve
23,735 GBP2024-12-31
23,735 GBP2023-12-31
23,735 GBP2023-01-01
Retained earnings (accumulated losses)
2,325,369 GBP2024-12-31
2,237,479 GBP2023-12-31
2,942,938 GBP2023-01-01
Equity
3,858,275 GBP2024-12-31
3,770,385 GBP2023-12-31
4,475,844 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
87,890 GBP2024-01-01 ~ 2024-12-31
-205,459 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-500,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-500,000 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
23,250 GBP2024-01-01 ~ 2024-12-31
20,500 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
5,345,924 GBP2024-01-01 ~ 2024-12-31
4,295,679 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
480,974 GBP2024-01-01 ~ 2024-12-31
390,897 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
6,061,976 GBP2024-01-01 ~ 2024-12-31
4,889,277 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
311,000 GBP2024-01-01 ~ 2024-12-31
328,797 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
124,567 GBP2024-01-01 ~ 2024-12-31
-2,744 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
47,046 GBP2024-01-01 ~ 2024-12-31
-52,051 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
1,255,812 GBP2024-12-31
1,250,860 GBP2023-12-31
Plant and equipment
8,355,736 GBP2024-12-31
8,340,144 GBP2023-12-31
Motor vehicles
24,185 GBP2024-12-31
40,980 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
10,692,954 GBP2024-12-31
10,682,821 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-154,279 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-16,795 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-171,074 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
7,724,935 GBP2023-12-31
Motor vehicles
40,980 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
8,354,196 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
185,790 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-16,795 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-16,795 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
7,856,305 GBP2024-12-31
Motor vehicles
24,185 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
8,523,191 GBP2024-12-31
Property, Plant & Equipment
Buildings
1,210,682 GBP2024-12-31
1,234,148 GBP2023-12-31
Plant and equipment
499,431 GBP2024-12-31
615,209 GBP2023-12-31
Raw materials and consumables
489,168 GBP2024-12-31
722,318 GBP2023-12-31
Value of work in progress
110,378 GBP2024-12-31
3,295 GBP2023-12-31
Finished Goods/Goods for Resale
706,814 GBP2024-12-31
385,570 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,907,425 GBP2024-12-31
3,250,410 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
211,976 GBP2024-12-31
65,649 GBP2023-12-31
Other Debtors
Current
155,913 GBP2024-12-31
196,239 GBP2023-12-31
Prepayments/Accrued Income
Current
760,568 GBP2024-12-31
1,337,669 GBP2023-12-31
Trade Creditors/Trade Payables
Current
921,537 GBP2024-12-31
1,495,823 GBP2023-12-31
Amounts owed to group undertakings
Current
54,309 GBP2024-12-31
568 GBP2023-12-31
Corporation Tax Payable
Current
40,943 GBP2023-12-31
Taxation/Social Security Payable
Current
472,819 GBP2024-12-31
477,393 GBP2023-12-31
Other Creditors
Current
132,801 GBP2024-12-31
Accrued Liabilities/Deferred Income
Current
175,726 GBP2024-12-31
395,884 GBP2023-12-31
Creditors
Current
2,568,135 GBP2024-12-31
4,580,611 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-100,293 GBP2024-01-01 ~ 2024-12-31
Net Deferred Tax Liability/Asset
-100,293 GBP2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-134,161 GBP2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
500,000 shares2024-12-31
500,000 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
396,656 GBP2024-12-31
397,486 GBP2023-12-31
Between one and five year
531,395 GBP2024-12-31
864,990 GBP2023-12-31
More than five year
63,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
928,051 GBP2024-12-31
1,325,476 GBP2023-12-31