Distribution Costs
-398,986 GBP2024-01-01 ~ 2024-12-31
-518,337 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-3,323,922 GBP2024-01-01 ~ 2024-12-31
-3,249,720 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
0 GBP2024-01-01 ~ 2024-12-31
29,481 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-611,119 GBP2024-01-01 ~ 2024-12-31
-184,507 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-407,106 GBP2024-01-01 ~ 2024-12-31
65,539 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
9,441,784 GBP2024-12-31
9,848,890 GBP2023-12-31
9,783,351 GBP2022-12-31
Property, Plant & Equipment
6,374,363 GBP2024-12-31
7,109,373 GBP2023-12-31
Debtors
4,955,741 GBP2024-12-31
5,557,091 GBP2023-12-31
Cash at bank and in hand
96,422 GBP2024-12-31
403,988 GBP2023-12-31
Current Assets
8,008,316 GBP2024-12-31
8,925,443 GBP2023-12-31
Net Current Assets/Liabilities
3,893,590 GBP2024-12-31
3,617,764 GBP2023-12-31
Total Assets Less Current Liabilities
10,267,953 GBP2024-12-31
10,727,137 GBP2023-12-31
Net Assets/Liabilities
9,541,784 GBP2024-12-31
9,948,890 GBP2023-12-31
Equity
Called up share capital
100,000 GBP2024-12-31
100,000 GBP2023-12-31
Equity
9,541,784 GBP2024-12-31
9,948,890 GBP2023-12-31
Audit Fees/Expenses
19,630 GBP2024-01-01 ~ 2024-12-31
19,950 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1462024-01-01 ~ 2024-12-31
1602023-01-01 ~ 2023-12-31
Wages/Salaries
4,357,477 GBP2024-01-01 ~ 2024-12-31
4,705,679 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
121,971 GBP2024-01-01 ~ 2024-12-31
122,225 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,893,805 GBP2024-01-01 ~ 2024-12-31
5,255,129 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
128,819 GBP2024-01-01 ~ 2024-12-31
220,310 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-29,322 GBP2024-01-01 ~ 2024-12-31
120,126 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
18,968,965 GBP2024-12-31
18,674,264 GBP2023-12-31
Furniture and fittings
1,675,364 GBP2024-12-31
1,506,133 GBP2023-12-31
Motor vehicles
99,104 GBP2024-12-31
54,104 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
20,743,433 GBP2024-12-31
20,234,501 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-161,585 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-161,585 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
13,024,242 GBP2024-12-31
11,902,357 GBP2023-12-31
Furniture and fittings
1,290,902 GBP2024-12-31
1,182,276 GBP2023-12-31
Motor vehicles
53,926 GBP2024-12-31
40,495 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
14,369,070 GBP2024-12-31
13,125,128 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
1,161,898 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
108,626 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
13,431 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,283,955 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-40,013 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-40,013 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
5,944,723 GBP2024-12-31
6,771,907 GBP2023-12-31
Furniture and fittings
384,462 GBP2024-12-31
323,857 GBP2023-12-31
Motor vehicles
45,178 GBP2024-12-31
13,609 GBP2023-12-31
Finished Goods/Goods for Resale
1,606,598 GBP2024-12-31
1,467,802 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,801,610 GBP2024-12-31
2,034,903 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
174,691 GBP2024-12-31
370,172 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,607,160 GBP2024-12-31
1,217,550 GBP2023-12-31
Other Debtors
Current
808,823 GBP2024-12-31
1,661,917 GBP2023-12-31
Prepayments/Accrued Income
Current
563,457 GBP2024-12-31
272,549 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
22,760 GBP2024-12-31
69,830 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,828,555 GBP2024-12-31
1,924,130 GBP2023-12-31
Other Taxation & Social Security Payable
Current
257,605 GBP2024-12-31
901,706 GBP2023-12-31
Other Creditors
Current
1,304,428 GBP2024-12-31
1,845,621 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
701,378 GBP2024-12-31
566,392 GBP2023-12-31
Creditors
Current
4,114,726 GBP2024-12-31
5,307,679 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
0 GBP2024-12-31
22,756 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
22,760 GBP2024-12-31
69,830 GBP2023-12-31
Minimum gross finance lease payments owing
22,760 GBP2024-12-31
92,586 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
58,996 shares2024-12-31
58,996 shares2023-12-31
Par Value of Share
Class 2 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
41,004 shares2024-12-31
41,004 shares2023-12-31
Equity
Called up share capital
100,000 GBP2024-12-31
100,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
320,383 GBP2024-12-31
349,998 GBP2023-12-31
Between two and five year
823,999 GBP2024-12-31
1,114,846 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,144,382 GBP2024-12-31
1,464,844 GBP2023-12-31